XML 12 R5.htm IDEA: XBRL DOCUMENT v3.25.3
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY - USD ($)
$ in Thousands
Total
Common Stock
Additional Paid-in Capital
Accumulated Deficit
Treasury Stock
Noncontrolling Interest
Parent
Balance at Dec. 31, 2023 $ 2,155,151 $ 1,275 $ 2,549,097 $ (347,717) $ (47,504)   $ 2,155,151
Beginning balance, shares at Dec. 31, 2023 127,480,361            
Beginning balance, shares at Dec. 31, 2023   124,080,361          
Beginning balance, treasury stock, common, shares at Dec. 31, 2023 (3,400,000)            
Equity based compensation $ 14,995   14,995       14,995
Equity-based compensation tax withholdings $ (5,791)   (5,791)       (5,791)
Equity-based compensation stock issuances   $ 11 (11)        
Equity-based compensation stock issuances, Shares 1,048,905 1,048,905          
Issuance of common stock for acquisitions (Note 2) $ 322,630 $ 243 322,387       322,630
Issuance of common stock for acquisitions (Note 2), Shares 24,349,452 24,349,452          
Issuance of common stock $ 387,717 $ 345 387,372       387,717
Issuance of common stock, Shares 34,500,000 34,500,000          
Purchase of treasury stock $ (45,181)       $ (45,181)   (45,181)
Purchase of treasury stock, Shares (4,017,385)       (4,017,385)    
Net income (loss) $ (11,885)     (11,885)     (11,885)
Balance at Sep. 30, 2024 $ 2,817,636 $ 1,874 3,268,049 (359,602) $ (92,685)   2,817,636
Ending balance, shares at Sep. 30, 2024 187,378,718            
Ending balance, shares at Sep. 30, 2024   179,961,333          
Ending balance, treasury stock, common, shares at Sep. 30, 2024 (7,417,385)            
Balance at Jun. 30, 2024 $ 2,726,325 $ 1,873 3,262,700 (447,775) (90,473)   2,726,325
Beginning balance, shares at Jun. 30, 2024 187,339,187            
Beginning balance, shares at Jun. 30, 2024   180,134,807          
Beginning balance, treasury stock, common, shares at Jun. 30, 2024 (7,204,380)            
Equity based compensation $ 5,454   5,454       5,454
Equity-based compensation tax withholdings $ (104)   (104)       (104)
Equity-based compensation stock issuances   $ 1 (1)        
Equity-based compensation stock issuances, Shares 39,531 39,531          
Purchase of treasury stock $ (2,212)       $ (2,212)   (2,212)
Purchase of treasury stock, Shares (213,005)       (213,005)    
Net income (loss) $ 88,173     88,173     88,173
Balance at Sep. 30, 2024 $ 2,817,636 $ 1,874 3,268,049 (359,602) $ (92,685)   2,817,636
Ending balance, shares at Sep. 30, 2024 187,378,718            
Ending balance, shares at Sep. 30, 2024   179,961,333          
Ending balance, treasury stock, common, shares at Sep. 30, 2024 (7,417,385)            
Balance at Dec. 31, 2024 $ 2,759,705 $ 1,874 3,274,626 (424,110) (92,685)   2,759,705
Beginning balance, shares at Dec. 31, 2024 187,434,908            
Beginning balance, shares at Dec. 31, 2024   180,017,523          
Beginning balance, treasury stock, common, shares at Dec. 31, 2024 (7,417,385)            
Equity based compensation $ 18,993   18,993       18,993
Equity-based compensation tax withholdings (3,519)   (3,519)       (3,519)
Equity-based compensation stock issuances   $ 11 (11)        
Initial consolidation of subsidiary $ 1,173         $ 1,173  
Equity-based compensation stock issuances, Shares 1,079,662 1,079,662          
Purchase of treasury stock $ (103,003)       $ (103,003)   (103,003)
Purchase of treasury stock, Shares (11,108,413)       (11,108,413)    
Net income (loss) $ (291,713)     (291,710)   (3) (291,710)
Balance at Sep. 30, 2025 2,380,466 $ 1,885 3,290,089 (715,820) $ (195,688)   2,380,466
Balance at Sep. 30, 2025 $ 2,381,636         1,170  
Ending balance, shares at Sep. 30, 2025 188,514,570            
Ending balance, shares at Sep. 30, 2025   169,988,772          
Ending balance, treasury stock, common, shares at Sep. 30, 2025 (18,525,798)            
Balance at Jun. 30, 2025 $ 2,519,013 $ 1,882 3,284,467 (619,915) (147,421)   2,519,013
Beginning balance, shares at Jun. 30, 2025 188,201,673            
Beginning balance, shares at Jun. 30, 2025   174,657,345          
Beginning balance, treasury stock, common, shares at Jun. 30, 2025 (13,544,328)            
Equity based compensation $ 6,745   6,745       6,745
Equity-based compensation tax withholdings (1,120)   (1,120)       (1,120)
Equity-based compensation stock issuances   $ 3 (3)        
Initial consolidation of subsidiary $ 1,173         1,173  
Equity-based compensation stock issuances, Shares 312,897 312,897          
Purchase of treasury stock $ (48,267)       $ (48,267)   (48,267)
Purchase of treasury stock, Shares (4,981,470)       (4,981,470)    
Net income (loss) $ (95,908)     (95,905)   (3) (95,905)
Balance at Sep. 30, 2025 2,380,466 $ 1,885 $ 3,290,089 $ (715,820) $ (195,688)   $ 2,380,466
Balance at Sep. 30, 2025 $ 2,381,636         $ 1,170  
Ending balance, shares at Sep. 30, 2025 188,514,570            
Ending balance, shares at Sep. 30, 2025   169,988,772          
Ending balance, treasury stock, common, shares at Sep. 30, 2025 (18,525,798)