XML 169 R60.htm IDEA: XBRL DOCUMENT v3.24.3
Segments and Related Information - Schedule of Reportable Segment Information (Details) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Sep. 30, 2024
Sep. 30, 2023
Dec. 31, 2023
Reportable segment information          
Sales $ 1,100.4 $ 1,149.4 $ 3,239.9 $ 3,204.5  
Adjusted EBITDA 49.8 75.4 138.2 220.8  
Reconciling items to net loss:          
Depreciation and amortization 45.3 43.6 136.6 123.7  
LCM / LIFO (gain) loss 9.4 (4.5) 8.9 9.4  
Interest expense 57.7 58.7 175.3 163.7  
Debt extinguishment costs   0.3 0.3 5.5  
Unrealized (gain) loss on derivatives (13.6) 36.3 (52.3) (18.8)  
RINs mark-to-market gain 32.8 (173.4) (26.1) (215.9)  
Other non-recurring expenses 12.1 2.5 72.1 35.5  
Equity-based compensation and other items 7.0 13.8 4.4 21.0  
Income tax expense 0.7 0.5 1.4 1.4  
Noncontrolling interest adjustments (1.0) (2.2) (1.1) (0.8)  
Net income (loss) (100.6) 99.8 (181.3) 96.1  
Capital expenditures 19.4 48.0 69.6 269.2  
PP&E, net 1,453.3 1,526.9 1,453.3 1,526.9 $ 1,506.3
External customers          
Reportable segment information          
Sales 1,100.4 1,149.4 3,239.9 3,204.5  
Eliminations          
Reportable segment information          
Sales (6.4) (2.6) (18.6) (13.3)  
Eliminations | Inter-segment sales          
Reportable segment information          
Sales (6.4) (2.6) (18.6) (13.3)  
Specialty Products and Solutions          
Reconciling items to net loss:          
Gain on business interruption insurance recovery   7.1   9.5  
Specialty Products and Solutions | Operating Segments          
Reportable segment information          
Sales 720.3 748.2 2,160.1 2,181.6  
Adjusted EBITDA 42.6 38.6 150.2 175.6  
Reconciling items to net loss:          
Depreciation and amortization 17.4 19.0 53.1 54.2  
LCM / LIFO (gain) loss 4.2 (4.4) 1.3 (1.7)  
Interest expense 5.6 7.1 17.3 20.4  
Debt extinguishment costs     0.1    
Unrealized (gain) loss on derivatives (13.6) 26.2 (52.3) (22.6)  
RINs mark-to-market gain 22.6 (118.3) (16.9) (146.9)  
Capital expenditures 9.4 25.4 41.0 65.4  
PP&E, net 355.7 375.7 355.7 375.7  
Specialty Products and Solutions | Operating Segments | External customers          
Reportable segment information          
Sales 714.0 745.7 2,141.8 2,168.5  
Specialty Products and Solutions | Operating Segments | Inter-segment sales          
Reportable segment information          
Sales 6.3 2.5 18.3 13.1  
Performance Brands          
Reconciling items to net loss:          
Gain on business interruption insurance recovery   3.2   8.2  
Performance Brands | Operating Segments          
Reportable segment information          
Sales 80.4 75.3 256.4 239.7  
Adjusted EBITDA 13.6 13.2 41.1 41.8  
Reconciling items to net loss:          
Depreciation and amortization 2.2 2.5 6.5 7.4  
LCM / LIFO (gain) loss 0.8 0.1 0.8 2.2  
Interest expense     0.1 0.1  
Capital expenditures 0.2 0.4 0.8 1.4  
PP&E, net 32.0 33.2 32.0 33.2  
Performance Brands | Operating Segments | External customers          
Reportable segment information          
Sales 80.3 75.2 256.1 239.5  
Performance Brands | Operating Segments | Inter-segment sales          
Reportable segment information          
Sales 0.1 0.1 0.3 0.2  
Montana/Renewables          
Reconciling items to net loss:          
Gain on business interruption insurance recovery       28.4  
Montana/Renewables | Operating Segments          
Reportable segment information          
Sales 306.1 328.5 842.0 796.5  
Adjusted EBITDA 12.7 38.2 5.8 56.0  
Reconciling items to net loss:          
Depreciation and amortization 25.5 21.9 76.3 61.3  
LCM / LIFO (gain) loss 4.4 (0.2) 6.8 8.9  
Interest expense 15.7 18.4 48.7 48.3  
Unrealized (gain) loss on derivatives   10.1   3.8  
RINs mark-to-market gain 10.2 (55.1) (9.2) (69.0)  
Capital expenditures 8.9 22.1 25.1 202.0  
PP&E, net 1,061.1 1,116.0 1,061.1 1,116.0  
Montana/Renewables | Operating Segments | External customers          
Reportable segment information          
Sales 306.1 328.5 842.0 796.5  
Corporate | Operating Segments          
Reportable segment information          
Adjusted EBITDA (19.1) (14.6) (58.9) (52.6)  
Reconciling items to net loss:          
Depreciation and amortization 0.2 0.2 0.7 0.8  
Interest expense 36.4 33.2 109.2 94.9  
Debt extinguishment costs   0.3 0.2 5.5  
Capital expenditures 0.9 0.1 2.7 0.4  
PP&E, net $ 4.5 $ 2.0 $ 4.5 $ 2.0