Biggest changeFor purposes of the following condensed consolidating information, the Parent’s investment in its subsidiaries is accounted for under the equity method of accounting (dollar amounts in thousands). 49 As of December 31, 2022 Parent Guarantor Issuer and Subsidiaries Non-Guarantor Subsidiaries and Eliminations Par Pacific Holdings, Inc. and Subsidiaries ASSETS Current assets Cash and cash equivalents $ 2,547 $ 488,350 $ 28 $ 490,925 Restricted cash 331 3,670 — 4,001 Trade accounts receivable — 252,816 69 252,885 Inventories — 1,041,983 — 1,041,983 Prepaid and other current assets 2,229 89,883 (69) 92,043 Due from related parties 229,431 — (229,431) — Total current assets 234,538 1,876,702 (229,403) 1,881,837 Property, plant, and equipment Property, plant, and equipment 19,865 1,200,747 3,955 1,224,567 Less accumulated depreciation and amortization (14,967) (370,643) (3,123) (388,733) Property, plant, and equipment, net 4,898 830,104 832 835,834 Long-term assets Operating lease right-of-use (“ROU”) assets 2,649 348,112 — 350,761 Investment in subsidiaries 487,943 — (487,943) — Intangible assets, net — 13,577 — 13,577 Goodwill — 126,727 2,598 129,325 Other long-term assets 723 72,721 (4,131) 69,313 Total assets $ 730,751 $ 3,267,943 $ (718,047) $ 3,280,647 LIABILITIES AND STOCKHOLDERS’ EQUITY Current liabilities Current maturities of long-term debt $ — $ 10,956 $ — $ 10,956 Obligations under inventory financing agreements — 893,065 — 893,065 Accounts payable 4,176 147,219 — 151,395 Accrued taxes 47 32,052 — 32,099 Operating lease liabilities 787 65,294 — 66,081 Other accrued liabilities 511 639,396 587 640,494 Due to related parties 77,420 118,139 (195,559) — Total current liabilities 82,941 1,906,121 (194,972) 1,794,090 Long-term liabilities Long-term debt, net of current maturities — 494,576 — 494,576 Finance lease liabilities — 10,710 (4,399) 6,311 Operating lease liabilities 3,273 289,428 — 292,701 Other liabilities — 46,922 1,510 48,432 Total liabilities 86,214 2,747,757 (197,861) 2,636,110 Commitments and contingencies Stockholders’ equity Preferred stock — — — — Common stock 604 — — 604 Additional paid-in capital 836,491 409,686 (409,686) 836,491 Accumulated earnings (deficit) (200,687) 104,479 (104,479) (200,687) Accumulated other comprehensive income (loss) 8,129 6,021 (6,021) 8,129 Total stockholders’ equity 644,537 520,186 (520,186) 644,537 Total liabilities and stockholders’ equity $ 730,751 $ 3,267,943 $ (718,047) $ 3,280,647 50 As of December 31, 2021 Parent Guarantor Issuer and Subsidiaries Non-Guarantor Subsidiaries and Eliminations Par Pacific Holdings, Inc. and Subsidiaries ASSETS Current assets Cash and cash equivalents $ 4,086 $ 108,105 $ 30 $ 112,221 Restricted cash 330 3,670 — 4,000 Trade accounts receivable — 195,104 4 195,108 Inventories — 790,317 — 790,317 Prepaid and other current assets 15,664 12,864 (3) 28,525 Due from related parties 94,676 — (94,676) — Total current assets 114,756 1,110,060 (94,645) 1,130,171 Property, plant, and equipment Property, plant, and equipment 19,535 1,156,906 3,956 1,180,397 Less accumulated depreciation and amortization (13,869) (307,091) (2,932) (323,892) Property, plant, and equipment, net 5,666 849,815 1,024 856,505 Long-term assets Operating lease right-of-use (“ROU”) assets 3,280 380,544 — 383,824 Investment in subsidiaries 207,483 — (207,483) — Intangible assets, net — 16,234 — 16,234 Goodwill — 124,664 2,598 127,262 Other long-term assets 724 57,382 (1,851) 56,255 Total assets $ 331,909 $ 2,538,699 $ (300,357) $ 2,570,251 LIABILITIES AND STOCKHOLDERS’ EQUITY Current liabilities Current maturities of long-term debt $ — $ 10,841 $ — $ 10,841 Obligations under inventory financing agreements — 737,704 — 737,704 Accounts payable 1,386 151,676 1,481 154,543 Accrued taxes 48 28,593 — 28,641 Operating lease liabilities 608 53,032 — 53,640 Other accrued liabilities 9,805 360,246 373 370,424 Due to related parties 50,195 10,261 (60,456) — Total current liabilities 62,042 1,352,353 (58,602) 1,355,793 Long-term liabilities Long-term debt, net of current maturities — 553,717 — 553,717 Finance lease liabilities 17 12,192 (4,518) 7,691 Operating lease liabilities 4,150 330,944 — 335,094 Other liabilities — 63,098 (10,842) 52,256 Total liabilities 66,209 2,312,304 (73,962) 2,304,551 Commitments and contingencies Stockholders’ equity Preferred stock — — — — Common stock 602 — — 602 Additional paid-in capital 821,713 409,686 (409,686) 821,713 Accumulated earnings (deficit) (559,117) (185,096) 185,096 (559,117) Accumulated other comprehensive income (loss) 2,502 1,805 (1,805) 2,502 Total stockholders’ equity 265,700 226,395 (226,395) 265,700 Total liabilities and stockholders’ equity $ 331,909 $ 2,538,699 $ (300,357) $ 2,570,251 51 Year Ended December 31, 2022 Parent Guarantor Issuer and Subsidiaries Non-Guarantor Subsidiaries and Eliminations Par Pacific Holdings, Inc. and Subsidiaries Revenues $ — $ 7,321,656 $ 129 $ 7,321,785 Operating expenses Cost of revenues (excluding depreciation) — 6,377,494 (1,480) 6,376,014 Operating expense (excluding depreciation) — 342,209 — 342,209 Depreciation and amortization 2,131 97,448 190 99,769 Loss (gain) on sale of assets, net 27 (196) — (169) General and administrative expense (excluding depreciation) 17,882 44,514 — 62,396 Acquisition and integration costs 3,396 267 — 3,663 Total operating expenses 23,436 6,861,736 (1,290) 6,883,882 Operating income (loss) (23,436) 459,920 1,419 437,903 Other income (expense) Interest expense and financing costs, net (1) (68,655) 368 (68,288) Debt extinguishment and commitment costs — (5,329) — (5,329) Other income (expense), net (20) 634 (1) 613 Equity earnings (losses) from subsidiaries 388,008 — (388,008) — Total other income (expense), net 387,987 (73,350) (387,641) (73,004) Income (loss) before income taxes 364,551 386,570 (386,222) 364,899 Income tax benefit (expense) (1) (362) (96,995) 96,647 (710) Net income (loss) $ 364,189 $ 289,575 $ (289,575) $ 364,189 Adjusted EBITDA $ (17,551) $ 659,378 $ 1,608 $ 643,435 52 Year Ended December 31, 2021 Parent Guarantor Issuer and Subsidiaries Non-Guarantor Subsidiaries and Eliminations Par Pacific Holdings, Inc. and Subsidiaries Revenues $ — $ 4,710,039 $ 50 $ 4,710,089 Operating expenses Cost of revenues (excluding depreciation) — 4,338,474 — 4,338,474 Operating expense (excluding depreciation) — 300,386 (717) 299,669 Depreciation and amortization 2,452 91,550 239 94,241 Impairment expense — 1,838 — 1,838 Loss (gain) on sale of assets, net 15 (10,949) (53,763) (64,697) General and administrative expense (excluding depreciation) 12,435 35,661 — 48,096 Acquisition and integration costs 87 — — 87 Total operating expenses 14,989 4,756,960 (54,241) 4,717,708 Operating income (loss) (14,989) (46,921) 54,291 (7,619) Other income (expense) Interest expense and financing costs, net (2,600) (64,209) 316 (66,493) Debt extinguishment and commitment costs — (6,728) (1,416) (8,144) Gain on curtailment of pension obligation — 2,032 — 2,032 Other income (expense), net (33) (19) — (52) Equity earnings (losses) from subsidiaries (63,649) — 63,649 — Total other income (expense), net (66,282) (68,924) 62,549 (72,657) Income (loss) before income taxes (81,271) (115,845) 116,840 (80,276) Income tax benefit (expense) (1) (26) 24,835 (25,830) (1,021) Net income (loss) $ (81,297) $ (91,010) $ 91,010 $ (81,297) Adjusted EBITDA $ (12,468) $ 137,323 $ 767 $ 125,622 53 Year Ended December 31, 2020 Parent Guarantor Issuer and Subsidiaries Non-Guarantor Subsidiaries and Eliminations Par Pacific Holdings, Inc. and Subsidiaries Revenues $ — $ 3,124,870 $ — $ 3,124,870 Operating expenses Cost of revenues (excluding depreciation) — 2,947,697 — 2,947,697 Operating expense (excluding depreciation) — 282,159 (4,732) 277,427 Depreciation and amortization 2,900 86,622 514 90,036 Impairment expense — 85,806 — 85,806 General and administrative expense (excluding depreciation) 11,097 30,191 — 41,288 Acquisition and integration costs — 614 — 614 Total operating expenses 13,997 3,433,089 (4,218) 3,442,868 Operating income (loss) (13,997) (308,219) 4,218 (317,998) Other income (expense) Interest expense and financing costs, net (4,982) (61,856) (3,384) (70,222) Other income (expense), net (3) 1,052 — 1,049 Change in value of common stock warrants 4,270 — — 4,270 Equity earnings (losses) from subsidiaries (394,197) — 394,197 — Equity losses from Laramie Energy, LLC — — (46,905) (46,905) Total other income (expense), net (394,912) (60,804) 343,908 (111,808) Income (loss) before income taxes (408,909) (369,023) 348,126 (429,806) Income tax benefit (expense) (1) (177) 80,914 (60,017) 20,720 Net income (loss) $ (409,086) $ (288,109) $ 288,109 $ (409,086) Adjusted EBITDA $ (10,943) $ (46,871) $ 4,732 $ (53,082) ________________________________________________________ (1) The income tax benefit (expense) of the Parent Guarantor and Issuer and Subsidiaries is determined using the separate return method.
Biggest changeAs of December 31, 2023 Parent Guarantor Par Borrower and Subsidiaries Non-Guarantor Subsidiaries and Eliminations Par Pacific Holdings, Inc. and Subsidiaries ASSETS Current assets Cash and cash equivalents $ 10,369 $ 268,711 $ 27 $ 279,107 Restricted cash 339 — — 339 Trade accounts receivable — 367,249 — 367,249 Inventories — 1,160,395 — 1,160,395 Prepaid and other current assets 4,767 177,638 — 182,405 Due from related parties 380,159 — (380,159) — Total current assets 395,634 1,973,993 (380,132) 1,989,495 Property, plant, and equipment Property, plant, and equipment 21,350 1,552,496 3,955 1,577,801 Less accumulated depreciation and amortization (16,487) (458,616) (3,310) (478,413) Property, plant, and equipment, net 4,863 1,093,880 645 1,099,388 Long-term assets Operating lease right-of-use (“ROU”) assets 7,005 339,449 — 346,454 Refining and logistics equity investments — — 87,486 87,486 Investment in Laramie Energy, LLC — — 14,279 14,279 Investment in subsidiaries 1,070,518 — (1,070,518) — Intangible assets, net — 10,918 — 10,918 Goodwill — 126,678 2,597 129,275 Other long-term assets 726 65,323 120,606 186,655 Total assets $ 1,478,746 $ 3,610,241 $ (1,225,037) $ 3,863,950 LIABILITIES AND STOCKHOLDERS’ EQUITY Current liabilities Current maturities of long-term debt $ — $ 4,255 $ — $ 4,255 Obligations under inventory financing agreements — 594,362 — 594,362 Accounts payable 4,991 386,334 — 391,325 Accrued taxes — 40,064 — 40,064 Operating lease liabilities — 72,833 — 72,833 Other accrued liabilities 947 415,468 5,347 421,762 Due to related parties 128,922 232,803 (361,725) — Total current liabilities 134,860 1,746,119 (356,378) 1,524,601 Long-term liabilities Long-term debt, net of current maturities — 646,603 — 646,603 Finance lease liabilities — 16,693 (4,255) 12,438 Operating lease liabilities 8,462 274,055 — 282,517 Other liabilities — 119,618 (57,251) 62,367 Total liabilities 143,322 2,803,088 (417,884) 2,528,526 Commitments and contingencies Stockholders’ equity Preferred stock — — — — Common stock 597 — — 597 Additional paid-in capital 860,797 242,505 (242,505) 860,797 Accumulated earnings (deficit) 465,856 558,581 (558,581) 465,856 Accumulated other comprehensive income (loss) 8,174 6,067 (6,067) 8,174 Total stockholders’ equity 1,335,424 807,153 (807,153) 1,335,424 Total liabilities and stockholders’ equity $ 1,478,746 $ 3,610,241 $ (1,225,037) $ 3,863,950 45 As of December 31, 2022 Parent Guarantor Par Borrower and Subsidiaries Non-Guarantor Subsidiaries and Eliminations Par Pacific Holdings, Inc. and Subsidiaries ASSETS Current assets Cash and cash equivalents $ 2,547 $ 488,350 $ 28 $ 490,925 Restricted cash 331 3,670 — 4,001 Trade accounts receivable — 252,816 69 252,885 Inventories — 1,041,983 — 1,041,983 Prepaid and other current assets 2,229 89,883 (69) 92,043 Due from related parties 229,431 — (229,431) — Total current assets 234,538 1,876,702 (229,403) 1,881,837 Property, plant, and equipment Property, plant, and equipment 19,865 1,200,747 3,955 1,224,567 Less accumulated depreciation and amortization (14,967) (370,643) (3,123) (388,733) Property, plant, and equipment, net 4,898 830,104 832 835,834 Long-term assets Operating lease right-of-use (“ROU”) assets 2,649 348,112 — 350,761 Investment in subsidiaries 487,943 — (487,943) — Intangible assets, net — 13,577 — 13,577 Goodwill — 126,727 2,598 129,325 Other long-term assets 723 72,721 (4,131) 69,313 Total assets $ 730,751 $ 3,267,943 $ (718,047) $ 3,280,647 LIABILITIES AND STOCKHOLDERS’ EQUITY Current liabilities Current maturities of long-term debt $ — $ 10,956 $ — $ 10,956 Obligations under inventory financing agreements — 893,065 — 893,065 Accounts payable 4,176 147,219 — 151,395 Accrued taxes 47 32,052 — 32,099 Operating lease liabilities 787 65,294 — 66,081 Other accrued liabilities 511 639,396 587 640,494 Due to related parties 77,420 118,139 (195,559) — Total current liabilities 82,941 1,906,121 (194,972) 1,794,090 Long-term liabilities Long-term debt, net of current maturities — 494,576 — 494,576 Finance lease liabilities — 10,710 (4,399) 6,311 Operating lease liabilities 3,273 289,428 — 292,701 Other liabilities — 46,922 1,510 48,432 Total liabilities 86,214 2,747,757 (197,861) 2,636,110 Commitments and contingencies Stockholders’ equity Preferred stock — — — — Common stock 604 — — 604 Additional paid-in capital 836,491 409,686 (409,686) 836,491 Accumulated earnings (deficit) (200,687) 104,479 (104,479) (200,687) Accumulated other comprehensive income (loss) 8,129 6,021 (6,021) 8,129 Total stockholders’ equity 644,537 520,186 (520,186) 644,537 Total liabilities and stockholders’ equity $ 730,751 $ 3,267,943 $ (718,047) $ 3,280,647 46 Year Ended December 31, 2023 Parent Guarantor Par Borrower and Subsidiaries Non-Guarantor Subsidiaries and Eliminations Par Pacific Holdings, Inc. and Subsidiaries Revenues $ — $ 8,231,886 $ 69 $ 8,231,955 Operating expenses Cost of revenues (excluding depreciation) — 6,838,109 — 6,838,109 Operating expense (excluding depreciation) — 485,587 — 485,587 Depreciation and amortization 1,618 118,024 188 119,830 General and administrative expense (excluding depreciation) 29,258 62,189 — 91,447 Equity earnings from refining and logistics investments — — (11,844) (11,844) Acquisition and integration costs — 17,482 — 17,482 Par West redevelopment and other costs — 11,397 — 11,397 Loss (gain) on sale of assets, net 30 (89) — (59) Total operating expenses 30,906 7,532,699 (11,656) 7,551,949 Operating income (loss) (30,906) 699,187 11,725 680,006 Other income (expense) Interest expense and financing costs, net (24) (72,789) 363 (72,450) Debt extinguishment and commitment costs — (19,182) — (19,182) Other income (expense), net 44 (97) — (53) Equity earnings (losses) from subsidiaries 759,528 — (759,528) — Equity earnings from Laramie Energy, LLC — — 24,985 24,985 Total other income (expense), net 759,548 (92,068) (734,180) (66,700) Income (loss) before income taxes 728,642 607,119 (722,455) 613,306 Income tax benefit (expense) (1) — (153,017) 268,353 115,336 Net income (loss) $ 728,642 $ 454,102 $ (454,102) $ 728,642 Adjusted EBITDA $ (28,722) $ 709,613 $ 15,356 $ 696,247 47 Year Ended December 31, 2022 Parent Guarantor Par Borrower and Subsidiaries Non-Guarantor Subsidiaries and Eliminations Par Pacific Holdings, Inc. and Subsidiaries Revenues $ — $ 7,321,656 $ 129 $ 7,321,785 Operating expenses Cost of revenues (excluding depreciation) — 6,377,494 (1,480) 6,376,014 Operating expense (excluding depreciation) — 333,206 — 333,206 Depreciation and amortization 2,131 97,448 190 99,769 General and administrative expense (excluding depreciation) 17,882 44,514 — 62,396 Acquisition and integration costs 3,396 267 — 3,663 Par West redevelopment and other costs — 9,003 — 9,003 Loss (gain) on sale of assets, net 27 (196) — (169) Total operating expenses 23,436 6,861,736 (1,290) 6,883,882 Operating income (loss) (23,436) 459,920 1,419 437,903 Other income (expense) Interest expense and financing costs, net (1) (68,655) 368 (68,288) Debt extinguishment and commitment costs — (5,329) — (5,329) Other income (expense), net (20) 634 (1) 613 Equity earnings (losses) from subsidiaries 388,008 — (388,008) — Total other income (expense), net 387,987 (73,350) (387,641) (73,004) Income (loss) before income taxes 364,551 386,570 (386,222) 364,899 Income tax benefit (expense) (1) (362) (96,995) 96,647 (710) Net income (loss) $ 364,189 $ 289,575 $ (289,575) $ 364,189 Adjusted EBITDA $ (17,551) $ 659,378 $ 1,608 $ 643,435 48 Year Ended December 31, 2021 Parent Guarantor Par Borrower and Subsidiaries Non-Guarantor Subsidiaries and Eliminations Par Pacific Holdings, Inc. and Subsidiaries Revenues $ — $ 4,710,039 $ 50 $ 4,710,089 Operating expenses Cost of revenues (excluding depreciation) — 4,338,474 — 4,338,474 Operating expense (excluding depreciation) — 290,795 (717) 290,078 Depreciation and amortization 2,452 91,550 239 94,241 Impairment expense — 1,838 — 1,838 General and administrative expense (excluding depreciation) 12,435 35,661 — 48,096 Acquisition and integration costs 87 — — 87 Par West redevelopment and other costs — 9,591 — 9,591 Loss (gain) on sale of assets, net 15 (10,949) (53,763) (64,697) Total operating expenses 14,989 4,756,960 (54,241) 4,717,708 Operating income (loss) (14,989) (46,921) 54,291 (7,619) Other income (expense) Interest expense and financing costs, net (2,600) (64,209) 316 (66,493) Debt extinguishment and commitment costs — (6,728) (1,416) (8,144) Gain on curtailment of pension obligation — 2,032 — 2,032 Other income (expense), net (33) (19) — (52) Equity earnings (losses) from subsidiaries (63,649) — 63,649 — Total other income (expense), net (66,282) (68,924) 62,549 (72,657) Income (loss) before income taxes (81,271) (115,845) 116,840 (80,276) Income tax benefit (expense) (1) (26) 24,835 (25,830) (1,021) Net income (loss) $ (81,297) $ (91,010) $ 91,010 $ (81,297) Adjusted EBITDA $ (12,468) $ 137,323 $ 767 $ 125,622 ________________________________________________________ (1) The income tax benefit (expense) of the Parent Guarantor and Par Borrower and Subsidiaries is determined using the separate return method.
The following tables present a reconciliation of Adjusted Gross Margin to the most directly comparable GAAP financial measure, operating income (loss), on a historical basis, for selected segments, for the periods indicated (in thousands): Year ended December 31, 2022 Refining Logistics Retail Operating income $ 401,901 $ 54,049 $ 49,238 Operating expense (excluding depreciation) 245,992 14,988 81,229 Depreciation and amortization 65,472 20,579 10,971 Loss (gain) on sale of assets, net 1 (253) 56 Inventory valuation adjustment (15,712) — — RINs mark-to-market adjustments 105,760 — — Unrealized loss on derivatives 9,336 — — Adjusted Gross Margin (1) $ 812,750 $ 89,363 $ 141,494 Year ended December 31, 2021 Refining Logistics Retail Operating income (loss) $ (88,799) $ 51,159 $ 81,249 Operating expense (excluding depreciation) 213,102 14,722 71,845 Depreciation and amortization 58,258 22,044 10,880 Impairment expense 1,838 — — Loss (gain) on sale of assets, net (19,659) (19) (45,034) Inventory valuation adjustment 31,841 — — RINs mark-to-market adjustments 66,350 — — Unrealized loss on derivatives 1,517 — — Adjusted Gross Margin (1) $ 264,448 $ 87,906 $ 118,940 Year ended December 31, 2020 Refining Logistics Retail Operating income (loss) $ (331,826) $ 35,044 $ 24,211 Operating expense (excluding depreciation) 199,738 13,581 64,108 Depreciation and amortization 53,930 21,899 10,692 Impairment expense 55,989 — 29,817 Inventory valuation adjustment 9,994 — — RINs mark-to-market adjustments 81,709 — — Unrealized gain on derivatives (4,804) — — Adjusted Gross Margin (1) $ 64,730 $ 70,524 $ 128,828 ________________________________________ (1) For the years ended December 31, 2022, 2021 and 2020, there was no LIFO liquidation adjustment.
The following tables present a reconciliation of Adjusted Gross Margin to the most directly comparable GAAP financial measure, operating income (loss), on a historical basis, for selected segments, for the periods indicated (in thousands): Year ended December 31, 2023 Refining Logistics Retail Operating income $ 676,161 $ 69,744 $ 56,603 Operating expense (excluding depreciation) 373,612 24,450 87,525 Depreciation and amortization 81,017 25,122 11,462 Par’s portion of interest, taxes, and depreciation expense from refining and logistics investments 1,586 1,857 — Inventory valuation adjustment 102,710 — — Environmental obligation mark-to-market adjustments (189,783) — — Unrealized gain on derivatives (50,511) — — Loss (gain) on sale of assets, net 219 — (308) Adjusted Gross Margin (1) $ 995,011 $ 121,173 $ 155,282 37 Year ended December 31, 2022 Refining Logistics Retail Operating income $ 401,901 $ 54,049 $ 49,238 Operating expense (excluding depreciation) 236,989 14,988 81,229 Depreciation and amortization 65,472 20,579 10,971 Inventory valuation adjustment (15,712) — — Environmental obligation mark-to-market adjustments 105,760 — — Unrealized loss on derivatives 9,336 — — Par West redevelopment and other costs 9,003 — — Loss (gain) on sale of assets, net 1 (253) 56 Adjusted Gross Margin (1) $ 812,750 $ 89,363 $ 141,494 Year ended December 31, 2021 Refining Logistics Retail Operating income (loss) $ (88,799) $ 51,159 $ 81,249 Operating expense (excluding depreciation) 203,511 14,722 71,845 Depreciation and amortization 58,258 22,044 10,880 Impairment expense 1,838 — — Inventory valuation adjustment 31,841 — — Environmental obligation mark-to-market adjustments 66,350 — — Unrealized loss on derivatives 1,517 — — Par West redevelopment and other costs 9,591 — — Gain on sale of assets, net (19,659) (19) (45,034) Adjusted Gross Margin (1) $ 264,448 $ 87,906 $ 118,940 ________________________________________ (1) For the years ended December 31, 2023 and 2022, there was no impairment expense.
Year Ended December 31, 2022 2021 2020 Revenues $ 7,321,785 $ 4,710,089 $ 3,124,870 Cost of revenues (excluding depreciation) 6,376,014 4,338,474 2,947,697 Operating expense (excluding depreciation) 342,209 299,669 277,427 Depreciation and amortization 99,769 94,241 90,036 Impairment expense — 1,838 85,806 Gain on sale of assets, net (169) (64,697) — General and administrative expense (excluding depreciation) 62,396 48,096 41,288 Acquisition and integration costs 3,663 87 614 Total operating expenses 6,883,882 4,717,708 3,442,868 Operating income (loss) 437,903 (7,619) (317,998) Other income (expense) Interest expense and financing costs, net (68,288) (66,493) (70,222) Debt extinguishment and commitment costs (5,329) (8,144) — Gain on curtailment of pension obligation — 2,032 — Other income (expense), net 613 (52) 1,049 Change in value of common stock warrants — — 4,270 Equity earnings (losses) from Laramie Energy, LLC — — (46,905) Total other expense, net (73,004) (72,657) (111,808) Income (loss) before income taxes 364,899 (80,276) (429,806) Income tax benefit (expense) (710) (1,021) 20,720 Net income (loss) $ 364,189 $ (81,297) $ (409,086) 37 The following tables summarize our operating income (loss) by segment for the years ended December 31, 2022, 2021, and 2020 (in thousands).
Year Ended December 31, 2023 2022 2021 Revenues $ 8,231,955 $ 7,321,785 $ 4,710,089 Cost of revenues (excluding depreciation) 6,838,109 6,376,014 4,338,474 Operating expense (excluding depreciation) 485,587 333,206 290,078 Depreciation and amortization 119,830 99,769 94,241 Impairment expense — — 1,838 General and administrative expense (excluding depreciation) 91,447 62,396 48,096 Equity earnings from refining and logistics investments (11,844) — — Acquisition and integration costs 17,482 3,663 87 Par West redevelopment and other costs 11,397 9,003 9,591 Gain on sale of assets, net (59) (169) (64,697) Total operating expenses 7,551,949 6,883,882 4,717,708 Operating income (loss) 680,006 437,903 (7,619) Other income (expense) Interest expense and financing costs, net (72,450) (68,288) (66,493) Debt extinguishment and commitment costs (19,182) (5,329) (8,144) Gain on curtailment of pension obligation — — 2,032 Other income (expense), net (53) 613 (52) Equity earnings from Laramie Energy, LLC 24,985 — — Total other expense, net (66,700) (73,004) (72,657) Income (loss) before income taxes 613,306 364,899 (80,276) Income tax benefit (expense) 115,336 (710) (1,021) Net income (loss) $ 728,642 $ 364,189 $ (81,297) 32 The following tables summarize our operating income (loss) by segment for the years ended December 31, 2023, 2022, and 2021 (in thousands).
Year ended December 31, 2022 Refining Logistics (1) Retail Corporate, Eliminations and Other (2) Total Revenues $ 7,046,060 $ 198,821 $ 570,206 $ (493,302) $ 7,321,785 Cost of revenues (excluding depreciation) 6,332,694 109,458 428,712 (494,850) 6,376,014 Operating expense (excluding depreciation) 245,992 14,988 81,229 — 342,209 Depreciation and amortization 65,472 20,579 10,971 2,747 99,769 Loss (gain) on sale of assets, net 1 (253) 56 27 (169) General and administrative expense (excluding depreciation) — — — 62,396 62,396 Acquisition and integration costs — — — 3,663 3,663 Operating income (loss) $ 401,901 $ 54,049 $ 49,238 $ (67,285) $ 437,903 Year ended December 31, 2021 Refining Logistics (1) Retail Corporate, Eliminations and Other (2) Total Revenues $ 4,471,111 $ 184,734 $ 456,416 $ (402,172) $ 4,710,089 Cost of revenues (excluding depreciation) 4,306,371 96,828 337,476 (402,201) 4,338,474 Operating expense (excluding depreciation) 213,102 14,722 71,845 — 299,669 Depreciation and amortization 58,258 22,044 10,880 3,059 94,241 Impairment expense 1,838 — — — 1,838 Loss (gain) on sale of assets, net (19,659) (19) (45,034) 15 (64,697) General and administrative expense (excluding depreciation) — — — 48,096 48,096 Acquisition and integration costs — — — 87 87 Operating income (loss) $ (88,799) $ 51,159 $ 81,249 $ (51,228) $ (7,619) Year ended December 31, 2020 Refining Logistics (1) Retail Corporate, Eliminations and Other (2) Total Revenues $ 2,886,701 $ 180,909 $ 363,713 $ (306,453) $ 3,124,870 Cost of revenues (excluding depreciation) 2,908,870 110,385 234,885 (306,443) 2,947,697 Operating expense (excluding depreciation) 199,738 13,581 64,108 — 277,427 Depreciation and amortization 53,930 21,899 10,692 3,515 90,036 Impairment expense 55,989 — 29,817 — 85,806 General and administrative expense (excluding depreciation) — — — 41,288 41,288 Acquisition and integration costs — — — 614 614 Operating income (loss) $ (331,826) $ 35,044 $ 24,211 $ (45,427) $ (317,998) ________________________________________________________ (1) Our logistics operations consist primarily of intercompany transactions which eliminate on a consolidated basis.
Year ended December 31, 2023 Refining Logistics (1) Retail Corporate, Eliminations and Other (2) Total Revenues $ 7,969,480 $ 260,779 $ 592,480 $ (590,784) $ 8,231,955 Cost of revenues (excluding depreciation) 6,845,834 145,944 437,198 (590,867) 6,838,109 Operating expense (excluding depreciation) 373,612 24,450 87,525 — 485,587 Depreciation and amortization 81,017 25,122 11,462 2,229 119,830 General and administrative expense (excluding depreciation) — — — 91,447 91,447 Equity earnings from refining and logistics investments (7,363) (4,481) — — (11,844) Acquisition and integration costs — — — 17,482 17,482 Par West redevelopment and other costs — — — 11,397 11,397 Loss (gain) on sale of assets, net 219 — (308) 30 (59) Operating income (loss) $ 676,161 $ 69,744 $ 56,603 $ (122,502) $ 680,006 Year ended December 31, 2022 Refining Logistics (1) Retail Corporate, Eliminations and Other (2) Total Revenues $ 7,046,060 $ 198,821 $ 570,206 $ (493,302) $ 7,321,785 Cost of revenues (excluding depreciation) 6,332,694 109,458 428,712 (494,850) 6,376,014 Operating expense (excluding depreciation) 236,989 14,988 81,229 — 333,206 Depreciation and amortization 65,472 20,579 10,971 2,747 99,769 General and administrative expense (excluding depreciation) — — — 62,396 62,396 Acquisition and integration costs — — — 3,663 3,663 Par West redevelopment and other costs 9,003 — — — 9,003 Loss (gain) on sale of assets, net 1 (253) 56 27 (169) Operating income (loss) $ 401,901 $ 54,049 $ 49,238 $ (67,285) $ 437,903 Year ended December 31, 2021 Refining Logistics (1) Retail Corporate, Eliminations and Other (2) Total Revenues $ 4,471,111 $ 184,734 $ 456,416 $ (402,172) $ 4,710,089 Cost of revenues (excluding depreciation) 4,306,371 96,828 337,476 (402,201) 4,338,474 Operating expense (excluding depreciation) 203,511 14,722 71,845 — 290,078 Depreciation and amortization 58,258 22,044 10,880 3,059 94,241 Impairment expense 1,838 — — — 1,838 General and administrative expense (excluding depreciation) — — — 48,096 48,096 Acquisition and integration costs — — — 87 87 Par West redevelopment and other costs 9,591 — — — 9,591 Loss (gain) on sale of assets, net (19,659) (19) (45,034) 15 (64,697) Operating income (loss) $ (88,799) $ 51,159 $ 81,249 $ (51,228) $ (7,619) ________________________________________________________ (1) Our logistics operations consist primarily of intercompany transactions which eliminate on a consolidated basis.
The following tables present a reconciliation of Adjusted EBITDA to the most directly comparable GAAP financial measure, net income (loss), on a historical basis for the periods indicated (in thousands): Year Ended December 31, 2022 Parent Guarantor Issuer and Subsidiaries Non-Guarantor Subsidiaries and Eliminations Par Pacific Holdings, Inc. and Subsidiaries Net income (loss) $ 364,189 $ 289,575 $ (289,575) $ 364,189 Inventory valuation adjustment — (15,712) — (15,712) RINs mark-to-market adjustments — 105,760 — 105,760 Unrealized loss on derivatives — 9,336 — 9,336 Acquisition and integration costs 3,396 267 — 3,663 Debt extinguishment and commitment costs — 5,329 — 5,329 Changes in valuation allowance and other deferred tax items (1) — — — — Change in value of common stock warrants — — — — Severance costs 351 1,921 — 2,272 Impairment expense — — — — Impairments of Investments in Laramie Energy, LLC (2) — — — — Par’s share of Laramie Energy’s unrealized loss (gain) on derivatives (2) — — — — Loss (gain) on sale of assets, net 27 (196) — (169) Depreciation and amortization 2,131 97,448 190 99,769 Interest expense and financing costs, net 1 68,655 (368) 68,288 Equity losses (earnings) from Laramie Energy, LLC, excluding Par’s share of unrealized loss (gain) on derivatives — — — — Equity losses (income) from subsidiaries (388,008) — 388,008 — Income tax expense (benefit) 362 96,995 (96,647) 710 Adjusted EBITDA (3) $ (17,551) $ 659,378 $ 1,608 $ 643,435 55 Year Ended December 31, 2021 Parent Guarantor Issuer and Subsidiaries Non-Guarantor Subsidiaries and Eliminations Par Pacific Holdings, Inc. and Subsidiaries Net income (loss) $ (81,297) $ (91,010) $ 91,010 $ (81,297) Inventory valuation adjustment — 31,841 — 31,841 RINs mark-to-market adjustments — 66,350 — 66,350 Unrealized loss on derivatives — 1,517 — 1,517 Acquisition and integration costs 87 — — 87 Debt extinguishment and commitment costs — 6,728 1,416 8,144 Changes in valuation allowance and other deferred tax items (1) — — — — Change in value of common stock warrants — — — — Severance costs — 84 — 84 Impairment expense — 1,838 — 1,838 Impairments of Investment in Laramie Energy, LLC (2) — — — — Par’s share of Laramie Energy’s unrealized loss (gain) on derivatives (2) — — — — Loss (gain) on sale of assets, net 15 (10,949) (53,763) (64,697) Depreciation and amortization 2,452 91,550 239 94,241 Interest expense and financing costs, net 2,600 64,209 (316) 66,493 Equity losses (earnings) from Laramie Energy, LLC, excluding Par’s share of unrealized loss (gain) on derivatives — — — — Equity losses (income) from subsidiaries 63,649 — (63,649) — Income tax expense (benefit) 26 (24,835) 25,830 1,021 Adjusted EBITDA (3) $ (12,468) $ 137,323 $ 767 $ 125,622 56 Year Ended December 31, 2020 Parent Guarantor Issuer and Subsidiaries Non-Guarantor Subsidiaries and Eliminations Par Pacific Holdings, Inc. and Subsidiaries Net income (loss) $ (409,086) $ (288,109) $ 288,109 $ (409,086) Inventory valuation adjustment — 9,994 — 9,994 RINs mark-to-market adjustments — 81,709 — 81,709 Unrealized gain on derivatives — (4,804) — (4,804) Acquisition and integration costs — 614 — 614 Debt extinguishment and commitment costs — — — — Changes in valuation allowance and other deferred tax items (1) — — (20,896) (20,896) Change in value of common stock warrants (4,270) — — (4,270) Severance costs 157 355 — 512 Impairment expense — 85,806 — 85,806 Impairment of Investment in Laramie Energy, LLC (2) — — 45,294 45,294 Par’s share of Laramie Energy’s unrealized gain on derivatives (2) — — (1,110) (1,110) Loss (gain) on sale of assets, net — — — — Depreciation and amortization 2,900 86,622 514 90,036 Interest expense and financing costs, net 4,982 61,856 3,384 70,222 Equity losses from Laramie Energy, LLC, excluding Par’s share of unrealized gain on derivatives and impairment losses — — 2,721 2,721 Equity losses (income) from subsidiaries 394,197 — (394,197) — Income tax expense (benefit) 177 (80,914) 80,913 176 Adjusted EBITDA (3) $ (10,943) $ (46,871) $ 4,732 $ (53,082) ________________________________________________________ (1) Includes increases in (releases of) our valuation allowance associated with business combinations and changes in deferred tax assets and liabilities that are not offset by a change in the valuation allowance.
The following tables present a reconciliation of Adjusted EBITDA to the most directly comparable GAAP financial measure, net income (loss), on a historical basis for the periods indicated (in thousands): Year Ended December 31, 2023 Parent Guarantor Par Borrower and Subsidiaries Non-Guarantor Subsidiaries and Eliminations Par Pacific Holdings, Inc. and Subsidiaries Net income (loss) $ 728,642 $ 454,102 $ (454,102) $ 728,642 Inventory valuation adjustment — 102,710 — 102,710 Environmental obligation mark-to-market adjustments — (189,783) — (189,783) Unrealized loss (gain) on derivatives — (49,690) — (49,690) Par West redevelopment and other costs — 11,397 — 11,397 Acquisition and integration costs — 17,482 — 17,482 Debt extinguishment and commitment costs — 19,182 — 19,182 Severance costs 492 1,293 — 1,785 Equity losses from Laramie Energy, LLC, excluding cash distributions — — (14,279) (14,279) Loss (gain) on sale of assets, net 30 (89) — (59) Depreciation and amortization 1,618 118,024 188 119,830 Interest expense and financing costs, net, excluding unrealized interest rate derivative loss (gain) 24 71,968 (363) 71,629 Laramie Energy, LLC cash distributions to Par — — (10,706) (10,706) Par's portion of interest, taxes, and depreciation expense from refining and logistics investments — — 3,443 3,443 Equity losses (income) from subsidiaries (759,528) — 759,528 — Income tax expense (benefit) — 153,017 (268,353) (115,336) Adjusted EBITDA (1) $ (28,722) $ 709,613 $ 15,356 $ 696,247 50 Year Ended December 31, 2022 Parent Guarantor Par Borrower and Subsidiaries Non-Guarantor Subsidiaries and Eliminations Par Pacific Holdings, Inc. and Subsidiaries Net income (loss) $ 364,189 $ 289,575 $ (289,575) $ 364,189 Inventory valuation adjustment — (15,712) — (15,712) Environmental obligation mark-to-market adjustments — 105,760 — 105,760 Unrealized loss on derivatives — 9,336 — 9,336 Acquisition and integration costs 3,396 267 — 3,663 Debt extinguishment and commitment costs — 5,329 — 5,329 Severance costs 351 1,921 — 2,272 Loss (gain) on sale of assets, net 27 (196) — (169) Depreciation and amortization 2,131 97,448 190 99,769 Interest expense and financing costs, net, excluding unrealized interest rate derivative loss (gain) 1 68,655 (368) 68,288 Equity losses (income) from subsidiaries (388,008) — 388,008 — Income tax expense (benefit) 362 96,995 (96,647) 710 Adjusted EBITDA (1) $ (17,551) $ 659,378 $ 1,608 $ 643,435 Year Ended December 31, 2021 Parent Guarantor Par Borrower and Subsidiaries Non-Guarantor Subsidiaries and Eliminations Par Pacific Holdings, Inc. and Subsidiaries Net income (loss) $ (81,297) $ (91,010) $ 91,010 $ (81,297) Inventory valuation adjustment — 31,841 — 31,841 Environmental obligation mark-to-market adjustments — 66,350 — 66,350 Unrealized gain on derivatives — (1,393) — (1,393) Acquisition and integration costs 87 — — 87 Debt extinguishment and commitment costs — 6,728 1,416 8,144 Severance costs — 84 — 84 Impairment expense — 1,838 — 1,838 Loss (gain) on sale of assets, net 15 (10,949) (53,763) (64,697) Depreciation and amortization 2,452 91,550 239 94,241 Interest expense and financing costs, net, excluding unrealized interest rate derivative loss (gain) 2,600 67,119 (316) 69,403 Equity losses (income) from subsidiaries 63,649 — (63,649) — Income tax expense (benefit) 26 (24,835) 25,830 1,021 Adjusted EBITDA (1) $ (12,468) $ 137,323 $ 767 $ 125,622 ________________________________________________________ (1) Please read the Non-GAAP Performance Measures and Adjusted Net Income (Loss) and Adjusted EBITDA discussions above for information regarding the components of Adjusted Net Income (Loss) and Adjusted EBITDA.