XML 25 R7.htm IDEA: XBRL DOCUMENT v3.25.0.1
CONSOLIDATED STATEMENTS OF CAPITAL - USD ($)
$ in Thousands
 12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Increase (Decrease) in Stockholders' Equity [Roll Forward]      
Beginning balance $ 1,982,104 $ 1,868,047 $ 1,900,378
Net income (loss) 177,634 113,716 (34,774)
Share-based compensation 2,434 3,665 6,230
Reacquisition of share-based compensation awards for tax-withholding purposes (823) (202) (2,736)
Other comprehensive income—net of tax 1,582 1,051 (1,674)
Tax distributions to noncontrolling interests (7,679) (4,033) (435)
Adjustment to liability recognized under tax receivable agreement—net of tax (155) (140) 1,058
Adjustment of noncontrolling interest in the Operating Company 0 0 0
Ending balance 2,155,097 1,982,104 1,868,047
Total Members’ Capital      
Increase (Decrease) in Stockholders' Equity [Roll Forward]      
Beginning balance 678,054 618,131 634,424
Net income (loss) 68,297 55,394 (15,403)
Share-based compensation 2,434 3,665 6,230
Reacquisition of share-based compensation awards for tax-withholding purposes (823) (202) (2,736)
Other comprehensive income—net of tax 866 658 (1,047)
Adjustment to liability recognized under tax receivable agreement—net of tax (155) (140) 1,058
Adjustment of noncontrolling interest in the Operating Company 763 548 (4,395)
Ending balance 749,436 678,054 618,131
Contributed Capital      
Increase (Decrease) in Stockholders' Equity [Roll Forward]      
Beginning balance 591,606 587,733 587,587
Share-based compensation 2,434 3,665 6,230
Reacquisition of share-based compensation awards for tax-withholding purposes (823) (202) (2,736)
Adjustment to liability recognized under tax receivable agreement—net of tax (155) (140) 1,058
Adjustment of noncontrolling interest in the Operating Company 765 550 (4,406)
Ending balance 593,827 591,606 587,733
Retained Earnings      
Increase (Decrease) in Stockholders' Equity [Roll Forward]      
Beginning balance 88,780 33,386 48,789
Net income (loss) 68,297 55,394 (15,403)
Ending balance 157,077 88,780 33,386
Accumulated Other Comprehensive Loss      
Increase (Decrease) in Stockholders' Equity [Roll Forward]      
Beginning balance (2,332) (2,988) (1,952)
Other comprehensive income—net of tax 866 658 (1,047)
Adjustment of noncontrolling interest in the Operating Company (2) (2) 11
Ending balance (1,468) (2,332) (2,988)
Noncontrolling Interests      
Increase (Decrease) in Stockholders' Equity [Roll Forward]      
Beginning balance 1,304,050 1,249,916 1,265,954
Net income (loss) 109,337 58,322 (19,371)
Other comprehensive income—net of tax 716 393 (627)
Tax distributions to noncontrolling interests (7,679) (4,033) (435)
Adjustment of noncontrolling interest in the Operating Company (763) (548) 4,395
Ending balance $ 1,405,661 $ 1,304,050 $ 1,249,916
Class A Common Shares | Common Stock      
Increase (Decrease) in Stockholders' Equity [Roll Forward]      
Beginning balance (in shares) 69,199,938 69,068,354 70,107,552
Reacquisition of share-based compensation awards for tax-withholding purposes (in shares) (282,883) (83,660) (417,716)
Issuance (forfeitures) of share-based compensation awards, net of forfeitures (in shares)     (621,482)
Issuance (forfeitures) of share-based compensation awards, net of forfeitures (in shares) 169,670 215,244  
Settlement of restricted share units for Class A common shares (in shares) 282,509    
Ending balance (in shares) 69,369,234 69,199,938 69,068,354
Class B Common Shares | Common Stock      
Increase (Decrease) in Stockholders' Equity [Roll Forward]      
Beginning balance (in shares) 79,233,544 79,233,544 79,233,544
Ending balance (in shares) 79,233,544 79,233,544 79,233,544