XML 24 R7.htm IDEA: XBRL DOCUMENT v3.25.0.1
Consolidated Statements of Changes in Equity - USD ($)
$ in Thousands
Total
Member Units
Total Stockholders’ Equity
Common Stock
Capital in Excess of Par
Retained Earnings
Non-controlling Interests
Members' unit, beginning balance (in shares) at Dec. 31, 2021   445,467,000          
Members' unit, beginning balance at Dec. 31, 2021   $ 478,692          
Increase (Decrease) in Partners' Capital [Roll Forward]              
Contribution from Parent $ 6,823 $ 6,823 $ 6,823        
Vesting of restricted interests and options (in shares)   248,000          
Vesting of restricted interests and options 2,141 $ 2,141 2,141        
Yield on Class A additional capital 316 316 316        
Repurchase of Class A additional capital (23,904) $ (23,904) (23,904)        
Exercise of stock options (in shares)   553,000          
Exercise of stock options 3,340 $ 3,340 3,340        
Repurchase of member interests (5,146) (2,697) (5,146)     $ (2,449)  
Issuance of non-controlling interests 640 $ 14 14       $ 626
Distributions to and purchases of non-controlling interests (2,842)           (2,842)
Members' unit, ending balance (in shares) at Dec. 31, 2022   446,268,000          
Members' unit, ending balance at Dec. 31, 2022   $ 464,725          
Beginning balance at Dec. 31, 2021 830,151   823,729     345,037 6,422
Increase (Decrease) in Stockholders' Equity              
Net income attributable to the Company 166,727   166,727     166,727  
Net income attributable to non-controlling interests 1,820           1,820
Contribution from Parent 6,823 $ 6,823 6,823        
Vesting of restricted interests and options (in shares)   248,000          
Vesting of restricted interests and options 2,141 $ 2,141 2,141        
Yield on Class A additional capital 316 316 316        
Repurchase of Class A additional capital (23,904) (23,904) (23,904)        
Exercise of stock options 3,340 3,340 3,340        
Repurchase of member interests (5,146) (2,697) (5,146)     (2,449)  
Issuance of non-controlling interests 640 14 14       626
Distributions to and purchases of non-controlling interests (2,842)           (2,842)
Redemption value adjustment on non-controlling interests (723)   (723)     (723)  
Ending balance at Dec. 31, 2022 979,343   973,317     508,592 6,026
Increase (Decrease) in Partners' Capital [Roll Forward]              
Contribution from Parent 4,515 $ 4,515 4,515        
Vesting of restricted interests and options (in shares)   248,000          
Vesting of restricted interests and options 178 $ 178 178        
Exercise of stock options (in shares)   565,000          
Exercise of stock options 3,340 $ 3,340 3,340        
Repurchase of member interests (5,322) (2,650) (5,322)     (2,672)  
Distributions to and purchases of non-controlling interests (1,574) $ 195 195       (1,769)
Members' unit, ending balance (in shares) at Dec. 31, 2023   447,081,000          
Members' unit, ending balance at Dec. 31, 2023 470,303 $ 470,303          
Increase (Decrease) in Stockholders' Equity              
Net income attributable to the Company 179,947   179,947     179,947  
Net income attributable to non-controlling interests 1,109           1,109
Contribution from Parent 4,515 $ 4,515 4,515        
Vesting of restricted interests and options (in shares)   248,000          
Vesting of restricted interests and options 178 $ 178 178        
Exercise of stock options 3,340 3,340 3,340        
Repurchase of member interests (5,322) (2,650) (5,322)     (2,672)  
Distributions to and purchases of non-controlling interests (1,574) 195 195       (1,769)
Redemption value adjustment on non-controlling interests (574)   (574)     (574)  
Ending balance at Dec. 31, 2023 1,160,962   1,155,596     685,293 5,366
Increase (Decrease) in Partners' Capital [Roll Forward]              
Contribution from (distribution to) Select 2,279 $ (6,891) 2,279   $ 9,170    
Distributions to and purchases of non-controlling interests (1,341)   0       (1,341)
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    
Increase (Decrease) in Stockholders' Equity              
Net income attributable to the Company 166,543   166,543     166,543  
Net income attributable to non-controlling interests 1,015   0       1,015
Contribution from (distribution to) Select 2,279 $ (6,891) 2,279   9,170    
Cash dividends declared for common stockholders (7,959)   (7,959)     (7,959)  
Issuance of restricted stock (in shares)       1,478,000      
Issuance of restricted stock 0   0 $ 15 (15)    
Stock compensation expense 869   869   869    
Repurchase of common shares (in shares)       (696,000)      
Repurchase of common shares (15,403)   (15,403) $ (7) (15,396)    
Distributions to and purchases of non-controlling interests (1,341)   0       (1,341)
Redemption value adjustment on non-controlling interests (1,769)   (1,769)     (1,769)  
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    
Initial Public Offering (in shares)       23,250,000      
Initial Public Offering 511,198   511,198 $ 232 510,966    
Dividend to Select $ (1,535,683)   (1,535,683)   (707,128) (828,555)  
Ending balance (in shares) at Dec. 31, 2024 128,125,952     128,126,000      
Ending balance at Dec. 31, 2024 $ 280,711   $ 275,671 $ 1,281 $ 260,837 $ 13,553 $ 5,040