XML 125 R104.htm IDEA: XBRL DOCUMENT v3.25.4
Segment Reporting - Reconciliation (Details) - USD ($)
$ in Thousands
 12 Months Ended
Dec. 31, 2025
Dec. 31, 2024
Dec. 31, 2023
Reconciliation of the totals reported for the reportable segments to the applicable line items in the consolidated financial statements      
Sales $ 18,561,421 $ 17,163,566 $ 16,492,174
Cost of products 17,367,475 15,979,498 15,423,984
Product margin 1,193,946 1,184,068 1,068,190
Operating expenses allocated to operating segments:      
Wages and benefits 163,957 166,100 145,063
Occupancy costs 132,385 128,512 116,633
Transactional operating costs 90,193 92,938 94,518
Maintenance 93,392 89,878 63,256
Other segment operating expenses 39,523 37,899 31,157
Total operating expenses allocated to operating segments 519,450 515,327 450,627
Operating expenses not allocated to operating segments:      
Depreciation allocated to cost of sales 131,893 126,172 94,550
Selling, general and administrative expenses 305,702 292,073 273,733
Amortization expense 5,332 8,275 8,136
Net gain on sale and disposition of assets (3,326) (9,494) (2,626)
Long-lived asset impairment 231 492 0
Total operating expenses not allocated to operating expenses 439,832 417,518 373,793
Operating income 234,664 251,223 243,770
Income (loss) from equity method investments 4,509 (1,514) 2,503
Interest expense (137,162) (134,773) (85,631)
Loss on early extinguishment of debt (2,971)    
Income tax expense (1,063) (4,609) (8,136)
Net income 97,977 110,327 152,506
Wholesale      
Reconciliation of the totals reported for the reportable segments to the applicable line items in the consolidated financial statements      
Sales 12,658,925 10,717,905 9,613,316
Cost of products 12,337,251 10,425,673 9,411,404
Product margin 321,674 292,232 201,912
Operating expenses allocated to operating segments:      
Wages and benefits 45,632 44,775 22,717
Occupancy costs 23,207 22,927 13,515
Maintenance 49,720 46,873 17,936
Other segment operating expenses 17,962 16,439 8,760
Total operating expenses allocated to operating segments 136,521 131,014 62,928
GDSO      
Reconciliation of the totals reported for the reportable segments to the applicable line items in the consolidated financial statements      
Sales 4,783,690 5,373,604 5,840,534
Cost of products 3,937,702 4,513,122 5,005,978
Product margin 845,988 860,482 834,556
Operating expenses allocated to operating segments:      
Wages and benefits 118,325 121,325 122,346
Occupancy costs 109,178 105,585 103,118
Transactional operating costs 90,193 92,938 94,518
Maintenance 43,672 43,005 45,320
Other segment operating expenses 21,561 21,460 22,397
Total operating expenses allocated to operating segments 382,929 384,313 387,699
Operating expenses not allocated to operating segments:      
Long-lived asset impairment 200 500  
Commercial      
Reconciliation of the totals reported for the reportable segments to the applicable line items in the consolidated financial statements      
Sales 1,118,806 1,072,057 1,038,324
Cost of products 1,092,522 1,040,703 1,006,602
Product margin $ 26,284 $ 31,354 $ 31,722