XML 77 R63.htm IDEA: XBRL DOCUMENT v3.25.4
Note 7 - Segment Reporting - Segment Information (Details) - USD ($)
$ in Thousands
 12 Months Ended
Dec. 31, 2025
Dec. 31, 2024
Dec. 31, 2023
Sales $ 4,209,147 $ 4,295,834 $ 4,022,667
Costs of goods sold 2,597,410 2,630,208 2,657,236
Elimination of intersegment cost of goods sold 1,611,737 1,665,626 1,365,431
Operating expenses 1,322,546 1,128,884 979,232
Other segment items (1) [1] (426,351) (252,359) (251,660)
Adjusted EBITDA by reportable segment 715,542 789,101 637,859
Interest expense (70,697) (89,713) (97,627)
Depreciation and amortization (194,835) (171,768) (166,602)
Non-cash write-down and other adjustments (2) [2] (6,636) (4,757) 5,953
Non-cash share-based compensation expense (3) [3] (49,947) (49,248) (35,492)
Transaction costs and credit facility fees (4) [4] (3,976) (5,097) (4,054)
Business optimization and other charges (5) [5] (7,301) (4,752) (10,551)
Provision for legal, regulatory, and other costs (6) (157,981) (10,931) (38,490)
Change in fair value of investments (7) (20,610) (38,006)  
Loss on refinancing of debt (8) (1,225) [6] (4,861) [6] (0)
Other [7] (3,274) (530) (696)
Income before provision for income taxes 199,060 409,438 290,300
Assets 5,573,679 5,109,331 5,093,312
Depreciation and Amortization 194,835 171,768 166,602
Capital expenditures 169,850 136,733 129,060
External Net Sales [Member]      
Sales 4,209,147 4,295,834 4,022,667
Intersegment Sales [Member]      
Sales 62,455 64,632 135,489
Domestic [Member]      
Sales 3,470,966 3,599,149 3,276,324
Assets 4,186,567 3,873,904 3,770,883
Depreciation and Amortization 158,999 135,434 129,648
Capital expenditures 143,056 117,836 103,036
International [Member]      
Sales 738,181 696,685 746,343
Assets 1,387,112 1,235,427 1,322,429
Depreciation and Amortization 35,836 36,334 36,954
Capital expenditures 26,794 18,897 26,024
Operating Segments [Member]      
Sales 4,271,602 4,360,466 4,158,156
Costs of goods sold 2,659,865 2,694,840 2,792,725
Operating Segments [Member] | Domestic [Member]      
Sales 3,494,171 3,635,081 3,320,261
Costs of goods sold 2,095,406 2,155,269 2,168,210
Operating expenses 1,175,856 991,042 839,827
Other segment items (1) [1] (375,006) (204,433) (211,113)
Adjusted EBITDA by reportable segment 597,915 693,203 523,337
Operating Segments [Member] | Domestic [Member] | External Net Sales [Member]      
Sales 3,470,966 3,599,149 3,276,324
Operating Segments [Member] | Domestic [Member] | Intersegment Sales [Member]      
Sales 23,205 35,932 43,937
Operating Segments [Member] | International [Member]      
Sales 777,431 725,385 837,895
Costs of goods sold 564,459 539,571 624,515
Operating expenses 146,690 137,842 139,405
Other segment items (1) [1] (51,345) (47,926) (40,547)
Adjusted EBITDA by reportable segment 117,627 95,898 114,522
Operating Segments [Member] | International [Member] | External Net Sales [Member]      
Sales 738,181 696,685 746,343
Operating Segments [Member] | International [Member] | Intersegment Sales [Member]      
Sales 39,250 28,700 91,552
Intersegment Eliminations [Member]      
Elimination of intersegment cost of goods sold (62,455) (64,632) (135,489)
Intersegment Eliminations [Member] | Intersegment Sales [Member]      
Sales $ (62,455) $ (64,632) $ (135,489)
[1] Other segment items primarily represent depreciation and amortization and the following items defined below: Non-cash write-down and other adjustments; Non-cash shared-based compensation expense; Transaction costs and credit facility fees; Business optimization and other charges; and Provision for legal, regulatory, and other costs.
[2] Includes gains (losses) on dispositions of assets other than in the ordinary course of business, gains (losses) on sales of certain investments, unrealized mark-to-market adjustments on commodity contracts, certain foreign currency related adjustments, and certain purchase accounting and contingent consideration adjustments.
[3] Represents share-based compensation expense to account for stock options, restricted stock, and other stock awards over their respective vesting periods.
[4] Represents transaction costs incurred directly in connection with any investment, as defined in the Company's credit agreement, equity issuance or debt issuance or refinancing, together with certain fees relating to the Company's senior secured credit facilities, such as administrative agent fees and credit facility commitment fees under the Company's credit agreement.
[5] Represents severance and other restructuring charges related to the consolidation of certain operating facilities and organizational functions.
[6] For the three and nine months ended September 30, 2025, the loss represents third party costs and the write-off of certain deferred financing costs in connection with the refinancing of the Original Tranche A Term Loan Facility and Original Revolving Facility. For the three and nine months ended September 30, 2024, the loss represents fees paid to creditors and the write-off of the original issue discount and deferred financing costs in connection with the refinancing of the Tranche B Term Loan Facility.
[7] The pre-tax loss in the nine months ended September 30, 2025 relates primarily to the sale of the Company's immaterial Tank Utility fleet business during the second quarter of 2025.