XML 85 R61.htm IDEA: XBRL DOCUMENT v3.10.0.1
Parent Company Information (Tables)
12 Months Ended
Dec. 31, 2018
Parent Company Information  
Schedule of condensed balance sheets

 

 

 

 

 

 

 

 

 

 

December 31,

 

 

    

2018

    

2017

 

 

 

(in thousands)

 

ASSETS

 

 

                    

 

 

                    

 

Cash

 

$

 —

 

$

2,605

 

Investments in subsidiaries

 

 

1,975,231

 

 

556,439

 

Due from subsidiaries

 

 

582

 

 

6,538

 

Total assets

 

$

1,975,813

 

$

565,582

 

LIABILITIES AND STOCKHOLDERS' EQUITY

 

 

 

 

 

 

 

Payable to exchanged Private National Mortgage Acceptance Company, LLC unitholders under tax receivable agreement

 

$

 —

 

$

44,011

 

Payable to subsidiaries

 

 

575

 

 

 —

 

Income taxes payable

 

 

321,447

 

 

52,160

 

Total liabilities

 

 

322,022

 

 

96,171

 

Stockholders' equity

 

 

1,653,791

 

 

469,411

 

Total liabilities and stockholders' equity

 

$

1,975,813

 

$

565,582

 

 

Schedule of condensed statements of income

 

 

 

 

 

 

 

 

 

 

 

 

Year ended December 31,

 

    

2018

    

2017

 

2016

 

 

(in thousands)

Revenues

 

 

                    

 

 

                    

 

 

                    

Dividends from subsidiary

 

$

10,054

 

$

 —

 

$

6,418

Interest

 

 

 —

 

 

 —

 

 

49

Revaluation of Payable to exchanged Private National Mortgage Acceptance Company, LLC unitholders under tax receivable agreement

 

 

 —

 

 

32,940

 

 

551

Total revenue

 

 

10,054

 

 

32,940

 

 

7,018

Expenses

 

 

 

 

 

 

 

 

 

Interest

 

 

32

 

 

 —

 

 

 —

Total expenses

 

 

32

 

 

 —

 

 

 —

Income before provision for income taxes and equity in undistributed earnings in subsidiaries

 

 

10,022

 

 

32,940

 

 

7,018

Provision for income taxes

 

 

20,897

 

 

24,387

 

 

46,103

Income (loss) before equity in undistributed earnings of subsidiaries

 

 

(10,875)

 

 

8,553

 

 

(39,085)

Equity in undistributed earnings of subsidiaries

 

 

98,569

 

 

92,204

 

 

105,164

Net income

 

$

87,694

 

$

100,757

 

$

66,079

 

Schedule of condensed statements of cash flows

 

 

 

 

 

 

 

 

 

 

 

 

Year ended December 31,

 

    

2018

    

2017

    

2016

 

 

(in thousands)

Cash flows from operating activities

 

 

                    

 

 

                    

 

 

                    

Net income

 

$

87,694

 

$

100,757

 

$

66,079

Adjustments to reconcile net income to net cash provided by operating activities

 

 

 

 

 

 

 

 

 

Equity in undistributed earnings of subsidiaries

 

 

(98,569)

 

 

(92,204)

 

 

(105,164)

Revaluation of Payable to exchanged Private National Mortgage Acceptance Company, LLC unitholders under tax receivable agreement

 

 

 —

 

 

(32,940)

 

 

(551)

Decrease in deferred tax asset

 

 

 —

 

 

 —

 

 

18,668

Decrease (increase) in intercompany receivable

 

 

(3,737)

 

 

5,646

 

 

(76)

Payments to exchanged Private National Mortgage Acceptance Company, LLC unitholders under tax receivable agreement

 

 

 —

 

 

(6,726)

 

 

 —

Increase in income taxes payable

 

 

22,889

 

 

29,912

 

 

25,559

Net cash provided by  operating activities

 

 

8,277

 

 

4,445

 

 

4,515

Cash flows from investing activities

 

 

 

 

 

 

 

 

 

Increase in investments in subsidiaries

 

 

(77)

 

 

 —

 

 

 —

Net cash used by investing activities

 

 

(77)

 

 

 —

 

 

 —

Cash flows from financing activities

 

 

 

 

 

 

 

 

 

Payment of dividend to Class A common stockholders

 

 

(10,054)

 

 

 —

 

 

 —

Exercise of from Class A common stock options

 

 

803

 

 

1,254

 

 

149

Repurchase of Class A common stock

 

 

(1,554)

 

 

(8,599)

 

 

 —

Net cash (used in) provided by financing activities

 

 

(10,805)

 

 

(7,345)

 

 

149

Net change in cash and restricted cash

 

 

(2,605)

 

 

(2,900)

 

 

4,664

Cash and restricted cash at beginning of year

 

 

2,605

 

 

5,505

 

 

841

Cash and restricted cash at end of year

 

$

 —

 

$

2,605

 

$

5,505