XML 139 R119.htm IDEA: XBRL DOCUMENT v3.25.0.1
Segments Information - Segment income (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Segments Information      
Revenue $ 6,099,974 $ 6,226,547 $ 6,967,013
Depreciation and amortization (81,190) (68,643) (80,304)
Long-lived asset impairment (15,061) (9,269) (4,231)
Lease termination 2,297 103 (1,614)
(Gain) loss on sale or disposal of assets (9,855) 5,222 (622)
Stock-based compensation (21,585) (24,086) (33,847)
Other interest expense, net (140,444) (135,270) (75,745)
Tax Receivable Agreement liability adjustment 0 2,442 114
(Loss) income before income taxes (90,257) 49,402 450,115
Impairment on an equity method investment 900 1,300  
Operating Segments      
Segments Information      
Revenue 6,112,387 6,239,701 6,995,900
Segment Adjusted EBITDA 193,077 299,209 668,965
Corporate selling, general, and administrative excluding stock-based compensation (12,573) (10,880) (11,856)
Depreciation and amortization (81,190) (68,643) (80,304)
Long-lived asset impairment (15,061) (9,269) (4,231)
Lease termination 2,297 103 (1,614)
(Gain) loss on sale or disposal of assets (9,855) 5,222 (622)
Stock-based compensation (21,585) (24,086) (33,847)
Restructuring costs   (5,540) (7,026)
Loss and impairment on investments in equity securities (3,262) (1,770)  
Other interest expense, net (140,444) (135,270) (75,745)
Tax Receivable Agreement liability adjustment   2,442 114
Corporate other expense, net     139
Intersegment Eliminations      
Segments Information      
Revenue (12,413) (13,154) (28,887)
(Loss) income before income taxes 1,661 2,116 3,858
Good Sam Services and Plans | Operating Segments      
Segments Information      
Revenue 195,630 194,827 192,622
Segment Adjusted EBITDA 94,515 110,880 95,004
Depreciation and amortization (3,280) (3,278) (3,353)
Other interest expense, net 77 204 (57)
Good Sam Services and Plans | Intersegment Eliminations      
Segments Information      
Revenue 1,055 1,000 494
RV and Outdoor Retail      
Segments Information      
Revenue 5,905,399 6,032,720 6,774,885
RV and Outdoor Retail | Operating Segments      
Segments Information      
Revenue 5,916,757 6,044,874 6,803,278
Segment Adjusted EBITDA 98,562 188,329 573,961
Depreciation and amortization (77,910) (65,365) (76,951)
Other interest expense, net (30,373) (27,131) (14,802)
RV and Outdoor Retail | Intersegment Eliminations      
Segments Information      
Revenue $ 11,358 $ 12,154 $ 28,393