XML 112 R97.htm IDEA: XBRL DOCUMENT v3.22.4
SEGMENT INFORMATION - Reconciliation of Adjusted Net Income to Net Income (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2022
Dec. 31, 2021
Dec. 31, 2020
Segment Reporting Information [Line Items]      
Adjusted EBITDA $ 61,028 $ 33,711 $ (9,809)
Add: Non-controlling share of Adjusted EBITDA 16,279 12,508 9,637
Equity in losses of unconsolidated entities (67,399) (13,499) (3,107)
Less: Interest costs on pension and OPEB liabilities (1,232) (445) 0
Dividends and accretion of redeemable preferred stock (23,657) 0 0
Less: Pro-rata share of Adjusted EBITDA from unconsolidated entities (13,939) (29,095) (3,140)
Less: Interest expense (53,239) (16,019) (10,764)
Less: Depreciation and amortization expense (70,749) (54,016) (31,114)
Less: Incentive allocations 0 0 0
Less: Asset impairment charges 0 0 0
Less: Changes in fair value of non-hedge derivative instruments 1,125 2,220 (181)
Less: Losses on the modification or extinguishment of debt and capital lease obligations 0 0 (4,724)
Less: Acquisition and transaction expenses (16,844) (14,826) (1,658)
Less: Equity-based compensation expense (4,146) (4,038) (2,325)
Provision for (benefit from) income taxes (4,468) 3,630 1,984
Net income (loss) attributable to Former Parent (177,241) (79,869) (55,201)
Operating Segments | Railroad      
Segment Reporting Information [Line Items]      
Adjusted EBITDA 64,286 26,449 (1,568)
Equity in losses of unconsolidated entities 0 0 0
Less: Acquisition and transaction expenses (763) (2,841) 0
Provision for (benefit from) income taxes (1,287) (64) 0
Net income (loss) attributable to Former Parent 39,122 14,088 (2,154)
Operating Segments | Jefferson Terminal      
Segment Reporting Information [Line Items]      
Adjusted EBITDA 18,490 10,631 16,118
Equity in losses of unconsolidated entities 0 0 0
Less: Acquisition and transaction expenses (64) 0 0
Provision for (benefit from) income taxes (3,016) (229) (278)
Net income (loss) attributable to Former Parent (35,623) (31,433) (19,684)
Operating Segments | Repauno      
Segment Reporting Information [Line Items]      
Adjusted EBITDA (12,743) (4,149) (4,548)
Equity in losses of unconsolidated entities 0 0 0
Less: Acquisition and transaction expenses 0 0 0
Provision for (benefit from) income taxes (165) 0 0
Net income (loss) attributable to Former Parent (22,790) (12,648) (7,909)
Operating Segments | Power and Gas      
Segment Reporting Information [Line Items]      
Adjusted EBITDA 18,039 25,524 1,948
Operating Segments | Sustainability and Energy Transition      
Segment Reporting Information [Line Items]      
Adjusted EBITDA (2,334) (372) 0
Equity in losses of unconsolidated entities (7,012) (372) 0
Less: Acquisition and transaction expenses (280) 0 0
Provision for (benefit from) income taxes 0 0 0
Net income (loss) attributable to Former Parent (5,179) (372) 0
Corporate, Non-Segment      
Segment Reporting Information [Line Items]      
Adjusted EBITDA (24,710) (24,372) (21,759)
Equity in losses of unconsolidated entities 151 470 115
Less: Acquisition and transaction expenses (15,279) (11,985) (751)
Provision for (benefit from) income taxes 0 (7) (3)
Net income (loss) attributable to Former Parent $ (91,473) $ (35,956) $ (22,234)