XML 88 R76.htm IDEA: XBRL DOCUMENT v3.26.1
SEGMENT INFORMATION - Reconciliation of Adjusted EBITDA to Net Loss (Details) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2026
Mar. 31, 2025
Segment Reporting Information [Line Items]    
Adjusted Net Income (Loss) $ 70,592 $ 155,219
Add: Non-controlling share of Adjusted EBITDA 10,906 7,332
Add: Equity in losses of unconsolidated entities (518) 5,314
Less: Interest and other costs on pension and OPEB liabilities 180 265
Less: Dividends and accretion of redeemable preferred stock 0 (21,841)
Less: Preferred dividends and accretion on redeemable non-controlling interests (37,221) (21,841)
Less: Pro-rata share of Adjusted EBITDA from unconsolidated entities 518 (4,500)
Less: Interest expense (82,487) (43,112)
Less: Depreciation and amortization expense (41,688) (24,657)
Less: Incentive allocations 0 0
Less: Asset impairment charges 0 0
Less: Changes in fair value of non-hedge derivative instruments (558) 0
Less: Losses on the modification or extinguishment of debt and capital lease obligations (45,914) (7)
Less: Acquisition and transaction expenses (6,820) (3,515)
Less: Equity-based compensation expense (10,978) (1,253)
Provision for income taxes (3,523) 41,514
Less: Other non-recurring items (2,661) (1,035)
Net (loss) income attributable to stockholders, before series B preferred stock dividend and loss on extinguishment of preferred stock (150,172) 109,724
Corporate and Other    
Segment Reporting Information [Line Items]    
Adjusted Net Income (Loss) (8,387) (7,667)
Add: Non-controlling share of Adjusted EBITDA 14 0
Add: Equity in losses of unconsolidated entities 0 50
Less: Interest and other costs on pension and OPEB liabilities 0 0
Less: Preferred dividends and accretion on redeemable non-controlling interests 0 (21,841)
Less: Pro-rata share of Adjusted EBITDA from unconsolidated entities 0 38
Less: Interest expense (39,136) (15,814)
Less: Depreciation and amortization expense (258) (100)
Less: Incentive allocations 0 0
Less: Asset impairment charges 0 0
Less: Changes in fair value of non-hedge derivative instruments 0 0
Less: Losses on the modification or extinguishment of debt and capital lease obligations (39,485) 0
Less: Acquisition and transaction expenses (4,411) (2,038)
Less: Equity-based compensation expense (103) (85)
Provision for income taxes (13) 304
Less: Other non-recurring items (1,190) 0
Net (loss) income attributable to stockholders, before series B preferred stock dividend and loss on extinguishment of preferred stock (92,969) (47,153)
Railroad | Operating Segments    
Segment Reporting Information [Line Items]    
Adjusted Net Income (Loss) 40,233 19,924
Add: Non-controlling share of Adjusted EBITDA 310 38
Add: Equity in losses of unconsolidated entities 0 0
Less: Interest and other costs on pension and OPEB liabilities 180 265
Less: Preferred dividends and accretion on redeemable non-controlling interests (37,221) 0
Less: Pro-rata share of Adjusted EBITDA from unconsolidated entities 0 0
Less: Interest expense (1,499) (139)
Less: Depreciation and amortization expense (19,487) (5,086)
Less: Incentive allocations 0 0
Less: Asset impairment charges 0 0
Less: Changes in fair value of non-hedge derivative instruments (906) 0
Less: Losses on the modification or extinguishment of debt and capital lease obligations 0 0
Less: Acquisition and transaction expenses (1,608) (93)
Less: Equity-based compensation expense (447) (358)
Provision for income taxes (3,298) (812)
Less: Other non-recurring items (1,471) 0
Net (loss) income attributable to stockholders, before series B preferred stock dividend and loss on extinguishment of preferred stock (25,214) 13,739
Jefferson Terminal | Operating Segments    
Segment Reporting Information [Line Items]    
Adjusted Net Income (Loss) 14,437 7,950
Add: Non-controlling share of Adjusted EBITDA 10,040 6,956
Add: Equity in losses of unconsolidated entities 0 0
Less: Interest and other costs on pension and OPEB liabilities 0 0
Less: Preferred dividends and accretion on redeemable non-controlling interests 0 0
Less: Pro-rata share of Adjusted EBITDA from unconsolidated entities 0 0
Less: Interest expense (16,235) (16,624)
Less: Depreciation and amortization expense (13,220) (12,473)
Less: Incentive allocations 0 0
Less: Asset impairment charges 0 0
Less: Changes in fair value of non-hedge derivative instruments 0 0
Less: Losses on the modification or extinguishment of debt and capital lease obligations (6,429) (7)
Less: Acquisition and transaction expenses 0 1
Less: Equity-based compensation expense (7,253) (508)
Provision for income taxes (212) (423)
Less: Other non-recurring items 0 0
Net (loss) income attributable to stockholders, before series B preferred stock dividend and loss on extinguishment of preferred stock (18,872) (15,128)
Repauno | Operating Segments    
Segment Reporting Information [Line Items]    
Adjusted Net Income (Loss) (2,321) (1,452)
Add: Non-controlling share of Adjusted EBITDA 282 338
Add: Equity in losses of unconsolidated entities 0 0
Less: Interest and other costs on pension and OPEB liabilities 0 0
Less: Preferred dividends and accretion on redeemable non-controlling interests 0 0
Less: Pro-rata share of Adjusted EBITDA from unconsolidated entities 0 0
Less: Interest expense (1,951) (1,518)
Less: Depreciation and amortization expense (2,583) (2,496)
Less: Incentive allocations 0 0
Less: Asset impairment charges 0 0
Less: Changes in fair value of non-hedge derivative instruments 0 0
Less: Losses on the modification or extinguishment of debt and capital lease obligations 0 0
Less: Acquisition and transaction expenses 0 (316)
Less: Equity-based compensation expense (1,592) (302)
Provision for income taxes 0 (12)
Less: Other non-recurring items 0 (1,035)
Net (loss) income attributable to stockholders, before series B preferred stock dividend and loss on extinguishment of preferred stock (8,165) (6,793)
Power and Gas | Operating Segments    
Segment Reporting Information [Line Items]    
Adjusted Net Income (Loss) 26,411 138,090
Add: Non-controlling share of Adjusted EBITDA 260 0
Add: Equity in losses of unconsolidated entities 0 10,588
Less: Interest and other costs on pension and OPEB liabilities 0 0
Less: Preferred dividends and accretion on redeemable non-controlling interests 0 0
Less: Pro-rata share of Adjusted EBITDA from unconsolidated entities 0 (6,503)
Less: Interest expense (23,666) (9,017)
Less: Depreciation and amortization expense (6,140) (4,502)
Less: Incentive allocations 0 0
Less: Asset impairment charges 0 0
Less: Changes in fair value of non-hedge derivative instruments 348 0
Less: Losses on the modification or extinguishment of debt and capital lease obligations 0 0
Less: Acquisition and transaction expenses (801) (1,069)
Less: Equity-based compensation expense (1,583) 0
Provision for income taxes 0 42,457
Less: Other non-recurring items 0 0
Net (loss) income attributable to stockholders, before series B preferred stock dividend and loss on extinguishment of preferred stock (5,171) 170,044
Sustainability | Operating Segments    
Segment Reporting Information [Line Items]    
Adjusted Net Income (Loss) 219 (1,626)
Add: Non-controlling share of Adjusted EBITDA 0 0
Add: Equity in losses of unconsolidated entities (518) (5,324)
Less: Interest and other costs on pension and OPEB liabilities 0 0
Less: Preferred dividends and accretion on redeemable non-controlling interests 0 0
Less: Pro-rata share of Adjusted EBITDA from unconsolidated entities 518 1,965
Less: Interest expense 0 0
Less: Depreciation and amortization expense 0 0
Less: Incentive allocations 0 0
Less: Asset impairment charges 0 0
Less: Changes in fair value of non-hedge derivative instruments 0 0
Less: Losses on the modification or extinguishment of debt and capital lease obligations 0 0
Less: Acquisition and transaction expenses 0 0
Less: Equity-based compensation expense 0 0
Provision for income taxes 0 0
Less: Other non-recurring items 0 0
Net (loss) income attributable to stockholders, before series B preferred stock dividend and loss on extinguishment of preferred stock $ 219 $ (4,985)