XML 28 R7.htm IDEA: XBRL DOCUMENT v3.25.4
CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY - USD ($)
shares in Thousands, $ in Thousands
Total
Additional Paid-In Capital
Retained Earnings
Accumulated Other Comprehensive Income (Loss)
Non-controlling Interest
Class A Common Stock
Common Stock
Class B Common Stock
Common Stock
Balance at the beginning of the period (in shares) at Dec. 31, 2022           60,903 14,978
Balance at the beginning of the period at Dec. 31, 2022 $ 710,445 $ 310,528 $ 261,764 $ (984) $ 138,528 $ 609 $ 0
Statement of Stockholders'/Members' Equity              
Issuances of common stock (in shares)           3,352  
Issuances of common stock 169,878 143,722     26,122 $ 34  
Member distributions (16,644)       (16,644)    
Effect of CW Unit redemptions (in shares)           944 (944)
Effect of CC Unit redemptions 0 12,787     (12,796) $ 9  
Tax impact of equity transactions 3,409 (13,099)     16,508    
Equity award vestings (in shares)           218  
Equity award vestings (4,921) (3,422)     (1,501) $ 2  
Other comprehensive income (loss) 239     158 81    
Share repurchases (in shares)           (8)  
Share repurchases (327) (286)     (41)    
Stock-based compensation 18,104 14,782     3,322    
Cash dividends declared (30,253)   (30,253)        
Net income 214,840   169,171   45,669    
Balance at the end of the period (shares) at Dec. 31, 2023           65,409 14,034
Balance at the end of the period at Dec. 31, 2023 1,064,770 465,012 400,682 (826) 199,248 $ 654 $ 0
Statement of Stockholders'/Members' Equity              
Member distributions (13,290)       (13,290)    
Effect of CW Unit redemptions (in shares)           2,601 (2,601)
Effect of CC Unit redemptions 0 41,636     (41,662) $ 26  
Tax impact of equity transactions 2,014 2,014          
Equity award vestings (in shares)           228  
Equity award vestings (5,959) (4,292)     (1,669) $ 2  
Other comprehensive income (loss) (1,974)     (1,665) (309)    
Share repurchases (in shares)           (87)  
Share repurchases (3,372) (2,996)     (375) $ (1)  
Stock-based compensation 23,188 19,420     3,768    
Cash dividends declared (33,956)   (33,956)        
Net income 232,758   185,407   47,351    
Balance at the end of the period (shares) at Dec. 31, 2024           68,151 11,433
Balance at the end of the period at Dec. 31, 2024 1,264,179 520,794 552,133 (2,491) 193,062 $ 681 $ 0
Statement of Stockholders'/Members' Equity              
Member distributions (15,604)       (15,604)    
Effect of CW Unit redemptions (in shares)           475 (475)
Effect of CC Unit redemptions 0 8,550     (8,550)    
Tax impact of equity transactions 736 736          
Equity award vestings (in shares)           264  
Equity award vestings (5,927) (4,376)     (1,558) $ 7  
Other comprehensive income (loss) 1,129     914 215    
Stock-based compensation 24,687 21,222     3,465    
Cash dividends declared (37,794)   (37,794)        
Net income 201,642   166,014   35,628    
Balance at the end of the period (shares) at Dec. 31, 2025           68,890 10,958
Balance at the end of the period at Dec. 31, 2025 $ 1,433,048 $ 546,926 $ 680,353 $ (1,577) $ 206,658 $ 688 $ 0