Schedule of Operational Results by Business Segments |
The table below presents our business segment information and reconciliation to our consolidated financial statements for the years ending December 31:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
North America Regions |
|
U.S. Federal |
|
Renewable Fuels |
|
Europe |
|
All Other |
|
Corporate |
|
Total |
2024 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues |
|
$ |
878,828 |
|
|
$ |
372,536 |
|
|
$ |
173,342 |
|
|
$ |
250,574 |
|
|
$ |
94,648 |
|
|
|
|
$ |
1,769,928 |
|
Cost of revenues |
|
773,205 |
|
|
313,413 |
|
|
136,720 |
|
|
227,163 |
|
|
63,336 |
|
|
|
|
1,513,837 |
|
Gross profit |
|
105,623 |
|
|
59,123 |
|
|
36,622 |
|
|
23,411 |
|
|
31,312 |
|
|
|
|
256,091 |
|
Add: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings from unconsolidated entities |
|
51 |
|
|
687 |
|
|
— |
|
|
54 |
|
|
— |
|
|
— |
|
|
792 |
|
Gain on sale of business, net |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
38,007 |
|
|
— |
|
|
38,007 |
|
Less: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expenses |
|
50,985 |
|
|
13,064 |
|
|
2,909 |
|
|
16,951 |
|
|
22,203 |
|
|
67,649 |
|
|
173,761 |
|
Asset impairments |
|
527 |
|
|
— |
|
|
9,233 |
|
|
— |
|
|
— |
|
|
2,624 |
|
|
12,384 |
|
Loss (gain) on derivatives |
|
193 |
|
|
(1,083) |
|
|
(137) |
|
|
— |
|
|
— |
|
|
— |
|
|
(1,027) |
|
Interest expense, net of interest income |
|
9,894 |
|
|
4,982 |
|
|
25,552 |
|
|
4,271 |
|
|
(1) |
|
|
20,333 |
|
|
65,031 |
|
Other expenses |
|
3,172 |
|
|
883 |
|
|
460 |
|
|
1,467 |
|
|
34 |
|
|
4,785 |
|
|
10,801 |
|
Income before income taxes |
|
40,903 |
|
|
41,964 |
|
|
(1,395) |
|
|
776 |
|
|
47,083 |
|
|
(95,391) |
|
|
33,940 |
|
Other Non-cash Segment Disclosures: |
Depreciation and intangible asset amortization (1)
|
|
36,400 |
|
|
14,206 |
|
|
31,968 |
|
|
2,090 |
|
|
2,684 |
|
|
1,863 |
|
|
89,211 |
|
Amortization of debt discount & debt issuance costs (1)
|
|
2,056 |
|
|
883 |
|
|
460 |
|
|
— |
|
|
— |
|
|
1,752 |
|
|
5,151 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) These amounts disclosed by reportable segment are included within the other segment expense captions.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
North America Regions |
|
U.S. Federal |
|
Renewable Fuels |
|
Europe |
|
All Other |
|
Corporate |
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2023 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues |
|
616,434 |
|
|
402,884 |
|
|
117,075 |
|
|
149,354 |
|
|
88,886 |
|
|
|
|
1,374,633 |
|
Cost of revenues |
|
515,986 |
|
|
340,989 |
|
|
87,819 |
|
|
123,215 |
|
|
60,195 |
|
|
|
|
1,128,204 |
|
Gross profit |
|
100,448 |
|
|
61,895 |
|
|
29,256 |
|
|
26,139 |
|
|
28,691 |
|
|
|
|
246,429 |
|
Add: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings from unconsolidated entities |
|
— |
|
|
1,758 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
1,758 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expenses |
|
51,161 |
|
|
12,090 |
|
|
4,383 |
|
|
14,110 |
|
|
21,969 |
|
|
58,425 |
|
|
162,138 |
|
Asset impairments |
|
2,222 |
|
|
— |
|
|
1,609 |
|
|
— |
|
|
— |
|
|
— |
|
|
3,831 |
|
(Gain) loss on derivatives |
|
(2,461) |
|
|
857 |
|
|
496 |
|
|
— |
|
|
— |
|
|
— |
|
|
(1,108) |
|
Interest expense, net of interest income |
|
7,003 |
|
|
1,429 |
|
|
16,019 |
|
|
2,477 |
|
|
(6) |
|
|
9,247 |
|
|
36,169 |
|
Other expenses |
|
1,654 |
|
|
11 |
|
|
533 |
|
|
5,915 |
|
|
75 |
|
|
700 |
|
|
8,888 |
|
Income before income taxes |
|
40,869 |
|
|
49,266 |
|
|
6,216 |
|
|
3,637 |
|
|
6,653 |
|
|
(68,372) |
|
|
38,269 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Non-cash Segment Disclosures: |
Depreciation and intangible asset amortization (1)
|
|
$ |
28,682 |
|
|
$ |
5,343 |
|
|
$ |
26,160 |
|
|
$ |
2,082 |
|
|
$ |
1,861 |
|
|
$ |
1,783 |
|
|
$ |
65,911 |
|
Amortization of debt discount & debt issuance costs (1)
|
|
2,444 |
|
|
50 |
|
|
533 |
|
|
— |
|
|
— |
|
|
1,174 |
|
|
4,201 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
North America Regions |
|
U.S. Federal |
|
Renewable Fuels |
|
Europe |
|
All Other |
|
Corporate |
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2022 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues |
|
1,173,281 |
|
|
391,891 |
|
|
114,459 |
|
|
58,410 |
|
|
86,381 |
|
|
|
|
1,824,422 |
|
Cost of revenues |
|
1,020,266 |
|
|
329,527 |
|
|
78,359 |
|
|
46,808 |
|
|
58,629 |
|
|
|
|
1,533,589 |
|
Gross profit |
|
153,015 |
|
|
62,364 |
|
|
36,100 |
|
|
11,602 |
|
|
27,752 |
|
|
|
|
290,833 |
|
Add: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings from unconsolidated entities |
|
— |
|
|
1,647 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
1,647 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expenses |
|
57,401 |
|
|
11,757 |
|
|
2,962 |
|
|
6,626 |
|
|
18,640 |
|
|
62,102 |
|
|
159,488 |
|
Asset impairments |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
(Gain) loss on derivatives |
|
(506) |
|
|
— |
|
|
294 |
|
|
— |
|
|
— |
|
|
— |
|
|
(212) |
|
Interest expense, net of interest income |
|
7,865 |
|
|
1,231 |
|
|
8,657 |
|
|
24 |
|
|
(3) |
|
|
7,955 |
|
|
25,729 |
|
Other (income) expenses |
|
(580) |
|
|
157 |
|
|
1,198 |
|
|
(150) |
|
|
7 |
|
|
1,124 |
|
|
1,756 |
|
Income before income taxes |
|
88,835 |
|
|
50,866 |
|
|
22,989 |
|
|
5,102 |
|
|
9,108 |
|
|
(71,181) |
|
|
105,719 |
|
Other Non-cash Segment Disclosures: |
Depreciation and intangible asset amortization (1)
|
|
23,152 |
|
|
4,905 |
|
|
23,354 |
|
|
275 |
|
|
746 |
|
|
1,846 |
|
|
54,278 |
|
Amortization of debt discount & debt issuance costs (1)
|
|
1,712 |
|
|
157 |
|
|
1,198 |
|
|
— |
|
|
— |
|
|
1,144 |
|
|
4,211 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) These amounts disclosed by reportable segment are included within the other segment expense captions.
|
|