XML 27 R9.htm IDEA: XBRL DOCUMENT v3.25.4
CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY - USD ($)
$ in Thousands
Total
Member Units
Total Stockholders’ Equity
Common Stock
Capital in Excess of Par
Retained Earnings
Accumulated Other Comprehensive Income (Loss)
Non-controlling Interests
Members' unit, beginning balance (in shares) at Dec. 31, 2022   446,268,000            
Members' unit, beginning balance at Dec. 31, 2022   $ 464,725            
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 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            
Beginning balance at Dec. 31, 2022 979,343   973,317     508,592   6,026
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 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 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 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             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 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
Increase (Decrease) in Partners' Capital [Roll Forward]                
Distributions to non-controlling interests (1,160)   0         (1,160)
Increase (Decrease) in Stockholders' Equity                
Net income attributable to the Company 166,415   166,415     166,415    
Net income attributable to non-controlling interests 998             998
Cash dividends declared for common stockholders (32,077)   (32,077)     (32,077)    
Issuance of restricted stock (in shares)       1,633,000        
Issuance of restricted stock 0   0 $ 17 (17)      
Forfeitures of unvested restricted stock (in shares)       $ (4)        
Stock compensation expense $ 10,490   10,490   10,490      
Repurchase of common shares (in shares) (1,100,000)     (1,122,000)        
Repurchase of common shares $ (22,423)   (22,423) $ (12) (22,411)      
Issuance of non-controlling interests 2,866   0         2,866
Distributions to non-controlling interests (1,160)   0         (1,160)
Redemption value adjustment on non-controlling interests (1,443)   (1,443)     (1,443)    
Other comprehensive loss $ (3,352)   (3,352)       $ (3,352)  
Ending balance (in shares) at Dec. 31, 2025 128,633,374     128,633,000        
Ending balance at Dec. 31, 2025 $ 401,025   $ 393,281 $ 1,286 $ 248,899 $ 146,448 $ (3,352) $ 7,744