XML 32 R6.htm IDEA: XBRL DOCUMENT v3.25.0.1
Consolidated Statements of Changes in Stockholders' Equity - USD ($)
$ in Thousands
Total
Common Stock
Treasury Stock
Additional Paid-in-Capital
Retained Earnings
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)   835,000        
Equity-based compensation and vestings 61,269 $ 4   61,217   48
Tax withholding on vesting of equity-based awards (in shares)   (345,000) (35,000)      
Tax withholding on vesting of equity-based awards (41,752) $ 0 $ (4,789) (36,963)    
Modification of equity-based awards (226)     (226)    
Dividends (680,358)       (680,358)  
Transfer of equity plan shares from treasury (in shares)     (35,000)      
Transfer of equity plan shares from treasury 0   $ 4,789 (4,789)    
Shares issued in Merger (in shares)   22,672,000        
Shares issued in Merger 2,478,036 $ 227   2,477,809    
Replacement equity awards issued in Merger 27,402     27,402    
Replacement warrants issued in Merger $ 79,774     79,774    
Repurchase of common stock (in shares) 1,378,070 (1,378,000) 1,378,000      
Repurchase of common stock $ (151,950)   $ (151,950)      
Warrants exercised (in shares)   417,000        
Warrants exercised 18,592 $ 7   18,585    
OMP Merger (191,032)         (191,032)
Net income 1,858,470       1,856,159 2,311
Ending balance, common stock (in shares) at Dec. 31, 2022   41,477,000        
Ending balance at Dec. 31, 2022 4,679,798 $ 438 $ (251,950) 3,485,819 1,445,491 0
Ending 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)   305,000        
Equity-based compensation and vestings 46,110 $ 6   46,104    
Tax withholding on vesting of equity-based awards (in shares)   (105,000)        
Tax withholding on vesting of equity-based awards (14,604) $ (1)   (14,603)    
Dividends $ (508,632)       (508,632)  
Repurchase of common stock (in shares) 1,533,791 (1,534,000) 1,534,000      
Repurchase of common stock $ (241,339)   $ (241,339)      
Warrants exercised (in shares) 1,746,859 1,107,000        
Warrants exercised $ 91,512 $ 13   91,499    
Net income $ 1,023,779       1,023,779  
Ending balance, common stock (in shares) at Dec. 31, 2023 41,249,658 41,250,000        
Ending balance at Dec. 31, 2023 $ 5,076,624 $ 456 $ (493,289) 3,608,819 1,960,638 0
Ending balance, treasury stock (in shares) at Dec. 31, 2023 3,782,879   3,783,000      
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)   834,000        
Equity-based compensation and vestings 22,996 $ 6   22,990    
Tax withholding on vesting of equity-based awards (in shares)   (391,000)        
Tax withholding on vesting of equity-based awards (63,386) $ (3)   (63,383)    
Dividends $ (507,610)       (507,610)  
Repurchase of common stock (in shares) 3,114,007 (3,114,000) 3,114,000      
Repurchase of common stock $ (442,868)   $ (442,868)      
Warrants exercised (in shares) 1,823,608 812,000        
Warrants exercised $ 35,742 $ 7   35,735    
Net income $ 848,627       848,627  
Ending balance, common stock (in shares) at Dec. 31, 2024 60,070,893 60,071,000        
Ending balance at Dec. 31, 2024 $ 8,702,262 $ 673 $ (936,157) $ 7,336,091 $ 2,301,655 $ 0
Ending balance, treasury stock (in shares) at Dec. 31, 2024 6,896,886   6,897,000