XML 26 R8.htm IDEA: XBRL DOCUMENT v3.10.0.1
Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
 12 Months Ended
Dec. 31, 2018
Dec. 31, 2017
Dec. 31, 2016
Operating Activities      
Net income $ 28,311 $ 5,600 $ 26,880
Adjustments to reconcile net income to net cash provided by operating activities:      
Depreciation and amortization 39,116 31,975 23,509
Equity-based compensation 9,140 5,574 2,369
Contingent consideration   30 5,503
Accretion of discount on long-term debt 1,414 3,887 1,150
Amortization of debt issuance costs 709 534 248
Loss on extinguishment of debt 4,547 5,103  
Deferred tax benefit (903) (718)  
Other 4,288    
Changes in operating assets and liabilities:      
Accounts receivable, net (36,139) (28,473) (33,624)
Inventory (9,389) (16,703) 6,013
Prepaid expenses and other assets 8,736 (9,737) (8,549)
Accounts payable (16,375) 18,998 14,652
Income taxes payable 2,177 2,268  
Accrued royalties 13,072 3,073 7,720
Accrued expenses and other liabilities 1,287 2,426 3,597
Net cash provided by operating activities 49,991 23,837 49,468
Investing Activities      
Purchase of property and equipment (26,866) (33,562) (21,202)
Acquisitions, net of cash (635) (31,653) (903)
Net cash used in investing activities (27,501) (65,215) (22,105)
Financing Activities      
Borrowings on line of credit 316,390 153,383 57,741
Payments on line of credit (307,191) (149,311) (51,012)
Proceeds from long-term debt, net 230,011 66,336 47,628
Payment of long-term debt (231,338) (59,000) (7,600)
Payment of subordinated debt, net   (20,000)  
Proceeds from subordinated debt, net   20,000  
Contingent consideration (2,500) (17,958) (36,942)
Contributions from members   5,000 15,000
Proceeds from initial public offering, net of underwriters discount and commissions   117,337  
Distributions to continuing equity owners (20,441) (72,777) (70,428)
Proceeds from exercise of equity-based options 23    
Net cash provided by (used in) financing activities (15,046) 43,012 (45,613)
Effect of exchange rates on cash and cash equivalents (1,686) (67)  
Net increase (decrease) in cash and cash equivalents 5,758 1,567 (18,250)
Cash and cash equivalents at beginning of period 7,728 6,161 24,411
Cash and cash equivalents at end of period 13,486 7,728 6,161
Supplemental Cash Flow Information      
Cash paid for interest 19,403 25,360 12,455
Income tax payments 2,311    
Accrual for purchases of property and equipment 1,137 1,607 (489)
Establishment of liabilities under tax receivable agreement 6,771    
Reimbursement of management recourse loans   773 142
Tenant allowance $ 168   $ 2,041
Class B Common Stock [Member]      
Financing Activities      
Proceeds from issuance of Class B common stock   2  
Class A Units [Member]      
Supplemental Cash Flow Information      
Issuance of units for acquisitions   5,313  
Issuance of warrants units in connection with long-term debt   5,061  
Common Units [Member]      
Supplemental Cash Flow Information      
Issuance of warrants units in connection with long-term debt   $ 665