XML 115 R80.htm IDEA: XBRL DOCUMENT v3.25.0.1
Equity-Based Compensation Awards - ASC 718 Stock-based Compensation Awards (Details) - USD ($)
$ / shares in Units, shares in Thousands, $ in Thousands
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Liability-classified profits interest awards      
Number of Shares      
Beginning balance (in shares) 1 1 708
Granted (in shares) 371 0 0
Vested (in shares) (371) 0 0
Forfeited (in shares) 0 0 (707)
Ending balance (in shares) 1 1 1
Fair value of vested awards $ 7,300 $ 0 $ 0
Cash settlements of liability-classified profits interest awards $ 7,300 $ 0 $ 0
Equity-classified profits interest awards      
Number of Shares      
Beginning balance (in shares) 106,589 118,801  
Granted (in shares) 0 433  
Modified (in shares) 0    
Vested (in shares) (43,905) (15)  
Forfeited (in shares) (2,784) (12,630)  
Ending balance (in shares) 59,900 106,589 118,801
Fair value of vested awards $ 6,361 $ 0 $ 2,403
Cash settlements of liability-classified profits interest awards $ 0 $ 0 $ 0
Weighted average grant date fair value      
Beginning balance (in USD per share) $ 0.86 $ 0.66  
Granted (in USD per share) 0 54.97  
Modified (in USD per share) 0    
Vested (in USD per share) 0.14 0  
Forfeitures (in USD per share) 29.23 0.78  
Ending balance (in USD per share) $ 0.07 $ 0.86 $ 0.66
Equity-classified LTIP RSU awards      
Number of Shares      
Beginning balance (in shares) 287 130  
Granted (in shares) 301 243  
Vested (in shares) (116) (86)  
Forfeited (in shares) (26) 0  
Ending balance (in shares) 446 287 130
Fair value of vested awards $ 1,400 $ 1,000  
Weighted average grant date fair value      
Beginning balance (in USD per share) $ 12.77 $ 18.41  
Granted (in USD per share) 11.45 11.74  
Vested (in USD per share) 11.99 18.41  
Forfeitures (in USD per share) 17.42 0  
Ending balance (in USD per share) $ 11.82 $ 12.77 $ 18.41
Equity-classified LTIP PSU awards      
Number of Shares      
Beginning balance (in shares) 102 0  
Granted (in shares) 0 102  
Vested (in shares) 0 0  
Forfeited (in shares) 0 0  
Ending balance (in shares) 102 102 0
Weighted average grant date fair value      
Beginning balance (in USD per share) $ 22.75 $ 0  
Granted (in USD per share) 0 22.75  
Vested (in USD per share) 0 0  
Forfeitures (in USD per share) 0 0  
Ending balance (in USD per share) $ 22.75 $ 22.75 $ 0
Equity-classified Manager PSUs      
Number of Shares      
Beginning balance (in shares) 9,160 4,827  
Granted (in shares) 9,546 4,333  
Vested (in shares) (3,741) 0  
Forfeited (in shares) 0 0  
Ending balance (in shares) 14,965 9,160 4,827
Weighted average grant date fair value      
Beginning balance (in USD per share) $ 22.75    
Ending balance (in USD per share) $ 22.75 $ 22.75