XML 15 R7.htm IDEA: XBRL DOCUMENT v3.25.3
Condensed Consolidated Statements of Changes in Equity - USD ($)
$ in Thousands
Total
Class A Common Stock
Common Stock
Class A Common Stock
Common Stock
Class B Common Stock
Treasury Stock
Additional Paid-In Capital
Retained Earnings (Accumulated Deficit)
Accumulated Other Comprehensive Income (Loss)
Noncontrolling Interests
Balance at beginning of the period at Dec. 31, 2023 $ 362,462   $ 768 $ 45 $ (450,859) $ 1,573,702 $ (767,587) $ (3,928) $ 10,321
Balance at beginning of the period (in shares) at Dec. 31, 2023     76,859,499 4,489,778          
Treasury Stock, Balance at beginning of the period (in shares) at Dec. 31, 2023         (10,184,460)        
Changes in Equity                  
Net income (loss) 17,485           16,566   919
Equity-based compensation 59,978   $ 34     45,618     14,326
Equity-based compensation (in shares)     3,436,930            
Other comprehensive income (loss) (779)             (719) (60)
Dividends declared and tax distributions (39,263)         6,007 (48,066)   2,796
Treasury Stock Purchases (8,394)       $ (8,394)        
Treasury Stock Purchases (in shares)         (158,878)        
Class A Partnership Units or other equity converted into Class A Common Stock 1,047   $ 5 $ (1)   980     63
Class A Partnership Units or other equity converted into Class A Common Stock (in shares)     401,562 (57,490)          
Equity-based payments to non-employees 307         307      
Other (82)               (82)
Balance at end of the period at Mar. 31, 2024 392,761   $ 807 $ 44 $ (459,253) 1,626,614 (799,087) (4,647) 28,283
Balance at end of the period (in shares) at Mar. 31, 2024     80,697,991 4,432,288          
Treasury Stock, Balance at end of the period (in shares) at Mar. 31, 2024         (10,343,338)        
Balance at beginning of the period at Dec. 31, 2023 362,462   $ 768 $ 45 $ (450,859) 1,573,702 (767,587) (3,928) 10,321
Balance at beginning of the period (in shares) at Dec. 31, 2023     76,859,499 4,489,778          
Treasury Stock, Balance at beginning of the period (in shares) at Dec. 31, 2023         (10,184,460)        
Changes in Equity                  
Net income (loss) 51,646                
Other comprehensive income (loss) 1,988                
Treasury Stock Purchases $ (9,751)                
Treasury Stock Purchases (in shares) (181,718)                
Balance at end of the period at Sep. 30, 2024 $ 395,101   $ 809 $ 43 $ (460,610) 1,691,462 (862,079) (2,090) 27,566
Balance at end of the period (in shares) at Sep. 30, 2024     80,937,220 4,331,619          
Treasury Stock, Balance at end of the period (in shares) at Sep. 30, 2024         (10,366,178)        
Balance at beginning of the period at Mar. 31, 2024 392,761   $ 807 $ 44 $ (459,253) 1,626,614 (799,087) (4,647) 28,283
Balance at beginning of the period (in shares) at Mar. 31, 2024     80,697,991 4,432,288          
Treasury Stock, Balance at beginning of the period (in shares) at Mar. 31, 2024         (10,343,338)        
Changes in Equity                  
Net income (loss) 14,921           13,161   1,760
Equity-based compensation 25,957         21,644     4,313
Equity-based compensation (in shares)     14,821            
Other comprehensive income (loss) 504             476 28
Dividends declared and tax distributions (49,704)         2,908 (45,127)   (7,485)
Treasury Stock Purchases (332)       $ (332)        
Treasury Stock Purchases (in shares)         (6,726)        
Class A Partnership Units or other equity converted into Class A Common Stock 45         37     8
Equity-based payments to non-employees 299         299      
Balance at end of the period at Jun. 30, 2024 384,451   $ 807 $ 44 $ (459,585) 1,651,502 (831,053) (4,171) 26,907
Balance at end of the period (in shares) at Jun. 30, 2024     80,712,812 4,432,288          
Treasury Stock, Balance at end of the period (in shares) at Jun. 30, 2024         (10,350,064)        
Changes in Equity                  
Net income (loss) 19,240           16,894   2,346
Equity-based compensation 36,803   $ 1     32,442     4,360
Equity-based compensation (in shares)     116,961            
Other comprehensive income (loss) 2,263             2,081 182
Dividends declared and tax distributions (47,564)         5,576 (47,920)   (5,220)
Treasury Stock Purchases (1,025)       $ (1,025)        
Treasury Stock Purchases (in shares)         (16,114)        
Class A Partnership Units or other equity converted into Class A Common Stock 712   $ 1 $ (1)   1,639     (927)
Class A Partnership Units or other equity converted into Class A Common Stock (in shares)     107,447 (100,669)          
Equity-based payments to non-employees 303         303      
Other (82)               (82)
Balance at end of the period at Sep. 30, 2024 395,101   $ 809 $ 43 $ (460,610) 1,691,462 (862,079) (2,090) 27,566
Balance at end of the period (in shares) at Sep. 30, 2024     80,937,220 4,331,619          
Treasury Stock, Balance at end of the period (in shares) at Sep. 30, 2024         (10,366,178)        
Balance at beginning of the period at Dec. 31, 2024 $ 479,383   $ 810 $ 43 $ (461,701) 1,730,838 (821,650) (6,734) 37,777
Balance at beginning of the period (in shares) at Dec. 31, 2024     80,970,827 4,331,619          
Treasury Stock, Balance at beginning of the period (in shares) at Dec. 31, 2024 10,380,876 10,380,876     (10,380,876)        
Changes in Equity                  
Net income (loss) $ 53,775           50,268   3,507
Equity-based compensation 86,232   $ 33     54,232     31,967
Equity-based compensation (in shares)     3,330,500            
Other comprehensive income (loss) 1,283             1,152 131
Dividends declared and tax distributions (45,085)         5,712 (53,746)   2,949
Treasury Stock Purchases (11,642)       $ (11,642)        
Treasury Stock Purchases (in shares)         (156,105)        
Class A Partnership Units or other equity converted into Class A Common Stock 1,784   $ 4     (3,312)     5,092
Class A Partnership Units or other equity converted into Class A Common Stock (in shares)     419,083 (7,201)          
Equity-based payments to non-employees 223         223      
Balance at end of the period at Mar. 31, 2025 565,953   $ 847 $ 43 $ (473,343) 1,787,693 (825,128) (5,582) 81,423
Balance at end of the period (in shares) at Mar. 31, 2025     84,720,410 4,324,418          
Treasury Stock, Balance at end of the period (in shares) at Mar. 31, 2025         (10,536,981)        
Balance at beginning of the period at Dec. 31, 2024 $ 479,383   $ 810 $ 43 $ (461,701) 1,730,838 (821,650) (6,734) 37,777
Balance at beginning of the period (in shares) at Dec. 31, 2024     80,970,827 4,331,619          
Treasury Stock, Balance at beginning of the period (in shares) at Dec. 31, 2024 10,380,876 10,380,876     (10,380,876)        
Changes in Equity                  
Net income (loss) $ 160,601                
Other comprehensive income (loss) 1,070                
Treasury Stock Purchases $ (28,468)                
Treasury Stock Purchases (in shares) (401,744)                
Balance at end of the period at Sep. 30, 2025 $ 618,621   $ 847 $ 43 $ (490,169) 1,866,753 (836,680) (5,760) 83,587
Balance at end of the period (in shares) at Sep. 30, 2025     84,778,959 4,324,418          
Treasury Stock, Balance at end of the period (in shares) at Sep. 30, 2025 10,782,620 10,782,620     (10,782,620)        
Balance at beginning of the period at Mar. 31, 2025 $ 565,953   $ 847 $ 43 $ (473,343) 1,787,693 (825,128) (5,582) 81,423
Balance at beginning of the period (in shares) at Mar. 31, 2025     84,720,410 4,324,418          
Treasury Stock, Balance at beginning of the period (in shares) at Mar. 31, 2025         (10,536,981)        
Changes in Equity                  
Net income (loss) 46,755           41,538   5,217
Equity-based compensation 41,611         38,429     3,182
Equity-based compensation (in shares)     25,386            
Other comprehensive income (loss) 1,319             1,228 91
Dividends declared and tax distributions (58,126)         5,774 (54,001)   (9,899)
Treasury Stock Purchases (1,628)       $ (1,628)        
Treasury Stock Purchases (in shares)         (30,784)        
Class A Partnership Units or other equity converted into Class A Common Stock           (14)     14
Equity-based payments to non-employees 126         126      
Balance at end of the period at Jun. 30, 2025 596,010   $ 847 $ 43 $ (474,971) 1,832,008 (837,591) (4,354) 80,028
Balance at end of the period (in shares) at Jun. 30, 2025     84,745,796 4,324,418          
Treasury Stock, Balance at end of the period (in shares) at Jun. 30, 2025         (10,567,765)        
Changes in Equity                  
Net income (loss) 60,071           53,366   6,705
Equity-based compensation 40,166         36,869     3,297
Equity-based compensation (in shares)     33,163            
Other comprehensive income (loss) (1,532)             (1,406) (126)
Dividends declared and tax distributions (54,548)         4,235 (52,455)   (6,328)
Treasury Stock Purchases (15,198)       $ (15,198)        
Treasury Stock Purchases (in shares)         (214,855)        
Class A Partnership Units or other equity converted into Class A Common Stock (15)         (26)     11
Equity-based payments to non-employees 128         128      
Other (6,461)         (6,461)      
Balance at end of the period at Sep. 30, 2025 $ 618,621   $ 847 $ 43 $ (490,169) $ 1,866,753 $ (836,680) $ (5,760) $ 83,587
Balance at end of the period (in shares) at Sep. 30, 2025     84,778,959 4,324,418          
Treasury Stock, Balance at end of the period (in shares) at Sep. 30, 2025 10,782,620 10,782,620     (10,782,620)