v3.25.2
Note 6 - Segment Reporting (Tables)
6 Months Ended
Jun. 30, 2025
Notes Tables  
Disaggregation of Revenue [Table Text Block]
  

Net Sales by Reportable Segment

 
  

Three Months Ended June 30, 2025

 

Product Classes

 

Domestic

  

International

  

Total

 

Residential products

 $553,314  $20,875  $574,189 

Commercial & industrial products

  216,335   145,868   362,203 

Other

  108,582   16,195   124,777 

Total net sales

 $878,231  $182,938  $1,061,169 
  

Net Sales by Reportable Segment

 
  

Three Months Ended June 30, 2024

 

Product Classes

 

Domestic

  

International

  

Total

 

Residential products

 $515,166  $23,233  $538,399 

Commercial & industrial products

  200,315   143,854   344,169 

Other

  102,077   13,552   115,629 

Total net sales

 $817,558  $180,639  $998,197 
  

Net Sales by Reportable Segment

 
  

Six Months Ended June 30, 2025

 

Product Classes

 

Domestic

  

International

  

Total

 

Residential products

 $1,026,604  $41,736  $1,068,340 

Commercial & industrial products

  422,481   277,095   699,576 

Other

  203,788   31,586   235,374 

Total net sales

 $1,652,873  $350,417  $2,003,290 
  

Net Sales by Reportable Segment

 
  

Six Months Ended June 30, 2024

 

Product Classes

 

Domestic

  

International

  

Total

 

Residential products

 $927,319  $40,030  $967,349 

Commercial & industrial products

  406,808   291,331   698,139 

Other

  195,768   26,214   221,982 

Total net sales

 $1,529,895  $357,575  $1,887,470 
Schedule of Segment Reporting Information, by Segment [Table Text Block]
  

Three Months Ended June 30, 2025

  

Three Months Ended June 30, 2024

 
  

Domestic

  

International

  

Total

  

Domestic

  

International

  

Total

 

External net sales

 $878,231  $182,938  $1,061,169  $817,558  $180,639  $998,197 

Intersegment sales

  6,231   14,266   20,497   9,581   3,869   13,450 

Total sales

  884,462   197,204   1,081,666   827,139   184,508   1,011,647 

Elimination of intersegment sales

          (20,497)          (13,450)

Costs of goods sold

  520,195   144,722   664,917   498,894   137,192   636,086 

Elimination of intersegment cost of goods sold

          (20,497)          (13,450)

Operating expenses

  266,446   38,514   304,960   236,242   36,084   272,326 

Other segment items (1)

  (60,296)  (15,544)  (75,840)  (47,671)  (13,783)  (61,454)

Adjusted EBITDA by reportable segment

 $158,117  $29,512  $187,629  $139,674  $25,015  $164,689 

Interest expense

          (18,242)          (23,318)

Depreciation and amortization

          (48,321)          (42,880)

Non-cash write-down and other adjustments (2)

          (2,155)          (1,885)

Non-cash share-based compensation expense (3)

          (14,752)          (12,715)

Transaction costs and credit facility fees (4)

          (1,004)          (1,267)

Business optimization and other charges (5)

          (3,442)          (1,140)

Provision for legal, regulatory, and other costs (6)

          (4,911)          (363)

Change in fair value of investments (7)

          (1,524)          (2,117)

Other (8)

          (3,426)          (313)

Income before provision for income taxes

         $89,852          $78,691 
  

Six Months Ended June 30, 2025

  

Six Months Ended June 30, 2024

 
  

Domestic

  

International

  

Total

  

Domestic

  

International

  

Total

 

External net sales

 $1,652,873  $350,417  $2,003,290  $1,529,895  $357,575  $1,887,470 

Intersegment sales

  13,924   32,329   46,253   17,718   13,642   31,360 

Total sales

  1,666,797   382,746   2,049,543   1,547,613   371,217   1,918,830 

Elimination of intersegment sales

          (46,253)          (31,360)

Costs of goods sold

  981,167   279,641   1,260,808   954,217   272,673   1,226,890 

Elimination of intersegment cost of goods sold

          (46,253)          (31,360)

Operating expenses

  521,155   72,153   593,308   451,890   69,946   521,836 

Other segment items (1)

  (116,154)  (25,594)  (141,748)  (97,343)  (24,475)  (121,818)

Adjusted EBITDA by reportable segment

 $280,629  $56,546  $337,175  $238,849  $53,073  $291,922 

Interest expense

          (35,352)          (46,923)

Depreciation and amortization

          (94,462)          (84,782)

Non-cash write-down and other adjustments (2)

          (2,142)          (2,395)

Non-cash share-based compensation expense (3)

          (26,360)          (25,155)

Transaction costs and credit facility fees (4)

          (1,764)          (2,692)

Business optimization and other charges (5)

          (5,017)          (1,626)

Provision for legal, regulatory, and other costs (6)

          (8,662)          (2,898)

Change in fair value of investments (7)

          (11,471)          (8,136)

Other (8)

          (3,579)          (113)

Income before provision for income taxes

         $148,366          $117,202 
  

Assets by Reportable Segment

 
  

June 30, 2025

  

December 31, 2024

 

Domestic

 $3,970,400  $3,873,904 

International

  1,418,401   1,235,427 

Total

 $5,388,801  $5,109,331 
  

Depreciation and Amortization by Reportable Segment

 
  

Three Months Ended June 30,

 
  

2025

  

2024

 

Domestic

 $39,371  $33,655 

International

  8,950   9,225 

Total

 $48,321  $42,880 
  

Depreciation and Amortization by Reportable Segment

 
  

Six Months Ended June 30,

 
  

2025

  

2024

 

Domestic

 $77,192  $66,257 

International

  17,270   18,525 

Total

 $94,462  $84,782 
  

Capital Expenditures by Reportable Segment

 
  

Three Months Ended June 30,

 
  

2025

  

2024

 

Domestic

 $47,743  $24,101 

International

  9,973   3,851 

Total

 $57,716  $27,952 
  

Capital Expenditures by Reportable Segment

 
  

Six Months Ended June 30,

 
  

2025

  

2024

 

Domestic

 $76,041  $48,267 

International

  12,612   6,505 

Total

 $88,653  $54,772