XML 25 R8.htm IDEA: XBRL DOCUMENT v3.25.4
CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY - USD ($)
$ in Thousands
Total
Parent [Member]
Common Shares
Common Class A & B
Common Shares
Class C
Common Shares
Common Class A
Additional Paid-in Capital [Member]
Retained Earnings [Member]
AOCI Attributable to Parent [Member]
Noncontrolling Interest [Member]
Balance (in shares) at Dec. 31, 2022       160,909,000 131,724,000        
Balance at Dec. 31, 2022 $ 928,814 $ 498,650   $ 2 $ 132 $ 491,899 $ 22,095 $ (15,478) $ 430,164
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest 41,642                
Income attributable to noncontrolling interests 41,508               41,508
Other Comprehensive Income (Loss), Net of Tax 8,334 2,411           2,411 5,923
Other Comprehensive Income (Loss), Net of Tax, Portion Attributable to Parent 49,976 2,545         134 2,411 (47,431)
Noncontrolling Interest, Decrease from Distributions to Noncontrolling Interest Holders (19,164)               (19,164)
Reduction of noncontrolling and redeemable noncontrolling interest (3,257) (3,257)       (3,257)     0
Stockholders Equity, Increase (Decrease) Form Change In Redemption Value Of Noncontrolling Interest, Value (442) (442)         (442)    
Restricted Awards Granted or Vested (in shares)     5,548,000            
Stock Issued During Period, Value, Restricted Stock Award, Gross 468 468 $ 6     462      
Shares acquired and cancelled (in shares)     (35,527,000)            
Stock Repurchased and Retired During Period, Value (225,505) (225,505) $ (36)     (225,469)      
Stock Issued During Period, Shares, Restricted Stock Award, Forfeited     (67,000)            
Stock-based compensation 49,674 49,674       49,674      
Stock Issued During Period, Shares, Acquisitions     7,530,000            
Stock Issued During Period, Value, Acquisitions $ 41,160 41,160 $ 8     41,152      
Stock Issued During Period, Value, Conversion of Units     $ 9     9      
Stock Issued During Period, Shares, Conversion of Units     9,260,000 9,260,000          
Change in ownership held by Class C holders   (10,858)       (10,858)     10,858
Other, Shares 1,000                
Stockholders' Equity, Other $ (2,966) (2,254) $ 1     1,614 (639)   (712)
Balance (in shares) at Dec. 31, 2023     118,469,000 151,649,000 118,469,000        
Balance at Dec. 31, 2023 825,272 356,695 $ 118 $ 2 $ 118 348,494 21,148 (13,067) 468,577
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Net Income (Loss), Including Noncontrolling Interests, Equity Statement Impact   134         134    
Liability Modification of Certain SARS Awards 1,600                
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest 25,044                
Income attributable to noncontrolling interests 22,785               22,785
Other Comprehensive Income (Loss), Net of Tax (26,275) (10,706)           (10,706) 15,569
Other Comprehensive Income (Loss), Net of Tax, Portion Attributable to Parent (1,231) (8,447)         2,259 (10,706) (7,216)
Noncontrolling Interest, Decrease from Distributions to Noncontrolling Interest Holders (23,843)               (23,843)
Reduction of noncontrolling and redeemable noncontrolling interest 13,295 3,069       3,069     10,226
Stockholders Equity, Increase (Decrease) Form Change In Redemption Value Of Noncontrolling Interest, Value (11,669) (11,669)         (11,669)    
Restricted Awards Granted or Vested (in shares)     3,856,000            
Stock Issued During Period, Value, Restricted Stock Award, Gross 1,113 1,113 $ 4     1,109      
Shares acquired and cancelled (in shares)     (17,002,000)            
Stock Repurchased and Retired During Period, Value (108,249) (108,249) $ (17)     (108,232)      
Stock Issued During Period, Shares, Restricted Stock Award, Forfeited     (96,000)            
Stock-based compensation 45,509 45,509       45,509      
Stock Issued During Period, Shares, Acquisitions     9,567,000            
Stock Issued During Period, Value, Acquisitions 65,293 65,293 $ 10     65,283      
Change in ownership held by Class C holders $ (494) (5,886)       (5,886)     6,380
Other, Shares 53,000                
Stockholders' Equity, Other $ (2,489) 441       (439) (2)   (2,930)
Balance (in shares) at Dec. 31, 2024     114,847,000 151,649,000 114,847,000        
Balance at Dec. 31, 2024 776,905 331,731 $ 115 $ 2 $ 115 343,647 11,740 (23,773) 445,174
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Net Income (Loss), Including Noncontrolling Interests, Equity Statement Impact   2,259         2,259    
Distributions to Class C Shareholders Noncontrolling Interest Holders 21,600                
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest 30,626                
Income attributable to noncontrolling interests 1,525               1,525
Other Comprehensive Income (Loss), Net of Tax 36,249 30,222           30,222 6,027
Other Comprehensive Income (Loss), Net of Tax, Portion Attributable to Parent 66,875 59,323         29,101 30,222 7,552
Noncontrolling Interest, Decrease from Distributions to Noncontrolling Interest Holders (7,173)               (7,173)
Stockholders Equity, Increase (Decrease) Form Change In Redemption Value Of Noncontrolling Interest, Value (9,657) (9,657)         (9,657)    
Restricted Awards Granted or Vested (in shares)     5,853,000            
Stock Issued During Period, Value, Restricted Stock Award, Gross 1,166 1,166 $ 6     1,160      
Shares acquired and cancelled (in shares)     (25,684,000)            
Stock Repurchased and Retired During Period, Value (134,261) (134,261) $ (27)     (134,234)      
Stock Issued During Period, Shares, Restricted Stock Award, Forfeited     (274,000)            
Stock-based compensation 48,560 48,560       48,560      
Stock Issued During Period, Shares, Acquisitions     5,881,000            
Stock Issued During Period, Value, Acquisitions $ 32,067 32,067 $ 6     32,061      
Stock Issued During Period, Value, Conversion of Units   421,861   $ 2 $ 152 447,412   25,701 421,861
Stock Issued During Period, Shares, Conversion of Units       (151,649,000) 151,649,000        
Change in ownership held by Class C holders   (1,509)       (1,509)     1,509
Other, Shares 0                
Stockholders' Equity, Other $ 1,885 9,112     $ 0 (7,366) 1,746 0 (7,227)
Balance (in shares) at Dec. 31, 2025       0 252,272,000        
Balance at Dec. 31, 2025 776,367 758,393   $ 0 $ 252 $ 744,463 32,930 $ (19,252) $ 17,974
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Net Income (Loss), Including Noncontrolling Interests, Equity Statement Impact   $ 29,101         $ 29,101    
Tax adjustment due to Class C Conversion $ 8,100