XML 104 R84.htm IDEA: XBRL DOCUMENT v3.25.0.1
CONDENSED PARENT COMPANY FINANCIAL INFORMATION - SCHEDULE I - PARENT COMPANY CONDENSED STATEMENT OF CASH FLOWS (Details) - USD ($)
$ in Thousands
 12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Cash flows from operating activities:      
Net income $ 19,522 $ 61,587 $ 244,072
Adjustments to reconcile net income to net cash provided by operating activities:      
Tax receivable agreement liability adjustment 3,915 (7,404) (3,084)
Share-based compensation expense 11,123 9,072 7,275
Changes in operating assets and liabilities:      
Accrued expenses and other current liabilities (1,471) 8,722 (7,322)
Other assets and liabilities (2,263) (467) (6,229)
Net cash provided by operating activities 143,068 177,532 255,324
Cash flows from financing activities:      
Proceeds from exercise of stock options 919 4,974 1,876
Net cash used in financing activities (18,610) (30,326) (116,222)
Net increase in cash and cash equivalents 119,567 143,592 136,420
Cash and cash equivalents - beginning of year 466,400    
Cash and cash equivalents - end of year 585,967 466,400  
Stock options      
Cash flows from financing activities:      
Payment related to shares withheld and retired to cover tax withholding obligations 0 (10,346) 0
SARs      
Cash flows from financing activities:      
Payment related to shares withheld and retired to cover tax withholding obligations 0 (64) (774)
Parent Company      
Cash flows from operating activities:      
Net income 19,522 61,587 244,073
Adjustments to reconcile net income to net cash provided by operating activities:      
Equity in undistributed earnings (29,263) (60,768) (245,001)
Tax receivable agreement liability adjustment 3,915 (7,404) (3,084)
Share-based compensation expense 1,965 1,800 960
Deferred income tax asset (19) (11) (239)
Changes in operating assets and liabilities:      
Prepaid expenses 92 (146) 0
Income taxes (6,828) 5,754 (9,369)
Accrued expenses and other current liabilities (213) 507 (465)
Due to affiliates 9,363 20,598 6,262
Other assets and liabilities 0 (29) (4,140)
Net cash provided by operating activities (1,466) 21,888 (11,003)
Cash flows from financing activities:      
Distribution of earnings from subsidiaries 13,326 0 9,901
Proceeds from exercise of stock options 919 4,974 1,876
Payments made pursuant to Tax Receivable Agreement (12,779) (16,452) 0
Net cash used in financing activities 1,466 (21,888) 11,003
Net increase in cash and cash equivalents 0 0 0
Cash and cash equivalents - beginning of year 0 0 0
Cash and cash equivalents - end of year 0 0 0
Parent Company | Stock options      
Cash flows from financing activities:      
Payment related to shares withheld and retired to cover tax withholding obligations 0 (10,346) 0
Parent Company | SARs      
Cash flows from financing activities:      
Payment related to shares withheld and retired to cover tax withholding obligations $ 0 $ (64) $ (774)