XML 241 R5.htm IDEA: XBRL DOCUMENT v3.23.3
Condensed Consolidated Statements of Changes in Stockholders’ Equity (Unaudited) - USD ($)
$ in Thousands
Total
Special dividend
Base
Common Stock
Treasury Stock
Additional Paid-in Capital
Retained Earnings
Retained Earnings
Special dividend
Retained Earnings
Base
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) (1,174,756)                  
Share repurchases $ (124,800)                  
Net income 1,480,904                  
Ending balance, common stock (in shares) at Sep. 30, 2022       41,555,000            
Ending balance at Sep. 30, 2022 4,470,813     $ 438 $ (224,845) 3,469,622 1,225,598     0
Ending balance, treasury stock (in shares) at Sep. 30, 2022         2,046,000          
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          
Increase (Decrease) in Stockholders' Equity [Roll Forward]                    
Shares issued in Merger (shares)       22,672,000            
Shares issued in Merger 2,478,036     $ 227   2,477,809        
Replacement warrants issued in Merger 79,774         79,774        
Equity-based compensation and vestings (in shares)       626,000            
Equity-based compensation and vestings 30,688     $ 4   30,684        
Tax withholdings on settlement of equity-based awards (in shares)       (286,000)            
Tax withholdings on settlement of equity-based awards (31,979)         (31,979)        
Modification of equity-based awards 27,402         27,402        
Dividends     $ (70,242)           $ (70,242)  
Share repurchases (in shares)       (1,175,000) 1,175,000          
Share repurchases (124,845)       $ (124,845)          
Warrants exercised (in shares)       55,000            
Warrants exercised 2,132     $ 1   2,131        
Net income 881,751           881,751      
Ending balance, common stock (in shares) at Sep. 30, 2022       41,555,000            
Ending balance at Sep. 30, 2022 $ 4,470,813     $ 438 $ (224,845) 3,469,622 1,225,598     $ 0
Ending balance, treasury stock (in shares) at Sep. 30, 2022         2,046,000          
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) (1,023,320)                  
Share repurchases $ (158,100)                  
Warrants exercised (in shares) 816,630                  
Net income $ 722,146                  
Ending balance, common stock (in shares) at Sep. 30, 2023 41,373,010     41,373,000            
Ending balance at Sep. 30, 2023 $ 4,941,014     $ 448 $ (410,272) 3,583,966 1,766,872      
Ending balance, treasury stock (in shares) at Sep. 30, 2023 (3,272,408)       3,272,000          
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)       19,000            
Warrants exercised 1,085         1,085        
Net income 216,071           216,071      
Ending balance, common stock (in shares) at Jun. 30, 2023       41,390,000            
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         2,569,000          
Increase (Decrease) in Stockholders' Equity [Roll Forward]                    
Equity-based compensation and vestings (in shares)       12,000            
Equity-based compensation and vestings 10,081         10,081        
Tax withholdings on settlement of equity-based awards (in shares)       (1,000)            
Tax withholdings on settlement of equity-based awards (192)         (192)        
Dividends     $ (58,374)           $ (58,374)  
Share repurchases (in shares)       (703,000) 703,000          
Share repurchases $ (112,504)       $ (112,504)          
Warrants exercised (in shares) 707,227     675,000            
Warrants exercised $ 73,357     $ 7   73,350        
Net income $ 209,076           209,076      
Ending balance, common stock (in shares) at Sep. 30, 2023 41,373,010     41,373,000            
Ending balance at Sep. 30, 2023 $ 4,941,014     $ 448 $ (410,272) $ 3,583,966 $ 1,766,872      
Ending balance, treasury stock (in shares) at Sep. 30, 2023 (3,272,408)       3,272,000