XML 41 R29.htm IDEA: XBRL DOCUMENT v3.24.3
Note 7 - Segment Reporting (Tables)
9 Months Ended
Sep. 30, 2024
Notes Tables  
Disaggregation of Revenue [Table Text Block]
  

Net Sales by Reportable Segment

 
  

Three Months Ended September 30, 2024

 

Product Classes

 

Domestic

  

International

  

Total

 

Residential products

 $701,781  $21,006  $722,787 

Commercial & industrial products

  199,339   128,617   327,956 

Other

  110,227   12,593   122,820 

Total net sales

 $1,011,347  $162,216  $1,173,563 
  

Net Sales by Reportable Segment

 
  

Three Months Ended September 30, 2023

 

Product Classes

 

Domestic

  

International

  

Total

 

Residential products

 $539,775  $25,312  $565,087 

Commercial & industrial products

  238,212   146,321   384,533 

Other

  108,378   12,669   121,047 

Total net sales

 $886,365  $184,302  $1,070,667 
  

Net Sales by Reportable Segment

 
  

Nine Months Ended September 30, 2024

 

Product Classes

 

Domestic

  

International

  

Total

 

Residential products

 $1,629,100  $61,036  $1,690,136 

Commercial & industrial products

  606,147   419,948   1,026,095 

Other

  305,995   38,807   344,802 

Total net sales

 $2,541,242  $519,791  $3,061,033 
  

Net Sales by Reportable Segment

 
  

Nine Months Ended September 30, 2023

 

Product Classes

 

Domestic

  

International

  

Total

 

Residential products

 $1,389,112  $93,426  $1,482,538 

Commercial & industrial products

  700,941   430,935   1,131,876 

Other

  305,239   39,344   344,583 

Total net sales

 $2,395,292  $563,705  $2,958,997 
Reconciliation of Revenue from Segments to Consolidated [Table Text Block]
  

Three Months Ended September 30, 2024

  

Three Months Ended September 30, 2023

 
  

Domestic

  

International

  

Eliminations

  

Total

  

Domestic

  

International

  

Eliminations

  

Total

 

External net sales

 $1,011,347  $162,216  $-  $1,173,563  $886,365  $184,302  $-  $1,070,667 

Intersegment sales

  8,853   4,485   (13,338)  -   7,640   23,293   (30,933)  - 

Total sales

 $1,020,200  $166,701  $(13,338) $1,173,563  $894,005  $207,595  $(30,933) $1,070,667 
  

Nine Months Ended September 30, 2024

  

Nine Months Ended September 30, 2023

 
  

Domestic

  

International

  

Eliminations

  

Total

  

Domestic

  

International

  

Eliminations

  

Total

 

External net sales

 $2,541,242  $519,791  $-  $3,061,033  $2,395,292  $563,705  $-  $2,958,997 

Intersegment sales

  26,571   18,127   (44,698)  -   33,960   84,078   (118,038)  - 

Total sales

 $2,567,813  $537,918  $(44,698) $3,061,033  $2,429,252  $647,783  $(118,038) $2,958,997 
Schedule of Segment Reporting Information, by Segment [Table Text Block]
  

Adjusted EBITDA by Reportable Segment

 
  

Three Months Ended September 30,

  

Nine Months Ended September 30,

 
  

2024

  

2023

  

2024

  

2023

 

Domestic

 $211,567  $160,270  $450,416  $331,134 

International

  20,298   28,332   73,371   94,088 

Total Adjusted EBITDA

 $231,865  $188,602  $523,787  $425,222 
                 

Interest expense

  (22,910)  (24,707)  (69,833)  (72,862)

Depreciation and amortization

  (43,152)  (42,951)  (127,934)  (124,149)

Non-cash write-down and other adjustments (1)

  (468)  (2,055)  (2,863)  5,257 

Non-cash share-based compensation expense (2)

  (13,115)  (9,927)  (38,270)  (30,306)

Transaction costs and credit facility fees (3)

  (1,337)  (921)  (4,029)  (3,161)

Business optimization and other charges (4)

  (1,564)  (5,291)  (3,190)  (8,151)

Provision for legal, regulatory, and clean energy product charges (5)

  (2,382)  (22,113)  (5,280)  (27,913)

Change in fair value of investment (6)

  5,198   -   (2,938)  - 

Loss on extinguishment of debt (7)

  (4,861)  -   (4,861)  - 

Other

  (43)  (575)  (156)  (443)

Income before provision for income taxes

 $147,231  $80,062  $264,433  $163,494