XML 111 R97.htm IDEA: XBRL DOCUMENT v3.22.0.1
Schedule I: Condensed Financial Information of Registrant - CONDENSED STATEMENTS OF CASH FLOWS (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2021
Dec. 31, 2020
Dec. 31, 2019
Operating Activities      
Net income $ 67,854 $ 9,763 $ 27,820
Adjustments to reconcile net income to net cash provided by operating activities:      
Equity-based compensation 12,994 10,116 13,044
Deferred tax expense (benefit) (361) 3,323 (2,293)
Tax receivable liability adjustment (1,590) (87) (152)
Changes in operating assets and liabilities:      
Prepaid expenses and other assets 3,700 12,273 (5,824)
Income taxes payable 15,585 (209) (3,618)
Accrued expenses and other liabilities 63,586 7,902 (6,356)
Net cash provided by operating activities 87,362 108,739 90,765
Financing Activities      
Net cash used in financing activities (28,628) (63,338) (28,340)
Net increase in cash and cash equivalents 31,302 27,026 11,743
Cash and cash equivalents at beginning of period 52,255 25,229 13,486
Cash and cash equivalents at end of period 83,557 52,255 25,229
Supplemental Cash Flow Information      
Income tax payments 1,462 4,167 14,125
Establishment of liabilities under tax receivable agreement 20,691 1,000 59,045
Issuance of equity instruments for acquisitions 0 0 2,221
Parent Company      
Operating Activities      
Net income 43,900 3,961 11,725
Adjustments to reconcile net income to net cash provided by operating activities:      
Equity in net income of subsidiaries (72,916) (13,674) (24,525)
Equity-based compensation 12,994 10,007 10,827
Deferred tax expense (benefit) (203) 2,792 (2,518)
Tax receivable liability adjustment 1,590 87 152
Changes in operating assets and liabilities:      
Income tax receivable 294 3,521 (3,816)
Due from related parties, net 1,351 26,007 (19,182)
Prepaid expenses and other assets 0 0 (2,336)
Income taxes payable 14,684 0 (3,497)
Accrued expenses and other liabilities (571) 304 1,985
Net cash provided by operating activities 1,123 33,005 (31,185)
Financing Activities      
Tax distribution received from FAH, LLC 24,173 5,825 29,502
Tax receivable agreement payments (1,715) (4,639) (173)
Proceeds from exercise of equity-based options 3,794 41 2,148
Net cash used in financing activities 26,252 1,227 31,477
Net increase in cash and cash equivalents 27,375 34,232 292
Cash and cash equivalents at beginning of period 34,568 336 44
Cash and cash equivalents at end of period 61,943 34,568 336
Supplemental Cash Flow Information      
Income tax payments 23 2,116 11,969
Establishment of liabilities under tax receivable agreement 20,691 1,000 59,045
Issuance of equity instruments for acquisitions $ 0 $ 0 $ 2,221