XML 17 R5.htm IDEA: XBRL DOCUMENT v3.25.2
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, 2023   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     3,783,000    
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 (loss) 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   41,250,000      
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     3,783,000    
Increase (Decrease) in Stockholders' Equity [Roll Forward]          
Share repurchases (in shares) 558,579        
Warrants exercised (in shares) 1,070,851        
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    
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) 650,695 287,000      
Warrants exercised $ 12,875 $ 1   12,874  
Net income (loss) 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    
Beginning balance, common stock (in shares) at Dec. 31, 2024 60,070,893 60,071,000      
Beginning balance at Dec. 31, 2024 $ 8,702,262 $ 673 $ (936,157) 7,336,091 2,301,655
Beginning balance, treasury stock (in shares) at Dec. 31, 2024 6,896,886   6,897,000    
Increase (Decrease) in Stockholders' Equity [Roll Forward]          
Equity-based compensation and vestings (in shares)   237,000      
Equity-based compensation and vestings $ 6,878 $ 2   6,876  
Tax withholdings on settlement of equity-based awards (in shares)   (117,000)      
Tax withholdings on settlement of equity-based awards (14,357) $ (1)   (14,356)  
Dividends (77,429)       (77,429)
Share repurchases (in shares)   (1,994,000) 1,994,000    
Share repurchases (218,527)   $ (218,527)    
Net income (loss) 219,837       219,837
Ending balance, common stock (in shares) at Mar. 31, 2025   58,197,000      
Ending balance at Mar. 31, 2025 $ 8,618,664 $ 674 $ (1,154,684) 7,328,611 2,444,063
Ending balance, treasury stock (in shares) at Mar. 31, 2025     8,891,000    
Beginning balance, common stock (in shares) at Dec. 31, 2024 60,070,893 60,071,000      
Beginning balance at Dec. 31, 2024 $ 8,702,262 $ 673 $ (936,157) 7,336,091 2,301,655
Beginning balance, treasury stock (in shares) at Dec. 31, 2024 6,896,886   6,897,000    
Increase (Decrease) in Stockholders' Equity [Roll Forward]          
Share repurchases (in shares) 2,600,117        
Warrants exercised (in shares) 4        
Ending balance, common stock (in shares) at Jun. 30, 2025 57,649,136 57,649,000      
Ending balance at Jun. 30, 2025 $ 8,096,224 $ 675 $ (1,210,171) 7,327,295 1,978,425
Ending balance, treasury stock (in shares) at Jun. 30, 2025 9,497,003   9,497,000    
Beginning balance, common stock (in shares) at Mar. 31, 2025   58,197,000      
Beginning balance at Mar. 31, 2025 $ 8,618,664 $ 674 $ (1,154,684) 7,328,611 2,444,063
Beginning balance, treasury stock (in shares) at Mar. 31, 2025     8,891,000    
Increase (Decrease) in Stockholders' Equity [Roll Forward]          
Equity-based compensation and vestings (in shares)   141,000      
Equity-based compensation and vestings 6,122 $ 1   6,121  
Tax withholdings on settlement of equity-based awards (in shares)   (83,000)      
Tax withholdings on settlement of equity-based awards (7,437)     (7,437)  
Dividends (75,733)       (75,733)
Share repurchases (in shares)   (606,000) 606,000    
Share repurchases $ (55,487)   $ (55,487)    
Warrants exercised (in shares) 4        
Net income (loss) $ (389,905)       (389,905)
Ending balance, common stock (in shares) at Jun. 30, 2025 57,649,136 57,649,000      
Ending balance at Jun. 30, 2025 $ 8,096,224 $ 675 $ (1,210,171) $ 7,327,295 $ 1,978,425
Ending balance, treasury stock (in shares) at Jun. 30, 2025 9,497,003   9,497,000