XML 148 R128.htm IDEA: XBRL DOCUMENT v3.25.0.1
Schedule I - Condensed Financial Information of Registrant - Notes to Condensed Financial Statements (Details) - USD ($)
1 Months Ended 12 Months Ended
Nov. 01, 2024
Nov. 30, 2024
Dec. 31, 2023
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Dec. 31, 2021
Consolidated Balance Sheets              
Deferred tax assets, net     $ 201,094,000 $ 215,140,000 $ 201,094,000    
Total assets     4,889,452,000 4,863,277,000 4,889,452,000    
Additional paid-in capital     131,665,000 193,692,000 131,665,000    
Retained earnings     195,627,000 132,241,000 195,627,000    
Total stockholders' equity     257,975,000 484,949,000 257,975,000 $ 296,610,000 $ 254,597,000
Total liabilities and stockholders' equity     4,889,452,000 4,863,277,000 4,889,452,000    
Consolidated Statements of Operations              
Income tax benefit (expense)       11,377,000 3,527,000 (112,283,000)  
Net (loss) income       (78,880,000) 52,929,000 337,832,000  
Consolidated Statements of Cash Flows              
Net (loss) income       (78,880,000) 52,929,000 337,832,000  
Deferred income taxes       (12,946,000) (14,208,000) 56,500,000  
Public offerings              
Proceeds from sale of stock       333,356,000 $ 0 $ 0  
Reduction in the additional paid-in capital       $ 980,000      
Stock Repurchase Program              
Shares repurchased (in shares)       0 0 2,592,524  
Payment for share repurchased       $ 0 $ 0 $ 79,757,000  
Weighted average price (per share)           $ 30.76  
Remaining approve amount     120,200,000 120,200,000 120,200,000    
Cash (refunded) paid during the period for:              
Interest       238,553,000 214,082,000 $ 106,997,000  
Income taxes       (116,000) 3,352,000 54,579,000  
Tax benefit related to an entity classification election         4,100,000    
Noncash financing activities:              
Par value of Class A common stock issued for redemption of common units in CWGS, LLC       1,000 20,000 1,000  
Cost of treasury stock issued for vested restricted stock units       15,320,000 29,542,000 42,640,000  
November 2024 Public Offering              
Public offerings              
Number of common units purchased 14,634,146            
November 2024 Public Offering | Class A Common Stock              
Public offerings              
Number of shares issued 14,634,146 16,829,267          
Price per share $ 20.5            
Price per share after underwriting discounts and commissions $ 19.81            
Proceeds from sale of stock $ 289,900,000            
Number of shares issued from treasury stock   4,228,700          
Reduction in the additional paid-in capital   $ 1,000,000          
Over-Allotment Option              
Public offerings              
Number of common units purchased   2,195,121          
Over-Allotment Option | Class A Common Stock              
Public offerings              
Number of shares issued   2,195,121          
Proceeds from sale of stock   $ 43,500,000          
Parent Company | Reportable Legal Entities              
Basis of Presentation              
Other Receivables, Net, Current     0 0 0    
Other Liabilities     162,800,000 150,400,000 162,800,000    
Consolidated Balance Sheets              
Deferred tax assets, net     199,696,000 213,642,000 199,696,000    
Total assets     332,399,000 480,727,000 332,399,000    
Additional paid-in capital     131,665,000 193,692,000 131,665,000    
Retained earnings     195,627,000 132,241,000 195,627,000    
Total stockholders' equity     168,352,000   168,352,000    
Total liabilities and stockholders' equity     332,399,000 480,727,000 332,399,000    
Consolidated Statements of Operations              
Income tax benefit (expense)       13,533,000 8,064,000 (92,253,000)  
Net (loss) income         33,372,000 123,748,000  
Consolidated Statements of Cash Flows              
Net (loss) income         33,372,000 123,748,000  
Deferred income taxes       (12,846,000) (14,229,000) 41,871,000  
Affiliate Loan              
Principal amount of borrowings     30,000,000 6,000,000 30,000,000    
Affiliate Loan     30,000,000 $ 6,000,000 30,000,000    
Commitments and Contingencies              
Income Tax Expense Additional Related To LLC Conversion         (3,100,000)    
Expected future payment, as percent of tax benefits (as a percent)       85.00%      
Public offerings              
Proceeds from sale of stock       $ 333,356,000 0 0  
Stock Repurchase Program              
Payment for share repurchased       0 0 79,757,000  
Cash (refunded) paid during the period for:              
Income taxes       (4,989,000) (646,000) 47,601,000  
Tax benefit related to an entity classification election         4,100,000    
Noncash financing activities:              
Par value of Class A common stock issued for redemption of common units in CWGS, LLC       1,000 20,000 1,000  
Cost of treasury stock issued for vested restricted stock units       $ 15,320,000 $ 29,542,000 $ 42,640,000  
Parent Company | Reportable Legal Entities | Class A Common Stock              
Stock Repurchase Program              
Shares repurchased (in shares)           2,592,524  
Payment for share repurchased           $ 79,800,000  
Weighted average price (per share)           $ 30.76  
Stock award to employee (In shares)       322,271 579,176 852,508  
Remaining approve amount       $ 120,200,000      
Parent Company | Reportable Legal Entities | November 2024 Public Offering              
Public offerings              
Number of common units purchased 14,634,146            
Reduction in the additional paid-in capital       $ 1,000,000      
Parent Company | Reportable Legal Entities | November 2024 Public Offering | Class A Common Stock              
Public offerings              
Number of shares issued 14,634,146     16,829,267      
Price per share $ 20.5            
Price per share after underwriting discounts and commissions $ 19.81            
Proceeds from sale of stock $ 289,900,000            
Number of shares issued from treasury stock       4,228,700      
Parent Company | Reportable Legal Entities | Over-Allotment Option              
Public offerings              
Number of shares issued   2,195,121          
Proceeds from sale of stock   $ 43,500,000          
Number of common units purchased   2,195,121          
Parent Company | Reportable Legal Entities | Related party | Continuing Equity Owners              
Basis of Presentation              
Other Liabilities     162,800,000 $ 150,400,000 $ 162,800,000    
Parent Company | CWGS, LLC | Reportable Legal Entities              
Stock Repurchase Program              
Number of units returned           2,592,524  
As Previously Reported              
Consolidated Balance Sheets              
Deferred tax assets, net     157,326,000   157,326,000    
Total assets     4,845,684,000   4,845,684,000    
Additional paid-in capital     98,280,000   98,280,000    
Retained earnings     185,244,000   185,244,000    
Total stockholders' equity     214,207,000   214,207,000 $ 247,686,000 233,894,000
Total liabilities and stockholders' equity     4,845,684,000   4,845,684,000    
Consolidated Statements of Operations              
Income tax benefit (expense)         1,199,000 (99,084,000)  
Net (loss) income         50,601,000 351,031,000  
Consolidated Statements of Cash Flows              
Net (loss) income         50,601,000 351,031,000  
Deferred income taxes         (11,880,000) 43,301,000  
As Previously Reported | Parent Company | Reportable Legal Entities              
Consolidated Balance Sheets              
Deferred tax assets, net     155,928,000   155,928,000    
Total assets     288,631,000   288,631,000    
Additional paid-in capital     98,280,000   98,280,000    
Retained earnings     185,244,000   185,244,000    
Total stockholders' equity     124,584,000   124,584,000    
Total liabilities and stockholders' equity     288,631,000   288,631,000    
Consolidated Statements of Operations              
Income tax benefit (expense)         5,736,000 (79,054,000)  
Net (loss) income         31,044,000 136,947,000  
Consolidated Statements of Cash Flows              
Net (loss) income         31,044,000 136,947,000  
Deferred income taxes         (11,901,000) 28,672,000  
Adjustment              
Consolidated Balance Sheets              
Deferred tax assets, net     43,768,000   43,768,000    
Total assets     43,768,000   43,768,000    
Additional paid-in capital     33,385,000   33,385,000    
Retained earnings     10,383,000   10,383,000    
Total stockholders' equity     43,768,000   43,768,000 48,924,000 $ 20,703,000
Total liabilities and stockholders' equity     43,768,000   43,768,000    
Consolidated Statements of Operations              
Income tax benefit (expense)         2,328,000 (13,199,000)  
Net (loss) income         2,328,000 (13,199,000)  
Consolidated Statements of Cash Flows              
Net (loss) income         2,328,000 (13,199,000)  
Deferred income taxes         (2,328,000) 13,199,000  
Adjustment | Parent Company | Reportable Legal Entities              
Consolidated Balance Sheets              
Deferred tax assets, net     43,768,000   43,768,000    
Total assets     43,768,000   43,768,000    
Additional paid-in capital     33,385,000   33,385,000    
Retained earnings     10,383,000   10,383,000    
Total stockholders' equity     43,768,000   43,768,000    
Total liabilities and stockholders' equity     43,768,000   43,768,000    
Consolidated Statements of Operations              
Income tax benefit (expense)         2,328,000 (13,199,000)  
Net (loss) income         2,328,000 (13,199,000)  
Consolidated Statements of Cash Flows              
Net (loss) income         2,328,000 (13,199,000)  
Deferred income taxes         (2,328,000) $ 13,199,000  
Borrower | Parent Company | Reportable Legal Entities              
Affiliate Loan              
Maximum borrowing capacity     $ 40,000,000   $ 40,000,000    
Variable rate spread (as a percent)     6.50%        
Period of time to give repayment demand     30 days   30 days    
Effective interest rate (as a percent)     11.86% 10.86% 11.86%    
Borrower | Parent Company | Reportable Legal Entities | Maximum              
Affiliate Loan              
Accrued interest     $ 100,000 $ 100,000 $ 100,000