XML 18 R6.htm IDEA: XBRL DOCUMENT v3.25.3
UNAUDITED CONSOLIDATED STATEMENTS OF SHAREHOLDERS' DEFICIT - USD ($)
$ in Thousands
Total
Parent [Member]
Common Shares
Common Class A & B
Common Shares
Class C
Common Shares
Common Class A
Additional Paid-in Capital [Member]
Retained Earnings [Member]
AOCI Attributable to Parent [Member]
Noncontrolling Interest [Member]
Balance (in shares) at Dec. 31, 2023       151,649,000 118,469,000        
Balance at Dec. 31, 2023 $ 825,272 $ 356,695   $ 2 $ 118 $ 348,494 $ 21,148 $ (13,067) $ 468,577
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Net income (loss)   (976)         (976)    
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest 9,197                
Income attributable to noncontrolling interests 10,173               10,173
Other Comprehensive Income (Loss), Net of Tax (959) 11           11 (970)
Other Comprehensive Income (Loss), Net of Tax, Portion Attributable to Parent 8,238 (965)         (976) 11 (9,203)
Noncontrolling Interest, Decrease from Distributions to Noncontrolling Interest Holders (21,305)               (21,305)
Reduction of noncontrolling and redeemable noncontrolling interest 13,295 3,069       3,069     (10,226)
Changes in redemption value of RNCI, net of tax (8,761) (8,761)         (8,761)    
Restricted Awards Granted or Vested (in shares)     3,606,000            
Stock Issued During Period, Value, Restricted Stock Award, Gross 820 820 $ 4     816      
Shares acquired and cancelled (in shares)     (15,941,000)            
Stock Repurchased and Retired During Period, Value (101,381) (101,381) $ (16)     (101,365)      
Stock Issued During Period, Shares, Restricted Stock Award, Forfeited     (93,000)            
Stock-based compensation 29,500 29,500       29,500      
Stock Issued During Period, Shares, Acquisitions     4,366,000            
Stock Issued During Period, Value, Acquisitions $ 26,354 26,354 $ 4     26,350      
Change in ownership held by Class C holders   (13,128)       (13,128)     13,128
Other, Shares 53,000                
Stockholders' Equity, Other $ (1,170) 347       (343) 5 (1) (1,517)
Balance (in shares) at Sep. 30, 2024     110,460,000 151,649,000 110,460,000        
Balance at Sep. 30, 2024 744,272 286,412 $ 110 $ 2 $ 110 287,941 11,416 (13,057) 457,860
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Distributions to Class C Shareholders Noncontrolling Interest Holders 19,100                
Balance (in shares) at Jun. 30, 2024     111,965,000 151,649,000          
Balance at Jun. 30, 2024 729,924 291,570 $ 112 $ 2   292,616 16,771 (17,931) 438,354
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Net income (loss)   3,271         3,271    
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest 13,864                
Income attributable to noncontrolling interests 10,593               10,593
Other Comprehensive Income (Loss), Net of Tax 11,666 4,874           4,874 (6,792)
Other Comprehensive Income (Loss), Net of Tax, Portion Attributable to Parent 25,530 8,145         3,271 4,874 (17,385)
Noncontrolling Interest, Decrease from Distributions to Noncontrolling Interest Holders (231)               (231)
Changes in redemption value of RNCI, net of tax (8,626) (8,626)         (8,626)    
Restricted Awards Granted or Vested (in shares)     505,000            
Stock Issued During Period, Value, Restricted Stock Award, Gross 289 289 $ 1     288      
Shares acquired and cancelled (in shares)     (2,137,000)            
Stock Repurchased and Retired During Period, Value (14,106) (14,106) $ (2)     (14,104)      
Stock Issued During Period, Shares, Restricted Stock Award, Forfeited     (9,000)            
Stock-based compensation 10,492 10,492       10,492      
Stock Issued During Period, Shares, Acquisitions     135,000            
Stock Issued During Period, Value, Acquisitions $ 950 950 $ 0     950      
Change in ownership held by Class C holders   (2,300)       (2,300)     2,300
Other, Shares 1,000                
Stockholders' Equity, Other $ 50 (2)     $ (1) 1     52
Balance (in shares) at Sep. 30, 2024     110,460,000 151,649,000 110,460,000        
Balance at Sep. 30, 2024 744,272 286,412 $ 110 $ 2 $ 110 287,941 11,416 (13,057) 457,860
Balance (in shares) at Dec. 31, 2024       151,649,000 114,847,000        
Balance at Dec. 31, 2024 776,905 331,731   $ 2 $ 115 343,647 11,740 (23,773) 445,174
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Net income (loss)   16,441         16,441    
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest 13,804                
Income attributable to noncontrolling interests (2,637)               (2,637)
Other Comprehensive Income (Loss), Net of Tax 33,051 27,024           27,024 6,027
Other Comprehensive Income (Loss), Net of Tax, Portion Attributable to Parent 46,855 43,465         16,441 27,024 (3,390)
Noncontrolling Interest, Decrease from Distributions to Noncontrolling Interest Holders (3,169)               (3,169)
Changes in redemption value of RNCI, net of tax 1,360 1,360         1,360    
Restricted Awards Granted or Vested (in shares)     5,492,000            
Stock Issued During Period, Value, Restricted Stock Award, Gross 854 854 $ 5     849      
Shares acquired and cancelled (in shares)     (20,072,000)            
Stock Repurchased and Retired During Period, Value (105,462) (105,462) $ (20)     (105,442)      
Stock Issued During Period, Shares, Restricted Stock Award, Forfeited     (271,000)            
Stock-based compensation 37,304 37,304       37,304      
Stock Issued During Period, Shares, Acquisitions     2,672,000            
Stock Issued During Period, Value, Acquisitions $ 15,300 15,300 $ 3     15,297      
Stock Issued During Period, Value, Conversion of Units   421,861   $ 2 $ 152 447,412   25,701 421,861
Stock Issued During Period, Shares, Conversion of Units       (151,649,000) 151,649,000        
Change in ownership held by Class C holders   (1,509)       (1,509)     1,509
Other, Shares (2,000)                
Stockholders' Equity, Other $ 534 4,143     $ (1) (4,144) 1 (1) (3,609)
Balance (in shares) at Sep. 30, 2025       0 254,315,000        
Balance at Sep. 30, 2025 770,481 749,047   $ 0 $ 254 741,702 29,542 (22,451) 21,434
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Tax adjustment due to Class C Conversion 3,100                
Balance (in shares) at Jun. 30, 2025         261,236,000        
Balance at Jun. 30, 2025 771,948 750,146     $ 261 765,898 4,923 (20,936) 21,802
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Net income (loss)   24,619         24,619    
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest 23,763                
Income attributable to noncontrolling interests (856)               (856)
Other Comprehensive Income (Loss), Net of Tax (1,515) (1,515)           (1,515) 0
Other Comprehensive Income (Loss), Net of Tax, Portion Attributable to Parent 22,248 23,104         24,619 (1,515) 856
Noncontrolling Interest, Decrease from Distributions to Noncontrolling Interest Holders (129)               (129)
Restricted Awards Granted or Vested (in shares)         159,000        
Stock Issued During Period, Value, Restricted Stock Award, Gross 287 287     $ 0 287      
Shares acquired and cancelled (in shares)         (7,067,000)        
Stock Repurchased and Retired During Period, Value (37,279) (37,279)     $ (7) (37,272)      
Stock Issued During Period, Shares, Restricted Stock Award, Forfeited         (14,000)        
Stock-based compensation 13,078 13,078              
Change in ownership held by Class C holders           13,078      
Other, Shares         1,000        
Stockholders' Equity, Other 328 (289)     $ 0 (289) 0 0 617
Balance (in shares) at Sep. 30, 2025       0 254,315,000        
Balance at Sep. 30, 2025 $ 770,481 $ 749,047   $ 0 $ 254 $ 741,702 $ 29,542 $ (22,451) $ 21,434