XML 19 R6.htm IDEA: XBRL DOCUMENT v3.24.2.u1
UNAUDITED CONSOLIDATED STATEMENTS OF SHAREHOLDERS' DEFICIT - USD ($)
$ in Thousands
Total
Common Class A & B
Parent [Member]
Common Shares
Common Class A & B
Common Shares
Class C
Additional Paid-in Capital [Member]
Retained Earnings [Member]
AOCI Attributable to Parent [Member]
Noncontrolling Interest [Member]
Balance (in shares) at Dec. 31, 2022       131,724,000 160,909,000        
Balance at Dec. 31, 2022 $ 928,814   $ 498,650 $ 132 $ 2 $ 491,899 $ 22,095 $ (15,478) $ 430,164
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Net Income (Loss) Attributable to Parent (1,805)                
Net loss     (1,805)       (1,805)    
Net Income (Loss) Attributable to Nonredeemable Noncontrolling Interest (2,515)               (6,029)
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest (7,834)                
Other Comprehensive Income (Loss), Net of Tax 7,392   2,241         2,241 (5,151)
Other Comprehensive Income (Loss), Net of Tax, Portion Attributable to Parent (442)   436       (1,805) 2,241 878
Noncontrolling Interest, Decrease from Distributions to Noncontrolling Interest Holders (11,009)               (11,009)
Stockholders Equity, Increase (Decrease) Form Change In Redemption Value Of Noncontrolling Interest, Value (2,941)   (2,941)       (2,941)    
Restricted Awards Granted or Vested (in shares)   2,977,000              
Stock Issued During Period, Shares, Restricted Stock Award, Forfeited       13,000          
Stock Issued During Period, Value, Restricted Stock Award, Gross       $ 3   3      
Shares acquired and cancelled (in shares)       (30,762,000)          
Stock Repurchased and Retired During Period, Value (200,353)   (200,353) $ (31)   (200,322)      
Stock-based compensation 16,833   16,833     16,833      
Change in ownership held by Class C holders     14,382     14,382     (14,382)
Stock Issued During Period, Value, Acquisitions 20,119   20,119 $ 3   20,116      
Stock Issued During Period, Shares, Acquisitions       2,853,000          
Stock Issued During Period, Value, Conversion of Units       $ (9)   (9)      
Conversion of shares (in shares)       (9,260,000) (9,260,000)        
Stockholders' Equity, Other 3,076   (5,250)     (4,612) (638)   (2,174)
Balance (in shares) at Jun. 30, 2023       116,039,000 151,649,000        
Balance at Jun. 30, 2023 753,827   318,994 $ 116 $ 2 309,520 22,593 (13,237) 434,833
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Income attributable to noncontrolling interests (6,029)                
Balance (in shares) at Dec. 31, 2022       131,724,000 160,909,000        
Balance at Dec. 31, 2022 928,814   498,650 $ 132 $ 2 491,899 22,095 (15,478) 430,164
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Changes in redemption value (442)                
Balance (in shares) at Dec. 31, 2023       118,469,000 151,649,000        
Balance at Dec. 31, 2023 825,272   356,695 $ 118 $ 2 348,494 21,148 (13,067) 468,577
Balance (in shares) at Mar. 31, 2023       129,796,000 160,909,000        
Balance at Mar. 31, 2023 905,283   480,690 $ 130 $ 2 469,891 23,920 (13,253) 424,593
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Net Income (Loss) Attributable to Parent (3,194)                
Net loss     (3,194)       (3,194)    
Net Income (Loss) Attributable to Nonredeemable Noncontrolling Interest (800)               (1,771)
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest (4,965)                
Other Comprehensive Income (Loss), Net of Tax 2,945   16         16 (2,929)
Other Comprehensive Income (Loss), Net of Tax, Portion Attributable to Parent (2,020)   (3,178)       (3,194) 16 (1,158)
Noncontrolling Interest, Decrease from Distributions to Noncontrolling Interest Holders (2,984)               (2,984)
Stockholders Equity, Increase (Decrease) Form Change In Redemption Value Of Noncontrolling Interest, Value (1,865)   (1,865)       (1,865)    
Restricted Awards Granted or Vested (in shares)       1,139,000          
Stock Issued During Period, Shares, Restricted Stock Award, Forfeited       13,000          
Stock Issued During Period, Value, Restricted Stock Award, Gross       $ 1   1      
Shares acquired and cancelled (in shares)       (26,996,000)          
Stock Repurchased and Retired During Period, Value (174,223)   (174,223) $ (27)   (174,196)      
Stock-based compensation 9,440   9,440     9,440      
Change in ownership held by Class C holders 0   (11,109)     11,109     (11,109)
Stock Issued During Period, Value, Acquisitions 20,119   20,119 $ 3   20,116      
Stock Issued During Period, Shares, Acquisitions       2,853,000          
Stock Issued During Period, Value, Conversion of Units       $ (9)   (9)      
Conversion of shares (in shares)       (9,260,000) (9,260,000)        
Stockholders' Equity, Other (3,653)   (4,610)     (4,612) 2   957
Balance (in shares) at Jun. 30, 2023       116,039,000 151,649,000        
Balance at Jun. 30, 2023 753,827   318,994 $ 116 $ 2 309,520 22,593 (13,237) 434,833
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Income attributable to noncontrolling interests (1,771)                
Balance (in shares) at Dec. 31, 2023       118,469,000 151,649,000        
Balance at Dec. 31, 2023 825,272   356,695 $ 118 $ 2 348,494 21,148 (13,067) 468,577
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Net Income (Loss) Attributable to Parent (4,247)                
Net loss     (4,247)       (4,247)    
Net Income (Loss) Attributable to Nonredeemable Noncontrolling Interest 1,986               (420)
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest (4,667)                
Other Comprehensive Income (Loss), Net of Tax (12,625)   (4,863)         (4,863) 7,762
Other Comprehensive Income (Loss), Net of Tax, Portion Attributable to Parent (17,292)   (9,110)       (4,247) (4,863) 8,182
Noncontrolling Interest, Decrease from Distributions to Noncontrolling Interest Holders (21,074)               (21,074)
Reduction of noncontrolling and redeemable noncontrolling interest (13,295)   (3,069)     (3,069)     (10,226)
Changes in redemption value (135)                
Stockholders Equity, Increase (Decrease) Form Change In Redemption Value Of Noncontrolling Interest, Value 135   135       135    
Restricted Awards Granted or Vested (in shares)       3,101,000          
Stock Issued During Period, Shares, Restricted Stock Award, Forfeited       84,000          
Stock Issued During Period, Value, Restricted Stock Award, Gross $ 531   531 $ 3   528      
Shares acquired and cancelled (in shares) (11,800,000)     (13,804,000)          
Stock Repurchased and Retired During Period, Value $ (87,275)   (87,275) $ (14)   (87,261)      
Stock-based compensation 19,008   19,008     19,008      
Change in ownership held by Class C holders 0   (10,828)     10,828     (10,828)
Stock Issued During Period, Value, Acquisitions 25,404   25,404 $ 4   25,400      
Stock Issued During Period, Shares, Acquisitions       4,231,000          
Other, Shares       52,000          
Stockholders' Equity, Other (1,220)   349 $ (1)   344 5 (1) (1,569)
Balance (in shares) at Jun. 30, 2024       111,965,000 151,649,000        
Balance at Jun. 30, 2024 729,924   291,570 $ 112 $ 2 292,616 16,771 (17,931) 438,354
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Income attributable to noncontrolling interests (420)                
Balance (in shares) at Mar. 31, 2024       114,819,000 151,649,000        
Balance at Mar. 31, 2024 797,590   337,700 $ 115 $ 2 333,896 19,618 (15,931) 459,890
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Net Income (Loss) Attributable to Parent (2,965)                
Net loss     (2,965)       (2,965)    
Net Income (Loss) Attributable to Nonredeemable Noncontrolling Interest (1,762)               (989)
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest (3,954)                
Other Comprehensive Income (Loss), Net of Tax (5,479)   (1,999)         (1,999) 3,480
Other Comprehensive Income (Loss), Net of Tax, Portion Attributable to Parent (9,433)   (4,964)       (2,965) (1,999) 4,469
Noncontrolling Interest, Decrease from Distributions to Noncontrolling Interest Holders (21,074)               (21,074)
Reduction of noncontrolling and redeemable noncontrolling interest (4,813)   (4,813)     (4,813)      
Stockholders Equity, Increase (Decrease) Form Change In Redemption Value Of Noncontrolling Interest, Value (115)   (115)       (115)    
Restricted Awards Granted or Vested (in shares)       2,950,000          
Stock Issued During Period, Shares, Restricted Stock Award, Forfeited       66,000          
Stock Issued During Period, Value, Restricted Stock Award, Gross 277   277 $ 3   274      
Shares acquired and cancelled (in shares)       (8,976,000)          
Stock Repurchased and Retired During Period, Value (56,689)   (56,689) $ (9)   (56,680)      
Stock-based compensation 5,458   5,458     5,458      
Change in ownership held by Class C holders 0   (4,781)     4,781     4,781
Stock Issued During Period, Value, Acquisitions 19,265   19,265 $ 3   19,262      
Stock Issued During Period, Shares, Acquisitions       3,238,000          
Stockholders' Equity, Other (772)   2       3 (1) (774)
Balance (in shares) at Jun. 30, 2024       111,965,000 151,649,000        
Balance at Jun. 30, 2024 729,924   $ 291,570 $ 112 $ 2 $ 292,616 $ 16,771 $ (17,931) $ 438,354
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Income attributable to noncontrolling interests $ (989)