XML 16 R5.htm IDEA: XBRL DOCUMENT v3.23.2
Condensed Consolidated Statements of Changes in Stockholders’ Equity (Unaudited) - USD ($)
$ in Thousands
Total
Special Cash Dividend
Common Stock
Treasury Stock
Additional Paid-in Capital
Retained Earnings
Retained Earnings
Special Cash Dividend
Non-controlling Interests
Beginning balance, common stock (in shares) at Dec. 31, 2021     19,276,000          
Beginning balance at Dec. 31, 2021 $ 1,221,573   $ 200 $ (100,000) $ 863,010 $ 269,690   $ 188,673
Beginning balance, treasury stock (in shares) at Dec. 31, 2021       871,000        
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Equity-based compensation and vestings (in shares)     94,000          
Equity-based compensation and vestings 4,848       4,800     48
Tax withholdings on settlement of equity-based awards (in shares)     (31,000) 31,000        
Tax withholdings on settlement of equity-based awards (4,132)     $ (4,132)        
Modification of equity-based awards (226)       (226)      
Dividends (73,074)         (73,074)    
Warrants exercised (in shares)     233,000          
Warrants exercised 15,692   $ 3   15,689      
OMP Merger (191,032)             (191,032)
Net income 468,314         466,003   2,311
Ending balance, common stock (in shares) at Mar. 31, 2022     19,572,000          
Ending balance at Mar. 31, 2022 1,441,963   $ 203 $ (104,132) 883,273 662,619   0
Ending balance, treasury stock (in shares) at Mar. 31, 2022       902,000        
Beginning balance, common stock (in shares) at Dec. 31, 2021     19,276,000          
Beginning balance at Dec. 31, 2021 $ 1,221,573   $ 200 $ (100,000) 863,010 269,690   188,673
Beginning balance, treasury stock (in shares) at Dec. 31, 2021       871,000        
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Share repurchases (in shares) 0              
Net income $ 599,153              
Ending balance, common stock (in shares) at Jun. 30, 2022     19,663,000          
Ending balance at Jun. 30, 2022 1,198,096   $ 206 $ (100,000) 883,801 414,089   0
Ending balance, treasury stock (in shares) at Jun. 30, 2022       871,000        
Beginning balance, common stock (in shares) at Mar. 31, 2022     19,572,000          
Beginning balance at Mar. 31, 2022 1,441,963   $ 203 $ (104,132) 883,273 662,619   0
Beginning balance, treasury stock (in shares) at Mar. 31, 2022       902,000        
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Equity-based compensation and vestings (in shares)     11,000          
Equity-based compensation and vestings 4,815       4,815      
Tax withholdings on settlement of equity-based awards (in shares)     (4,000) 4,000        
Tax withholdings on settlement of equity-based awards (657)     $ (657)        
Dividends $ (71,961) $ (307,408)       (71,961) $ (307,408)  
Transfer of equity plan shares from treasury (in shares) (35,000)              
Transfer of equity plan shares from treasury $ 0     4,789 (4,789)      
Warrants exercised (in shares)     84,000          
Warrants exercised 505   $ 3   502      
Net income 130,839         130,839    
Ending balance, common stock (in shares) at Jun. 30, 2022     19,663,000          
Ending balance at Jun. 30, 2022 $ 1,198,096   $ 206 $ (100,000) 883,801 414,089   $ 0
Ending balance, treasury stock (in shares) at Jun. 30, 2022       871,000        
Beginning balance, common stock (in shares) at Dec. 31, 2022 41,477,093   41,477,000          
Beginning balance at Dec. 31, 2022 $ 4,679,798   $ 438 $ (251,950) 3,485,819 1,445,491    
Beginning balance, treasury stock (in shares) at Dec. 31, 2022 (2,249,088)     2,249,000        
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Equity-based compensation and vestings (in shares)     210,000          
Equity-based compensation and vestings $ 11,854   $ 2   11,852      
Tax withholdings on settlement of equity-based awards (in shares)     (77,000)          
Tax withholdings on settlement of equity-based awards (10,300)   $ (1)   (10,299)      
Dividends (204,884)         (204,884)    
Share repurchases (in shares)     (111,000) 111,000        
Share repurchases (15,003)     $ (15,003)        
Warrants exercised (in shares)     39,000          
Warrants exercised 276       276      
Net income 296,999         296,999    
Ending balance, common stock (in shares) at Mar. 31, 2023     41,538,000          
Ending balance at Mar. 31, 2023 $ 4,758,740   $ 439 $ (266,953) 3,487,648 1,537,606    
Ending balance, treasury stock (in shares) at Mar. 31, 2023       2,360,000        
Beginning balance, common stock (in shares) at Dec. 31, 2022 41,477,093   41,477,000          
Beginning balance at Dec. 31, 2022 $ 4,679,798   $ 438 $ (251,950) 3,485,819 1,445,491    
Beginning balance, treasury stock (in shares) at Dec. 31, 2022 (2,249,088)     2,249,000        
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Share repurchases (in shares) (319,458)              
Share repurchases $ (45,800)              
Warrants exercised (in shares) 109,402              
Net income $ 513,070              
Ending balance, common stock (in shares) at Jun. 30, 2023 41,390,064   41,390,000          
Ending balance at Jun. 30, 2023 $ 4,819,570   $ 441 $ (297,768) 3,500,727 1,616,170    
Ending balance, treasury stock (in shares) at Jun. 30, 2023 (2,568,546)     2,569,000        
Beginning balance, common stock (in shares) at Mar. 31, 2023     41,538,000          
Beginning balance at Mar. 31, 2023 $ 4,758,740   $ 439 $ (266,953) 3,487,648 1,537,606    
Beginning balance, treasury stock (in shares) at Mar. 31, 2023       2,360,000        
Increase (Decrease) in Stockholders' Equity [Roll Forward]                
Equity-based compensation and vestings (in shares)     64,000          
Equity-based compensation and vestings 15,327   $ 2   15,325      
Tax withholdings on settlement of equity-based awards (in shares)     (22,000)          
Tax withholdings on settlement of equity-based awards (3,331)       (3,331)      
Dividends (137,507)         (137,507)    
Share repurchases (in shares)     (209,000) 209,000        
Share repurchases $ (30,815)     $ (30,815)        
Warrants exercised (in shares) 26,448   19,000          
Warrants exercised $ 1,085       1,085      
Net income $ 216,071         216,071    
Ending balance, common stock (in shares) at Jun. 30, 2023 41,390,064   41,390,000          
Ending balance at Jun. 30, 2023 $ 4,819,570   $ 441 $ (297,768) $ 3,500,727 $ 1,616,170    
Ending balance, treasury stock (in shares) at Jun. 30, 2023 (2,568,546)     2,569,000