XML 42 R41.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Reportable Segments (Tables)
12 Months Ended
Dec. 31, 2019
Segment Reporting [Abstract]  
Schedule of Revenue From External Customers
Revenue from external customers for the Company’s consolidated reportable segments were ($ in millions):
 
Year Ended December 31, 2019
IMTT
 
Atlantic
Aviation
 
MIC
Hawaii
 
Intercompany
Adjustments
 
Total Reportable Segments
Service revenue
  

 
  

 
  

 
  

 
  

Terminal services
$
90

 
$

 
$

 
$

 
$
90

Lease
419

 

 

 
(3
)
 
416

Fuel

 
695

 

 

 
695

Hangar

 
95

 

 

 
95

Other
6

 
182

 

 

 
188

Total service revenue
$
515

 
$
972

 
$

 
$
(3
)
 
$
1,484

Product revenue
 
 
 
 
 
 
 
 
 
Lease
$

 
$

 
$
5

 
$

 
$
5

Gas

 

 
226

 

 
226

Other

 

 
12

 

 
12

Total product revenue
$

 
$

 
$
243

 
$

 
$
243

Total revenue
$
515

 
$
972

 
$
243

 
$
(3
)
 
$
1,727

 
Year Ended December 31, 2018
IMTT
 
Atlantic
Aviation
 
MIC
Hawaii
 
Corporate and Other
 
Intercompany
Adjustments
 
Total Reportable Segments
Service revenue
  

 
  

 
  

 
 
 
  

 
  

Terminal services
$
89

 
$

 
$

 
$

 
$

 
$
89

Lease
402

 

 

 

 
(4
)
 
398

Fuel

 
704

 

 

 

 
704

Hangar

 
88

 

 

 

 
88

Construction

 

 
43

 

 

 
43

Other
19

 
170

 
4

 

 

 
193

Total service revenue
$
510

 
$
962

 
$
47

 
$

 
$
(4
)
 
$
1,515

Product revenue
 
 
 
 
 
 
 
 
 
 
 
Lease
$

 
$

 
$
5

 
$

 
$

 
$
5

Gas

 

 
229

 

 

 
229

Other

 

 
11

 
1

 

 
12

Total product revenue
$

 
$

 
$
245

 
$
1

 
$

 
$
246

Total revenue
$
510

 
$
962

 
$
292

 
$
1

 
$
(4
)
 
$
1,761

 
Year Ended December 31, 2017
IMTT
 
Atlantic
Aviation
 
MIC
Hawaii
 
Intercompany
Adjustments
 
Total Reportable Segments
Service revenue
 
 
 
 
 
 
 
 
 
Terminal services
$
85

 
$

 
$

 
$

 
$
85

Lease
431

 

 

 
(5
)
 
426

Fuel

 
615

 

 

 
615

Hangar

 
78

 

 

 
78

Construction

 

 
54

 

 
54

Other
33

 
154

 
1

 

 
188

Total service revenue
$
549

 
$
847

 
$
55

 
$
(5
)
 
$
1,446

Product revenue
 
 
 
 
 
 
 
 
 
Lease
$

 
$

 
$
3

 
$

 
$
3

Gas

 

 
209

 

 
209

Other

 

 
11

 

 
11

Total product revenue
$

 
$

 
$
223

 
$

 
$
223

Total revenue
$
549

 
$
847

 
$
278

 
$
(5
)
 
$
1,669


Schedule of EBITDA for Reportable Segments
EBITDA excluding non-cash items for the Company’s consolidated reportable segments from continuing operations is shown in the tables below ($ in millions). Allocations of corporate expenses, intercompany fees and the tax effect have been excluded as they are eliminated in consolidation.
  
Year Ended December 31, 2019
IMTT
 
Atlantic
Aviation
 
MIC
Hawaii
 
Corporate
and Other
 
Total Reportable Segments
Net income (loss)
$
71

 
$
69

 
$
13

 
$
(52
)
 
$
101

Interest expense, net
47

 
74

 
10

 
16

 
147

Provision (benefit) for income taxes
29

 
24

 
9

 
(23
)
 
39

Depreciation
117

 
62

 
16

 

 
195

Amortization of intangibles
15

 
44

 

 

 
59

Fees to Manager - related party

 

 

 
32

 
32

Other non-cash expense, net
9

 
3

 
12

 
2

 
26

EBITDA excluding non-cash items
$
288

 
$
276

 
$
60

 
$
(25
)
 
$
599


  
Year Ended December 31, 2018
IMTT
 
Atlantic
Aviation
 
MIC
Hawaii
 
Corporate
and Other
 
Total Reportable Segments
Net income (loss)
$
63

 
$
96

 
$
(12
)
 
$
(82
)
 
$
65

Interest expense, net
46

 
25

 
8

 
33

 
112

Provision (benefit) for income taxes
36

 
35

 
(6
)
 
(15
)
 
50

Goodwill impairment

 

 
3

 

 
3

Depreciation
117

 
60

 
16

 

 
193

Amortization of intangibles
15

 
46

 
7

 

 
68

Fees to Manager - related party

 

 

 
45

 
45

Other non-cash expense, net(1)
9

 
1

 
22

 
1

 
33

EBITDA excluding non-cash items
$
286

 
$
263

 
$
38

 
$
(18
)
 
$
569

_____________
(1)
Other non-cash expense, net, includes the write-down of the Company’s investment in the mechanical contractor business at MIC Hawaii.
  
Year Ended December 31, 2017
IMTT
 
Atlantic
Aviation
 
MIC
Hawaii
 
Corporate
and Other
 
Total Reportable
Segments
Net income (loss)
$
363

 
$
124

 
$
26

 
$
(79
)
 
$
434

Interest expense, net
38

 
15

 
7

 
27

 
87

(Benefit) provision for income taxes
(209
)
 
6

 
9

 
(36
)
 
(230
)
Depreciation
113

 
51

 
14

 

 
178

Amortization of intangibles
13

 
49

 
2

 

 
64

Fees to Manager - related party

 

 

 
71

 
71

Other non-cash expense, net
8

 
2

 
3

 
1

 
14

EBITDA excluding non-cash items
$
326

 
$
247

 
$
61

 
$
(16
)
 
$
618

Reconciliation of total reportable segments’ EBITDA excluding non-cash items to consolidated net income from continuing operations before income taxes were ($ in millions):
  
Year Ended December 31,
2019
 
2018
 
2017
Total reportable segments EBITDA excluding non-cash items
$
599

 
$
569

 
$
618

Interest income
7

 
1

 

Interest expense
(154
)
 
(113
)
 
(87
)
Goodwill impairment

 
(3
)
 

Depreciation
(195
)
 
(193
)
 
(178
)
Amortization of intangibles
(59
)
 
(68
)
 
(64
)
Fees to Manager - related party
(32
)
 
(45
)
 
(71
)
Other expense, net
(26
)
 
(33
)
 
(14
)
Total consolidated net income from continuing operations
   before income taxes
$
140

 
$
115

 
$
204


Schedule of Capital Expenditures
Capital expenditures, on a cash basis, for the Company’s reportable segments were ($ in millions):
  
Year Ended December 31,
2019
 
2018
 
2017
IMTT
$
176

 
$
63

 
$
74

Atlantic Aviation
61

 
67

 
82

MIC Hawaii
20

 
23

 
29

Corporate and Other
3

 
24

 
29

Total capital expenditures of reportable segments
$
260

 
$
177

 
$
214


Schedule of Reconciliation of Assets of Reportable Segments
Property, equipment, land and leasehold improvements, net, and total assets for the Company’s reportable segments and its reconciliation to consolidated total assets as of December 31st were ($ in millions):
 
Property, Equipment,
Land and Leasehold
Improvements, net
 
Total Assets
  
2019
 
2018
 
2019
 
2018
IMTT
$
2,323

 
$
2,249

 
$
4,172

 
$
4,020

Atlantic Aviation
567

 
565

 
2,060

 
1,676

MIC Hawaii
301

 
300

 
537

 
501

Corporate and Other
11

 
27

 
92

 
599

Total assets of reportable segments
$
3,202

 
$
3,141

 
$
6,861

 
$
6,796

Assets held for sale

 

 

 
648

Total consolidated assets
$
3,202

 
$
3,141

 
$
6,861

 
$
7,444