XML 18 R6.htm IDEA: XBRL DOCUMENT v3.25.3
Condensed Consolidated Statements of Capital - USD ($)
$ in Thousands
 3 Months Ended 9 Months Ended
Sep. 30, 2025
Sep. 30, 2024
Sep. 30, 2025
Sep. 30, 2024
Increase (Decrease) in Stockholders' Equity [Roll Forward]        
Beginning balance $ 2,225,132 $ 2,027,327 $ 2,155,097 $ 1,982,104
Net income 55,364 [1]   124,526 [2]  
Net income 55,714 12,335 124,876 56,645
Share-based compensation 2,571 993 5,505 2,809
Reacquisition of share-based compensation awards for tax-withholding purposes     (1,776) (823)
Other comprehensive income—net of tax 16 13 37 36
Tax distributions to noncontrolling interests (3,101) (1,599) (3,101) (1,599)
Adjustment to liability recognized under tax receivable agreement - net of tax     (306) (103)
Adjustment of noncontrolling interest in the Operating Company     0 0
Ending balance 2,279,982 2,039,069 2,279,982 2,039,069
Total Members’ Capital        
Increase (Decrease) in Stockholders' Equity [Roll Forward]        
Beginning balance 779,392 696,718 749,436 678,054
Net income 21,071 [1]   47,675 [2]  
Net income   4,756   21,804
Share-based compensation 2,571 993 5,505 2,809
Reacquisition of share-based compensation awards for tax-withholding purposes     (1,776) (823)
Other comprehensive income—net of tax 9 8 21 21
Adjustment to liability recognized under tax receivable agreement - net of tax     (306) (103)
Adjustment of noncontrolling interest in the Operating Company     2,488 713
Ending balance 803,043 702,475 803,043 702,475
Contributed Capital        
Increase (Decrease) in Stockholders' Equity [Roll Forward]        
Beginning balance 597,170 593,211 593,827 591,606
Share-based compensation 2,571 993 5,505 2,809
Reacquisition of share-based compensation awards for tax-withholding purposes     (1,776) (823)
Adjustment to liability recognized under tax receivable agreement - net of tax     (306) (103)
Adjustment of noncontrolling interest in the Operating Company     2,491 715
Ending balance 599,741 594,204 599,741 594,204
Retained Earnings        
Increase (Decrease) in Stockholders' Equity [Roll Forward]        
Beginning balance 183,681 105,828 157,077 88,780
Net income 21,071 [1]   47,675 [2]  
Net income   4,756   21,804
Ending balance 204,752 110,584 204,752 110,584
Accumulated Other Comprehensive Loss        
Increase (Decrease) in Stockholders' Equity [Roll Forward]        
Beginning balance (1,459) (2,321) (1,468) (2,332)
Other comprehensive income—net of tax 9 8 21 21
Adjustment of noncontrolling interest in the Operating Company     (3) (2)
Ending balance (1,450) (2,313) (1,450) (2,313)
Noncontrolling Interests        
Increase (Decrease) in Stockholders' Equity [Roll Forward]        
Beginning balance 1,445,740 1,330,609 1,405,661 1,304,050
Net income 34,293 [1]   76,851 [2]  
Net income   7,579   34,841
Other comprehensive income—net of tax 7 5 16 15
Tax distributions to noncontrolling interests (3,101) (1,599) (3,101) (1,599)
Adjustment of noncontrolling interest in the Operating Company     (2,488) (713)
Ending balance $ 1,476,939 $ 1,336,594 $ 1,476,939 $ 1,336,594
Class A Common Shares | Common Stock        
Increase (Decrease) in Stockholders' Equity [Roll Forward]        
Beginning Balance (in shares) 69,861,335 69,358,504 69,369,234 69,199,938
Reacquisition of share-based compensation awards for tax-withholding purposes (in shares)     (329,840) (282,883)
Issuance of share-based compensation awards (in shares)     129,085 158,940
Settlement of restricted share units for Class A common shares (in shares)     692,856 282,509
Ending Balance (in shares) 69,861,335 69,358,504 69,861,335 69,358,504
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 79,233,544
Ending Balance (in shares) 79,233,544 79,233,544 79,233,544 79,233,544
[1] Total net income excludes net income of $0.4 million attributable to redeemable noncontrolling interests (see Note 6).
[2] Total net income excludes net income of $0.4 million attributable to redeemable noncontrolling interests (see Note 6).