| Schedule of Segment Summarized Financial Information |
Summarized financial information concerning reportable segments consists of the following (in thousands). | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended June 30, 2026 | | Refining | | Logistics | | Retail | | | | Corporate, Eliminations and Other (1) | | Total | | Revenues | | | | | | | | | | | | | Fuel revenue | | $ | 2,849,966 | | | $ | — | | | $ | 153,696 | | | | | $ | (96,691) | | | $ | 2,906,971 | | Other revenue | | 55,116 | | | 79,584 | | | 27,829 | | | | | (100,631) | | | 61,898 | | Total revenues | | 2,905,082 | | | 79,584 | | | 181,525 | | | | | (197,322) | | | 2,968,869 | | Cost of revenues (excluding depreciation) | | | | | | | | | | | | | | Refining intercompany logistics costs | | 75,180 | | | — | | | — | | | | | (75,180) | | | — | | | Other cost of revenues (excluding depreciation) | | 2,049,514 | | | 48,353 | | | 140,805 | | | | | (122,483) | | | 2,116,189 | | Total cost of revenues (excluding depreciation) | | 2,124,694 | | | 48,353 | | | 140,805 | | | | | (197,663) | | | 2,116,189 | | | | | | | | | | | | | | | | | | | | | | | | | | | | Operating expense (excluding depreciation) | | 128,452 | | | 5,262 | | | 23,408 | | | | | — | | | 157,122 | | | Depreciation and amortization | | 26,652 | | | 6,142 | | | 2,759 | | | | | 901 | | | 36,454 | | | | | | | | | | | | | | | | General and administrative expense (excluding depreciation) | | — | | | — | | | — | | | | | 28,047 | | | 28,047 | | | Equity earnings from refining and logistics investments | | (4,776) | | | (2,692) | | | — | | | | | — | | | (7,468) | | | Acquisition and integration costs | | — | | | — | | | — | | | | | — | | | — | | | Par West redevelopment and other costs | | — | | | — | | | — | | | | | 3,676 | | | 3,676 | | | Other operating loss, net | | 144 | | | — | | | — | | | | | 152 | | | 296 | | | Operating income (loss) | | $ | 629,916 | | | $ | 22,519 | | | $ | 14,553 | | | | | $ | (32,435) | | | $ | 634,553 | | | Interest expense and financing costs, net | | | | | | | | | | | | (14,268) | | | Debt extinguishment and commitment costs | | | | | | | | | | | | (11,461) | | | | | | | | | | | | | | | | Other loss, net | | | | | | | | | | | | (171) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Equity losses from Laramie Energy, LLC | | | | | | | | | | | | (1,666) | | | Income before income taxes | | | | | | | | | | | | 606,987 | | | Income tax expense | | | | | | | | | | | | (144,046) | | | Net income | | | | | | | | | | | | $ | 462,941 | | | Less: | | | | | | | | | | | | | | Net income attributable to noncontrolling interest | | | | | | | | | | | | 810 | | | Net income attributable to Par Pacific stockholders | | | | | | | | | | | | $ | 462,131 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Capital expenditures | | $ | 28,917 | | | $ | 5,336 | | | $ | 4,747 | | | | | $ | 711 | | | $ | 39,711 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended June 30, 2025 | | Refining | | Logistics | | Retail | | | | Corporate, Eliminations and Other (1) | | Total | | Revenues | | | | | | | | | | | | | | Fuel revenue | | $ | 1,799,653 | | | $ | — | | | $ | 118,687 | | | | | $ | (83,514) | | | $ | 1,834,826 | | | Other revenue | | 26,856 | | | 73,005 | | | 27,998 | | | | | (69,247) | | | 58,612 | | | Total revenues | | 1,826,509 | | | 73,005 | | | 146,685 | | | | | (152,761) | | | 1,893,438 | | | Cost of revenues (excluding depreciation) | | | | | | | | | | | | | | Refining intercompany logistics costs | | 69,244 | | | — | | | — | | | | | (69,244) | | | — | | | Other cost of revenues (excluding depreciation) | | 1,532,731 | | | 41,166 | | | 103,096 | | | | | (83,514) | | | 1,593,479 | | | Total cost of revenues (excluding depreciation) | | 1,601,975 | | | 41,166 | | | 103,096 | | | | | (152,758) | | | 1,593,479 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Operating expense (excluding depreciation) | | 123,597 | | | 4,797 | | | 20,286 | | | | | — | | | 148,680 | | | Depreciation and amortization | | 24,919 | | | 6,530 | | | 2,510 | | | | | 753 | | | 34,712 | | | | | | | | | | | | | | | | General and administrative expense (excluding depreciation) | | — | | | — | | | — | | | | | 23,648 | | | 23,648 | | | Equity earnings from refining and logistics investments | | (5,493) | | | (1,812) | | | — | | | | | — | | | (7,305) | | | Acquisition and integration costs | | — | | | — | | | — | | | | | — | | | — | | | Par West redevelopment and other costs | | — | | | — | | | — | | | | | 4,690 | | | 4,690 | | | Other operating loss (gain), net | | 191 | | | (1,417) | | | — | | | | | — | | | (1,226) | | | Operating income (loss) | | $ | 81,320 | | | $ | 23,741 | | | $ | 20,793 | | | | | $ | (29,094) | | | $ | 96,760 | | | Interest expense and financing costs, net | | | | | | | | | | | | (22,106) | | | Debt extinguishment and commitment costs | | | | | | | | | | | | — | | | | | | | | | | | | | | | | Other loss, net | | | | | | | | | | | | (163) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Equity earnings from Laramie Energy, LLC | | | | | | | | | | | | 1,856 | | | Loss before income taxes | | | | | | | | | | | | 76,347 | | | Income tax expense | | | | | | | | | | | | (16,887) | | | Net income | | | | | | | | | | | | $ | 59,460 | | | Less: | | | | | | | | | | | | | | Net income attributable to noncontrolling interest | | | | | | | | | | | | — | | | Net income attributable to Par Pacific stockholders | | | | | | | | | | | | $ | 59,460 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Capital expenditures | | $ | 39,221 | | | $ | 6,981 | | | $ | 1,469 | | | | | 455 | | | $ | 48,126 | |
________________________________________________________ (1)Includes eliminations of intersegment revenues and cost of revenues of $197.3 million and $152.8 million for the three months ended June 30, 2026 and 2025, respectively. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Six Months Ended June 30, 2026 | | Refining | | Logistics | | Retail | | | | Corporate, Eliminations and Other (1) | | Total | | Revenues | | | | | | | | | | | | | | Fuel revenue | | $ | 4,590,834 | | | $ | — | | | $ | 262,305 | | | | | $ | (182,821) | | | $ | 4,670,318 | | | Other revenue | | 86,775 | | | 156,430 | | | 52,328 | | | | | (173,232) | | | 122,301 | | Total revenues | | 4,677,609 | | | 156,430 | | | 314,633 | | | | | (356,053) | | | 4,792,619 | | Cost of revenues (excluding depreciation) | | | | | | | | | | | | | | Refining intercompany logistics costs | | 147,786 | | | — | | | — | | | | | (147,786) | | | — | | | Other cost of revenues (excluding depreciation) | | 3,554,429 | | | 91,314 | | | 237,767 | | | | | (208,817) | | | 3,674,693 | | | Total cost of revenues (excluding depreciation) | | 3,702,215 | | | 91,314 | | | 237,767 | | | | | (356,603) | | | 3,674,693 | | | | | | | | | | | | | | | | | | | | | | | | | | | | Operating expense (excluding depreciation) | | 244,372 | | | 11,154 | | | 44,114 | | | | | — | | | 299,640 | | | Depreciation and amortization | | 52,073 | | | 11,942 | | | 5,194 | | | | | 1,705 | | | 70,914 | | | | | | | | | | | | | | | | General and administrative expense (excluding depreciation) | | — | | | — | | | — | | | | | 52,922 | | | 52,922 | | | Equity earnings from refining and logistics investments | | (8,153) | | | (5,144) | | | — | | | | | — | | | (13,297) | | | Acquisition and integration costs | | — | | | — | | | — | | | | | 64 | | | 64 | | | Par West redevelopment and other costs | | — | | | — | | | — | | | | | 6,661 | | | 6,661 | | | Other operating loss, net | | 870 | | | 125 | | | — | | | | | 152 | | | 1,147 | | | Operating income (loss) | | $ | 686,232 | | | $ | 47,039 | | | $ | 27,558 | | | | | $ | (60,954) | | | $ | 699,875 | | | Interest expense and financing costs, net | | | | | | | | | | | | (30,202) | | | Debt extinguishment and commitment costs | | | | | | | | | | | | (11,523) | | | | | | | | | | | | | | | | Other expense, net | | | | | | | | | | | | (185) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Equity earnings from Laramie Energy, LLC | | | | | | | | | | | | 7,513 | | | Income before income taxes | | | | | | | | | | | | 665,478 | | | Income tax expense | | | | | | | | | | | | (156,386) | | | Net income | | | | | | | | | | | | $ | 509,092 | | | Less: | | | | | | | | | | | | | | Net loss attributable to noncontrolling interest | | | | | | | | | | | | (7,489) | | | Net income attributable to Par Pacific stockholders | | | | | | | | | | | | $ | 516,581 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Capital expenditures | | $ | 60,870 | | | $ | 11,324 | | | $ | 7,979 | | | | | $ | 2,608 | | | $ | 82,781 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Six Months Ended June 30, 2025 | | Refining | | Logistics | | Retail | | | | Corporate, Eliminations and Other (1) | | Total | | Revenues | | | | | | | | | | | | | | Fuel revenue | | $ | 3,405,188 | | | $ | — | | | $ | 230,308 | | | | | $ | (164,332) | | | $ | 3,471,164 | | | Other revenue | | 107,450 | | | 144,420 | | | 52,809 | | | | | (137,369) | | | 167,310 | | | Total revenues | | 3,512,638 | | | 144,420 | | | 283,117 | | | | | $ | (301,701) | | | 3,638,474 | | | Cost of revenues (excluding depreciation) | | | | | | | | | | | | | | Refining intercompany logistics costs | | 137,393 | | | — | | | — | | | | | (137,393) | | | — | | | Other cost of revenues (excluding depreciation) | | 3,035,704 | | | 81,733 | | | 199,735 | | | | | (164,333) | | | 3,152,839 | | | Total cost of revenues (excluding depreciation) | | 3,173,097 | | | 81,733 | | | 199,735 | | | | | (301,726) | | | 3,152,839 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Operating expense (excluding depreciation) | | 242,217 | | | 9,162 | | | 41,455 | | | | | — | | | 292,834 | | | Depreciation and amortization | | 51,316 | | | 13,349 | | | 5,172 | | | | | 1,461 | | | 71,298 | | | | | | | | | | | | | | | | General and administrative expense (excluding depreciation) | | — | | | — | | | — | | | | | 47,891 | | | 47,891 | | | Equity earnings from refining and logistics investments | | (10,782) | | | (4,037) | | | — | | | | | — | | | (14,819) | | | Acquisition and integration costs | | — | | | — | | | — | | | | | — | | | — | | | Par West redevelopment and other costs | | — | | | — | | | — | | | | | 8,672 | | | 8,672 | | | Other operating loss (gain), net | | 191 | | | (1,417) | | | 1 | | | | | — | | | (1,225) | | | Operating income (loss) | | $ | 56,599 | | | $ | 45,630 | | | $ | 36,754 | | | | | $ | (57,999) | | | $ | 80,984 | | | Interest expense and financing costs, net | | | | | | | | | | | | (43,954) | | | Debt extinguishment and commitment costs | | | | | | | | | | | | (25) | | | | | | | | | | | | | | | | Other expense, net | | | | | | | | | | | | (534) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Equity earnings from Laramie Energy, LLC | | | | | | | | | | | | 2,582 | | | Income before income taxes | | | | | | | | | | | | 39,053 | | | Income tax expense | | | | | | | | | | | | (9,993) | | | Net income | | | | | | | | | | | | $ | 29,060 | | | Less: | | | | | | | | | | | | | | Net income attributable to noncontrolling interest | | | | | | | | | | | | — | | | Net income attributable to Par Pacific stockholders | | | | | | | | | | | | $ | 29,060 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Capital expenditures | | $ | 73,195 | | | $ | 10,802 | | | $ | 3,927 | | | | | $ | 1,135 | | | $ | 89,059 | |
________________________________________________________ (1)Includes eliminations of intersegment revenues and cost of revenues of $356.1 million and $301.7 million for the six months ended June 30, 2026 and 2025, respectively.
|