XML 100 R83.htm IDEA: XBRL DOCUMENT v3.22.4
Income Taxes - Reconciliation (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Mar. 31, 2021
Dec. 31, 2022
Dec. 31, 2021
Dec. 31, 2020
Reconciliation of income tax expense from operations to the federal statutory rate        
Change in valuation allowance for certain state deferred tax assets     $ 15,200  
Increases to the valuation allowance   $ 16,800 13,000  
Federal   17,588 13,024 $ 5,016
Income taxes computed at federal statutory rate   94,524 154,182 84,411
State income taxes - net of federal benefit   8,362 15,261 3,741
State and local taxes on pass-through entities   3,736 5,004 2,965
Income taxes computed at the effective federal and state statutory rate for pass-through entities not subject to tax for the company   (53,461) (81,013) (53,147)
Effect of LLC Conversion   208,833 0 0
(Decrease) increase in valuation allowance   (164,257) (2,234) 19,058
Impact of other state tax rate changes   967 1,927 (915)
Other   380 (1,003) 1,630
Income tax expense   99,084 92,124 $ 57,743
Deferred tax assets, valuation allowance   154,975 $ 312,088  
Total Tax Impact of LLC Conversion   $ 28,400    
CWGS, LLC        
Reconciliation of income tax expense from operations to the federal statutory rate        
Ownership interest   100.00% 100.00%  
Federal        
Reconciliation of income tax expense from operations to the federal statutory rate        
Income tax expense     $ 0  
Tax Receivable Agreement liability adjustment     $ 700  
Minimum | CWGS, LLC        
Reconciliation of income tax expense from operations to the federal statutory rate        
Ownership interest 50.00%      
CWGS, LLC        
Reconciliation of income tax expense from operations to the federal statutory rate        
(Decrease) increase in valuation allowance   $ 180,400    
Deferred tax assets, valuation allowance   600    
Deferred income tax expense due to derecognition of deferred tax assets   209,400    
CW        
Reconciliation of income tax expense from operations to the federal statutory rate        
Income tax expense   0    
Deferred tax assets, valuation allowance   $ 600    
CWH | CWGS, LLC        
Reconciliation of income tax expense from operations to the federal statutory rate        
Ownership interest   50.20% 51.20% 47.40%