| Schedule of Segment Information |
The table below presents segment information for the three and six months ended June 30, 2026 and 2025: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended June 30, 2026 | | (in thousands of $) | Terminals and Infrastructure | | Ships | | Total Segment | | Consolidation and Other | | Consolidated | | Statement of operations: | | | | | | | | | | | Total revenues | $ | 299,248 | | | $ | 13,254 | | | $ | 312,502 | | | $ | — | | | $ | 312,502 | | Less(1): | | | | | | | | | | Cost of sales(3) | 210,380 | | | — | | | 210,380 | | | — | | | 210,380 | | | Vessel operating expenses | 71 | | | 5,902 | | | 5,973 | | | — | | | 5,973 | | | Operations and maintenance | 41,048 | | | — | | | 41,048 | | | — | | | 41,048 | | | Segment Operating Margin | $ | 47,749 | | | $ | 7,352 | | | $ | 55,101 | | | $ | — | | | $ | 55,101 | | | Balance sheet: | | | | | | | | | | | Total assets | $ | 10,644,459 | | | $ | 84,361 | | | $ | 10,728,820 | | | $ | — | | | $ | 10,728,820 | | | Other segmental financial information: | | | | | | | | | | Capital expenditures(2) | $ | 161,349 | | | $ | — | | | $ | 161,349 | | | $ | — | | | $ | 161,349 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Six Months Ended June 30, 2026 | | (in thousands of $) | Terminals and Infrastructure | | Ships | | Total Segment | | Consolidation and Other | | Consolidated | | Statement of operations: | | | | | | | | | | | Total revenues | $ | 518,929 | | | $ | 20,526 | | | $ | 539,455 | | | $ | — | | | $ | 539,455 | | Less(1): | | | | | | | | | | Cost of sales(3) | 410,065 | | | — | | | 410,065 | | | — | | | 410,065 | | | Vessel operating expenses | 725 | | | 5,902 | | | 6,627 | | | — | | | 6,627 | | | Operations and maintenance | 89,313 | | | — | | | 89,313 | | | — | | | 89,313 | | | Segment Operating Margin | $ | 18,826 | | | $ | 14,624 | | | $ | 33,450 | | | $ | — | | | $ | 33,450 | | | Balance sheet: | | | | | | | | | | | Total assets | $ | 10,644,459 | | | $ | 84,361 | | | $ | 10,728,820 | | | $ | — | | | $ | 10,728,820 | | | Other segmental financial information: | | | | | | | | | | Capital expenditures(2) | $ | 304,452 | | | $ | — | | | $ | 304,452 | | | $ | — | | | $ | 304,452 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended June 30, 2025 | | (in thousands of $) | Terminals and Infrastructure | | Ships | | Total Segment | | Consolidation and Other | | Consolidated | | Statement of operations: | | | | | | | | | | | Total revenues | $ | 265,644 | | | $ | 38,456 | | | $ | 304,100 | | | $ | — | | | $ | 304,100 | | Less(1): | | | | | | | | | | Cost of sales (3) | 208,162 | | | — | | | 208,162 | | | — | | | 208,162 | | | Vessel operating expenses | 1,777 | | | 6,291 | | | 8,068 | | | — | | | 8,068 | | | Operations and maintenance | 57,403 | | | — | | | 57,403 | | | — | | | 57,403 | | | Segment Operating Margin | $ | (1,698) | | | $ | 32,165 | | | $ | 30,467 | | | $ | — | | | $ | 30,467 | | | Balance sheet: | | | | | | | | | | | Total assets | $ | 11,500,624 | | | $ | 519,147 | | | $ | 12,019,771 | | | $ | — | | | $ | 12,019,771 | | | Other segmental financial information: | | | | | | | | | | Capital expenditures(2) | $ | 275,361 | | | $ | — | | | $ | 275,361 | | | $ | — | | | $ | 275,361 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Six Months Ended June 30, 2025 | | (in thousands of $) | Terminals and Infrastructure | | Ships | | Total Segment | | Consolidation and Other | | Consolidated | | Statement of operations: | | | | | | | | | | | Total revenues | $ | 699,317 | | | $ | 77,065 | | | $ | 776,382 | | | $ | — | | | $ | 776,382 | | Less(1): | | | | | | | | | | Cost of sales (3) | 510,539 | | | — | | | 510,539 | | | — | | | 510,539 | | | Vessel operating expenses | 1,777 | | | 13,467 | | | 15,244 | | | — | | | 15,244 | | | Operations and maintenance | 112,343 | | | — | | | 112,343 | | | — | | | 112,343 | | | Segment Operating Margin | $ | 74,658 | | | $ | 63,598 | | | $ | 138,256 | | | $ | — | | | $ | 138,256 | | | Balance sheet: | | | | | — | | | | | — | | | Total assets | $ | 11,500,624 | | | $ | 519,147 | | | $ | 12,019,771 | | | $ | — | | | $ | 12,019,771 | | | Other segmental financial information: | | | | | — | | | | | | Capital expenditures(2) | $ | 599,498 | | | $ | — | | | $ | 599,498 | | | $ | — | | | $ | 599,498 | |
(1) The significant expense categories and amounts align with the segment-level information that is regularly provided to the CODM. (2) Capital expenditures includes amounts capitalized to construction in progress and additions to property, plant and equipment during the period.
(3) Cost of sales is presented exclusive of costs included in Depreciation and amortization in the Condensed Consolidated Statements of Operations and Comprehensive (Loss) Income.
|
| Schedule of Reconciliation of Operating Profit (Loss) from Segments to Consolidated |
The following table reconciles Net income, the most comparable financial statement measure, to Consolidated Segment Operating Margin: | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended June 30, | | Six Months Ended June 30, | | (in thousands of $) | 2026 | | 2025 | | 2026 | | 2025 | | Net income | $ | (372,955) | | | $ | (546,462) | | | $ | (773,559) | | | $ | (721,888) | | | Add: | | | | | | | | | Selling, general and administrative | 85,342 | | | 56,559 | | | 132,982 | | | 108,379 | | | Transaction and integration costs | 72,483 | | | 75,354 | | | 125,767 | | | 87,285 | | | Depreciation and amortization | 45,590 | | | 52,870 | | | 86,672 | | | 109,181 | | | Asset impairment expense | — | | | 122,883 | | | 61,864 | | | 123,129 | | | Goodwill impairment expense | — | | | 582,172 | | | — | | | 582,172 | | | Interest expense | 226,672 | | | 186,389 | | | 413,552 | | | 386,698 | | | Other (income) expense, net | 1,236 | | | (59,024) | | | (41,956) | | | (122,961) | | | Loss (Gain) on sale | 404 | | | (470,994) | | | 258 | | | (470,994) | | | Loss on extinguishment of debt | 4,293 | | | 20,320 | | | 4,293 | | | 20,787 | | | Tax (benefit) provision | (7,964) | | | 10,400 | | | 23,577 | | | 36,468 | | | Consolidated Segment Operating Margin | $ | 55,101 | | | $ | 30,467 | | | $ | 33,450 | | | $ | 138,256 | |
|