XML 130 R95.htm IDEA: XBRL DOCUMENT v3.25.0.1
Schedule I - Condensed Financial Information of Registrant - Parent Company Balance Sheets (Details) - USD ($)
$ / shares in Units, $ in Thousands
Dec. 31, 2024
Jul. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Dec. 31, 2021
ASSETS          
Cash and cash equivalents $ 132,818   $ 2,974 $ 0  
Total current assets 788,088   615,652    
TOTAL ASSETS 9,160,649   6,803,335    
Current liabilities:          
Total current liabilities 827,363   750,257    
Deferred tax liability 370,329 $ 58,700 262,581    
Total liabilities 4,792,689   3,167,617    
Contingencies (Note 3)      
Redeemable noncontrolling interests 1,228,329   1,901,208 2,436,703 $ 2,325,013
Equity:          
Preferred stock, $0.0001 par value; 500,000,000 shares authorized and 1,000 Series I preferred shares issued and outstanding as of December 31, 2024 and 2023 0   0    
Treasury stock, at cost; 2,434,484 and 1,071,553 shares of Class A common stock as of December 31, 2024 and 2023, respectively (32,430)   (17,143)    
Additional paid-in capital 3,227,450   1,626,501    
Retained earnings (accumulated deficit) (64,751)   95,447    
Noncontrolling interests 9,336   29,687    
Total equity 3,139,631   1,734,510 $ 862,291 $ 694,644
TOTAL LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY $ 9,160,649   $ 6,803,335    
Preferred stock, par value (in USD per share) $ 0.0001   $ 0.0001    
Preferred stock authorized (in shares) 500,000,000   500,000,000    
Preferred stock issued (in shares) 1,000   1,000    
Preferred stock outstanding (in shares) 1,000   1,000    
Treasury stock (in shares) 2,434,484   1,071,553    
Affiliated Entity          
ASSETS          
Accounts receivable - affiliates $ 6,856   $ 2,108    
Current liabilities:          
Accounts payable – affiliates 18,334   52,607    
Parent Company          
ASSETS          
Cash and cash equivalents 3,001   2,305    
Income tax receivable 523   1,938    
Total current assets 16,396   11,801    
Investment in subsidiary 4,722,280   3,889,449    
TOTAL ASSETS 4,738,676   3,901,250    
Current liabilities:          
Income tax payable 1,272   0    
Total current liabilities 14,219   7,183    
Deferred tax liability 356,497   258,349    
Total liabilities 370,716   265,532    
Contingencies (Note 3)      
Redeemable noncontrolling interests 1,228,329   1,901,208    
Equity:          
Preferred stock, $0.0001 par value; 500,000,000 shares authorized and 1,000 Series I preferred shares issued and outstanding as of December 31, 2024 and 2023 0   0    
Treasury stock, at cost; 2,434,484 and 1,071,553 shares of Class A common stock as of December 31, 2024 and 2023, respectively (32,430)   (17,143)    
Additional paid-in capital 3,227,450   1,626,501    
Retained earnings (accumulated deficit) (64,751)   95,447    
Noncontrolling interests 9,336   29,687    
Total equity 3,139,631   1,734,510    
TOTAL LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY $ 4,738,676   $ 3,901,250    
Preferred stock, par value (in USD per share) $ 0.0001   $ 0.0001    
Preferred stock authorized (in shares) 500,000,000   500,000,000    
Preferred stock issued (in shares) 1,000   1,000    
Preferred stock outstanding (in shares) 1,000   1,000    
Parent Company | Affiliated Entity          
ASSETS          
Accounts receivable - affiliates $ 12,872   $ 7,558    
Current liabilities:          
Accounts payable – affiliates 12,947   7,183    
Class A Common Stock          
Equity:          
Common stock $ 19   $ 9    
Common stock, par value (in USD per share) $ 0.0001   $ 0.0001    
Common stock authorized (in shares) 1,000,000,000   1,000,000,000    
Common stock issued (in shares) 189,505,209   92,680,353    
Common stock outstanding (in shares) 187,070,725   91,608,800    
Class A Common Stock | Parent Company          
Equity:          
Common stock $ 19   $ 9    
Common stock, par value (in USD per share) $ 0.0001   $ 0.0001    
Common stock authorized (in shares) 1,000,000,000   1,000,000,000    
Common stock issued (in shares) 189,505,209   92,680,353    
Common stock outstanding (in shares) 187,070,725   91,608,800    
Treasury stock (in shares) 2,434,484   1,071,553    
Class B Common Stock          
Equity:          
Common stock $ 7   $ 9    
Common stock, par value (in USD per share) $ 0.0001   $ 0.0001    
Common stock authorized (in shares) 500,000,000   500,000,000    
Common stock issued (in shares) 65,948,124   88,048,124    
Common stock outstanding (in shares) 65,948,124   88,048,124    
Class B Common Stock | Parent Company          
Equity:          
Common stock $ 7   $ 9    
Common stock, par value (in USD per share) $ 0.0001   $ 0.0001    
Common stock authorized (in shares) 500,000,000   500,000,000    
Common stock issued (in shares) 65,948,124   88,048,124    
Common stock outstanding (in shares) 65,948,124   88,048,124