| Summary of Results of Operations |
The following table presents the results of operations for the Company’s reportable segments, reconciled to consolidated Income before taxes: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended September 30, 2026 | | Three Months Ended September 30, 2025 | | (in thousands) | North America | | International | | Total | | North America | | International | | Total | | Net revenues | $ | 355,590 | | | $ | 105,330 | | | $ | 460,920 | | | $ | 330,742 | | | $ | 106,864 | | | $ | 437,606 | | Cost of sales(1) | 210,644 | | | 67,717 | | | | | 204,781 | | | 69,896 | | | | Other segment items(2) | 29,700 | | | 11,008 | | | | | 30,512 | | | 11,318 | | | | | Adjusted EBITDA | $ | 115,246 | | | $ | 26,605 | | | $ | 141,851 | | | $ | 95,449 | | | $ | 25,650 | | | $ | 121,099 | | | Reconciling items: | | | | | | | | | | | | | Interest expense, net | | | | | (16,565) | | | | | | | (36,952) | | | Depreciation and amortization | | | | | (22,205) | | | | | | | (23,386) | | | Refinancing and debt related costs | | | | | — | | | | | | | (2,425) | | | Foreign exchange gain/(loss) on intercompany loans, net | | | | | 2,705 | | | | | | | (3,181) | | | Stock-based compensation | | | | | (2,875) | | | | | | | (791) | | | Strategic transaction costs | | | | | (1,848) | | | | | | | (1,132) | | | | | | | | | | | | | | | Corporate and other | | | | | (15,148) | | | | | | | (10,298) | | | Income before taxes | | | | | $ | 85,915 | | | | | | | $ | 42,934 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Nine Months Ended September 30, 2026 | | Nine Months Ended September 30, 2025 | | (in thousands) | North America | | International | | Total | | North America | | International | | Total | | Net revenues | $ | 1,034,667 | | | $ | 329,895 | | | $ | 1,364,562 | | | $ | 952,156 | | | $ | 322,207 | | | $ | 1,274,363 | | Cost of sales(1) | 629,990 | | | 202,904 | | | | | 592,236 | | | 198,317 | | | | Other segment items(2) | 88,871 | | | 33,880 | | | | | 86,893 | | | 32,546 | | | | | Adjusted EBITDA | $ | 315,806 | | | $ | 93,111 | | | $ | 408,917 | | | $ | 273,027 | | | $ | 91,344 | | | $ | 364,371 | | | Reconciling items: | | | | | | | | | | | | | Interest expense, net | | | | | (52,262) | | | | | | | (121,240) | | | Depreciation and amortization | | | | | (66,928) | | | | | | | (69,344) | | | Refinancing and debt related costs | | | | | (5) | | | | | | | (3,479) | | | Foreign exchange gain/(loss) on intercompany loans, net | | | | | 9,173 | | | | | | | (23,035) | | | Stock-based compensation | | | | | (8,278) | | | | | | | (2,562) | | | Strategic transaction costs | | | | | (5,069) | | | | | | | (4,176) | | | | | | | | | | | | | | | Corporate and other | | | | | (39,413) | | | | | | | (34,464) | | | Income before taxes | | | | | $ | 246,135 | | | | | | | $ | 106,071 | |
__________________ (1)Consists of Cost of sales, Cost of sales - related parties and Equipment financing expenses for North America and Cost of sales and Cost of sales - related parties for International. (2)Other segment items for each reportable segment includes: North America - engineering, sales and marketing, information technology, and certain other overhead expenses. International - engineering, sales and marketing, information technology, and certain other overhead expenses.
|