QUARTERLY FINANCIAL DATA (UNAUDITED AND REVISED) | 11. QUARTERLY FINANCIAL DATA (UNAUDITED AND REVISED) The Company has revised quarterly and year-to-date unaudited consolidated financial statements for the quarters ended March 31, June 30, and September 30, 2022. See Note 2 – Revision of Previously Issued Financial Statements Revised Consolidated Balance Sheets As of March 31, 2022 (unaudited) As of June 30, 2022 (unaudited) As of September 30, 2022 (unaudited) As Previously As Previously As Previously Reported Adjustments As Revised Reported Adjustments As Revised Reported Adjustments As Revised (In thousands) ASSETS CURRENT ASSETS: Restricted cash $ 19,973 $ 6,500 $ 26,473 $ 19,973 $ 6,500 $ 26,473 $ 19,974 $ 6,500 $ 26,474 Other current assets 7,134 155 7,289 6,774 275 7,049 7,676 353 8,029 Total current assets 325,305 6,655 331,960 310,150 6,775 316,925 286,190 6,853 293,043 PROPERTY AND EQUIPMENT, net 26,243 500 26,743 26,913 500 27,413 27,529 500 28,029 Total assets $ 1,363,064 $ 7,155 $ 1,370,219 $ 1,335,248 $ 7,275 $ 1,342,523 $ 1,322,693 $ 7,353 $ 1,330,046 LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND STOCKHOLDERS’ EQUITY CURRENT LIABILITIES: Other current liabilities $ 33,776 $ 13 $ 33,789 $ 29,582 $ 13 $ 29,595 $ 38,624 $ 133 $ 38,757 Total current liabilities 100,162 13 100,175 109,997 13 110,010 112,999 133 113,132 OTHER LONG-TERM LIABILITIES 36,243 567 36,810 37,555 1,055 38,610 35,359 908 36,267 DEFERRED TAX LIABILITIES, 26,843 (9) 26,834 30,368 (98) 30,270 31,284 (55) 31,229 Total liabilities 1,015,525 571 1,016,096 996,163 970 997,133 982,345 986 983,331 REDEEMABLE NONCONTROLLING INTERESTS 20,227 6,625 26,852 20,434 6,625 27,059 22,327 6,625 28,952 STOCKHOLDERS’ EQUITY: Accumulated deficit (753,824) (41) (753,865) (737,251) (320) (737,571) (733,844) (258) (734,102) Total stockholders’ equity 327,312 (41) 327,271 318,651 (320) 318,331 318,021 (258) 317,763 Total liabilities, redeemable noncontrolling interests and stockholders’ equity $ 1,363,064 $ 7,155 $ 1,370,219 $ 1,335,248 $ 7,275 $ 1,342,523 $ 1,322,693 $ 7,353 $ 1,330,046 Revised Quarterly Consolidated Statements of Operations Three Months Ended March 31, 2022 (unaudited) Three Months Ended June 30, 2022 (unaudited) Three Months Ended September 30, 2022 (unaudited) As As As Previously As Previously As Previously As Reported Adjustments Revised Reported Adjustments Revised Reported Adjustments Revised (In thousands) OPERATING EXPENSES: Corporate selling, general and administrative, including stock-based compensation of $124, $336 and $5,109, respectively $ 9,460 $ 77 $ 9,537 $ 11,864 $ 488 $ 12,352 $ 14,908 $ (22) $ 14,886 Total operating expenses 75,593 77 75,670 92,794 488 93,282 103,276 (22) 103,254 Operating income (loss) 36,538 (77) 36,461 25,863 (488) 25,375 17,974 22 17,996 Income (loss) before provision for (benefit from) income taxes and noncontrolling interests in income of subsidiaries 22,656 (77) 22,579 21,557 (488) 21,069 6,937 22 6,959 PROVISION FOR (BENEFIT FROM) INCOME TAXES 5,462 3 5,465 4,214 (89) 4,125 3,170 43 3,213 NET INCOME (LOSS) 17,194 (80) 17,114 17,343 (399) 16,944 3,767 (21) 3,746 NET INCOME (LOSS) ATTRIBUTABLE TO NONCONTROLLING INTERESTS 701 (75) 626 770 (120) 650 360 (83) 277 NET INCOME (LOSS) ATTRIBUTABLE TO COMMON STOCKHOLDERS $ 16,493 $ (5) $ 16,488 $ 16,573 $ (279) $ 16,294 $ 3,407 $ 62 $ 3,469 Revised Year to Date Consolidated Statements of Operations Six Months Ended June 30, 2022 (unaudited) Nine Months Ended September 30, 2022 (unaudited) As Previously Reported Adjustments As Revised As Previously Reported Adjustments As Revised (In thousands) OPERATING EXPENSES: Corporate selling, general and administrative, including stock-based compensation of $460 and $5,569, respectively $ 21,324 $ 565 $ 21,889 $ 36,232 $ 543 $ 36,775 Total operating expenses 168,387 565 168,952 271,663 543 272,206 Operating income (loss) 62,401 (565) 61,836 80,375 (543) 79,832 Income (loss) before provision for (benefit from) income taxes and noncontrolling interests in income of subsidiaries 44,213 (565) 43,648 51,150 (543) 50,607 PROVISION FOR (BENEFIT FROM) INCOME TAXES 9,676 (86) 9,590 12,846 (43) 12,803 NET INCOME (LOSS) 34,537 (479) 34,058 38,304 (500) 37,804 NET INCOME (LOSS) ATTRIBUTABLE TO NONCONTROLLING INTERESTS 1,471 (195) 1,276 1,831 (278) 1,553 NET INCOME (LOSS) ATTRIBUTABLE TO COMMON STOCKHOLDERS $ 33,066 $ (284) $ 32,782 $ 36,473 $ (222) $ 36,251 Revised Quarterly Consolidated Statements of Comprehensive Income Three Months Ended March 31, 2022 (unaudited) Three Months Ended June 30, 2022 (unaudited) Three Months Ended September 30, 2022 (unaudited) As Previously As Previously As Previously Reported Adjustments As Revised Reported Adjustments As Revised Reported Adjustments As Revised (In thousands) COMPREHENSIVE INCOME (LOSS) $ 25,090 $ (80) $ 25,010 $ 17,418 $ (399) $ 17,019 $ (1,929) $ (21) $ (1,950) LESS: COMPREHENSIVE INCOME (LOSS) ATTRIBUTABLE TO NONCONTROLLING INTERESTS 701 (75) 626 770 (120) 650 360 (83) 277 COMPREHENSIVE INCOME (LOSS) ATTRIBUTABLE TO COMMON STOCKHOLDERS $ 24,389 $ (5) $ 24,384 $ 16,648 $ (279) $ 16,369 $ (2,289) $ 62 $ (2,227) Revised Year to Date Consolidated Statements of Comprehensive Income Six Months Ended June 30, 2022 (unaudited) Nine Months Ended September 30, 2022 (unaudited) As Previously As As Previously As Reported Adjustments Revised Reported Adjustments Revised (In thousands) COMPREHENSIVE INCOME (LOSS) $ 42,508 $ (479) $ 42,029 $ 40,579 $ (500) $ 40,079 LESS: COMPREHENSIVE INCOME (LOSS) ATTRIBUTABLE TO NONCONTROLLING INTERESTS 1,471 (195) 1,276 1,831 (278) 1,553 COMPREHENSIVE INCOME (LOSS) ATTRIBUTABLE TO COMMON STOCKHOLDERS $ 41,037 $ (284) $ 40,753 $ 38,748 $ (222) $ 38,526 Revised Consolidated Statements of Changes in Stockholders’ Equity Convertible Common Common Common Common Accumulated Other Additional Total Preferred Stock Stock Stock Stock Comprehensive Paid-In Accumulated Stockholders’ Stock Class A Class B Class C Class D Income Capital Deficit Equity For the three months ended March 31, 2022 (In thousands, except share data) As Previously Reported BALANCE, as of December 31, 2021 $ — $ 9 $ 3 $ 2 $ 37 $ 54,950 $ 1,018,996 $ (770,317) $ 303,680 Net income — — — — — — — 16,493 16,493 Stock-based compensation expense — — — — — — 124 — 124 Repurchase of 2,649 shares of Class D common stock — — — — — — (10) — (10) Adjustment of redeemable noncontrolling interests to estimated redemption value — — — — — — (871) — (871) Other comprehensive income, net of tax — — — — — 7,896 — — 7,896 BALANCE, as of March 31, 2022 $ — $ 9 $ 3 $ 2 $ 37 $ 62,846 $ 1,018,239 $ (753,824) $ 327,312 Adjustments and Other Adjustments BALANCE, as of December 31, 2021 — — — — — — — (36) (36) Net loss — — — — — — — (5) (5) Total Adjustments March 31, 2022 $ — $ — $ — $ — $ — $ — $ — $ (41) $ (41) As Revised BALANCE, as of December 31, 2021 — 9 3 2 37 54,950 1,018,996 (770,353) 303,644 Net income — — — — — — — 16,488 16,488 Stock-based compensation expense — — — — — — 124 — 124 Repurchase of 2,649 shares of Class D common stock — — — — — — (10) — (10) Adjustment of redeemable noncontrolling interests to estimated redemption value — — — — — — (871) — (871) Other comprehensive income, net of tax — — — — — 7,896 — — 7,896 BALANCE, as of March 31, 2022 $ — $ 9 $ 3 $ 2 $ 37 $ 62,846 $ 1,018,239 $ (753,865) $ 327,271 Convertible Common Common Common Common Accumulated Other Additional Total Preferred Stock Stock Stock Stock Comprehensive Paid-In Accumulated Stockholders’ Stock Class A Class B Class C Class D Income Capital Deficit Equity For the six months ended June 30, 2022 (In thousands, except share data) As Previously Reported BALANCE, as of December 31, 2021 $ — $ 9 $ 3 $ 2 $ 37 $ 54,950 $ 1,018,996 $ (770,317) $ 303,680 Net income — — — — — — — 33,066 33,066 Stock-based compensation expense — — — — — — 460 — 460 Repurchase of 4,684,419 shares of Class D common — — — — (4) — (24,665) — (24,669) Exercise of options for 60,240 shares of Class D common stock — — — — — — 50 — 50 Adjustment of redeemable noncontrolling interests to estimated redemption value — — — — — — (1,907) — (1,907) Other comprehensive income, net of tax — — — — — 7,971 — — 7,971 BALANCE, as of June 30, 2022 $ — $ 9 $ 3 $ 2 $ 33 $ 62,921 $ 992,934 $ (737,251) $ 318,651 Adjustments and Other Adjustments BALANCE, as of December 31, 2021 — — — — — — — (36) (36) Net income — — — — — — — (284) (284) Total Adjustments June 30, 2022 $ — $ — $ — $ — $ — $ — $ — $ (320) $ (320) As Revised BALANCE, as of December 31, 2021 — 9 3 2 37 54,950 1,018,996 (770,353) 303,644 Net income — — — — — — — 32,782 32,782 Stock-based compensation expense — — — — — — 460 — 460 Repurchase of 4,684,419 shares of Class D common — — — — (4) — (24,665) — (24,669) Exercise of options for 60,240 shares of Class D common stock — — — — — — 50 — 50 Adjustment of redeemable noncontrolling interests to estimated redemption value — — — — — — (1,907) — (1,907) Other comprehensive income, net of tax — — — — — 7,971 — — 7,971 BALANCE, as of June 30, 2022 $ — $ 9 $ 3 $ 2 $ 33 $ 62,921 $ 992,934 $ (737,571) $ 318,331 Convertible Common Common Common Common Accumulated Other Additional Total Preferred Stock Stock Stock Stock Comprehensive Paid-In Accumulated Stockholders’ Stock Class A Class B Class C Class D Income Capital Deficit Equity For the nine months ended September 30, 2022 (In thousands, except share data) As Previously Reported BALANCE, as of December 31, 2021 $ — $ 9 $ 3 $ 2 $ 37 $ 54,950 $ 1,018,996 $ (770,317) $ 303,680 Net income — — — — — — — 36,473 36,473 Stock-based compensation expense — 1 — — 1 — 5,467 — 5,469 Repurchase of 4,684,419 shares of Class D common stock — — — — (4) — (26,482) — (26,486) Exercise of options for 60,240 shares of Class D common stock — — — — — — 50 — 50 Adjustment of redeemable noncontrolling interests to estimated redemption value — — — — — — (3,440) — (3,440) Other comprehensive income, net of tax — — — — — 2,275 — — 2,275 BALANCE, as of September 30, 2022 $ — $ 10 $ 3 $ 2 $ 34 $ 57,225 $ 994,591 $ (733,844) $ 318,021 Adjustments and Other Adjustments BALANCE, as of December 31, 2021 — — — — — — — (36) (36) Net income — — — — — — — (222) (222) Total Adjustments September 30, 2022 $ — $ — $ — $ — $ — $ — $ — $ (258) $ (258) As Revised BALANCE, as of December 31, 2021 — 9 3 2 37 54,950 1,018,996 (770,353) 303,644 Net income — — — — — — — 36,251 36,251 Stock-based compensation expense — 1 — — 1 — 5,467 — 5,469 Repurchase of 4,684,419 shares of Class D common stock — — — — (4) — (26,482) — (26,486) Exercise of options for 60,240 shares of Class D common stock — — — — — — 50 — 50 Adjustment of redeemable noncontrolling interests to estimated redemption value — — — — — — (3,440) — (3,440) Other comprehensive income, net of tax — — — — — 2,275 — — 2,275 BALANCE, as of September 30, 2022 $ — $ 10 $ 3 $ 2 $ 34 $ 57,225 $ 994,591 $ (734,102) $ 317,763 Revised Consolidated Statements of Cash Flows Three Months Ended March 31, 2022 (unaudited) Six Months Ended June 30, 2022 (unaudited) Nine Months Ended September 30, 2022 (unaudited) As As As Previously As Previously As Previously As Reported Adjustments Revised Reported Adjustments Revised Reported Adjustments Revised (In thousands) CASH FLOWS FROM OPERATING ACTIVITIES: Net income (loss) $ 17,194 $ (80) $ 17,114 $ 34,537 $ (479) $ 34,058 $ 38,304 $ (500) $ 37,804 Adjustments to reconcile net income to net cash from operating activities: Deferred income taxes 5,462 3 5,465 8,962 (86) 8,876 11,682 (43) 11,639 Stock-based compensation 124 — 124 460 — 460 5,469 105 5,574 Effect of change in operating assets and liabilities, net of assets acquired: Prepaid expenses and other current assets (592) 263 (329) (394) 143 (251) (2,279) 65 (2,214) Other liabilities (3,491) (464) (3,955) (5,017) 24 (4,993) 3,317 (108) 3,209 Net cash flows provided by (used in) operating activities 15,734 (278) 15,456 43,624 (398) 43,226 54,067 (481) 53,586 CASH FLOWS FROM FINANCING ACTIVITIES: Contributions from noncontrolling interest members of RVAEH — 278 278 — 398 398 481 481 Net cash flows provided by (used in) financing activities (10) 278 268 (48,968) 398 (48,570) (73,562) 481 (73,081) CASH, CASH EQUIVALENTS AND RESTRICTED CASH, beginning of period 152,218 6,500 158,718 152,218 6,500 158,718 152,218 6,500 158,718 CASH, CASH EQUIVALENTS AND RESTRICTED CASH, end of period $ 166,366 $ 6,500 $ 172,866 $ 143,003 $ 6,500 $ 149,503 $ 105,547 $ 6,500 $ 112,047 |