Segment Information |
NOTE 20 – Segment Information
The Company’s two reporting segments for the three and nine months ended September 30, 2021 and 2020 are RNG and Power. The Company’s chief operating decision maker evaluates the performance of its segments based on operational measures including revenues, net income and EBITDA. Below is a reconciliation of EBITDA to income (loss) before income taxes.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Nine Months Ended |
(in thousands) |
September 30, 2021 |
|
September 30, 2020 |
|
September 30, 2021 |
|
September 30, 2020 |
Income (loss) before income taxes |
$ |
(21,341) |
|
|
$ |
(602) |
|
|
$ |
(31,770) |
|
|
$ |
(1,819) |
|
Interest expense |
1,586 |
|
|
— |
|
|
1,606 |
|
|
— |
|
Depreciation, amortization and accretion |
3,142 |
|
|
34 |
|
|
4,077 |
|
|
101 |
|
EBITDA |
$ |
(16,613) |
|
$ |
(568) |
|
$ |
(26,087) |
|
$ |
(1,718) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following summarizes selected financial information for the Company’s reporting segments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in thousands) |
|
RNG |
|
Power |
|
Corporate and Other |
|
Total |
Three months ended September 30, 2021 |
|
|
|
|
|
|
|
|
Revenue |
|
$ |
5,963 |
|
$ |
5,158 |
|
$ |
865 |
|
$ |
11,986 |
Intersegment revenue |
|
— |
|
12 |
|
(12) |
|
— |
Total revenue |
|
$ |
5,963 |
|
$ |
5,170 |
|
$ |
853 |
|
$ |
11,986 |
Net income (loss) |
|
$ |
28 |
|
$ |
(320) |
|
$ |
(21,049) |
|
$ |
(21,341) |
EBITDA |
|
$ |
1,916 |
|
$ |
884 |
|
$ |
(19,413) |
|
$ |
(16,613) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine months ended September 30, 2021 |
|
|
|
|
|
|
|
|
Revenue |
|
$ |
6,785 |
|
$ |
7,395 |
|
$ |
4,588 |
|
$ |
18,768 |
Intersegment revenue |
|
— |
|
|
12 |
|
|
(12) |
|
|
— |
|
Total revenue |
|
$ |
6,785 |
|
$ |
7,407 |
|
$ |
4,576 |
|
$ |
18,768 |
Net income (loss) |
|
$ |
(1,538) |
|
$ |
(2,150) |
|
$ |
(28,082) |
|
$ |
(31,770) |
EBITDA |
|
$ |
585 |
|
$ |
(316) |
|
$ |
(26,356) |
|
$ |
(26,087) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2021 |
|
|
|
|
|
|
|
|
Goodwill |
|
$ |
27,011 |
|
$ |
— |
|
$ |
— |
|
$ |
27,011 |
|
|
|
|
|
|
|
|
|
Three months ended September 30, 2020 |
|
|
|
|
|
|
|
|
Revenue |
|
$ |
— |
|
$ |
— |
|
$ |
1,904 |
|
$ |
1,904 |
Intersegment revenue |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Total revenue |
|
$ |
— |
|
$ |
— |
|
$ |
1,904 |
|
$ |
1,904 |
Net income (loss) |
|
$ |
(19) |
|
$ |
(5) |
|
$ |
(578) |
|
$ |
(602) |
EBITDA |
|
$ |
(19) |
|
$ |
(5) |
|
$ |
(544) |
|
$ |
(568) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine months ended September 30, 2020 |
|
|
|
|
|
|
|
|
Revenue |
|
$ |
34 |
|
$ |
— |
|
$ |
4,462 |
|
$ |
4,496 |
Intersegment revenue |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Total revenue |
|
$ |
34 |
|
$ |
— |
|
$ |
4,462 |
|
$ |
4,496 |
Net income (loss) |
|
$ |
(102) |
|
$ |
(5) |
|
$ |
(1,712) |
|
$ |
(1,819) |
EBITDA |
|
$ |
(102) |
|
$ |
(5) |
|
$ |
(1,611) |
|
$ |
(1,718) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2020 |
|
|
|
|
|
|
|
|
Goodwill |
|
$ |
2,754 |
|
$ |
— |
|
$ |
— |
|
$ |
2,754 |
|
Segment Information |
Segment Reporting - Predecessor
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the year-to-date period ended September 14, 2021 |
|
|
|
|
|
|
|
(in thousands) |
RNG |
|
Power |
|
Corporate and Other |
|
Total |
Net income (loss) |
$ |
59,066 |
|
$ |
66,431 |
|
$ |
(40,977) |
|
$ |
84,520 |
Depreciation, amortization and accretion |
6,447 |
|
|
9,467 |
|
|
34 |
|
|
15,948 |
|
Interest expense |
— |
|
|
— |
|
|
10,729 |
|
|
10,729 |
|
EBITDA |
$ |
65,513 |
|
|
$ |
75,898 |
|
|
$ |
(30,214) |
|
|
$ |
111,197 |
|
Amortization of intangibles and below-market contracts |
2,516 |
|
|
177 |
|
|
— |
|
|
2,693 |
Gain on disposal of assets |
— |
|
|
(1,347) |
|
|
— |
|
|
(1,347) |
|
Net derivative activity |
(1,129) |
|
|
— |
|
|
— |
|
|
(1,129) |
|
Debt forbearance costs |
— |
|
|
— |
|
|
990 |
|
|
990 |
|
Gain on extinguishment of debt |
— |
|
|
(61,411) |
|
|
— |
|
|
(61,411) |
|
Costs related to sale of equity |
— |
|
|
— |
|
|
18,629 |
|
|
18,629 |
|
Adjusted EBITDA |
$ |
66,900 |
|
|
$ |
13,317 |
|
|
$ |
(10,595) |
|
|
$ |
69,622 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the nine months ended September 30, 2020 |
(in thousands) |
RNG |
|
Power |
|
Corporate and Other |
|
Total |
Net income (loss) |
$ |
19,308 |
|
|
$ |
(161) |
|
|
$ |
(25,218) |
|
|
$ |
(6,071) |
|
Depreciation, amortization and accretion |
6,729 |
|
|
16,592 |
|
|
60 |
|
|
23,381 |
|
Interest expense |
— |
|
|
— |
|
|
14,429 |
|
|
14,429 |
|
EBITDA |
$ |
26,037 |
|
|
$ |
16,431 |
|
|
$ |
(10,729) |
|
|
$ |
31,739 |
|
Amortization of intangibles and below-market contracts |
2,674 |
|
|
78 |
|
|
— |
|
|
$ |
2,752 |
|
Net derivative activity |
61 |
|
|
— |
|
|
— |
|
|
61 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt forbearance costs |
— |
|
|
— |
|
|
907 |
|
|
907 |
Costs related to sale of equity |
— |
|
|
— |
|
|
196 |
|
|
196 |
Adjusted EBITDA |
$ |
28,772 |
|
|
$ |
16,509 |
|
|
$ |
(9,626) |
|
|
$ |
35,655 |
|
|