XML 14 R6.htm IDEA: XBRL DOCUMENT v3.24.3
Consolidated Statements of Changes in Equity (Unaudited) - USD ($)
$ in Thousands
Total
Common Class B [Member]
Common Stock [Member]
Common Stock [Member]
Common Class A [Member]
Common Stock [Member]
Common Class B [Member]
Retained Earnings [Member]
Additional Paid-in Capital [Member]
Accumulated other comprehensive income (loss) [Member]
Treasury Stock Common [Member]
Treasury Stock Common [Member]
Common Class A [Member]
Non-Controlling Interest [Member]
Begining Balance at Dec. 31, 2022 $ 1,696,697     $ 26 $ 82 $ 12,009 $ 464,721 $ 515 $ 0   $ 1,219,344
Beginning Balance, shares at Dec. 31, 2022 108,275,556 82,021,389   26,254,167 82,021,389       0 0  
Net income $ 30,739         6,844         23,895
Other comprehensive income (1,265)             (307)     (958)
Long-term incentive compensation 357           86       271
Class A dividends - $0.025 per share (663)         (663)          
EELP distributions to Class B interests (2,051)                   (2,051)
Minority owner contribution - Albania Power Project 337                   337
Ending Balance at Mar. 31, 2023 $ 1,724,151     $ 26 $ 82 18,190 464,807 208 $ 0   1,240,838
Ending Balance, shares at Mar. 31, 2023 108,275,556 82,021,389   26,254,167 82,021,389       0 0  
Begining Balance at Dec. 31, 2022 $ 1,696,697     $ 26 $ 82 12,009 464,721 515 $ 0   1,219,344
Beginning Balance, shares at Dec. 31, 2022 108,275,556 82,021,389   26,254,167 82,021,389       0 0  
Net income $ 106,800                    
Shares withheld for taxes 0                    
Ending Balance at Sep. 30, 2023 $ 1,803,112     $ 26 $ 82 36,715 465,303 2,088 $ (472)   1,299,370
Ending Balance, shares at Sep. 30, 2023 108,282,555 82,021,389   26,281,790 82,021,389       20,624 20,624  
Begining Balance at Mar. 31, 2023 $ 1,724,151     $ 26 $ 82 18,190 464,807 208 $ 0   1,240,838
Beginning Balance, shares at Mar. 31, 2023 108,275,556 82,021,389   26,254,167 82,021,389       0 0  
Net income $ 29,556         5,968         23,588
Other comprehensive income 4,335             1,049     3,286
Long-term incentive compensation 1,074           260       814
Class A dividends - $0.025 per share (669)         (669)          
EELP distributions to Class B interests (2,051)                   (2,051)
Minority owner contribution - Albania Power Project 320                   320
Distributions (2,000)                   (2,000)
Ending Balance at Jun. 30, 2023 $ 1,754,716     $ 26 $ 82 23,489 465,067 1,257 $ 0   1,264,795
Ending Balance, shares at Jun. 30, 2023 108,275,556 82,021,389   26,254,167 82,021,389       0 0  
Net income $ 46,505         13,892         32,613
Other comprehensive income 3,434             831     2,603
Long-term incentive compensation 1,129           274       855
Class A dividends - $0.025 per share (666)         (666)          
EELP distributions to Class B interests (2,051)                   (2,051)
Minority owner contribution - Albania Power Project 555                   555
Long-term incentive compensation units vested, shares       27,623         20,624    
Long-term incentive compensation units vested, value (510)           (38)   $ (472)    
Ending Balance at Sep. 30, 2023 $ 1,803,112     $ 26 $ 82 36,715 465,303 2,088 $ (472)   1,299,370
Ending Balance, shares at Sep. 30, 2023 108,282,555 82,021,389   26,281,790 82,021,389       20,624 20,624  
Begining Balance at Dec. 31, 2023 $ 1,809,354     $ 26 $ 82 39,754 465,551 505 $ (472)   1,303,908
Beginning Balance, shares at Dec. 31, 2023 108,284,792 82,021,389   26,284,027 82,021,389       20,624 20,624  
Net income $ 28,140         6,324         21,816
Other comprehensive income 2,261             547     1,714
Long-term incentive compensation 1,377           330       1,047
Class A dividends - $0.025 per share (673)         (673)          
EELP distributions to Class B interests (2,051)                   (2,051)
Minority owner contribution - Albania Power Project 209                   209
Long-term incentive compensation units vested, shares       82,165         39,702    
Long-term incentive compensation units vested, value (1,072)           (214)   $ (858)    
Repurchase of Class A Common Stock, Shares                 588,030    
Repurchase of Class A Common Stock, Value (9,347)               $ (9,347)    
Ending Balance at Mar. 31, 2024 $ 1,828,198     $ 26 $ 82 45,405 465,667 1,052 $ (10,677)   1,326,643
Ending Balance, shares at Mar. 31, 2024 107,739,225 82,021,389   26,366,192 82,021,389       648,356 648,356  
Begining Balance at Dec. 31, 2023 $ 1,809,354     $ 26 $ 82 39,754 465,551 505 $ (472)   1,303,908
Beginning Balance, shares at Dec. 31, 2023 108,284,792 82,021,389   26,284,027 82,021,389       20,624 20,624  
Net income $ 106,963                    
Shares withheld for taxes (253)                    
Ending Balance at Sep. 30, 2024 $ 1,882,665     $ 26 $ 82 59,715 472,502 (381) $ (29,759)   1,380,480
Ending Balance, shares at Sep. 30, 2024 106,708,713 82,021,389   26,397,702 82,021,389       1,710,378 1,710,378  
Begining Balance at Mar. 31, 2024 $ 1,828,198     $ 26 $ 82 45,405 465,667 1,052 $ (10,677)   1,326,643
Beginning Balance, shares at Mar. 31, 2024 107,739,225 82,021,389   26,366,192 82,021,389       648,356 648,356  
Net income $ 33,277         6,672         26,605
Other comprehensive income 139             33     106
Long-term incentive compensation 1,920           449       1,471
Class A dividends - $0.025 per share (645)         (645)          
EELP distributions to Class B interests (2,051)                   (2,051)
Minority owner contribution - Albania Power Project 268                   268
Distributions (2,439)                   (2,439)
Long-term incentive compensation units vested, shares       29,479         22,237    
Long-term incentive compensation units vested, value (95)           1,628   $ (360)   (1,363)
Repurchase of Class A Common Stock, Shares                 673,780    
Repurchase of Class A Common Stock, Value (9,744)           799   $ (11,179)   636
Ending Balance at Jun. 30, 2024 $ 1,848,828     $ 26 $ 82 51,432 468,543 1,085 $ (22,216)   1,349,876
Ending Balance, shares at Jun. 30, 2024 107,072,687 82,021,389   26,395,671 82,021,389       1,344,373 1,344,373  
Net income $ 45,546         8,955         36,591
Other comprehensive income (6,194)             (1,466)     (4,728)
Long-term incentive compensation 1,966           454       1,512
Class A dividends - $0.025 per share (672)         (672)          
EELP distributions to Class B interests (2,050)                   (2,050)
Minority owner contribution - Albania Power Project 535                   535
Long-term incentive compensation units vested, shares     2,031           2,031    
Long-term incentive compensation units vested, value (41)           32   $ (41)   (32)
Repurchase of Class A Common Stock, Shares                 363,974    
Repurchase of Class A Common Stock, Value (5,253)           3,473   $ (7,502)   (1,224)
Ending Balance at Sep. 30, 2024 $ 1,882,665     $ 26 $ 82 $ 59,715 $ 472,502 $ (381) $ (29,759)   $ 1,380,480
Ending Balance, shares at Sep. 30, 2024 106,708,713 82,021,389   26,397,702 82,021,389       1,710,378 1,710,378