XML 22 R7.htm IDEA: XBRL DOCUMENT v3.25.1
CONSOLIDATED STATEMENTS OF EQUITY (unaudited) - USD ($)
$ in Thousands
Total
Non- controlling interests subject to put provisions
Total
Common stock
Additional paid-in capital
Retained earnings
Treasury stock
Accumulated other comprehensive loss
Non- controlling interests not subject to put provisions
Beginning Balance at Dec. 31, 2023   $ 1,499,288              
Increase (Decrease) in Temporary Equity [Roll Forward]                  
Net income   44,191              
Distributions   (52,928)              
Contributions   3,127              
Partial purchases   (1,227)              
Fair value remeasurements   11,023              
Ending Balance at Mar. 31, 2024   1,503,474              
Beginning balance at Dec. 31, 2023     $ 1,056,097 $ 89 $ 509,804 $ 598,288 $ 0 $ (52,084) $ 187,965
Common stock, Beginning balance (in shares) at Dec. 31, 2023       88,824,000          
Treasury stock, beginning balance (in shares) at Dec. 31, 2023             0    
Comprehensive Income:                  
Net income     239,649     239,649     22,140
Other comprehensive income (loss) $ (48,031)   (48,031)         (48,031)  
Stock award plan (in shares)       998,000          
Stock award plan       $ 1          
Stock award plan     (90,631)   (90,632)        
Stock-settled stock-based compensation expense     23,049   23,049        
Changes in noncontrolling interest from:                  
Distributions                 (24,420)
Contributions                 598
Partial purchases     (2,996)   (2,996)       20,233
Purchase of treasury stock $ (240,117)   (240,117)       $ (240,117)    
Purchase of treasury stock (in shares) (2,119,000)           (2,119,000)    
Fair value remeasurements     (11,023)   (11,023)        
Common stock, Ending balance (in shares) at Mar. 31, 2024       89,822,000          
Treasury stock, ending balance (in shares) at Mar. 31, 2024             (2,119,000)    
Ending balance at Mar. 31, 2024     925,997 $ 90 428,202 837,937 $ (240,117) (100,115) 206,516
Beginning Balance at Dec. 31, 2024   1,695,483              
Increase (Decrease) in Temporary Equity [Roll Forward]                  
Net income   45,230              
Distributions   (61,321)              
Contributions   1,951              
Partial purchases   (5,865)              
Fair value remeasurements   (13,311)              
Ending Balance at Mar. 31, 2025   1,666,521              
Beginning balance at Dec. 31, 2024 $ 395,868   121,122 $ 90 286,270 1,534,630 $ (1,389,072) (310,796) 274,746
Common stock, Beginning balance (in shares) at Dec. 31, 2024 80,536,000     90,369,000          
Treasury stock, beginning balance (in shares) at Dec. 31, 2024 9,833,000           (9,833,000)    
Comprehensive Income:                  
Net income     162,917     162,917     24,069
Other comprehensive income (loss) $ 83,828   83,828         83,828  
Stock award plan (in shares)       401,000          
Stock award plan       $ 1          
Stock award plan     (30,164)   (30,165)        
Stock-settled stock-based compensation expense     29,369   29,369        
Changes in noncontrolling interest from:                  
Distributions                 (31,701)
Contributions                 218
Acquisitions and divestitures   $ 4,354 682   682       (6,783)
Share Purchase Obligation     97,944       $ 97,944    
Purchase of treasury stock $ (550,222)   (550,222)       $ (550,222)    
Purchase of treasury stock (in shares) (3,660,000)           (3,660,000)    
Fair value remeasurements     13,311   13,311        
Common stock, Ending balance (in shares) at Mar. 31, 2025 77,277,000     90,770,000          
Treasury stock, ending balance (in shares) at Mar. 31, 2025 13,493,000           (13,493,000)    
Ending balance at Mar. 31, 2025 $ (6,552)   $ (267,101) $ 91 $ 299,467 $ 1,697,547 $ (2,037,238) $ (226,968) $ 260,549