| Summary of Operational Results by Business Segments |
The tables below present our business segment information recast for the prior-year period and a reconciliation to the condensed consolidated financial statements.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, 2026 |
|
|
North America Regions |
|
U.S. Federal |
|
Renewable Fuels |
|
Europe |
|
All Other |
|
Corporate |
|
Total |
Revenues |
|
$ |
225,306 |
|
|
$ |
153,285 |
|
|
$ |
45,703 |
|
|
$ |
139,786 |
|
|
$ |
16,235 |
|
|
|
|
$ |
580,315 |
|
Cost of revenues |
|
182,076 |
|
|
122,710 |
|
|
38,194 |
|
|
117,916 |
|
|
10,814 |
|
|
|
|
471,710 |
|
Gross profit |
|
43,230 |
|
|
30,575 |
|
|
7,509 |
|
|
21,870 |
|
|
5,421 |
|
|
|
|
108,605 |
|
Add: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings from unconsolidated entities |
|
528 |
|
|
— |
|
|
— |
|
|
(276) |
|
|
— |
|
|
— |
|
|
252 |
|
Less: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expenses |
|
14,147 |
|
|
4,195 |
|
|
2,899 |
|
|
4,322 |
|
|
3,622 |
|
|
18,413 |
|
|
47,598 |
|
Unrealized loss (gain) on derivatives |
|
500 |
|
|
(1,210) |
|
|
19 |
|
|
— |
|
|
— |
|
|
88 |
|
|
(603) |
|
Interest expense and interest income, net |
|
5,286 |
|
|
1,092 |
|
|
9,846 |
|
|
1,249 |
|
|
— |
|
|
8,471 |
|
|
25,944 |
|
Other (income) expense, net |
|
(107) |
|
|
— |
|
|
— |
|
|
847 |
|
|
1 |
|
|
630 |
|
|
1,371 |
|
Income (loss) before income taxes |
|
$ |
23,932 |
|
|
$ |
26,498 |
|
|
$ |
(5,255) |
|
|
$ |
15,176 |
|
|
$ |
1,798 |
|
|
$ |
(27,602) |
|
|
$ |
34,547 |
|
Other Non-cash Segment Disclosures: |
Depreciation and intangible asset amortization (1)
|
|
9,193 |
|
|
4,926 |
|
|
10,773 |
|
|
672 |
|
|
30 |
|
|
375 |
|
|
25,969 |
|
Amortization of debt discount & debt issuance costs (1)
|
|
767 |
|
|
167 |
|
|
95 |
|
|
— |
|
|
— |
|
|
920 |
|
|
1,949 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) These amounts disclosed by reportable segment are included within the other segment expense captions.
|
`
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, 2025, As Adjusted |
|
|
North America Regions, As Adjusted |
|
U.S. Federal, As Adjusted |
|
Renewable Fuels, As Adjusted |
|
Europe |
|
All Other |
|
Corporate |
|
Total, As Adjusted |
Revenues |
|
$ |
237,600 |
|
|
$ |
89,508 |
|
|
$ |
37,674 |
|
|
$ |
144,234 |
|
|
$ |
16,971 |
|
|
|
|
$ |
525,987 |
|
Cost of revenues |
|
195,867 |
|
|
73,933 |
|
|
29,302 |
|
|
133,053 |
|
|
11,532 |
|
|
|
|
443,687 |
|
Gross profit |
|
41,733 |
|
|
15,575 |
|
|
8,372 |
|
|
11,181 |
|
|
5,439 |
|
|
|
|
82,300 |
|
Add: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings from unconsolidated entities |
|
37 |
|
|
1,127 |
|
|
— |
|
|
229 |
|
|
— |
|
|
— |
|
|
1,393 |
|
Less: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expenses |
|
12,749 |
|
|
3,057 |
|
|
605 |
|
|
5,539 |
|
|
3,752 |
|
|
17,670 |
|
|
43,372 |
|
Unrealized loss on derivatives |
|
740 |
|
|
55 |
|
|
18 |
|
|
— |
|
|
— |
|
|
— |
|
|
813 |
|
Interest expense and interest income, net |
|
4,362 |
|
|
1,017 |
|
|
7,965 |
|
|
954 |
|
|
— |
|
|
7,759 |
|
|
22,057 |
|
Other (income) expense, net |
|
(210) |
|
|
— |
|
|
— |
|
|
1,373 |
|
|
1 |
|
|
154 |
|
|
1,318 |
|
Income (loss) before income taxes |
|
$ |
24,129 |
|
|
$ |
12,573 |
|
|
$ |
(216) |
|
|
$ |
3,544 |
|
|
$ |
1,686 |
|
|
$ |
(25,583) |
|
|
$ |
16,133 |
|
Other Non-cash Segment Disclosures: |
Depreciation and intangible asset amortization as adjusted (1)
|
|
11,464 |
|
|
5,264 |
|
|
11,495 |
|
|
629 |
|
|
32 |
|
|
380 |
|
|
29,264 |
|
Amortization of debt discount & debt issuance costs (1)
|
|
581 |
|
|
177 |
|
|
82 |
|
|
89 |
|
|
— |
|
|
643 |
|
|
1,572 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) These amounts disclosed by reportable segment are included within the other segment expense captions.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, 2026, As Adjusted |
|
|
North America Regions |
|
U.S. Federal |
|
Renewable Fuels |
|
Europe |
|
All Other |
|
Corporate |
|
Total |
Revenues |
|
$ |
588,440 |
|
|
$ |
301,176 |
|
|
$ |
139,197 |
|
|
$ |
422,774 |
|
|
$ |
45,652 |
|
|
|
|
$ |
1,497,239 |
|
Cost of revenues |
|
488,099 |
|
|
247,537 |
|
|
116,791 |
|
|
362,813 |
|
|
31,277 |
|
|
|
|
1,246,517 |
|
Gross profit |
|
100,341 |
|
|
53,639 |
|
|
22,406 |
|
|
59,961 |
|
|
14,375 |
|
|
|
|
250,722 |
|
Add: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings from unconsolidated entities |
|
1,016 |
|
|
— |
|
|
— |
|
|
(273) |
|
|
— |
|
|
— |
|
|
743 |
|
Less: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expenses |
|
42,255 |
|
|
12,531 |
|
|
5,889 |
|
|
17,037 |
|
|
10,446 |
|
|
53,305 |
|
|
141,463 |
|
Unrealized loss (gain) on derivatives |
|
2,046 |
|
|
(1,672) |
|
|
92 |
|
|
— |
|
|
— |
|
|
(862) |
|
|
(396) |
|
Interest expense, net of interest income |
|
15,725 |
|
|
3,240 |
|
|
28,990 |
|
|
3,385 |
|
|
— |
|
|
26,189 |
|
|
77,529 |
|
Other (income) expense, net |
|
(683) |
|
|
— |
|
|
— |
|
|
275 |
|
|
4 |
|
|
1,903 |
|
|
1,499 |
|
Income (loss) before income taxes |
|
$ |
42,014 |
|
|
$ |
39,540 |
|
|
$ |
(12,565) |
|
|
$ |
38,991 |
|
|
$ |
3,925 |
|
|
$ |
(80,535) |
|
|
$ |
31,370 |
|
Other Non-cash Segment Disclosures: |
Depreciation and intangible asset amortization as adjusted (1)
|
|
33,786 |
|
|
18,150 |
|
|
35,989 |
|
|
1,899 |
|
|
84 |
|
|
1,109 |
|
|
91,017 |
|
Amortization of debt discount & debt issuance costs (1)
|
|
2,343 |
|
|
503 |
|
|
343 |
|
|
25 |
|
|
— |
|
|
2,431 |
|
|
5,645 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) These amounts disclosed by reportable segment are included within the other segment expense captions. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, 2025, As Adjusted |
|
|
North America Regions As Adjusted |
|
U.S. Federal As Adjusted |
|
Renewable Fuels As Adjusted |
|
Europe |
|
All Other |
|
Corporate |
|
Total |
Revenues |
|
$ |
627,045 |
|
|
$ |
174,399 |
|
|
$ |
118,668 |
|
|
$ |
382,775 |
|
|
$ |
48,213 |
|
|
|
|
$ |
1,351,100 |
|
Cost of revenues |
|
528,355 |
|
|
141,640 |
|
|
96,560 |
|
|
348,769 |
|
|
32,258 |
|
|
|
|
1,147,582 |
|
Gross profit |
|
98,690 |
|
|
32,759 |
|
|
22,108 |
|
|
34,006 |
|
|
15,955 |
|
|
|
|
203,518 |
|
Add: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings from unconsolidated entities |
|
92 |
|
|
1,127 |
|
|
— |
|
|
585 |
|
|
— |
|
|
— |
|
|
1,804 |
|
Less: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expenses |
|
39,959 |
|
|
9,496 |
|
|
2,728 |
|
|
15,760 |
|
|
10,729 |
|
|
48,921 |
|
|
127,593 |
|
(Gain) loss on derivatives |
|
(3,097) |
|
|
788 |
|
|
155 |
|
|
— |
|
|
— |
|
|
— |
|
|
(2,154) |
|
Interest expense, net of interest income |
|
12,831 |
|
|
3,018 |
|
|
24,379 |
|
|
1,846 |
|
|
— |
|
|
21,175 |
|
|
63,249 |
|
Other (income) expense, net |
|
(2,896) |
|
|
— |
|
|
— |
|
|
3,024 |
|
|
2 |
|
|
(3,771) |
|
|
(3,641) |
|
Income (loss) before income taxes |
|
$ |
51,985 |
|
|
$ |
20,584 |
|
|
$ |
(5,154) |
|
|
$ |
13,961 |
|
|
$ |
5,224 |
|
|
$ |
(66,325) |
|
|
$ |
20,275 |
|
Other Non-cash Segment Disclosures: |
Depreciation and intangible asset amortization as adjusted (1)
|
|
33,895 |
|
|
15,597 |
|
|
29,870 |
|
|
1,738 |
|
|
94 |
|
|
1,268 |
|
|
82,462 |
|
Amortization of debt discount & debt issuance costs (1)
|
|
1,747 |
|
|
532 |
|
|
343 |
|
|
89 |
|
|
— |
|
|
1,710 |
|
|
4,421 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) These amounts disclosed by reportable segment are included within the other segment expense captions. |
|