XML 137 R124.htm IDEA: XBRL DOCUMENT v3.8.0.1
Segment information - Segment Earnings (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Segment Reporting, Reconciling Item for Operating Profit (Loss) from Segment to Consolidated      
Central costs $ (33,324) $ (30,763) $ (34,369)
Share-based compensation (5,809) (7,637) (9,752)
Adjusted EBITDA 124,032 128,163 119,471
Net (losses)/earnings from continuing operations (45,070) 35,401 17,388
Depreciation and amortization 62,852 52,396 50,513
Gain on extinguishment of debt 0 (1,200) 0
Interest income [1] (1,058) (853) (926)
Interest expense 32,455 29,155 32,101
Foreign currency, net 3,034 (9,186) 5,016
Provision for income taxes 6,554 16,368 17,041
Share of (benefit from)/provision for income taxes of unconsolidated companies (4,451) 5,650 1,466
EBITDA 54,316 127,731 122,599
Restructuring and other special items 11,715 363 7,351
Acquisition related costs 14,032 0 0
(Loss)/gain on disposal of property, plant and equipment and equity method investments 153 (938) (20,275)
Impairment of goodwill and property, plant and equipment 13,716 1,007 9,796
Impairment of assets in unconsolidated companies 30,100 0 0
Owned hotels      
Segment Reporting, Reconciling Item for Operating Profit (Loss) from Segment to Consolidated      
Segment Adjusted EBITDA 127,975 130,039 129,432
Part owned trains and hotels      
Segment Reporting, Reconciling Item for Operating Profit (Loss) from Segment to Consolidated      
Segment Adjusted EBITDA 30,770 32,206 26,961
Europe | Owned hotels      
Segment Reporting, Reconciling Item for Operating Profit (Loss) from Segment to Consolidated      
Segment Adjusted EBITDA 73,687 67,590 66,349
North America | Owned hotels      
Segment Reporting, Reconciling Item for Operating Profit (Loss) from Segment to Consolidated      
Segment Adjusted EBITDA 29,814 29,334 31,788
Rest of world | Owned hotels      
Segment Reporting, Reconciling Item for Operating Profit (Loss) from Segment to Consolidated      
Segment Adjusted EBITDA 24,474 33,115 31,295
Owned trains and cruises | Owned trains and cruises      
Segment Reporting, Reconciling Item for Operating Profit (Loss) from Segment to Consolidated      
Segment Adjusted EBITDA 4,420 4,318 7,199
Part-owned/managed hotels | Part owned trains and hotels      
Segment Reporting, Reconciling Item for Operating Profit (Loss) from Segment to Consolidated      
Segment Adjusted EBITDA 6,782 6,299 7,115
Part-owned/managed trains | Part owned trains and hotels      
Segment Reporting, Reconciling Item for Operating Profit (Loss) from Segment to Consolidated      
Segment Adjusted EBITDA $ 23,988 $ 25,907 $ 19,846
[1] Includes interest income from related parties of $0, $0, and $301,000, respectively