FTAI Infrastructure Inc.
For the period ended Nov 5, 2026. Filed Nov 5, 2026.
View on SEC.govAbout this filing
A notice of a major event between regular reports, such as results, a deal or a change of executives. It is often the first formal record of the news.
Nov 5, 2026 · Filed Nov 5, 2026
Use the contents to explore the available documents and sections.
Contents
EX-99.1 · Key Performance Measures
Key Performance Measures
The Chief Operating Decision Maker (“CODM”) utilizes Adjusted EBITDA as our key performance measure.
Adjusted EBITDA provides the CODM with the information necessary to assess operational performance, as well as make resource and allocation decisions. Adjusted EBITDA is defined as net income (loss) attributable to common stockholders, adjusted (a) to exclude the impact of provision for (benefit from) income taxes, equity-based compensation expense, acquisition and transaction expenses, gains (losses) on the modification or extinguishment of capital lease obligations, changes in fair value of non-hedge derivative instruments, asset impairment charges, incentive allocations, depreciation and amortization expense, interest expense, interest and other costs on pension and other pension expense benefits (“OPEB”) liabilities, dividends and accretion of redeemable and convertible preferred stock, and other non-recurring items, (b) to include the impact of our pro-rata share of Adjusted EBITDA from unconsolidated entities, and (c) to exclude the impact of equity in earnings (losses) of unconsolidated entities and the non-controlling share of Adjusted EBITDA.
The following table sets forth a reconciliation of net loss attributable to common stockholders to Adjusted EBITDA for the three and nine months ended September 30, 2026 and 2025:
| Three Months Ended September 30, · Change · Nine Months EndedSeptember 30, · Change | ||||||
|---|---|---|---|---|---|---|
| (in thousands) · 2026 · 2025 · 2026 · 2025 | ||||||
| Net loss attributable to common stockholders | $(150,234) | $(159,229) | $8,995 | $(471,223) | $(134,870) | $(336,353) |
| Add: Provision for (benefit from) income taxes | 2,246 | 5,081 | (2,835) | (5,807) | (35,481) | 29,674 |
| Add: Equity-based compensation expense | 3,653 | 1,522 | 2,131 | 20,091 | 3,685 | 16,406 |
| Add: Acquisition and transaction expenses | 7,487 | 3,221 | 4,266 | 20,328 | 15,440 | 4,888 |
| Add: Losses on the modification or extinguishment of capital lease obligations | — | — | — | — | — | — |
| Add: Changes in fair value of non-hedge derivative instruments | 25,592 | 211 | 25,381 | 26,345 | 211 | 26,134 |
| Add: Asset impairment charges | 28,587 | — | 28,587 | 91,775 | 4,401 | 87,374 |
| Add: Incentive allocations | — | — | — | — | — | — |
| Add: Depreciation and amortization expense (1) | 29,483 | 26,808 | 2,675 | 111,627 | 83,551 | 28,076 |
| Add: Interest expense | 116,524 | 128,520 | (11,996) | 352,019 | 234,909 | 117,110 |
| Add: Pro-rata share of Adjusted EBITDA from unconsolidated entities (2) | (590) | 8,323 | (8,913) | (1,668) | 12,723 | (14,391) |
| Add: Dividends and accretion of redeemable and convertible preferred stock (3) | 40,472 | 66,188 | (25,716) | 120,444 | 114,535 | 5,909 |
| Add: Interest and other costs on pension and OPEB liabilities | (142) | (265) | 123 | (425) | (794) | 369 |
| Add: Other non-recurring items (4) | 1,108 | 962 | 146 | 4,626 | 2,295 | 2,331 |
| Less: Equity in losses (earnings) of unconsolidated entities | 590 | (2,928) | 3,518 | 1,668 | (6,247) | 7,915 |
| Less: Non-controlling share of Adjusted EBITDA (5) | (9,447) | (7,483) | (1,964) | (27,766) | (22,292) | (5,474) |
| Adjusted EBITDA (Non-GAAP) | $95,329 | $70,931 | $24,398 | $242,034 | $272,066 | $(30,032) |
(1)Includes the following items for the three months ended September 30, 2026 and 2025: (i) depreciation and amortization expense of $35,328 and $34,813, (ii) capitalized contract costs amortization of $1,233 and $1,233 and (iii) amortization of other comprehensive income of $(7,078) and $(9,238), respectively. Includes the following items for the nine months ended September 30, 2026 and 2025: (i) depreciation and amortization expense of $125,530 and $93,823, (ii) capitalized contract costs amortization of $3,698 and $3,698 and (iii) amortization of other comprehensive income of $(17,601) and $(13,970), respectively.
(2)Includes the following items for the three months ended September 30, 2026 and 2025: (i) net (loss) income of $(590) and $5,100, (ii) depreciation and amortization expense of $— and $1,852 and (iii) provision for income taxes of $— and $1,371, respectively. Includes the following items for the nine months ended September 30, 2026 and 2025: (i) net (loss) income of $(1,668) and $11,578, (ii) interest expense of $— and $7,648, (iii) depreciation and amortization expense of $— and $4,736, (iv) acquisition and transaction expenses of $— and $201, (v) changes in fair value of non-hedge derivative instruments of $— and $(12,822), (vi) equity method basis adjustments of $— and $10, (vii) provision for income taxes of $— and $1,371 and (viii) other non-recurring items of $— and $1, respectively.
(3)Includes the following items for the three months ended September 30, 2026 and 2025: (i) dividends and accretion of redeemable preferred stock of $35,795 and $25,311, (ii) dividends of convertible preferred stock of $4,677 and $4,231 and (iii) loss on extinguishment of preferred stock of $— and $36,646, respectively. Includes the following items for the nine months ended September 30, 2026 and 2025: (i) dividends and accretion of redeemable preferred stock of $106,903 and $68,109, (ii) dividends of convertible preferred stock of $13,541 and $9,780 and (iii) loss on extinguishment of preferred stock of $— and $36,646, respectively.
(4)Includes the following items for the three months ended September 30, 2026: (i) Railroad severance and integration expenses of $798 and (ii) unrealized loss on investment of $310. Includes the following item for the three months ended September 30, 2025: (i) Railroad severance expense of $7 and (ii) non-ordinary professional fees of $955. Includes the following items for the nine months ended September 30, 2026: (i) Railroad severance and integration expenses of $3,126 and (ii) unrealized loss on investment of $1,500. Includes the following items for the nine months ended September 30, 2025: (i) incidental utility rebillings of $650, (ii) loss on inventory heel of $385 and (iii) Railroad severance expense of $305 and (iv) non-ordinary professional fees of $955.
(5)Includes the following items for the three months ended September 30, 2026 and 2025: (i) equity-based compensation of $299 and $120, (ii) (benefit from) provision for income taxes of $(20) and $14, (iii) interest expense of $5,370 and $4,124, (iv) depreciation and amortization expense of $3,355 and $3,079, (v) changes in fair value of non-hedge derivative instruments of $150 and $(3), (vi) acquisition and transaction expenses of $76 and $52, (vii) interest and other costs on pension and OPEB liabilities of $(1) and $(2), (viii) asset impairment charges of $(9) and $(2), (ix) equity in earnings of unconsolidated entities of $— and $31, (x) dividends and accretion of redeemable preferred stock of $225 and $72 and (xi) other non-recurring items of $2 and $(2), respectively. Includes the following items for the nine months ended September 30, 2026 and 2025: (i) equity-based compensation expense of $2,366 and $344, (ii) provision for income taxes of $98 and $202, (iii) interest expense of $14,361 and $12,128, (iv) depreciation and amortization expense of $10,048 and $9,219, (v) changes in fair value of non-hedge derivative instruments of $154 and $(3), (vi) acquisition and transaction expenses of $120 and $218, (vii) interest and other costs on pension and OPEB liabilities of $(3) and $(5), (viii) asset impairment charges of $(9) and $25, (ix) equity in earnings of unconsolidated entities of $— and $31, (x) dividends and accretion of redeemable preferred stock of $616 and $72 and (xi) other non-recurring items of $15 and $61, respectively.
The following tables sets forth a reconciliation of net loss attributable to common stockholders to Adjusted EBITDA for our four core segments for the three months ended September 30, 2026:
| Three Months Ended September 30, 2026 | |||||
|---|---|---|---|---|---|
| (in thousands) | Railroad | Jefferson Terminal | Repauno | Power and Gas | Four Core Segments |
| Net loss attributable to common stockholders | $(39,881) | $(12,966) | $(6,679) | $(12,136) | $(71,662) |
| Add: Provision for income taxes | 2,219 | 20 | — | — | 2,239 |
| Add: Equity-based compensation expense | 424 | 1,072 | 172 | 1,894 | 3,562 |
| Add: Acquisition and transaction expenses | 2,161 | 90 | — | 3,172 | 5,423 |
| Add: Losses on the modification or extinguishment of capital lease obligations | — | — | — | — | — |
| Add: Changes in fair value of non-hedge derivative instruments | 25,592 | — | — | — | 25,592 |
| Add: Asset impairment charges | — | — | — | 28,587 | 28,587 |
| Add: Incentive allocations | — | — | — | — | — |
| Add: Depreciation and amortization expense (1) | 20,058 | 13,519 | 2,708 | (7,078) | 29,207 |
| Add: Interest expense | 2,460 | 20,624 | 3,368 | 26,907 | 53,359 |
| Add: Pro-rata share of Adjusted EBITDA from unconsolidated entities | — | — | — | — | — |
| Add: Dividends and accretion of redeemable and convertible preferred stock | 34,284 | — | — | — | 34,284 |
| Add: Interest and other costs on pension and OPEB liabilities | (142) | — | — | — | (142) |
| Add: Other non-recurring items (2) | 798 | — | — | — | 798 |
| Less: Equity in earnings of unconsolidated entities | — | — | — | — | — |
| Less: Non-controlling share of Adjusted EBITDA (3) | (552) | (8,181) | (287) | (407) | (9,427) |
| Adjusted EBITDA (Non-GAAP) | $47,421 | $14,178 | $(718) | $40,939 | $101,820 |
(1)Jefferson Terminal
Includes the following items for the three months ended September 30, 2026: (i) depreciation and amortization expense of $12,286 and (ii) capitalized contract costs amortization of $1,233.
Power and Gas
Includes the following items for the three months ended September 30, 2026: amortization of other comprehensive income of $(7,078).
(2)Railroad
Includes the following items for the three months ended September 30, 2026: Railroad severance and integration expenses of $798.
(3)Railroad
Includes the following items for the three months ended September 30, 2026: (i) equity-based compensation expense of $3, (ii) provision for income taxes of $15, (iii) interest expense of $12, (iv) depreciation and amortization expense of $133, (v) acquisition and transaction expenses of $12, (vi) interest and other costs on pension and OPEB liabilities of $(1), (vii) dividends and accretion of redeemable preferred stock of $225, (viii) changes in fair value of non-hedge derivative instruments of $151 and (ix) other non-recurring items of $2.
Jefferson Terminal
Includes the following items for the three months ended September 30, 2026: (i) equity-based compensation expense of $248, (ii) provision for income taxes of $4, (iii) interest expense of $4,777, (iv) depreciation and amortization expense of $3,131 and (v) acquisition and transaction expenses of $21.
Repauno
Includes the following items for the three months ended September 30, 2026: (i) equity-based compensation expense of $8, (ii) interest expense of $155 and (iii) depreciation and amortization expense of $124.
Power and Gas
Includes the following items for the three months ended September 30, 2026: (i) equity-based compensation expense of $35, (ii) benefit from income taxes of $(39), (iii) interest expense of $426, (iv) depreciation and amortization expense of $(48), (v) acquisition and transaction expenses of $43, (vi) changes in fair value of non-hedge derivative instruments of $(1) and (vii) asset impairment charges of $(9).
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.