XML 18 R6.htm IDEA: XBRL DOCUMENT v3.25.2
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY - USD ($)
$ in Thousands
Total
Common Stock
Additional Paid-In Capital
Retained Earnings
Accumulated Other Comprehensive Income (Loss)
Treasury Stock
Non-controlling Interest
Beginning balance (in shares) at Sep. 30, 2023   112,222,000          
Beginning balance at Sep. 30, 2023 $ 2,771,943 $ 11,222 $ 525,369 $ 2,707,715 $ (7,981) $ (464,382)  
Beginning balance (in shares) at Sep. 30, 2023           12,796,000  
Increase (Decrease) in Shareholders' Equity              
Net income (loss) 95,173     95,173      
Other comprehensive income (loss) 134       134    
Dividends declared (59,094)     (59,094)      
Vesting of restricted stock awards, net of shares withheld for employee taxes (8,820)   (26,661)     $ 17,841  
Vesting of restricted stock awards, net of shares withheld for employee taxes (in shares)           (495,000)  
Stock-based compensation 7,672   7,672        
Share repurchases (in shares)           1,298,000  
Share repurchases (47,654)         $ (47,654)  
Other 292   292        
Ending balance at Dec. 31, 2023 2,759,646 $ 11,222 506,672 2,743,794 (7,847) $ (494,195)  
Ending balance (in shares) at Dec. 31, 2023   112,222,000          
Ending balance (in shares) at Dec. 31, 2023           13,599,000  
Beginning balance (in shares) at Sep. 30, 2023   112,222,000          
Beginning balance at Sep. 30, 2023 2,771,943 $ 11,222 525,369 2,707,715 (7,981) $ (464,382)  
Beginning balance (in shares) at Sep. 30, 2023           12,796,000  
Increase (Decrease) in Shareholders' Equity              
Net income (loss) 268,689            
Other comprehensive income (loss) (518)            
Ending balance at Jun. 30, 2024 2,856,845 $ 11,222 510,379 2,833,136 (8,499) $ (489,393)  
Ending balance (in shares) at Jun. 30, 2024   112,222,000          
Ending balance (in shares) at Jun. 30, 2024           13,467,000  
Beginning balance (in shares) at Dec. 31, 2023   112,222,000          
Beginning balance at Dec. 31, 2023 2,759,646 $ 11,222 506,672 2,743,794 (7,847) $ (494,195)  
Beginning balance (in shares) at Dec. 31, 2023           13,599,000  
Increase (Decrease) in Shareholders' Equity              
Net income (loss) 84,831     84,831      
Other comprehensive income (loss) 134       134    
Dividends declared (42,130)     (42,130)      
Vesting of restricted stock awards, net of shares withheld for employee taxes (3,356)   (12,012)     $ 8,656  
Vesting of restricted stock awards, net of shares withheld for employee taxes (in shares)           (230,000)  
Stock-based compensation 8,429   8,429        
Share repurchases (in shares)           102,000  
Share repurchases (3,977)         $ (3,977)  
Other (503)   (503)        
Ending balance at Mar. 31, 2024 2,803,074 $ 11,222 502,586 2,786,495 (7,713) $ (489,516)  
Ending balance (in shares) at Mar. 31, 2024   112,222,000          
Ending balance (in shares) at Mar. 31, 2024           13,471,000  
Increase (Decrease) in Shareholders' Equity              
Net income (loss) 88,685     88,685      
Other comprehensive income (loss) (786)       (786)    
Dividends declared (42,044)     (42,044)      
Vesting of restricted stock awards, net of shares withheld for employee taxes     (123)     $ 123  
Vesting of restricted stock awards, net of shares withheld for employee taxes (in shares)           (4,000)  
Stock-based compensation 7,676   7,676        
Other 240   240        
Ending balance at Jun. 30, 2024 $ 2,856,845 $ 11,222 510,379 2,833,136 (8,499) $ (489,393)  
Ending balance (in shares) at Jun. 30, 2024   112,222,000          
Ending balance (in shares) at Jun. 30, 2024           13,467,000  
Beginning balance (in shares) at Sep. 30, 2024 98,755,412 112,222,000          
Beginning balance at Sep. 30, 2024 $ 2,917,152 $ 11,222 518,083 2,883,590 (6,350) $ (489,393) $ 0
Beginning balance (in shares) at Sep. 30, 2024 13,467,453         13,467,000  
Increase (Decrease) in Shareholders' Equity              
Net income (loss) $ 54,772     54,772      
Other comprehensive income (loss) 363       363    
Dividends declared (25,151)     (25,151)      
Vesting of restricted stock awards, net of shares withheld for employee taxes (6,913)   (23,125)     $ 16,212  
Vesting of restricted stock awards, net of shares withheld for employee taxes (in shares)           (431,000)  
Stock-based compensation 6,851   6,851        
Other (293)   (293)        
Ending balance at Dec. 31, 2024 $ 2,946,781 $ 11,222 501,516 2,913,211 (5,987) $ (473,181) 0
Ending balance (in shares) at Dec. 31, 2024   112,222,000          
Ending balance (in shares) at Dec. 31, 2024           13,036,000  
Beginning balance (in shares) at Sep. 30, 2024 98,755,412 112,222,000          
Beginning balance at Sep. 30, 2024 $ 2,917,152 $ 11,222 518,083 2,883,590 (6,350) $ (489,393) 0
Beginning balance (in shares) at Sep. 30, 2024 13,467,453         13,467,000  
Increase (Decrease) in Shareholders' Equity              
Net income (loss) $ (104,141)            
Other comprehensive income (loss) 15,851            
Ending balance at Jun. 30, 2025 $ 2,866,727 $ 11,222 505,657 2,701,649 9,501 $ (464,069) 102,767
Ending balance (in shares) at Jun. 30, 2025 99,434,289 112,222,000          
Ending balance (in shares) at Jun. 30, 2025 12,788,576         12,789,000  
Beginning balance (in shares) at Dec. 31, 2024   112,222,000          
Beginning balance at Dec. 31, 2024 $ 2,946,781 $ 11,222 501,516 2,913,211 (5,987) $ (473,181) 0
Beginning balance (in shares) at Dec. 31, 2024           13,036,000  
Increase (Decrease) in Shareholders' Equity              
Net income (loss) 2,986     1,654     1,332
Other comprehensive income (loss) 7,051       7,051    
Estimated preliminary fair value of non-controlling interests acquired 116,061           116,061
Dividends declared (25,361)     (25,257)     (104)
Vesting of restricted stock awards, net of shares withheld for employee taxes (3,694)   (11,974)     $ 8,280  
Vesting of restricted stock awards, net of shares withheld for employee taxes (in shares)           (228,000)  
Stock-based compensation 8,098   8,098        
Other 341   341        
Ending balance at Mar. 31, 2025 3,052,263 $ 11,222 497,981 2,889,608 1,064 $ (464,901) 117,289
Ending balance (in shares) at Mar. 31, 2025   112,222,000          
Ending balance (in shares) at Mar. 31, 2025           12,808,000  
Increase (Decrease) in Shareholders' Equity              
Net income (loss) (161,899)     (162,758)     859
Other comprehensive income (loss) 8,437       8,437    
Dividends declared (25,201)     (25,201)     0
Distributions to non-controlling interests (15,381)           (15,381)
Vesting of restricted stock awards, net of shares withheld for employee taxes (150)   (982)     $ 832  
Vesting of restricted stock awards, net of shares withheld for employee taxes (in shares)           (19,000)  
Stock-based compensation 7,888   7,888        
Other 770   770        
Ending balance at Jun. 30, 2025 $ 2,866,727 $ 11,222 $ 505,657 $ 2,701,649 $ 9,501 $ (464,069) $ 102,767
Ending balance (in shares) at Jun. 30, 2025 99,434,289 112,222,000          
Ending balance (in shares) at Jun. 30, 2025 12,788,576         12,789,000