XML 125 R105.htm IDEA: XBRL DOCUMENT v3.25.0.1
Condensed Financial Information - Parent Company Only (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Dec. 31, 2021
Condensed Income Statements, Captions [Line Items]            
Administrative and general     $ 137,437 $ 117,360 $ 113,776  
Operating Loss $ (91,696) $ (103,163) (323,321) (300,455) (263,079)  
Interest expense     (131,673) (114,617) (100,110)  
Other Income, net     23,024 15,832 19,434  
Income Before Income Taxes     214,672 201,670 182,403  
Income tax benefit     9,439 (7,539) 605  
Net Income 80,552 83,142 224,111 194,131 183,008  
Other Comprehensive Income (Loss), Net of Tax, Portion Attributable to Parent     952 192 (538)  
Comprehensive Income (Loss), Net of Tax, Attributable to Parent     225,063 194,323 182,470  
Condensed Balance Sheet Statements, Captions [Line Items]            
Cash and cash equivalents 4,283 9,164 4,283 9,164 8,489  
Accounts receivable, net 187,764 212,257 187,764 212,257    
Assets, Current 418,186 407,006 418,186 407,006    
Deferred tax assets 295,486 287,215 295,486 287,215    
Other noncurrent assets 59,063 52,314 59,063 52,314    
Total assets 7,997,524 7,600,652 7,997,524 7,600,652    
Other noncurrent liabilities 316,044 332,372 316,044 332,372    
Liabilities 5,139,824 4,815,338 5,139,824 4,815,338    
Stockholders' Equity Attributable to Parent 2,857,700 2,785,314 2,857,700 2,785,314 2,665,183 $ 2,339,713
Liabilities and Equity 7,997,524 7,600,652 7,997,524 7,600,652    
Short-Term Debt 100,000 0 100,000 0    
Accounts payable 111,794 124,340 111,794 124,340    
Accrued expenses and other 254,599 246,167 254,599 246,167    
Liabilities, Current 802,200 534,898 802,200 534,898    
Long-term debt 2,695,343 2,684,635 2,695,343 2,684,635    
Deferred income taxes 958,916 887,735 958,916 887,735    
Condensed Cash Flow Statements, Captions [Line Items]            
Net Income 80,552 83,142 224,111 194,131 183,008  
Amortization of debt issuance costs, discount and deferred hedge gain     4,647 5,142 5,321  
Stock-based compensation costs     4,721 5,176 5,488  
Deferred income taxes     (8,969) 6,584 (8,992)  
Accounts receivable     24,493 32,695 (46,282)  
Accounts payable     7,399 (54,722) 50,537  
Accrued expenses     9,748 (3,377) 16,846  
Other noncurrent assets and liabilities     (11,945) (30,583) (21,872)  
Net Cash Provided by (Used in) Operating Activities     406,741 489,231 307,242  
Net Cash Provided by (Used in) Investing Activities     (554,463) (570,812) (516,859)  
Dividends on common stock     (158,589) (154,050) (140,062)  
Issuances of short-term borrowings     100,000 0 0  
Line of credit borrowings (repayments), net     95,000 (132,000) 77,000  
Treasury stock activity     1,192 1,069 603  
Financing costs     (1,051) (4,327) (1,194)  
Net Cash Provided by (Used in) Financing Activities     151,552 84,305 213,318  
Net Increase in Cash and Cash Equivalents     3,830 2,724 3,701  
Total cash, cash equivalents, and restricted cash shown in the Consolidated Statements of Cash Flows 29,017 25,187 29,017 25,187 22,463 $ 18,762
Parent Company Condensed Income Statement            
Condensed Income Statements, Captions [Line Items]            
Administrative and general     1,134 231    
Operating Expenses     1,134 231    
Operating Loss     1,134 231    
Interest expense     (4,683) 0    
Earnings from investments in subsidiaries, net of tax     207,650 83,142    
Other Income, net     212 230    
Income Before Income Taxes     202,045 83,141    
Income tax benefit     22,066 0    
Net Income     224,111 83,141    
Other Comprehensive Income (Loss), Net of Tax, Portion Attributable to Parent     952 365    
Comprehensive Income (Loss), Net of Tax, Attributable to Parent     225,063 83,506    
Condensed Balance Sheet Statements, Captions [Line Items]            
Cash and cash equivalents 726 59 726 59    
Accounts receivable, net 1,689 207 1,689 207    
Assets, Current 2,415 266 2,415 266    
Equity Method Investments 2,996,648 2,784,924 2,996,648 2,784,924    
Deferred tax assets 9,578 0 9,578 0    
Other noncurrent assets 4,613 4,063 4,613 4,063    
Total assets 3,013,254 2,789,253 3,013,254 2,789,253    
Other noncurrent liabilities 12,807 3,939 12,807 3,939    
Liabilities 155,554 3,939 155,554 3,939    
Stockholders' Equity Attributable to Parent 2,857,700 2,785,314 2,857,700 2,785,314    
Liabilities and Equity 3,013,254 2,789,253 3,013,254 2,789,253    
Short-Term Debt 100,000 0 100,000 0    
Accounts payable 2,742 0 2,742 0    
Accrued expenses and other 21 0 21 0    
Liabilities, Current 102,763 0 102,763 0    
Long-term debt 36,901 0 36,901 0    
Deferred income taxes 3,083 0 3,083 0    
Condensed Cash Flow Statements, Captions [Line Items]            
Net Income     224,111 83,141    
Equity in earnings from subsidiaries, net of tax     (207,650) (83,142)    
Cash dividends received from subsidiaries     91,183 39,042    
Amortization of debt issuance costs, discount and deferred hedge gain     25 0    
Stock-based compensation costs     50 0    
Deferred income taxes     (18,588) 0    
Accounts receivable     (1,483) (207)    
Accounts payable     684 0    
Accrued expenses     (219) 0    
Other noncurrent assets and liabilities     (2,272) 0    
Net Cash Provided by (Used in) Operating Activities     85,841 38,834    
Contributions to subsidiaries     (64,777) 0    
Return of capital from subsidiaries     0 0    
Net Cash Provided by (Used in) Investing Activities     (64,777) 0    
Dividends on common stock     (158,589) (39,002)    
Issuances of short-term borrowings     100,000 0    
Line of credit borrowings (repayments), net     37,000 0    
Treasury stock activity     1,192 351    
Financing costs     0 (124)    
Net Cash Provided by (Used in) Financing Activities     (20,397) (38,775)    
Net Increase in Cash and Cash Equivalents     667 59    
Total cash, cash equivalents, and restricted cash shown in the Consolidated Statements of Cash Flows $ 726 $ 59 726 59 $ 0  
Condensed Financial Information - Parent Company Only [Line Items]            
Proceeds from Contributions from Affiliates     $ (91,200) $ (39,000)