XML 159 R141.htm IDEA: XBRL DOCUMENT v3.25.0.1
Condensed Financial Information of Registrant - Statements of Operations (Details) - USD ($)
$ in Thousands
 12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Operating expenses      
Depreciation and amortization $ 131,590 $ 119,830 $ 99,769
General and administrative expense (excluding depreciation) 108,844 91,447 62,396
Acquisition and integration costs 100 17,482 3,663
Loss (gain) on sale of assets, net 222 (59) (169)
Total operating expenses 7,926,829 7,551,949 6,883,882
Operating income 47,628 680,006 437,903
Other income (expense)      
Interest expense and financing costs, net (82,793) (72,450) (68,288)
Other income (expense), net (1,869) (53) 613
Equity in losses (income) of subsidiaries (296) 24,985 0
Total other expense, net (86,646) (66,700) (73,004)
Income (loss) before income taxes (39,018) 613,306 364,899
Income tax benefit (expense) 5,696 115,336 (710)
Net income (loss) (33,322) 728,642 364,189
Parent Company      
Operating expenses      
Depreciation and amortization 1,636 1,618 2,131
General and administrative expense (excluding depreciation) 33,490 29,258 17,882
Acquisition and integration costs [1] 0 0 3,396
Loss (gain) on sale of assets, net 100 30 27
Total operating expenses 35,226 30,906 23,436
Operating income (35,226) (30,906) (23,436)
Other income (expense)      
Interest expense and financing costs, net (40) (24) (1)
Other income (expense), net (31) 44 (20)
Equity in losses (income) of subsidiaries 1,975 759,528 388,008
Total other expense, net 1,904 759,548 387,987
Income (loss) before income taxes (33,322) 728,642 364,551
Income tax benefit (expense) [2] 0 0 (362)
Net income (loss) $ (33,322) $ 728,642 $ 364,189
[1] The acquisition and integration expense related to the Billings Acquisition was pushed down from the Parent Guarantor to the Issuer and Subsidiaries upon consummation of the transaction.
[2] The income tax benefit (expense) of the Parent Guarantor and Issuer and Subsidiaries is determined using the separate return method. The Non-Guarantor Subsidiaries and Eliminations column includes tax benefits recognized at the Par consolidated level that are primarily associated with changes to the consolidated valuation allowance and other deferred tax balances.