XML 113 R97.htm IDEA: XBRL DOCUMENT v3.24.0.1
Schedule I: Condensed Financial Information of Registrant - Condensed Statements of Cash Flows (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2023
Dec. 31, 2022
Dec. 31, 2021
Operating Activities      
Net (loss) income $ (164,438) $ (5,240) $ 67,854
Adjustments to reconcile net income to net cash (used in) provided by operating activities:      
Equity-based compensation 10,534 16,591 12,994
Deferred tax expense (benefit) 123,124 (17,414) (361)
Tax receivable liability adjustment 100,223 (3,987) (1,590)
Changes in operating assets and liabilities, net of amounts acquired:      
Prepaid expenses and other assets 3,242 (7,263) 3,700
Income taxes payable 75 (15,018) 15,585
Accrued expenses and other liabilities (34,927) (22,841) 63,586
Net cash provided by (used in) operating activities 30,935 (40,134) 87,362
Investing Activities      
Net cash used in investing activities (39,796) (78,065) (27,381)
Financing Activities      
Net cash provided by (used in) financing activities 25,596 54,639 (28,628)
Net change in cash and cash equivalents 17,253 (64,357) 31,302
Cash and cash equivalents at beginning of period 19,200 83,557 52,255
Cash and cash equivalents at end of period 36,453 19,200 83,557
Supplemental Cash Flow Information      
Income tax payments 1,059 22,363 1,462
Establishment of liabilities under tax receivable agreement 0 30,034 20,691
Issuance of equity instruments for acquisitions 0 1,487 0
Parent Company      
Operating Activities      
Net (loss) income (154,079) (8,035) 43,900
Adjustments to reconcile net income to net cash (used in) provided by operating activities:      
Equity in net loss (income) of subsidiaries 114,697 8,040 (72,916)
Equity-based compensation 10,534 16,591 12,994
Deferred tax expense (benefit) 123,124 (17,173) (203)
Tax receivable liability adjustment (100,223) 3,987 1,590
Changes in operating assets and liabilities, net of amounts acquired:      
Income tax receivable 7,219 (7,530) 294
Due from related parties, net 436 (984) 1,351
Prepaid expenses and other assets 0 (11,019) 0
Income taxes payable 0 (14,684) 14,684
Accrued expenses and other liabilities 370 11,190 (571)
Net cash provided by (used in) operating activities 2,078 (19,617) 1,123
Investing Activities      
Capital contribution to FAH, LLC 0 (73,980) 0
Net cash used in investing activities 0 (73,980) 0
Financing Activities      
Tax distribution received from FAH, LLC 0 38,811 24,173
Tax receivable agreement payments (4) (7,718) (1,715)
Proceeds from exercise of equity-based options 749 1,472 3,794
Net cash provided by (used in) financing activities 745 32,565 26,252
Net change in cash and cash equivalents 2,823 (61,032) 27,375
Cash and cash equivalents at beginning of period 911 61,943 34,568
Cash and cash equivalents at end of period 3,734 911 61,943
Supplemental Cash Flow Information      
Income tax payments 0 18,999 23
Establishment of liabilities under tax receivable agreement 0 30,034 20,691
Issuance of equity instruments for acquisitions $ 0 $ 1,487 $ 0