XML 16 R6.htm IDEA: XBRL DOCUMENT v3.24.3
Condensed Consolidated Statements of Changes in Stockholders’/Members’ Equity (unaudited) - USD ($)
$ in Thousands
Total
Class A Units Voting
Class B Units Non-Voting
Class C Units Non-Voting
Member Units
Members’ Contributed Capital
Total Stockholders’ Equity
Common Stock
Capital in excess of par
Retained Earnings
Non-controlling Interests
Members' unit, beginning balance (in shares) at Dec. 31, 2022   435,000,000 8,498,000 2,770,000              
Members' unit, beginning balance at Dec. 31, 2022 $ 979,343       $ 973,317 $ 464,725       $ 508,592 $ 6,026
Increase (Decrease) in Partners' Capital [Roll Forward]                      
Net income attributable to the Company 46,264       46,264         46,264  
Net income attributable to non-controlling interests 253       0           253
Vesting of restricted interests (in shares)       248,000              
Vesting of restricted interests 178       178 178          
Distributions to and purchases of non-controlling interests (221)       0           (221)
Redemption value adjustment on non-controlling interests (435)       (435)         (435)  
Members' unit, ending balance (in shares) at Mar. 31, 2023   435,000,000 8,498,000 3,018,000              
Members' unit, ending balance at Mar. 31, 2023 1,028,179       1,022,121 467,700       554,421 6,058
Increase (Decrease) in Stockholders' Equity [Roll Forward]                      
Net income attributable to the Company 46,264       46,264         46,264  
Net income attributable to non-controlling interests 253       0           253
Contribution from Parent 2,797       2,797 2,797          
Distributions to and purchases of non-controlling interests (221)       0           (221)
Redemption value adjustment on non-controlling interests (435)       (435)         (435)  
Members' unit, beginning balance (in shares) at Dec. 31, 2022   435,000,000 8,498,000 2,770,000              
Members' unit, beginning balance at Dec. 31, 2022 979,343       973,317 464,725       508,592 6,026
Increase (Decrease) in Partners' Capital [Roll Forward]                      
Net income attributable to the Company 152,112                    
Members' unit, ending balance (in shares) at Sep. 30, 2023   435,000,000 8,498,000 3,583,000              
Members' unit, ending balance at Sep. 30, 2023 1,130,514       1,125,018 467,613       657,405 5,496
Increase (Decrease) in Stockholders' Equity [Roll Forward]                      
Net income attributable to the Company 152,112                    
Members' unit, beginning balance (in shares) at Mar. 31, 2023   435,000,000 8,498,000 3,018,000              
Members' unit, beginning balance at Mar. 31, 2023 1,028,179       1,022,121 467,700       554,421 6,058
Increase (Decrease) in Partners' Capital [Roll Forward]                      
Net income attributable to the Company 52,742       52,742         52,742  
Net income attributable to non-controlling interests 297       0           297
Distribution to Parent (3,352)       (3,352) (3,352)          
Distributions to and purchases of non-controlling interests (343)       0           (343)
Redemption value adjustment on non-controlling interests (3)       (3)         (3)  
Members' unit, ending balance (in shares) at Jun. 30, 2023   435,000,000 8,498,000 3,018,000              
Members' unit, ending balance at Jun. 30, 2023 1,077,220       1,071,703 464,543       607,160 5,517
Increase (Decrease) in Stockholders' Equity [Roll Forward]                      
Net income attributable to the Company 52,742       52,742         52,742  
Net income attributable to non-controlling interests 297       0           297
Distribution to Parent (3,352)       (3,352) (3,352)          
Repurchase of common shares (300)       195 195         (495)
Distributions to and purchases of non-controlling interests (343)       0           (343)
Redemption value adjustment on non-controlling interests (3)       (3)         (3)  
Net income attributable to the Company 53,106       53,106         53,106  
Net income attributable to non-controlling interests 298       0           298
Exercise of stock options (in shares)       1,256,000              
Exercise of stock options 3,340       3,340 3,340          
Distributions to and purchases of non-controlling interests (319)       0           (319)
Redemption value adjustment on non-controlling interests (189)       (189)         (189)  
Members' unit, ending balance (in shares) at Sep. 30, 2023   435,000,000 8,498,000 3,583,000              
Members' unit, ending balance at Sep. 30, 2023 1,130,514       1,125,018 467,613       657,405 5,496
Increase (Decrease) in Stockholders' Equity [Roll Forward]                      
Net income attributable to the Company 53,106       53,106         53,106  
Net income attributable to non-controlling interests 298       0           298
Contribution from Parent 2,380       2,380 2,380          
Repurchase of common shares (in shares)       (691,000)              
Repurchase of common shares (5,322)       (5,322) (2,650)       (2,672)  
Distributions to and purchases of non-controlling interests (319)       0           (319)
Redemption value adjustment on non-controlling interests (189)       $ (189)         (189)  
Members' unit, beginning balance (in shares) at Dec. 31, 2023         447,081,000            
Members' unit, beginning balance at Dec. 31, 2023 470,303         470,303          
Increase (Decrease) in Partners' Capital [Roll Forward]                      
Net income attributable to the Company 48,956           $ 48,956     48,956  
Net income attributable to non-controlling interests 270           0       270
Distribution to Parent (6,891)         (6,891) (6,891)        
Distributions to and purchases of non-controlling interests (369)           0       (369)
Conversion of LLC to Corporation and Impact of Reverse Stock Split (in shares)         (447,081,000)     104,094,000      
Conversion of LLC to Corporation and Impact of Reverse Stock Split 0         (463,412) 0 $ 1,041 $ 462,371    
Redemption value adjustment on non-controlling interests (1,901)           (1,901)     (1,901)  
Members' unit, ending balance (in shares) at Mar. 31, 2024         0            
Members' unit, ending balance at Mar. 31, 2024           0          
Beginning balance (in shares) at Dec. 31, 2023               0      
Beginning balance at Dec. 31, 2023 1,160,962           1,155,596 $ 0 0 685,293 5,366
Increase (Decrease) in Stockholders' Equity [Roll Forward]                      
Net income attributable to the Company 48,956           48,956     48,956  
Net income attributable to non-controlling interests 270           0       270
Distribution to Parent (6,891)         (6,891) (6,891)        
Distributions to and purchases of non-controlling interests (369)           0       (369)
Redemption value adjustment on non-controlling interests (1,901)           (1,901)     (1,901)  
Conversion of LLC to Corporation and Impact of Reverse Stock Split (in shares)         (447,081,000)     104,094,000      
Conversion of LLC to Corporation and Impact of Reverse Stock Split 0         (463,412) 0 $ 1,041 462,371    
Ending balance (in shares) at Mar. 31, 2024               104,094,000      
Ending balance at Mar. 31, 2024 1,201,027           1,195,760 $ 1,041 462,371 732,348 5,267
Members' unit, beginning balance (in shares) at Dec. 31, 2023         447,081,000            
Members' unit, beginning balance at Dec. 31, 2023 470,303         470,303          
Increase (Decrease) in Partners' Capital [Roll Forward]                      
Net income attributable to the Company 145,031                    
Members' unit, ending balance (in shares) at Sep. 30, 2024         0            
Members' unit, ending balance at Sep. 30, 2024 0         0          
Beginning balance (in shares) at Dec. 31, 2023               0      
Beginning balance at Dec. 31, 2023 1,160,962           1,155,596 $ 0 0 685,293 5,366
Increase (Decrease) in Stockholders' Equity [Roll Forward]                      
Net income attributable to the Company $ 145,031                    
Ending balance (in shares) at Sep. 30, 2024 127,343,503             127,344,000      
Ending balance at Sep. 30, 2024 $ 283,110           277,780 $ 1,273 276,507 0 5,330
Members' unit, beginning balance (in shares) at Mar. 31, 2024         0            
Members' unit, beginning balance at Mar. 31, 2024           0          
Increase (Decrease) in Partners' Capital [Roll Forward]                      
Net income attributable to the Company 51,737           51,737     51,737  
Net income attributable to non-controlling interests 244           0       244
Distribution to Parent (851)           (851)   (851)    
Distributions to and purchases of non-controlling interests (307)           0       (307)
Redemption value adjustment on non-controlling interests 132           132     132  
Members' unit, ending balance (in shares) at Jun. 30, 2024         0            
Members' unit, ending balance at Jun. 30, 2024           0          
Beginning balance (in shares) at Mar. 31, 2024               104,094,000      
Beginning balance at Mar. 31, 2024 1,201,027           1,195,760 $ 1,041 462,371 732,348 5,267
Increase (Decrease) in Stockholders' Equity [Roll Forward]                      
Net income attributable to the Company 51,737           51,737     51,737  
Net income attributable to non-controlling interests 244           0       244
Distribution to Parent (851)           (851)   (851)    
Distributions to and purchases of non-controlling interests (307)           0       (307)
Redemption value adjustment on non-controlling interests 132           132     132  
Ending balance (in shares) at Jun. 30, 2024               104,094,000      
Ending balance at Jun. 30, 2024 1,251,982           1,246,778 $ 1,041 461,520 784,217 5,204
Increase (Decrease) in Partners' Capital [Roll Forward]                      
Net income attributable to the Company 44,338           44,338     44,338  
Net income attributable to non-controlling interests 312           0       312
Distributions to and purchases of non-controlling interests (186)           0       (186)
Redemption value adjustment on non-controlling interests 0                    
Members' unit, ending balance (in shares) at Sep. 30, 2024         0            
Members' unit, ending balance at Sep. 30, 2024 0         $ 0          
Increase (Decrease) in Stockholders' Equity [Roll Forward]                      
Net income attributable to the Company 44,338           44,338     44,338  
Net income attributable to non-controlling interests 312           0       312
Contribution from Parent 11,149           11,149   11,149    
Distributions to and purchases of non-controlling interests (186)           0       (186)
Redemption value adjustment on non-controlling interests 0                    
Initial Public Offering (in shares)               23,250,000      
Initial Public Offering 511,198           511,198 $ 232 510,966    
Dividend to Parent $ (1,535,683)           (1,535,683)   (707,128) (828,555)  
Ending balance (in shares) at Sep. 30, 2024 127,343,503             127,344,000      
Ending balance at Sep. 30, 2024 $ 283,110           $ 277,780 $ 1,273 $ 276,507 $ 0 $ 5,330