XML 19 R7.htm IDEA: XBRL DOCUMENT v3.25.2
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   102,058              
Distributions   (73,081)              
Contributions   6,128              
Partial purchases   (36,499)              
Fair value remeasurements   76,946              
Ending Balance at Jun. 30, 2024   1,574,840              
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     462,325     462,325     41,349
Other comprehensive income (loss) $ (143,006)   (143,006)         (143,006)  
Stock award plan (in shares)       1,031,000          
Stock award plan       $ 1          
Stock award plan     (93,698)   (93,699)        
Stock-settled stock-based compensation expense     46,763   46,763        
Changes in noncontrolling interest from:                  
Distributions                 (34,129)
Contributions                 1,493
Partial purchases     (3,178)   (3,178)      
Purchase of treasury stock $ (615,948)   (615,948)       $ (615,948)    
Purchase of treasury stock (in shares) (4,774,000)           (4,774,000)    
Fair value remeasurements     (76,946)   (76,946)        
Common stock, Ending balance (in shares) at Jun. 30, 2024       89,855,000          
Treasury stock, ending balance (in shares) at Jun. 30, 2024             (4,774,000)    
Ending balance at Jun. 30, 2024     632,900 $ 90 383,235 1,060,613 $ (615,948) (195,090) 217,116
Changes in noncontrolling interest from:                  
Noncontrolling Interest, Increase Due To Acquisitions and Divestitures     491   491       20,438
Beginning Balance at Mar. 31, 2024   1,503,474              
Increase (Decrease) in Temporary Equity [Roll Forward]                  
Net income   57,867              
Distributions   (20,153)              
Contributions   3,001              
Partial purchases   (35,272)              
Fair value remeasurements   65,923              
Ending Balance at Jun. 30, 2024   1,574,840              
Beginning balance at Mar. 31, 2024     925,997 $ 90 428,202 837,937 $ (240,117) (100,115) 206,516
Common stock, Beginning balance (in shares) at Mar. 31, 2024       89,822,000          
Treasury stock, beginning balance (in shares) at Mar. 31, 2024             (2,119,000)    
Comprehensive Income:                  
Net income     222,676     222,676     19,209
Other comprehensive income (loss) $ (94,975)   (94,975)         (94,975)  
Stock award plan (in shares)       33,000          
Stock award plan                
Stock award plan     (3,067)   (3,067)        
Stock-settled stock-based compensation expense     23,714   23,714        
Changes in noncontrolling interest from:                  
Distributions                 (9,709)
Contributions                 895
Partial purchases     (182)   (182)      
Purchase of treasury stock $ (375,831)   (375,831)       $ (375,831)    
Purchase of treasury stock (in shares) (2,655,000)           (2,655,000)    
Fair value remeasurements     (65,923)   (65,923)        
Common stock, Ending balance (in shares) at Jun. 30, 2024       89,855,000          
Treasury stock, ending balance (in shares) at Jun. 30, 2024             (4,774,000)    
Ending balance at Jun. 30, 2024     632,900 $ 90 383,235 1,060,613 $ (615,948) (195,090) 217,116
Changes in noncontrolling interest from:                  
Noncontrolling Interest, Increase Due To Acquisitions and Divestitures     491   491       205
Beginning Balance at Dec. 31, 2024   1,695,483              
Increase (Decrease) in Temporary Equity [Roll Forward]                  
Net income   99,624              
Distributions   (96,587)              
Contributions   2,360              
Partial purchases   (5,865)              
Fair value remeasurements   (38,570)              
Ending Balance at Jun. 30, 2025   1,660,990              
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     362,254     362,254     45,558
Other comprehensive income (loss) $ 172,958   172,958         172,958  
Stock award plan (in shares)       408,000          
Stock award plan       $ 1          
Stock award plan     (30,476)   (30,477)        
Stock-settled stock-based compensation expense     61,854   61,854        
Changes in noncontrolling interest from:                  
Distributions                 (54,500)
Contributions                 218
Acquisitions and divestitures   4,545              
Partial purchases     682   682      
Share Purchase Obligation     (100,336)       $ (100,336)    
Purchase of treasury stock $ (996,246)   (996,246)       $ (996,246)    
Purchase of treasury stock (in shares) (6,727,000)           (6,727,000)    
Fair value remeasurements     38,570   38,570        
Common stock, Ending balance (in shares) at Jun. 30, 2025 74,217,000     90,777,000          
Treasury stock, ending balance (in shares) at Jun. 30, 2025 16,560,000           (16,560,000)    
Ending balance at Jun. 30, 2025 $ (107,967)   (369,633) $ 91 356,884 1,896,884 $ (2,485,654) (137,838) 261,666
Changes in noncontrolling interest from:                  
Noncontrolling Interest, Increase Due To Acquisitions and Divestitures     (15)   (15)       (4,356)
Beginning Balance at Mar. 31, 2025   1,666,521              
Increase (Decrease) in Temporary Equity [Roll Forward]                  
Net income   54,394              
Distributions   (35,266)              
Contributions   409              
Fair value remeasurements   (25,259)              
Ending Balance at Jun. 30, 2025   1,660,990              
Beginning balance at Mar. 31, 2025     (267,101) $ 91 299,467 1,697,547 $ (2,037,238) (226,968) 260,549
Common stock, Beginning balance (in shares) at Mar. 31, 2025       90,770,000          
Treasury stock, beginning balance (in shares) at Mar. 31, 2025             (13,493,000)    
Comprehensive Income:                  
Net income     199,337     199,337     21,489
Other comprehensive income (loss) 89,130   89,130         89,130  
Stock award plan (in shares)       7,000          
Stock award plan       $ 0          
Stock award plan     (312)   (312)        
Stock-settled stock-based compensation expense     32,485   32,485        
Changes in noncontrolling interest from:                  
Distributions                 (22,799)
Acquisitions and divestitures   $ 191              
Share Purchase Obligation     (2,392)       $ (2,392)    
Purchase of treasury stock $ (446,024)   (446,024)       $ (446,024)    
Purchase of treasury stock (in shares) (3,067,000)           (3,067,000)    
Fair value remeasurements     25,259   25,259        
Common stock, Ending balance (in shares) at Jun. 30, 2025 74,217,000     90,777,000          
Treasury stock, ending balance (in shares) at Jun. 30, 2025 16,560,000           (16,560,000)    
Ending balance at Jun. 30, 2025 $ (107,967)   (369,633) $ 91 356,884 $ 1,896,884 $ (2,485,654) $ (137,838) 261,666
Changes in noncontrolling interest from:                  
Noncontrolling Interest, Increase Due To Acquisitions and Divestitures     $ (15)   $ (15)       $ 2,427