| Schedule of Operating Results and the Reconciliation of total Assets by Segment |
The following tables present the operating results and capital expenditures information by segment, the reconciliations to the consolidated net profit (loss), and other required disclosures. The other amounts reflect intercompany transactions, corporate cash and cash equivalents, income tax activities, and other corporate activities that are not allocated or aggregated to the reportable segments. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended September 30, | | 2026 | | 2025 | | (in millions) | Petroleum | | Nitrogen Fertilizer | | Total | | Petroleum | | Nitrogen Fertilizer | | Total | | Third-party sales | $ | 3,135 | | | $ | 146 | | | $ | 3,281 | | | $ | 1,736 | | | $ | 164 | | | $ | 1,900 | | | Inter-segment sales | 3 | | | — | | | 3 | | | 3 | | | — | | | 3 | | | 3,138 | | | 146 | | | 3,284 | | | 1,739 | | | 164 | | | 1,903 | | Other sales (1) | | | | | — | | | | | | | 44 | | | Elimination of inter-segment sales | | | | | (3) | | | | | | | (3) | | | Total consolidated net sales | | | | | $ | 3,281 | | | | | | | $ | 1,944 | | | Less: | | | | | | | | | | | | | Cost of materials and other | 2,184 | | | 25 | | | | | 1,031 | | | 25 | | | | | Direct operating expenses (exclusive of depreciation and amortization) | 129 | | | 90 | | | | | 113 | | | 58 | | | | | Selling, general and administrative expenses (exclusive of depreciation and amortization) | 39 | | | 11 | | | | | 24 | | | 9 | | | | | Depreciation and amortization | 48 | | | 23 | | | | | 52 | | | 20 | | | | | Loss on asset disposals | — | | | 1 | | | | | 1 | | | 1 | | | | | Operating income (loss) by segment | $ | 738 | | | $ | (4) | | | $ | 734 | | | $ | 518 | | | $ | 51 | | | $ | 569 | | | | | | | | | | | | | | | Reconciliation of Operating income (loss) by segment to Net income: | | | | | | | Other loss (1) | | | | | $ | (5) | | | | | | | $ | (51) | | | Elimination of inter-segment loss | | | | | 4 | | | | | | | 2 | | | Corporate and other expenses | | | | | (9) | | | | | | | (8) | | | Interest expense, net | | | | | (21) | | | | | | | (25) | | | Other income, net | | | | | 1 | | | | | | | 2 | | | Income tax expense | | | | | (141) | | | | | | | (88) | | | Net income | | | | | $ | 563 | | | | | | | $ | 401 | | | | | | | | | | | | | | | Other segment disclosures: | | | | | | | | | | | | | Interest income (expense), net | $ | 7 | | | $ | (8) | | | $ | (21) | | | $ | — | | | $ | (8) | | | $ | (25) | | | | | | | | | | | | | | | | | | | | | | | | | | Capital expenditures (2) | 22 | | | 35 | | | 58 | | | 25 | | | 14 | | | 40 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Nine Months Ended September 30, | | 2026 | | 2025 | | (in millions) | Petroleum | | Nitrogen Fertilizer | | Total | | Petroleum | | Nitrogen Fertilizer | | Total | | Third-party sales | $ | 7,472 | | | $ | 528 | | | $ | 8,000 | | | $ | 4,769 | | | $ | 474 | | | $ | 5,243 | | | Inter-segment sales | 10 | | | — | | | 10 | | | 8 | | | 1 | | | 9 | | | 7,482 | | | 528 | | | 8,010 | | | 4,777 | | | 475 | | | 5,252 | | Other sales (1) | | | | | — | | | | | | | 109 | | | Elimination of inter-segment sales | | | | | (10) | | | | | | | (9) | | | Total consolidated net sales | | | | | $ | 8,000 | | | | | | | $ | 5,352 | | | Less: | | | | | | | | | | | | | Cost of materials and other | 6,333 | | | 82 | | | | | 4,039 | | | 86 | | | | | Direct operating expenses (exclusive of depreciation and amortization) | 361 | | | 211 | | | | | 306 | | | 173 | | | | | Selling, general and administrative expenses (exclusive of depreciation and amortization) | 87 | | | 29 | | | | | 65 | | | 24 | | | | | Depreciation and amortization | 150 | | | 65 | | | | | 142 | | | 59 | | | | | Loss on asset disposals | 1 | | | 2 | | | | | 1 | | | 1 | | | | | Operating income by segment | $ | 550 | | | $ | 139 | | | $ | 689 | | | $ | 224 | | | $ | 132 | | | $ | 356 | | | | | | | | | | | | | | | Reconciliation of Operating income by segment to Net income: | | | | | | | Other loss (1) | | | | | $ | (14) | | | | | | | $ | (63) | | | Elimination of inter-segment loss | | | | | 7 | | | | | | | 7 | | | Corporate and other expenses | | | | | (25) | | | | | | | (23) | | | Interest expense, net | | | | | (105) | | | | | | | (79) | | | Other income, net | | | | | 19 | | | | | | | 5 | | | Income tax (expense) benefit | | | | | (122) | | | | | | | 3 | | | Net income | | | | | $ | 449 | | | | | | | $ | 206 | | | | | | | | | | | | | | | Other segment disclosures: | | | | | | | | | | | | | Interest income (expense), net | $ | 9 | | | $ | (23) | | | $ | (105) | | | $ | (5) | | | $ | (23) | | | $ | (79) | | | | | | | | | | | | | | | | | | | | | | | | | | Capital expenditures (2) | 79 | | | 66 | | | 147 | | | 98 | | | 30 | | | 132 | |
(1)Consists of renewable fuel activity. (2)Capital expenditures are shown exclusive of capitalized turnaround expenditures. The following table summarizes the reconciliation of total assets by segment to consolidated total assets: | | | | | | | | | | | | | (in millions) | September 30, 2026 | | December 31, 2025 | | | | | | Petroleum | $ | 3,960 | | | $ | 2,987 | | | | | | | Nitrogen Fertilizer | 1,057 | | | 969 | | | Other, including inter-segment eliminations | (237) | | | (250) | | | Total assets | $ | 4,780 | | | $ | 3,706 | | | | | | | | | | | | | | | | | | | | | | | | | |
|