XML 18 R5.htm IDEA: XBRL DOCUMENT v3.24.3
Condensed Consolidated Statements of Changes in Stockholders’ Equity (Unaudited) - USD ($)
$ in Thousands
Total
Common Stock
Treasury Stock
Additional Paid-in Capital
Retained Earnings
Beginning balance, common stock (in shares) at Dec. 31, 2022   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     2,249,000    
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   41,477,000      
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     2,249,000    
Increase (Decrease) in Stockholders' Equity [Roll Forward]          
Share repurchases (in shares) 1,023,320        
Warrants exercised (in shares) 816,630        
Ending balance, common stock (in shares) at Sep. 30, 2023   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     3,272,000    
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   41,373,000      
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     3,272,000    
Beginning balance, common stock (in shares) at Dec. 31, 2023 41,249,658 41,250,000      
Beginning balance at Dec. 31, 2023 $ 5,076,624 $ 456 $ (493,289) 3,608,819 1,960,638
Beginning balance, treasury stock (in shares) at Dec. 31, 2023 3,782,879   3,783,000    
Increase (Decrease) in Stockholders' Equity [Roll Forward]          
Equity-based compensation and vestings (in shares)   599,000      
Equity-based compensation and vestings $ 4,775 $ 4   4,771  
Tax withholdings on settlement of equity-based awards (in shares)   (280,000)      
Tax withholdings on settlement of equity-based awards (46,051) $ (3)   (46,048)  
Dividends (137,541)       (137,541)
Share repurchases (in shares)   (193,000) 193,000    
Share repurchases (29,999)   $ (29,999)    
Warrants exercised (in shares)   175,000      
Warrants exercised 8,017 $ 2   8,015  
Net income 199,353       199,353
Ending balance, common stock (in shares) at Mar. 31, 2024   41,551,000      
Ending balance at Mar. 31, 2024 $ 5,075,178 $ 459 $ (523,288) 3,575,557 2,022,450
Ending balance, treasury stock (in shares) at Mar. 31, 2024     3,976,000    
Beginning balance, common stock (in shares) at Dec. 31, 2023 41,249,658 41,250,000      
Beginning balance at Dec. 31, 2023 $ 5,076,624 $ 456 $ (493,289) 3,608,819 1,960,638
Beginning balance, treasury stock (in shares) at Dec. 31, 2023 3,782,879   3,783,000    
Increase (Decrease) in Stockholders' Equity [Roll Forward]          
Share repurchases (in shares) 1,509,996        
Warrants exercised (in shares) 1,993,326        
Ending balance, common stock (in shares) at Sep. 30, 2024 61,479,508 61,480,000      
Ending balance at Sep. 30, 2024 $ 8,776,914 $ 671 $ (732,263) 7,329,177 2,179,329
Ending balance, treasury stock (in shares) at Sep. 30, 2024 5,292,875   5,293,000    
Beginning balance, common stock (in shares) at Mar. 31, 2024   41,551,000      
Beginning balance at Mar. 31, 2024 $ 5,075,178 $ 459 $ (523,288) 3,575,557 2,022,450
Beginning balance, treasury stock (in shares) at Mar. 31, 2024     3,976,000    
Increase (Decrease) in Stockholders' Equity [Roll Forward]          
Shares issued in Arrangement (in shares)   20,680,000      
Shares issued in Arrangement 3,732,137 $ 207   3,731,930  
Equity-based compensation and vestings (in shares)   139,000      
Equity-based compensation and vestings 5,360 $ 1   5,359  
Tax withholdings on settlement of equity-based awards (in shares)   (61,000)      
Tax withholdings on settlement of equity-based awards (11,306)     (11,306)  
Dividends (124,708)       (124,708)
Share repurchases (in shares)   (365,000) 365,000    
Share repurchases (61,747)   $ (61,747)    
Warrants exercised (in shares)   287,000      
Warrants exercised 12,875 $ 1   12,874  
Net income 213,361       213,361
Ending balance, common stock (in shares) at Jun. 30, 2024   62,231,000      
Ending balance at Jun. 30, 2024 8,841,150 $ 668 $ (585,035) 7,314,414 2,111,103
Ending balance, treasury stock (in shares) at Jun. 30, 2024     4,341,000    
Increase (Decrease) in Stockholders' Equity [Roll Forward]          
Equity-based compensation and vestings (in shares)   11,000      
Equity-based compensation and vestings 5,918     5,918  
Tax withholdings on settlement of equity-based awards (in shares)   (3,000)      
Tax withholdings on settlement of equity-based awards (622)     (622)  
Dividends (157,090)       (157,090)
Share repurchases (in shares)   (951,000) 952,000    
Share repurchases $ (147,228)   $ (147,228)    
Warrants exercised (in shares) 922,475 192,000      
Warrants exercised $ 9,470 $ 3   9,467  
Net income $ 225,316       225,316
Ending balance, common stock (in shares) at Sep. 30, 2024 61,479,508 61,480,000      
Ending balance at Sep. 30, 2024 $ 8,776,914 $ 671 $ (732,263) $ 7,329,177 $ 2,179,329
Ending balance, treasury stock (in shares) at Sep. 30, 2024 5,292,875   5,293,000