XML 97 R85.htm IDEA: XBRL DOCUMENT v3.25.2
Segments Information - Segment income (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2025
Jun. 30, 2024
Jun. 30, 2025
Jun. 30, 2024
Segments Information        
Revenue $ 1,975,948 $ 1,806,505 $ 3,389,472 $ 3,170,522
Depreciation and amortization (23,419) (20,032) (45,963) (39,322)
Long-lived asset impairment 0 (4,584) (620) (10,411)
Lease termination 107 (40) 107 (40)
(Loss) gain on sale or disposal of assets (1,185) (7,945) 638 (9,530)
Stock-based compensation (8,444) (5,397) (15,714) (10,594)
Other interest expense, net (30,836) (36,153) (61,367) (72,247)
Income (loss) before income taxes 75,844 31,349 47,691 (28,499)
Operating Segments        
Segments Information        
Revenue 1,980,292 1,810,943 3,397,028 3,178,611
Segment Adjusted EBITDA 147,178 109,510 181,291 121,124
Corporate SG&A excluding SBC (4,465) (3,033) (7,391) (5,927)
Depreciation and amortization (23,419) (20,032) (45,963) (39,322)
Long-lived asset impairment   (4,584) (620) (10,411)
Lease termination 107 (40) 107 (40)
(Loss) gain on sale or disposal of assets (1,185) (7,945) 638 (9,530)
Stock-based compensation (8,444) (5,397) (15,714) (10,594)
Loss and impairment on investments in equity securities (2,600) (81) (2,757) (175)
Other interest expense, net (30,836) (36,153) (61,367) (72,247)
Intersegment Eliminations        
Segments Information        
Revenue (4,344) (4,438) (7,556) (8,089)
Income (loss) before income taxes (492) (896) (533) (1,377)
Good Sam Services and Plans Segment        
Segments Information        
Revenue 54,213 52,548 100,421 98,229
Good Sam Services and Plans Segment | Operating Segments        
Segments Information        
Revenue 54,301 52,777 101,317 99,388
Segment Adjusted EBITDA 25,158 28,366 46,268 51,621
Depreciation and amortization (1,125) (841) (2,026) (1,689)
Other interest expense, net 21 22 73 40
Good Sam Services and Plans Segment | Intersegment Eliminations        
Segments Information        
Revenue 88 229 896 1,159
RV and Outdoor Retail Segment        
Segments Information        
Revenue 1,921,735 1,753,957 3,289,051 3,072,293
RV and Outdoor Retail Segment | Operating Segments        
Segments Information        
Revenue 1,925,991 1,758,166 3,295,711 3,079,223
Segment Adjusted EBITDA 122,020 81,144 135,023 69,503
Depreciation and amortization (22,294) (19,191) (43,937) (37,633)
Other interest expense, net (6,300) (8,242) (12,709) (16,356)
RV and Outdoor Retail Segment | Intersegment Eliminations        
Segments Information        
Revenue $ 4,256 $ 4,209 $ 6,660 $ 6,930