XML 97 R86.htm IDEA: XBRL DOCUMENT v3.25.3
Segments Information - Segment income (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2025
Sep. 30, 2024
Sep. 30, 2025
Sep. 30, 2024
Segments Information        
Revenue $ 1,806,118 $ 1,724,988 $ 5,195,590 $ 4,895,510
Depreciation and amortization (25,654) (20,583) (71,617) (59,905)
Long-lived asset impairment (617) (1,944) (1,237) (12,355)
Lease termination (76) 2,625 31 2,585
(Loss) gain on sale or disposal of assets (534) 5 104 (9,525)
Stock-based compensation (7,750) (5,573) (23,464) (16,167)
Other interest expense, net (30,982) (35,877) (92,349) (108,124)
Tax Receivable Agreement liability adjustment (149,172) 0 (149,172) 0
Income (loss) before income taxes 178,108 6,007 225,799 (22,492)
Operating Segments        
Segments Information        
Revenue 1,809,783 1,728,321 5,206,811 4,906,932
Segment Adjusted EBITDA 98,750 71,731 280,041 192,855
Corporate SG&A excluding SBC (2,770) (3,478) (10,161) (9,405)
Depreciation and amortization (25,654) (20,583) (71,617) (59,905)
Long-lived asset impairment (617) (1,944) (1,237) (12,355)
Lease termination (76) 2,625 31 2,585
(Loss) gain on sale or disposal of assets (534) 5 104 (9,525)
Stock-based compensation (7,750) (5,573) (23,464) (16,167)
Loss and impairment on investments in equity securities (1,163) (162) (3,920) (337)
Other interest expense, net (30,982) (35,877) (92,349) (108,124)
Tax Receivable Agreement liability adjustment 149,172   149,172  
Intersegment Eliminations        
Segments Information        
Revenue (3,665) (3,333) (11,221) (11,422)
Income (loss) before income taxes (268) (737) (801) (2,114)
Good Sam Services and Plans Segment        
Segments Information        
Revenue 52,508 50,841 152,929 149,070
Good Sam Services and Plans Segment | Operating Segments        
Segments Information        
Revenue 52,672 50,639 153,989 150,027
Segment Adjusted EBITDA 21,591 23,659 67,859 75,280
Depreciation and amortization (1,552) (813) (3,578) (2,502)
Other interest expense, net 15 21 88 61
Good Sam Services and Plans Segment | Intersegment Eliminations        
Segments Information        
Revenue 164 (202) 1,060 957
RV and Outdoor Retail Segment        
Segments Information        
Revenue 1,753,610 1,674,147 5,042,661 4,746,440
RV and Outdoor Retail Segment | Operating Segments        
Segments Information        
Revenue 1,757,111 1,677,682 5,052,822 4,756,905
Segment Adjusted EBITDA 77,159 48,072 212,182 117,575
Depreciation and amortization (24,102) (19,770) (68,039) (57,403)
Other interest expense, net (6,381) (7,758) (19,090) (24,114)
RV and Outdoor Retail Segment | Intersegment Eliminations        
Segments Information        
Revenue $ 3,501 $ 3,535 $ 10,161 $ 10,465