XML 103 R82.htm IDEA: XBRL DOCUMENT v3.25.0.1
Intangible Assets (Details) - USD ($)
$ in Thousands
 12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Aug. 09, 2024
Nov. 30, 2023
Acquired Finite-Lived Intangible Assets [Line Items]          
Goodwill $ 214,465 $ 155,004      
Net Value 127,900 117,200      
Accumulated Amortization 38,900 24,800      
Indefinite-lived intangible assets 0 0      
Amortization expense 14,100 2,300 $ 2,000    
Expected amortization expense, year one 9,400        
Expected amortization expense, year two 9,000        
Expected amortization expense, year three 8,600        
Expected amortization expense, year four 8,400        
Expected amortization expense, year five 8,400        
Expected amortization expense, thereafter 84,100        
LRC/MSG          
Acquired Finite-Lived Intangible Assets [Line Items]          
Goodwill         $ 72,744
Goodwill adjustment 8,100        
Net Value         94,294
Accumulated Amortization         13,166
Identifiable intangible assets 27,900       107,460
Expected amortization expense, year one   6,200      
Expected amortization expense, year two   6,200      
Expected amortization expense, year three   6,200      
Expected amortization expense, year four   6,200      
Expected amortization expense, year five   6,200      
Expected amortization expense, thereafter   $ 63,500      
LRC/MSG | Customer relationships          
Acquired Finite-Lived Intangible Assets [Line Items]          
Net Value         74,588
Accumulated Amortization         $ 4,272
Identifiable intangible assets 18,200        
Dickerson & Bowen, Inc.          
Acquired Finite-Lived Intangible Assets [Line Items]          
Goodwill       $ 67,900  
Net Value 26,920        
Accumulated Amortization 980        
Identifiable intangible assets       $ 27,900  
Expected amortization expense, year one 2,200        
Expected amortization expense, year two 1,800        
Expected amortization expense, year three 1,800        
Expected amortization expense, year four 1,800        
Expected amortization expense, year five 1,800        
Expected amortization expense, thereafter 17,500        
Dickerson & Bowen, Inc. | Customer relationships          
Acquired Finite-Lived Intangible Assets [Line Items]          
Net Value 17,821        
Accumulated Amortization $ 379