XML 162 R143.htm IDEA: XBRL DOCUMENT v3.24.0.1
Condensed Financial Information of Registrant - Statements of Cash Flows (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2023
Dec. 31, 2022
Dec. 31, 2021
Cash flows from operating activities:      
Net income (loss) $ 728,642 $ 364,189 $ (81,297)
Adjustments to reconcile net income (loss) to cash used in operating activities:      
Depreciation and amortization 119,830 99,769 94,241
Non-cash interest expense 4,645 4,218 5,663
Loss (gain) on sale of assets, net (59) (169) (64,697)
Stock-based compensation 11,633 9,353 8,165
Equity in losses (income) of subsidiaries (24,985) 0 0
Net changes in operating assets and liabilities:      
Prepaid and other assets (82,027) (35,356) (6,321)
Accounts payable, other accrued liabilities, and operating lease ROU assets and liabilities 15,428 262,882 209,565
Net cash provided by (used in) operating activities 579,156 452,606 (27,622)
Cash flows from investing activities:      
Capital expenditures (82,277) (53,025) (29,533)
Net cash provided by (used in) investing activities (659,039) (87,308) 74,628
Cash flows from financing activities:      
Proceeds from sale of common stock, net of offering costs 0 0 87,193
Proceeds from borrowings 1,462,850 384,874 186,773
Repayments of borrowings (1,317,709) (446,863) (329,315)
Purchase of common stock for retirement (67,821) (7,834) (2,145)
Exercise of stock options 17,129 6,444 58
Other financing activities, net 1,646 (412) 862
Net cash provided by (used in) financing activities (135,597) 13,407 (1,094)
Net increase (decrease) in cash, cash equivalents, and restricted cash (215,480) 378,705 45,912
Cash, cash equivalents, and restricted cash at beginning of period 494,926 116,221 70,309
Cash, cash equivalents, and restricted cash at end of period 279,446 494,926 116,221
Net cash received (paid) for:      
Interest 77,417 63,323 65,221
Taxes 6,099 51 795
Non-cash investing and financing activities:      
Accrued capital expenditures 13,241 5,418 8,177
ROU assets obtained in exchange for new finance lease liabilities 7,896 594 1,936
ROU assets obtained in exchange for new operating lease liabilities 72,219 64,567 97,011
Parent Company      
Cash flows from operating activities:      
Net income (loss) 728,642 364,189 (81,297)
Adjustments to reconcile net income (loss) to cash used in operating activities:      
Depreciation and amortization 1,618 2,131 2,452
Non-cash interest expense 0 0 1,364
Loss (gain) on sale of assets, net 30 27 15
Stock-based compensation 11,633 9,353 8,165
Equity in losses (income) of subsidiaries (759,528) (388,008) 63,649
Net changes in operating assets and liabilities:      
Prepaid and other assets (2,541) 13,436 1,318
Accounts payable, other accrued liabilities, and operating lease ROU assets and liabilities 1,113 2,651 (1,380)
Net cash provided by (used in) operating activities (19,033) 3,779 (5,714)
Cash flows from investing activities:      
Investments in subsidiaries (76,000) 0 (146,056)
Distributions from subsidiaries 167,181 0 90,183
Capital expenditures (1,849) (1,311) (1,126)
Due to (from) subsidiaries (13,408) 5,645 29,752
Net cash provided by (used in) investing activities 75,924 4,334 (27,247)
Cash flows from financing activities:      
Proceeds from sale of common stock, net of offering costs 0 0 87,193
Proceeds from borrowings 0 0 12,364
Repayments of borrowings 0 (9,319) (62,111)
Purchase of common stock for retirement (67,821) (7,834) (2,145)
Exercise of stock options 17,129 6,444 58
Other financing activities, net 1,631 1,058 1,208
Net cash provided by (used in) financing activities (49,061) (9,651) 36,567
Net increase (decrease) in cash, cash equivalents, and restricted cash 7,830 (1,538) 3,606
Cash, cash equivalents, and restricted cash at beginning of period 2,878 4,416 810
Cash, cash equivalents, and restricted cash at end of period 10,708 2,878 4,416
Net cash received (paid) for:      
Interest 0 (3) (1,230)
Taxes (5,902) (15) 27
Non-cash investing and financing activities:      
Accrued capital expenditures 136 372 131
ROU assets obtained in exchange for new finance lease liabilities 0 0 0
ROU assets obtained in exchange for new operating lease liabilities $ 8,161 $ 0 $ 165