SEGMENT INFORMATION | 14. SEGMENT INFORMATION During the first quarter of 2023 we modified our definition of Adjusted EBITDA to exclude the impact of other non-recurring items, such as severance expense. All segment data and related disclosures for earlier periods presented herein have been recast to reflect the new segment reporting structure. Our reportable segments represent strategic business units comprised of investments in different types of infrastructure assets. We have five reportable segments which operate in infrastructure businesses across several market sectors, all in North America. Our reportable segments are (i) Railroad, (ii) Jefferson Terminal, (iii) Repauno, (iv) Power and Gas and (v) Sustainability and Energy Transition. The Railroad segment is comprised of six freight railroads and one switching company that provide rail service to certain manufacturing and production facilities, in addition to KRS, a railcar cleaning operation. The Jefferson Terminal segment consists of a multi-modal crude oil and refined products terminal, Jefferson Terminal South and other related assets. The Repauno segment consists of a 1,630-acre deep-water port located along the Delaware River with an underground storage cavern, a new multipurpose dock, a rail-to-ship transloading system and multiple industrial development opportunities. The Power and Gas segment is comprised of an equity method investment in Long Ridge, which is a 1,660-acre multi-modal terminal located along the Ohio River with rail, dock, and multiple industrial development opportunities, including a power plant in operation. The Sustainability and Energy Transition segment is comprised of Aleon/Gladieux, Clean Planet, and CarbonFree, and all three investments are development stage businesses focused on sustainability and recycling. Corporate and Other primarily consists of unallocated corporate general and administrative expenses, management fees, debt and redeemable preferred stock. Additionally, Corporate and Other includes an investment in an unconsolidated entity engaged in the acquisition and leasing of shipping containers and an operating company that provides roadside assistance services for the intermodal and over-the-road trucking industries. The accounting policies of the segments are the same as those described in the summary of significant accounting policies. The chief operating decision maker (“CODM”) evaluates investment performance for each reportable segment primarily based on Adjusted EBITDA. Adjusted EBITDA is defined as net income (loss) attributable to stockholders, adjusted (a) to exclude the impact of provision for (benefit from) income taxes, equity-based compensation expense, acquisition and transaction expenses, losses on the modification or extinguishment of debt and capital lease obligations, changes in fair value of non-hedge derivative instruments, asset impairment charges, incentive allocations, depreciation and amortization expense, interest expense, interest and other costs on pension and OPEB liabilities, dividends and accretion of redeemable preferred stock, and other non-recurring items, (b) to include the impact of our pro-rata share of Adjusted EBITDA from unconsolidated entities, and (c) to exclude the impact of equity in earnings (losses) of unconsolidated entities and the non-controlling share of Adjusted EBITDA. We believe that net income (loss) attributable to stockholders, as defined by U.S. GAAP, is the most appropriate earnings measure with which to reconcile Adjusted EBITDA. Adjusted EBITDA should not be considered as an alternative to net income (loss) attributable to stockholders as determined in accordance with U.S. GAAP. The following tables set forth certain information for each reportable segment: I. For the Three Months Ended March 31, 2024 Three Months Ended March 31, 2024 Ports and Terminals Railroad Jefferson Terminal Repauno Power and Gas Sustainability and Energy Transition Corporate and Other Total Revenues Total revenues $ 46,312 $ 18,616 $ 4,079 $ — $ — $ 13,528 $ 82,535 Expenses Operating expenses 24,842 19,132 6,171 692 — 13,738 64,575 General and administrative — — — — — 4,861 4,861 Acquisition and transaction expenses 184 2 — — — 740 926 Management fees and incentive allocation to affiliate — — — — — 3,001 3,001 Depreciation and amortization 5,012 12,330 2,444 — — 735 20,521 Total expenses 30,038 31,464 8,615 692 — 23,075 93,884 Other (expense) income Equity in (losses) earnings of unconsolidated entities — — — (7,037) (4,874) 9 (11,902) Loss on sale of assets, net (13) — — — — — (13) Interest expense (69) (9,297) (146) — — (18,081) (27,593) Other (expense) income (603) 6 — 2,302 660 — 2,365 Total other expense (685) (9,291) (146) (4,735) (4,214) (18,072) (37,143) Income (loss) before income taxes 15,589 (22,139) (4,682) (5,427) (4,214) (27,619) (48,492) Provision for (benefit from) income taxes 1,092 (554) (136) — — 1,403 1,805 Net income (loss) 14,497 (21,585) (4,546) (5,427) (4,214) (29,022) (50,297) Less: Net income (loss) attributable to non-controlling interests in consolidated subsidiaries 61 (10,465) (286) — — — (10,690) Less: Dividends and accretion of redeemable preferred stock — — — — — 16,975 16,975 Net income (loss) attributable to stockholders $ 14,436 $ (11,120) $ (4,260) $ (5,427) $ (4,214) $ (45,997) $ (56,582) The following table sets forth a reconciliation of Adjusted EBITDA to net loss attributable to stockholders: Three Months Ended March 31, 2024 Ports and Terminals Railroad Jefferson Terminal Repauno Power and Gas Sustainability and Energy Transition Corporate and Other Total Adjusted EBITDA $ 21,658 $ 6,801 $ (1,683) $ 10,392 $ (1,859) $ (8,078) $ 27,231 Add: Non-controlling share of Adjusted EBITDA 5,682 Add: Equity in losses of unconsolidated entities (11,902) Less: Interest and other costs on pension and OPEB liabilities (600) Less: Dividends and accretion of redeemable preferred stock (16,975) Less: Pro-rata share of Adjusted EBITDA from unconsolidated entities (6,257) Less: Interest expense (27,593) Less: Depreciation and amortization expense (21,097) Less: Incentive allocations — Less: Asset impairment charges — Less: Changes in fair value of non-hedge derivative instruments — Less: Losses on the modification or extinguishment of debt and capital lease obligations — Less: Acquisition and transaction expenses (926) Less: Equity-based compensation expense (2,340) Less: Provision for income taxes (1,805) Less: Other non-recurring items — Net loss attributable to stockholders $ (56,582) II. For the Three Months Ended March 31, 2023 Three Months Ended March 31, 2023 Port and Terminals Railroad Jefferson Terminal Repauno Power and Gas Sustainability and Energy Transition Corporate and Other Total Revenues Total revenues $ 41,005 $ 19,092 $ (1,453) $ — $ — $ 17,850 $ 76,494 Expenses Operating expenses 25,235 16,425 4,929 424 1 18,148 65,162 General and administrative — — — — — 3,201 3,201 Acquisition and transaction expenses 183 — — 22 1 63 269 Management fees and incentive allocation to affiliate — — — — — 2,982 2,982 Depreciation and amortization 5,101 11,869 2,245 — — 920 20,135 Asset impairment 141 — — — — — 141 Total expenses 30,660 28,294 7,174 446 2 25,314 91,890 Other income (expense) Equity in earnings (losses) of unconsolidated entities — — — 7,761 (3,416) 21 4,366 Loss on sale of assets, net (124) — — — — — (124) Interest expense (955) (7,884) (588) (2) — (13,821) (23,250) Other (expense) income (552) (1,063) — 1,229 607 — 221 Total other (expense) income (1,631) (8,947) (588) 8,988 (2,809) (13,800) (18,787) Income (loss) before income taxes 8,714 (18,149) (9,215) 8,542 (2,811) (21,264) (34,183) Provision for income taxes 598 198 114 — — 819 1,729 Net income (loss) 8,116 (18,347) (9,329) 8,542 (2,811) (22,083) (35,912) Less: Net income (loss) attributable to non-controlling interests in consolidated subsidiaries 18 (9,185) (498) — (228) (9,893) Less: Dividends and accretion of redeemable preferred stock — — — — — 14,570 14,570 Net income (loss) attributable to stockholders $ 8,098 $ (9,162) $ (8,831) $ 8,542 $ (2,811) $ (36,425) $ (40,589) The following table sets forth a reconciliation of Adjusted EBITDA to net loss attributable to stockholders: Three Months Ended March 31, 2023 Port and Terminals Railroad Jefferson Terminal Repauno Power and Gas Sustainability and Energy Transition Corporate and Other Total Adjusted EBITDA $ 17,151 $ 6,518 $ (4,861) $ 11,314 $ (1,710) $ (6,516) $ 21,896 Add: Non-controlling share of Adjusted EBITDA 5,221 Add: Equity in earnings of unconsolidated entities 4,366 Less: Interest and other costs on pension and OPEB liabilities (480) Less: Dividends and accretion of redeemable preferred stock (14,570) Less: Pro-rata share of Adjusted EBITDA from unconsolidated entities (8,190) Less: Interest expense (23,250) Less: Depreciation and amortization expense (20,135) Less: Incentive allocations — Less: Asset impairment charges (141) Less: Changes in fair value of non-hedge derivative instruments (1,125) Less: Losses on the modification or extinguishment of debt and capital lease obligations — Less: Acquisition and transaction expenses (269) Less: Equity-based compensation expense (895) Less: Provision for income taxes (1,729) Less: Other non-recurring items (1,288) Net loss attributable to stockholders $ (40,589) III. Balance Sheet The following tables sets forth the summarized balance sheet. All property, plant and equipment and leasing equipment are located in North America. March 31, 2024 Ports and Terminals Railroad Jefferson Terminal Repauno Power and Gas Sustainability and Energy Transition Corporate and Other Total Current assets $ 55,389 $ 73,112 $ 6,977 $ — $ 23,065 $ 5,988 $ 164,531 Non-current assets 664,043 1,126,457 296,307 6,713 73,036 13,594 2,180,150 Total assets 719,432 1,199,569 303,284 6,713 96,101 19,582 2,344,681 Total debt, net — 738,283 44,250 — — 561,656 1,344,189 Current liabilities 49,639 141,146 7,694 1,518 — 39,770 239,767 Non-current liabilities 56,024 720,071 47,670 54,798 — 563,610 1,442,173 Total liabilities 105,663 861,217 55,364 56,316 — 603,380 1,681,940 Redeemable preferred stock — — — — — 342,207 342,207 Non-controlling interests in equity of consolidated subsidiaries 3,027 (84,743) (299) — — — (82,015) Total equity 613,769 338,352 247,920 (49,603) 96,101 (926,005) 320,534 Total liabilities, redeemable preferred stock and equity $ 719,432 $ 1,199,569 $ 303,284 $ 6,713 $ 96,101 $ 19,582 $ 2,344,681 December 31, 2023 Ports and Terminals Railroad Jefferson Terminal Repauno Power and Gas Sustainability and Energy Transition Corporate and Other Total Current assets $ 58,114 $ 88,542 $ 9,267 $ 2 $ 22,405 $ 7,173 $ 185,503 Non-current assets 667,501 1,137,510 295,685 6,825 77,540 9,045 2,194,106 Total assets 725,615 1,226,052 304,952 6,827 99,945 16,218 2,379,609 Total debt, net — 737,335 44,250 — — 559,325 1,340,910 Current liabilities 54,150 65,052 4,912 828 — 25,695 150,637 Non-current liabilities 55,975 797,854 47,816 29,310 — 559,926 1,490,881 Total liabilities 110,125 862,906 52,728 30,138 — 585,621 1,641,518 Redeemable preferred stock — — — — — 325,232 325,232 Non-controlling interests in equity of consolidated subsidiaries 2,861 (74,278) (13) — — — (71,430) Total equity 615,490 363,146 252,224 (23,311) 99,945 (894,635) 412,859 Total liabilities, redeemable preferred stock and equity $ 725,615 $ 1,226,052 $ 304,952 $ 6,827 $ 99,945 $ 16,218 $ 2,379,609 |