XML 18 R6.htm IDEA: XBRL DOCUMENT v3.24.3
Condensed Consolidated Statements of Equity - USD ($)
$ in Thousands
Total
Dividend Equivalent Rights
Class A Common Stock
Class C Common Stock
Common Stock
Class A Common Stock
Common Stock
Class C Common Stock
Additional Paid-in Capital
Additional Paid-in Capital
Dividend Equivalent Rights
Additional Paid-in Capital
Class A Common Stock
Accumulated Deficit
Accumulated Deficit
Dividend Equivalent Rights
Accumulated Deficit
Class A Common Stock
Treasury Shares
Class A Common Stock
Treasury Shares
Class C Common Stock
Noncontrolling Interest
Beginning balance (in shares) at Dec. 31, 2022         80,805,000 74,347,000                  
Balance, beginning of period at Dec. 31, 2022 $ 3,886,595       $ 8 $ 7 $ 1,750,640     $ (9,203)     $ (19,085) $ 0 $ 2,164,228
Beginning of period (in shares) at Dec. 31, 2022                         (633,000) 0  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                              
Net income (loss) 47,719                 22,653         25,066
Share-based compensation 4,684           4,129               555
Conversion of Class C Common Stock to Class A Common Stock (in shares)         6,000 (6,000)                  
Conversion of Class C Common Stock to Class A Common Stock 0           183               (183)
Issuance of Class A Common Stock upon vesting of share-based awards, net of shares withheld for income taxes (in shares)         6,000                    
Issuance of Class A Common Stock upon vesting of share-based awards, net of shares withheld for income taxes (44)           (44)                
Change in deferred taxes from conversion of Class C Common Stock to Class A Common Stock 36           36                
Dividends to Class A stockholders and dividend equivalent rights   $ (400) $ (48,107)               $ (400) $ (48,107)      
Distributions to noncontrolling interest (49,206)                           (49,206)
Cancellation of Treasury Shares (in shares)         (633,000)               633,000    
Cancellation of Treasury Shares 0           (19,085)           $ 19,085    
Ending balance (in shares) at Mar. 31, 2023         80,184,000 74,341,000                  
Balance, end of period at Mar. 31, 2023 3,841,277       $ 8 $ 7 1,735,859     (35,057)     $ 0 $ 0 2,140,460
End of period (in shares) at Mar. 31, 2023                         0 0  
Beginning balance (in shares) at Dec. 31, 2022         80,805,000 74,347,000                  
Balance, beginning of period at Dec. 31, 2022 3,886,595       $ 8 $ 7 1,750,640     (9,203)     $ (19,085) $ 0 2,164,228
Beginning of period (in shares) at Dec. 31, 2022                         (633,000) 0  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                              
Net income (loss) 45,021                            
Ending balance (in shares) at Sep. 30, 2023         81,763,000 75,441,000                  
Balance, end of period at Sep. 30, 2023 3,772,806       $ 8 $ 8 1,790,492     (109,596)     $ 0 $ (677) 2,092,571
End of period (in shares) at Sep. 30, 2023                         0 26,000  
Beginning balance (in shares) at Mar. 31, 2023         80,184,000 74,341,000                  
Balance, beginning of period at Mar. 31, 2023 3,841,277       $ 8 $ 7 1,735,859     (35,057)     $ 0 $ 0 2,140,460
Beginning of period (in shares) at Mar. 31, 2023                         0 0  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                              
Net income (loss) (2,973)                 (796)         (2,177)
Share-based compensation 5,422           4,861               561
Conversion of Class C Common Stock to Class A Common Stock (in shares)         1,310,000 (1,310,000)                  
Conversion of Class C Common Stock to Class A Common Stock 0           37,865               (37,865)
Issuance of Class A Common Stock upon vesting of share-based awards, net of shares withheld for income taxes (in shares)         166,000                    
Issuance of Class A Common Stock upon vesting of share-based awards, net of shares withheld for income taxes (2,658)           (2,658)                
Class C Common Stock withheld for income taxes upon vesting of RSAs and held in treasury (in shares)                           (26,000)  
Class C Common Stock withheld for income taxes upon vesting of RSAs and held in treasury (677)                         $ (677)  
Change in deferred taxes from conversion of Class C Common Stock to Class A Common Stock 7,523           7,523                
Issuance of Class C Common Stock in connection with acquisition (in shares)           2,508,000                  
Issuance of Class C Common Stock in connection with acquisition 66,526         $ 1                 66,525
Dividends to Class A stockholders and dividend equivalent rights   (383) (40,743)               (383) (40,743)      
Distributions to noncontrolling interest (41,956)                           (41,956)
Ending balance (in shares) at Jun. 30, 2023         81,660,000 75,539,000                  
Balance, end of period at Jun. 30, 2023 3,831,358       $ 8 $ 8 1,783,450     (76,979)     $ 0 $ (677) 2,125,548
End of period (in shares) at Jun. 30, 2023                         0 26,000  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                              
Net income (loss) 275                 287         (12)
Share-based compensation 4,368           3,800               568
Conversion of Class C Common Stock to Class A Common Stock (in shares)         98,000 (98,000)                  
Conversion of Class C Common Stock to Class A Common Stock 0           2,771               (2,771)
Issuance of Class A Common Stock upon vesting of share-based awards, net of shares withheld for income taxes (in shares)         5,000                    
Issuance of Class A Common Stock upon vesting of share-based awards, net of shares withheld for income taxes (53)           (53)                
Change in deferred taxes from conversion of Class C Common Stock to Class A Common Stock 524           524                
Dividends to Class A stockholders and dividend equivalent rights   (199) $ (32,705)               $ (199) $ (32,705)      
Distributions to noncontrolling interest (30,762)                           (30,762)
Ending balance (in shares) at Sep. 30, 2023         81,763,000 75,441,000                  
Balance, end of period at Sep. 30, 2023 3,772,806       $ 8 $ 8 1,790,492     (109,596)     $ 0 $ (677) 2,092,571
End of period (in shares) at Sep. 30, 2023                         0 26,000  
Beginning balance (in shares) at Dec. 31, 2023     82,451,397 74,939,080 82,451,000 74,965,000                  
Balance, beginning of period at Dec. 31, 2023 3,595,274       $ 8 $ 8 1,796,147     (187,738)     $ 0 $ (677) 1,987,526
Beginning of period (in shares) at Dec. 31, 2023     0 (26,137)                 0 26,000  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                              
Net income (loss) 18,692                 8,468         10,224
Share-based compensation 5,104           4,543               561
Conversion of Class C Common Stock to Class A Common Stock (in shares)         135,000 (135,000)                  
Conversion of Class C Common Stock to Class A Common Stock 0           3,265               (3,265)
Issuance of Class A Common Stock upon vesting of share-based awards, net of shares withheld for income taxes (in shares)         50,000                    
Issuance of Class A Common Stock upon vesting of share-based awards, net of shares withheld for income taxes (607)           (607)                
Change in deferred taxes from conversion of Class C Common Stock to Class A Common Stock (73)           (73)                
Dividends to Class A stockholders and dividend equivalent rights   (376) $ (41,950)         $ (376) $ (41,950)            
Distributions to noncontrolling interest (38,157)                           (38,157)
Repurchases of Common Stock and Partnership Units (including associated Class C Common Shares) (in shares)                         (546,000)    
Repurchases of Common Stock and Partnership Units (including associated Class C Common Shares) (13,057)                       $ (13,057)    
Ending balance (in shares) at Mar. 31, 2024         82,636,000 74,830,000                  
Balance, end of period at Mar. 31, 2024 3,524,850       $ 8 $ 8 1,760,949     (179,270)     $ (13,057) $ (677) 1,956,889
End of period (in shares) at Mar. 31, 2024                         546,000 26,000  
Beginning balance (in shares) at Dec. 31, 2023     82,451,397 74,939,080 82,451,000 74,965,000                  
Balance, beginning of period at Dec. 31, 2023 3,595,274       $ 8 $ 8 1,796,147     (187,738)     $ 0 $ (677) 1,987,526
Beginning of period (in shares) at Dec. 31, 2023     0 (26,137)                 0 26,000  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                              
Net income (loss) 75,600                            
Distributions to noncontrolling interest (91,512)                            
Ending balance (in shares) at Sep. 30, 2024     79,288,976 73,677,467 82,871,000 73,730,000                  
Balance, end of period at Sep. 30, 2024 3,388,875       $ 8 $ 7 1,720,293     (153,853)     $ (83,896) $ (1,265) 1,907,581
End of period (in shares) at Sep. 30, 2024     (3,582,033) (52,748)                 3,582,000 53,000  
Beginning balance (in shares) at Mar. 31, 2024         82,636,000 74,830,000                  
Balance, beginning of period at Mar. 31, 2024 3,524,850       $ 8 $ 8 1,760,949     (179,270)     $ (13,057) $ (677) 1,956,889
Beginning of period (in shares) at Mar. 31, 2024                         546,000 26,000  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                              
Net income (loss) 29,041                 12,854         16,187
Share-based compensation 6,203           5,642               561
Conversion of Class C Common Stock to Class A Common Stock (in shares)         162,000 (162,000)                  
Conversion of Class C Common Stock to Class A Common Stock 0           3,820               (3,820)
Issuance of Class A Common Stock upon vesting of share-based awards, net of shares withheld for income taxes (in shares)         28,000                    
Issuance of Class A Common Stock upon vesting of share-based awards, net of shares withheld for income taxes (382)           (382)                
Class C Common Stock withheld for income taxes upon vesting of RSAs and held in treasury (in shares)                           (27,000)  
Class C Common Stock withheld for income taxes upon vesting of RSAs and held in treasury (588)                         $ (588)  
Change in deferred taxes from conversion of Class C Common Stock to Class A Common Stock (1)           (1)                
Dividends to Class A stockholders and dividend equivalent rights   (331) $ (33,066)         (331) (33,066)            
Distributions to noncontrolling interest (30,245)                           (30,245)
Repurchases of Common Stock and Partnership Units (including associated Class C Common Shares) (in shares)           (897,000)             (1,684,000)    
Repurchases of Common Stock and Partnership Units (including associated Class C Common Shares)     (41,526) $ (22,363)   $ (1) 1,329           $ (41,526)   (23,691)
Ending balance (in shares) at Jun. 30, 2024         82,826,000 73,771,000                  
Balance, end of period at Jun. 30, 2024 3,431,592       $ 8 $ 7 1,737,960     (166,416)     $ (54,583) $ (1,265) 1,915,881
End of period (in shares) at Jun. 30, 2024                         2,230,000 53,000  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                              
Net income (loss) 27,867                 12,563         15,304
Share-based compensation 6,251           5,683               568
Conversion of Class C Common Stock to Class A Common Stock (in shares)         41,000 (41,000)                  
Conversion of Class C Common Stock to Class A Common Stock 0           1,062               (1,062)
Issuance of Class A Common Stock upon vesting of share-based awards, net of shares withheld for income taxes (in shares)         4,000                    
Issuance of Class A Common Stock upon vesting of share-based awards, net of shares withheld for income taxes (60)           (60)                
Change in deferred taxes from conversion of Class C Common Stock to Class A Common Stock (45)           (45)                
Dividends to Class A stockholders and dividend equivalent rights   $ (236) $ (24,071)         $ (236) $ (24,071)            
Distributions to noncontrolling interest (23,110)                           (23,110)
Repurchases of Common Stock and Partnership Units (including associated Class C Common Shares) (in shares)                         (1,352,000)    
Repurchases of Common Stock and Partnership Units (including associated Class C Common Shares) (29,313)                       $ (29,313)    
Ending balance (in shares) at Sep. 30, 2024     79,288,976 73,677,467 82,871,000 73,730,000                  
Balance, end of period at Sep. 30, 2024 $ 3,388,875       $ 8 $ 7 $ 1,720,293     $ (153,853)     $ (83,896) $ (1,265) $ 1,907,581
End of period (in shares) at Sep. 30, 2024     (3,582,033) (52,748)                 3,582,000 53,000