XML 104 R87.htm IDEA: XBRL DOCUMENT v3.24.1
SEGMENT INFORMATION - Reconciliation of Adjusted Net Income to Net Income (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2023
Dec. 31, 2022
Dec. 31, 2021
Segment Reporting Information [Line Items]      
Adjusted EBITDA $ 107,522 $ 61,028 $ 33,711
Add: Non-controlling share of Adjusted EBITDA 21,515 16,279 12,508
Equity in losses of unconsolidated entities (24,707) (67,399) (13,499)
Less: Interest and other costs on pension and OPEB liabilities (2,130) (1,232) (445)
Dividends and accretion of redeemable preferred stock (62,400) (23,657) 0
Less: Dividends and accretion of redeemable preferred stock (20,209) (13,939) (29,095)
Less: Pro-rata share of Adjusted EBITDA from unconsolidated entities (99,603) (53,239) (16,019)
Less: Depreciation and amortization expense (81,541) (70,749) (54,016)
Less: Incentive allocations 0 0 0
Less: Incentive allocations (743) 0 0
Less: Asset impairment charges (1,125) 1,125 2,220
Less: Changes in fair value of non-hedge derivative instruments (2,036) 0 0
Less: Losses on the modification or extinguishment of debt and capital lease obligations (4,140) (16,844) (14,826)
Less: Acquisition and transaction expenses (9,199) (4,146) (4,038)
Provision for (benefit from) income taxes (2,470) (4,468) 3,630
Net income (loss) attributable to stockholders and Former Parent (183,736) (177,241) (79,869)
Other Nonrecurring (Income) Expense (2,470) 0 0
Operating Segments | Railroad      
Segment Reporting Information [Line Items]      
Adjusted EBITDA 78,521 64,286 26,449
Equity in losses of unconsolidated entities 0 0 0
Less: Incentive allocations (743)    
Less: Losses on the modification or extinguishment of debt and capital lease obligations (737) (763) (2,841)
Provision for (benefit from) income taxes 561 (1,287) (64)
Net income (loss) attributable to stockholders and Former Parent 49,999 39,122 14,088
Operating Segments | Jefferson Terminal      
Segment Reporting Information [Line Items]      
Adjusted EBITDA 35,694 18,490 10,631
Equity in losses of unconsolidated entities 0 0 0
Less: Incentive allocations 0    
Less: Losses on the modification or extinguishment of debt and capital lease obligations (1,370) (64) 0
Provision for (benefit from) income taxes (2,468) (3,016) (229)
Net income (loss) attributable to stockholders and Former Parent (36,720) (35,623) (31,433)
Operating Segments | Repauno      
Segment Reporting Information [Line Items]      
Adjusted EBITDA (8,061) (12,743) (4,149)
Equity in losses of unconsolidated entities 0 0 0
Less: Incentive allocations 0    
Less: Losses on the modification or extinguishment of debt and capital lease obligations 0 0 0
Provision for (benefit from) income taxes (496) (165) 0
Net income (loss) attributable to stockholders and Former Parent (22,489) (22,790) (12,648)
Operating Segments | Power and Gas      
Segment Reporting Information [Line Items]      
Adjusted EBITDA 34,784 18,039 25,524
Operating Segments | Sustainability and Energy Transition      
Segment Reporting Information [Line Items]      
Adjusted EBITDA (7,253) (2,334) (372)
Equity in losses of unconsolidated entities (14,814) (7,012) (372)
Less: Incentive allocations 0    
Less: Losses on the modification or extinguishment of debt and capital lease obligations (1) (280) 0
Provision for (benefit from) income taxes 0 0 0
Net income (loss) attributable to stockholders and Former Parent (12,315) (5,179) (372)
Corporate, Non-Segment      
Segment Reporting Information [Line Items]      
Adjusted EBITDA (26,163) (24,710) (24,372)
Equity in losses of unconsolidated entities 56 151 470
Less: Incentive allocations 0    
Less: Losses on the modification or extinguishment of debt and capital lease obligations (1,938) (15,279) (11,985)
Provision for (benefit from) income taxes (67) 0 (7)
Net income (loss) attributable to stockholders and Former Parent $ (156,962) $ (91,473) $ (35,956)