XML 18 R5.htm IDEA: XBRL DOCUMENT v3.25.3
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, 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) 1,509,996        
Warrants exercised (in shares) 1,993,326        
Ending balance, common stock (in shares) at Sep. 30, 2024   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     5,293,000    
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 (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    
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 (loss) 225,316       225,316
Ending balance, common stock (in shares) at Sep. 30, 2024   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     5,293,000    
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) 3,388,561        
Warrants exercised (in shares) 0        
Ending balance, common stock (in shares) at Sep. 30, 2025 56,865,300 56,865,000      
Ending balance at Sep. 30, 2025 $ 8,073,941 $ 675 $ (1,293,994) 7,333,496 2,033,764
Ending balance, treasury stock (in shares) at Sep. 30, 2025 10,285,447   10,285,000    
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)    
Net income (loss) (389,905)       (389,905)
Ending balance, common stock (in shares) at Jun. 30, 2025   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     9,497,000    
Increase (Decrease) in Stockholders' Equity [Roll Forward]          
Equity-based compensation and vestings (in shares)   4,000      
Equity-based compensation and vestings 6,464     6,464  
Tax withholdings on settlement of equity-based awards (307)     (307)  
Dividends (74,772)       (74,772)
Share repurchases (in shares)   (788,000) 788,000    
Share repurchases $ (83,823)   $ (83,823)    
Warrants exercised (in shares) 0        
Warrants exercised $ 44     44  
Net income (loss) $ 130,111       130,111
Ending balance, common stock (in shares) at Sep. 30, 2025 56,865,300 56,865,000      
Ending balance at Sep. 30, 2025 $ 8,073,941 $ 675 $ (1,293,994) $ 7,333,496 $ 2,033,764
Ending balance, treasury stock (in shares) at Sep. 30, 2025 10,285,447   10,285,000