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 June 30, 2025 | | | North America Regions | | U.S. Federal | | Renewable Fuels | | Europe | | All Other | | Corporate | | Total | Revenues | | $ | 211,185 | | | $ | 59,644 | | | $ | 42,819 | | | $ | 141,884 | | | $ | 16,752 | | | | | $ | 472,284 | | Cost of revenues | | 175,894 | | | 49,338 | | | 35,296 | | | 127,871 | | | 10,527 | | | | | 398,926 | | Gross profit | | 35,291 | | | 10,306 | | | 7,523 | | | 14,013 | | | 6,225 | | | | | 73,358 | | Add: | | | | | | | | | | | | | | | Earnings from unconsolidated entities | | 34 | | | — | | | — | | | 116 | | | — | | | — | | | 150 | | Less: | | | | | | | | | | | | | | | Selling, general and administrative expenses | | 14,501 | | | 3,704 | | | 1,439 | | | 5,245 | | | 3,519 | | | 17,326 | | | 45,734 | | (Gain) loss on derivatives | | (4,246) | | | 179 | | | (235) | | | — | | | — | | | — | | | (4,302) | | Interest expense, net of interest income | | 3,683 | | | 803 | | | 8,079 | | | 927 | | | — | | | 6,397 | | | 19,889 | | Other expense (income) | | 275 | | | 177 | | | 142 | | | 974 | | | — | | | (1,999) | | | (431) | | Income (loss) before income taxes | | $ | 21,112 | | | $ | 5,443 | | | $ | (1,902) | | | $ | 6,983 | | | $ | 2,706 | | | $ | (21,724) | | | $ | 12,618 | | Other Non-cash Segment Disclosures: | Depreciation and intangible asset amortization (1) | | 10,685 | | | 4,894 | | | 8,574 | | | 585 | | | 32 | | | 429 | | | 25,199 | | Amortization of debt discount & debt issuance costs (1) | | 585 | | | 177 | | | 142 | | | — | | | — | | | 494 | | | 1,398 | | | | | | | | | | | | | | | | | (1) These amounts disclosed by reportable segment are included within the other segment expense captions. |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended June 30, 2024 | | | North America Regions | | U.S. Federal | | Renewable Fuels | | Europe | | All Other | | Corporate | | Total | Revenues | | $ | 208,131 | | | $ | 86,737 | | | $ | 45,852 | | | $ | 73,059 | | | $ | 24,203 | | | | | $ | 437,982 | | Cost of revenues | | 183,695 | | | 72,925 | | | 34,675 | | | 65,430 | | | 16,088 | | | | | 372,813 | | Gross profit | | 24,436 | | | 13,812 | | | 11,177 | | | 7,629 | | | 8,115 | | | | | 65,169 | | Add: | | | | | | | | | | | | | | | Earnings from unconsolidated entities | | 9 | | | 1 | | | — | | | — | | | — | | | — | | | 10 | | Less: | | | | | | | | | | | | | | | Selling, general and administrative expenses | | 13,829 | | | 2,983 | | | 468 | | | 4,730 | | | 5,189 | | | 17,027 | | | 44,226 | | (Gain) loss on derivatives | | (1,381) | | | (231) | | | 3 | | | — | | | — | | | — | | | (1,609) | | Interest expense, net of interest income | | 2,514 | | | 1,416 | | | 5,749 | | | 859 | | | — | | | 4,271 | | | 14,809 | | Other expense | | 640 | | | 261 | | | 111 | | | 207 | | | 6 | | | 1,334 | | | 2,559 | | Income (loss) before income taxes | | $ | 8,843 | | | $ | 9,384 | | | $ | 4,846 | | | $ | 1,833 | | | $ | 2,920 | | | $ | (22,632) | | | $ | 5,194 | | Other Non-cash Segment Disclosures: | Depreciation and intangible asset amortization (1) | | 8,796 | | | 2,859 | | | 7,019 | | | 514 | | | 716 | | | 471 | | | 20,375 | | Amortization of debt discount & debt issuance costs (1) | | 501 | | | 259 | | | 112 | | | — | | | — | | | 468 | | | 1,340 | | | | | | | | | | | | | | | | | (1) These amounts disclosed by reportable segment are included within the other segment expense captions. |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Six Months Ended June 30, 2025 | | | North America Regions | | U.S. Federal | | Renewable Fuels | | Europe | | All Other | | Corporate | | Total | Revenues | | $ | 389,445 | | | $ | 84,891 | | | $ | 80,994 | | | $ | 238,541 | | | $ | 31,242 | | | | | $ | 825,113 | | Cost of revenues | | 331,098 | | | 67,139 | | | 65,157 | | | 215,716 | | | 20,726 | | | | | 699,836 | | Gross profit | | 58,347 | | | 17,752 | | | 15,837 | | | 22,825 | | | 10,516 | | | | | 125,277 | | Add: | | | | | | | | | | | | | | | Earnings from unconsolidated entities | | 55 | | | — | | | — | | | 356 | | | — | | | — | | | 411 | | Less: | | | | | | | | | | | | | | | Selling, general and administrative expenses | | 27,210 | | | 6,439 | | | 2,123 | | | 10,221 | | | 6,978 | | | 31,251 | | | 84,222 | | (Gain) loss on derivatives | | (3,837) | | | 733 | | | 137 | | | — | | | — | | | — | | | (2,967) | | Interest expense, net of interest income | | 7,304 | | | 1,646 | | | 16,153 | | | 892 | | | — | | | 12,348 | | | 38,343 | | Other (income) expense | | (1,520) | | | 355 | | | 261 | | | 1,651 | | | 1 | | | (2,858) | | | (2,110) | | Income (loss) before income taxes | | $ | 29,245 | | | $ | 8,579 | | | $ | (2,837) | | | $ | 10,417 | | | $ | 3,537 | | | $ | (40,741) | | | $ | 8,200 | | Other Non-cash Segment Disclosures: | Depreciation and intangible asset amortization (1) | | 21,041 | | | 9,765 | | | 16,274 | | | 1,109 | | | 62 | | | 888 | | | 49,139 | | Amortization of debt discount & debt issuance costs (1) | | 1,166 | | | 355 | | | 261 | | | — | | | — | | | 1,067 | | | 2,849 | | | | | | | | | | | | | | | | | (1) These amounts disclosed by reportable segment are included within the other segment expense captions. |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Six Months Ended June 30, 2024 | | | North America Regions | | U.S. Federal | | Renewable Fuels | | Europe | | All Other | | Corporate | | Total | Revenues | | $ | 346,416 | | | $ | 147,627 | | | $ | 78,711 | | | $ | 117,181 | | | $ | 46,453 | | | | | $ | 736,388 | | Cost of revenues | | 303,516 | | | 123,799 | | | 60,383 | | | 105,790 | | | 30,738 | | | | | 624,226 | | Gross profit | | 42,900 | | | 23,828 | | | 18,328 | | | 11,391 | | | 15,715 | | | | | 112,162 | | Add: | | | | | | | | | | | | | | | Earnings from unconsolidated entities | | 13 | | | 552 | | | — | | | — | | | — | | | — | | | 565 | | Less: | | | | | | | | | | | | | | | Selling, general and administrative expenses | | 25,589 | | | 6,209 | | | 954 | | | 7,927 | | | 10,346 | | | 32,756 | | | 83,781 | | Gain on derivatives | | (2,637) | | | (1,026) | | | (305) | | | — | | | — | | | — | | | (3,968) | | Interest expense, net of interest income | | 4,211 | | | 2,191 | | | 11,431 | | | 1,776 | | | — | | | 9,435 | | | 29,044 | | Other expense | | 1,314 | | | 265 | | | 226 | | | 447 | | | 18 | | | 2,584 | | | 4,854 | | Income (loss) before income taxes | | $ | 14,436 | | | $ | 16,741 | | | $ | 6,022 | | | $ | 1,241 | | | $ | 5,351 | | | $ | (44,775) | | | $ | (984) | | Other Non-cash Segment Disclosures: | Depreciation and intangible asset amortization (1) | | 16,870 | | | 4,875 | | | 14,215 | | | 1,010 | | | 1,312 | | | 931 | | | 39,213 | | Amortization of debt discount & debt issuance costs (1) | | 904 | | | 264 | | | 227 | | | — | | | — | | | 927 | | | 2,322 | | | | | | | | | | | | | | | | | (1) These amounts disclosed by reportable segment are included within the other segment expense captions. |
|