XML 77 R62.htm IDEA: XBRL DOCUMENT v3.25.2
Segments and Related Information - Schedule of Reportable Segment Information (Details) - USD ($)
$ in Millions
3 Months Ended 6 Months Ended
Jun. 30, 2025
Jun. 30, 2024
Jun. 30, 2025
Jun. 30, 2024
Dec. 31, 2024
Reportable segment information          
Sales $ 1,026.6 $ 1,133.7 $ 2,020.5 $ 2,139.5  
Cost of sales 1,070.2 1,069.9 2,145.5 1,997.2  
Gross profit (loss) (43.6) 63.8 (125.0) 142.3  
Adjusted EBITDA 55.1 74.8 93.2 102.9  
Reconciling items to net loss:          
Depreciation and amortization 47.9 45.9 94.6 91.3  
LCM / LIFO (gain) loss (1.9) (9.5) (2.0) (0.5)  
Gain on sale of business     (62.2)    
Interest expense 52.9 56.8 111.4 117.6  
Debt extinguishment costs 0.1 0.1 47.7 0.3  
Unrealized gain on derivatives (7.0) (3.0) (7.1) (38.7)  
RINs incurrence expense 15.3 8.0 45.7 14.5  
RINs mark-to-market loss 79.1 12.2 165.9 (58.9)  
Other non-recurring income 4.2 (0.8) 7.4 60.0  
Equity-based compensation and other items 10.1 4.7 (3.4) (2.6)  
Income tax expense 0.2 0.5 0.6 0.7  
Noncontrolling interest adjustments 2.1 (1.0) 4.5 (0.1)  
Net loss (147.9) (39.1) (309.9) (80.7)  
Capital expenditures 19.0 24.7 39.4 50.2  
PP&E, net 1,387.7 1,467.2 1,387.7 1,467.2 $ 1,438.8
External customers          
Reportable segment information          
Sales 1,026.6 1,133.7 2,020.5 2,139.5  
Eliminations          
Reportable segment information          
Sales (5.2) (7.1) (10.0) (12.2)  
Eliminations | Inter-segment sales          
Reportable segment information          
Sales (5.2) (7.1) (10.0) (12.2)  
Specialty Products and Solutions | Operating Segments          
Reportable segment information          
Sales 633.0 753.2 1,287.9 1,439.8  
Cost of sales 642.8 707.1 1,326.9 1,303.4  
Gross profit (loss) (14.9) 39.1 (48.9) 124.4  
Adjusted EBITDA 66.8 72.7 123.1 119.9  
Reconciling items to net loss:          
Depreciation and amortization 18.2 18.1 34.9 35.7  
LCM / LIFO (gain) loss 4.9 0.7 4.2 (2.9)  
Interest expense 4.7 3.9 9.3 11.7  
Debt extinguishment costs   0.1   0.1  
Unrealized gain on derivatives (7.0) (3.0) (7.1) (38.7)  
RINs incurrence expense 12.0 6.9 34.3 12.3  
RINs mark-to-market loss 55.4 8.4 116.1 (39.5)  
Capital expenditures 14.3 17.5 26.3 31.6  
PP&E, net 339.6 363.0 339.6 363.0  
Specialty Products and Solutions | Operating Segments | External customers          
Reportable segment information          
Sales 627.9 746.2 1,278.0 1,427.8  
Specialty Products and Solutions | Operating Segments | Inter-segment sales          
Reportable segment information          
Sales 5.1 7.0 9.9 12.0  
Performance Brands | Operating Segments          
Reportable segment information          
Sales 80.8 96.2 162.9 176.0  
Cost of sales 58.6 71.0 118.5 128.4  
Gross profit (loss) 22.1 25.1 44.3 47.4  
Adjusted EBITDA 13.5 14.1 29.3 27.5  
Reconciling items to net loss:          
Depreciation and amortization 1.3 2.2 3.2 4.3  
LCM / LIFO (gain) loss (0.5) (0.2) 0.8    
Gain on sale of business     (64.4)    
Interest expense   0.1   0.1  
Capital expenditures 0.4 0.3 0.6 0.6  
PP&E, net 30.4 32.5 30.4 32.5  
Performance Brands | Operating Segments | External customers          
Reportable segment information          
Sales 80.7 96.1 162.8 175.8  
Performance Brands | Operating Segments | Inter-segment sales          
Reportable segment information          
Sales 0.1 0.1 0.1 0.2  
Montana/Renewables | Operating Segments          
Reportable segment information          
Sales 318.0 291.4 579.7 535.9  
Cost of sales 368.8 291.8 700.1 565.4  
Gross profit (loss) (50.8) (0.4) (120.4) (29.5)  
Adjusted EBITDA (5.1) 8.7 (18.7) (4.7)  
Reconciling items to net loss:          
Depreciation and amortization 28.2 25.4 56.1 50.8  
LCM / LIFO (gain) loss (6.3) (10.0) (7.0) 2.4  
Interest expense 15.1 16.0 33.4 33.0  
Debt extinguishment costs 0.0   47.6    
RINs incurrence expense 3.3 1.1 11.4 2.2  
RINs mark-to-market loss 23.7 3.8 49.8 (19.4)  
Capital expenditures 3.8 5.2 11.7 16.2  
PP&E, net 1,012.6 1,068.2 1,012.6 1,068.2  
Montana/Renewables | Operating Segments | External customers          
Reportable segment information          
Sales 318.0 291.4 579.7 535.9  
Corporate | Operating Segments          
Reportable segment information          
Adjusted EBITDA (20.1) (20.7) (40.5) (39.8)  
Reconciling items to net loss:          
Depreciation and amortization 0.2 0.2 0.4 0.5  
Gain on sale of business     2.2    
Interest expense 33.1 36.8 68.7 72.8  
Debt extinguishment costs 0.1   0.1 0.2  
Capital expenditures 0.5 1.7 0.8 1.8  
PP&E, net $ 5.1 $ 3.5 $ 5.1 $ 3.5