XML 16 R5.htm IDEA: XBRL DOCUMENT v3.25.2
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY - USD ($)
$ in Thousands
Total
Cumulative Effect, Remeasurement Due to Change in Parent Ownership and Other
Common Class A
Common Class D
Common Stock
Common Class A
Common Stock
Common Class A
Cumulative Effect, Remeasurement Due to Change in Parent Ownership and Other
Common Stock
Common Class D
Common Stock
Common Class D
Cumulative Effect, Remeasurement Due to Change in Parent Ownership and Other
Additional  Paid-in Capital
Retained Earnings
Retained Earnings
Cumulative Effect, Remeasurement Due to Change in Parent Ownership and Other
Non-controlling Interest
Non-controlling Interest
Cumulative Effect, Remeasurement Due to Change in Parent Ownership and Other
Balance at beginning of period (in shares) at Dec. 31, 2023         93,654,269   1,502,069,787            
Balance at beginning of period at Dec. 31, 2023 $ 2,474,671       $ 10   $ 150   $ 1,702 $ 110,690   $ 2,362,119  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                          
Net income 180,531                 8,730   171,801  
Class A common stock dividends (9,495)                 (9,495)      
Member distributions to SFS Corp. (194,261)                     (194,261)  
Stock-based compensation (in shares)         1,291,366                
Stock-based compensation 6,513       $ (1)       383     6,131  
Re-measurement of non-controlling interest due to change in parent ownership and other   $ (901)                 $ 2,055   $ (2,956)
Balance at end of period (in shares) at Mar. 31, 2024         94,945,635   1,502,069,787            
Balance at end of period at Mar. 31, 2024 2,457,058       $ 9   $ 150   2,085 111,980   2,342,834  
Balance at beginning of period (in shares) at Dec. 31, 2023         93,654,269   1,502,069,787            
Balance at beginning of period at Dec. 31, 2023 2,474,671       $ 10   $ 150   1,702 110,690   2,362,119  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                          
Net income 256,817                        
Balance at end of period (in shares) at Jun. 30, 2024         95,587,806   1,502,069,787            
Balance at end of period at Jun. 30, 2024 2,329,012       $ 10   $ 150   2,305 111,021   2,215,526  
Balance at beginning of period (in shares) at Mar. 31, 2024         94,945,635   1,502,069,787            
Balance at beginning of period at Mar. 31, 2024 2,457,058       $ 9   $ 150   2,085 111,980   2,342,834  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                          
Net income 76,286                 3,050   73,236  
Class A common stock dividends (9,559)                 (9,559)      
Member distributions to SFS Corp. (198,464)                     (198,464)  
Stock-based compensation (in shares)         642,171                
Stock-based compensation 3,691       $ 1       220     3,470  
Re-measurement of non-controlling interest due to change in parent ownership and other   0                 5,550   (5,550)
Balance at end of period (in shares) at Jun. 30, 2024         95,587,806   1,502,069,787            
Balance at end of period at Jun. 30, 2024 2,329,012       $ 10   $ 150   2,305 111,021   2,215,526  
Balance at beginning of period (in shares) at Dec. 31, 2024     157,940,987 1,440,332,098 157,940,987   1,440,332,098            
Balance at beginning of period at Dec. 31, 2024 2,053,848       $ 16   $ 144   3,523 157,837   1,892,328  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                          
Net income (247,028)                 (13,679)   (233,349)  
Class A common stock dividends (18,775)                 (18,775)      
Member distributions to SFS Corp. (148,395)                     (148,395)  
Stock-based compensation (in shares)         291,194                
Stock-based compensation 9,166               775 132   8,259  
Re-measurement of non-controlling interest due to change in parent ownership and other (in shares)           42,549,478   (42,549,478)          
Re-measurement of non-controlling interest due to change in parent ownership and other   (13,467)       $ 4   $ (4)     34,892   (48,359)
Balance at end of period (in shares) at Mar. 31, 2025         200,781,659   1,397,782,620            
Balance at end of period at Mar. 31, 2025 1,635,349       $ 20   $ 140   4,298 160,407   1,470,484  
Balance at beginning of period (in shares) at Dec. 31, 2024     157,940,987 1,440,332,098 157,940,987   1,440,332,098            
Balance at beginning of period at Dec. 31, 2024 2,053,848       $ 16   $ 144   3,523 157,837   1,892,328  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                          
Net income 67,451                        
Balance at end of period (in shares) at Jun. 30, 2025     205,979,563 1,393,282,620 205,979,563   1,393,282,620            
Balance at end of period at Jun. 30, 2025 1,747,982       $ 21   $ 139   5,688 170,320   1,571,814  
Balance at beginning of period (in shares) at Mar. 31, 2025         200,781,659   1,397,782,620            
Balance at beginning of period at Mar. 31, 2025 1,635,349       $ 20   $ 140   4,298 160,407   1,470,484  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                          
Net income 314,479                 22,909   291,570  
Class A common stock dividends (20,653)                 (20,653)      
Member distributions to SFS Corp. (190,868)                     (190,868)  
Stock-based compensation (in shares)         697,904                
Stock-based compensation 11,041               1,390     9,651  
Re-measurement of non-controlling interest due to change in parent ownership and other (in shares)           4,500,000   (4,500,000)          
Re-measurement of non-controlling interest due to change in parent ownership and other   $ (1,366)       $ 1   $ (1)     $ 7,657   $ (9,023)
Balance at end of period (in shares) at Jun. 30, 2025     205,979,563 1,393,282,620 205,979,563   1,393,282,620            
Balance at end of period at Jun. 30, 2025 $ 1,747,982       $ 21   $ 139   $ 5,688 $ 170,320   $ 1,571,814