XML 108 R99.htm IDEA: XBRL DOCUMENT v3.7.0.1
Segment information - Segment earnings (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
May 26, 2017
Jun. 30, 2017
Jun. 30, 2016
Jun. 30, 2017
Jun. 30, 2016
Reconciliation from (losses)/earnings from continuing operations to adjusted EBITDA:          
Central costs   $ (8,511) $ (7,600) $ (17,911) $ (15,490)
Share-based compensation   (2,019) (2,034) (3,554) (3,776)
Adjusted EBITDA   46,332 38,107 45,873 46,001
Net (losses)/earnings from continuing operations   (5,064) 8,152 (23,076) 6,784
Depreciation and amortization   15,082 13,331 28,810 26,398
Gain on extinguishment of debt   0 (1,200) 0 (1,200)
Interest income   (196) (177) (342) (293)
Interest expense   7,867 7,676 15,543 15,186
Foreign currency, net   1,007 (4,871) 1,241 (7,729)
Provision for income taxes   2,142 14,335 (3,124) 4,739
Share of provision for income taxes of unconsolidated companies   1,807 1,355 2,053 2,231
EBITDA   22,645 38,601 21,105 46,116
Gain on disposal of property, plant and equipment   (150) (150) (300) (300)
Impairment of property, plant and equipment   8,216 0 8,216 0
Restructuring and other special item   2,410 (344) 3,099 185
Business acquisition costs   13,211 0 13,753 0
Cap Juluca          
Reconciliation from (losses)/earnings from continuing operations to adjusted EBITDA:          
Business acquisition costs $ 13,753        
Hotel          
Reconciliation from (losses)/earnings from continuing operations to adjusted EBITDA:          
Segment Adjusted EBITDA   42,972 36,887 54,693 52,844
Hotel | Part-owned/managed hotels          
Reconciliation from (losses)/earnings from continuing operations to adjusted EBITDA:          
Segment Adjusted EBITDA   2,505 1,652 2,764 2,320
Hotel | Europe          
Reconciliation from (losses)/earnings from continuing operations to adjusted EBITDA:          
Segment Adjusted EBITDA   30,913 26,302 22,793 20,685
Hotel | North America          
Reconciliation from (losses)/earnings from continuing operations to adjusted EBITDA:          
Segment Adjusted EBITDA   9,650 8,505 19,545 18,568
Hotel | Rest of world          
Reconciliation from (losses)/earnings from continuing operations to adjusted EBITDA:          
Segment Adjusted EBITDA   2,409 2,080 12,355 13,591
Trains and Cruises          
Reconciliation from (losses)/earnings from continuing operations to adjusted EBITDA:          
Segment Adjusted EBITDA   4,180 3,614 (53) 795
Trains and Cruises | Part-owned/managed trains          
Reconciliation from (losses)/earnings from continuing operations to adjusted EBITDA:          
Segment Adjusted EBITDA   7,205 5,588 9,934 9,308
Part owned trains and hotels          
Reconciliation from (losses)/earnings from continuing operations to adjusted EBITDA:          
Segment Adjusted EBITDA   $ 9,710 $ 7,240 $ 12,698 $ 11,628