XML 147 R127.htm IDEA: XBRL DOCUMENT v3.25.0.1
Schedule I - Condensed Financial Information of Registrant - Cash Flows (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Operating activities      
Net Income (Loss) $ (38,637) $ 33,372 $ 123,748
Adjustments to reconcile net (loss) income to net cash provided by operating activities:      
Deferred tax expense (12,946) (14,208) 56,500
Tax Receivable Agreement liability adjustment 0 (2,442) (114)
Change in assets and liabilities, net of acquisitions:      
Accounts payable and other accrued expenses (8,908) 287 (42,303)
Payment pursuant to Tax Receivable Agreement (13,350) (10,937) (11,322)
Other, net 9,558 (2,925) 7,463
Net cash provided by operating activities 245,159 310,807 189,783
Investing activities      
Net cash used in investing activities (88,175) (369,406) (422,535)
Financing activities      
Proceeds from issuance of Class A common stock sold in a public offering, net of underwriter discounts and commissions 333,356 0 0
Dividends paid to Class A common stockholders (24,749) (66,831) (105,387)
Proceeds from exercise of stock options 549 389 541
Repurchases of Class A common stock to treasury stock 0 0 (79,757)
Disgorgement of short-swing profits by Section 16 officer 0 0 58
Net cash provided by (used in) financing activities 11,791 (31,885) 95,551
Increase (decrease) in cash and cash equivalents 168,775 (90,484) (137,201)
Cash and cash equivalents at beginning of the period 39,647 130,131 267,332
Cash and cash equivalents at end of the period 208,422 39,647 130,131
Parent Company | Reportable Legal Entities      
Operating activities      
Net Income (Loss) (38,637) 33,372 123,748
Adjustments to reconcile net (loss) income to net cash provided by operating activities:      
Equity in net income of subsidiaries 53,442 (21,463) (215,271)
Deferred tax expense (12,846) (14,229) 41,871
Tax Receivable Agreement liability adjustment 0 (2,442) (114)
Change in assets and liabilities, net of acquisitions:      
Prepaid income taxes and other assets (2,590) 6,219 2,914
Accounts payable and other accrued expenses (1,238) 1,238 0
Payment pursuant to Tax Receivable Agreement (13,350) (10,937) (11,322)
Other, net 3,697 0 0
Net cash provided by operating activities (11,522) (8,242) (58,174)
Investing activities      
Purchases of LLC Interest from CWGS, LLC (333,905) (389) (541)
Return of LLC Interest to CWGS, LLC for funding of treasury stock purchases 0 0 79,757
Distributions received from CWGS, LLC 20,507 36,716 162,767
Lent funds under Affiliate Loan (79,000) (30,000) 0
Repaid funds under Affiliate Loan 103,000 0 0
Net cash used in investing activities (289,398) 6,327 241,983
Financing activities      
Proceeds from issuance of Class A common stock sold in a public offering, net of underwriter discounts and commissions 333,356 0 0
Dividends paid to Class A common stockholders (24,749) (66,831) (105,387)
Proceeds from exercise of stock options 549 389 541
Repurchases of Class A common stock to treasury stock 0 0 (79,757)
Disgorgement of short-swing profits by Section 16 officer 0 0 58
Net cash provided by (used in) financing activities 309,156 (66,442) (184,545)
Increase (decrease) in cash and cash equivalents 8,236 (68,357) (736)
Cash and cash equivalents at beginning of the period 1,905 70,262 70,998
Cash and cash equivalents at end of the period $ 10,141 $ 1,905 70,262
Parent Company | Reportable Legal Entities | Class A Common Stock      
Financing activities      
Repurchases of Class A common stock to treasury stock     $ (79,800)