XML 81 R33.htm IDEA: XBRL DOCUMENT v3.20.1
Reportable Segments (Tables)
3 Months Ended
Mar. 31, 2020
Segment Reporting [Abstract]  
Schedule of Revenue From External Customers
Revenue from external customers for the Company’s consolidated reportable segments were ($ in millions):
 
Quarter Ended March 31, 2020
 
IMTT
 
Atlantic
Aviation
 
MIC
Hawaii
 
Total Reportable Segments
Service revenue
 
 
 
 
 
 
 
Terminal services
$
37

 
$

 
$

 
$
37

Lease
93

 

 

 
93

Fuel

 
150

 

 
150

Hangar

 
25

 

 
25

Other
2

 
49

 

 
51

Total service revenue
$
132

 
$
224

 
$

 
$
356

Product revenue
 
 
 
 
 
 
 
Lease
$

 
$

 
$
1

 
$
1

Gas

 

 
57

 
57

Other

 

 
2

 
2

Total product revenue
$

 
$

 
$
60

 
$
60

Total revenue
$
132

 
$
224

 
$
60

 
$
416


 
Quarter Ended March 31, 2019
 
IMTT
 
Atlantic
Aviation
 
MIC
Hawaii
 
Intercompany Adjustments
 
Total Reportable Segments
Service revenue
 
 
 
 
 
 
 
 
 
Terminal services
$
24

 
$

 
$

 
$

 
$
24

Lease
135

 

 

 
(1
)
 
134

Fuel

 
181

 

 

 
181

Hangar

 
23

 

 

 
23

Other
2

 
54

 

 

 
56

Total service revenue
$
161

 
$
258

 
$

 
$
(1
)
 
$
418

Product revenue
 
 
 
 
 
 
 
 
 
Lease
$

 
$

 
$
1

 
$

 
$
1

Gas

 

 
60

 

 
60

Other

 

 
3

 

 
3

Total product revenue
$

 
$

 
$
64

 
$

 
$
64

Total revenue
$
161

 
$
258

 
$
64

 
$
(1
)
 
$
482


Schedule of EBITDA for Reportable Segments
 
Quarter Ended March 31, 2020
 
IMTT
 
Atlantic
Aviation
 
MIC
Hawaii
 
Corporate and Other
 
Total Reportable Segments
Net income (loss)
$
18

 
$
14

 
$
3

 
$
(24
)
 
$
11

Interest expense, net
15

 
19

 
3

 
5

 
42

Provision (benefit) for income taxes
7

 
5

 
2

 
(5
)
 
9

Depreciation
31

 
16

 
4

 

 
51

Amortization of intangibles
3

 
11

 

 

 
14

Fees to Manager-related party

 

 

 
7

 
7

Other non-cash expense, net
3

 
1

 
3

 

 
7

EBITDA excluding non-cash items
$
77

 
$
66

 
$
15

 
$
(17
)
 
$
141

 
Quarter Ended March 31, 2019
 
IMTT
 
Atlantic
Aviation
 
MIC
Hawaii
 
Corporate and Other
 
Total Reportable Segments
Net income (loss)
$
41

 
$
25

 
$
8

 
$
(10
)
 
$
64

Interest expense, net
13

 
19

 
3

 
4

 
39

Provision (benefit) for income taxes
16

 
9

 
3

 
(4
)
 
24

Depreciation
29

 
15

 
4

 

 
48

Amortization of intangibles
4

 
11

 

 

 
15

Fees to Manager-related party

 

 

 
8

 
8

Other non-cash expense, net
1

 

 
2

 
1

 
4

EBITDA excluding non-cash items
$
104

 
$
79

 
$
20

 
$
(1
)
 
$
202

Reconciliations of total reportable segments’ EBITDA excluding non-cash items to consolidated net income from continuing operations before income taxes were ($ in millions):
 
Quarter Ended March 31,
 
2020
 
2019
Total reportable segments EBITDA excluding non-cash items
$
141

 
$
202

Interest income

 
3

Interest expense
(42
)
 
(42
)
Depreciation
(51
)
 
(48
)
Amortization of intangibles
(14
)
 
(15
)
Fees to Manager-related party
(7
)
 
(8
)
Other expense, net
(7
)
 
(4
)
Total consolidated net income from continuing operations
   before income taxes
$
20

 
$
88


Schedule of Capital Expenditures
Capital expenditures, on a cash basis, for the Company’s reportable segments were ($ in millions):
 
Quarter Ended March 31,
 
2020
 
2019
IMTT
$
55

 
$
26

Atlantic Aviation
11

 
13

MIC Hawaii
5

 
5

Total capital expenditures of reportable segments
$
71

 
$
44


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 were ($ in millions):
 
Property, Equipment,
Land and Leasehold
Improvements, net
 
Total Assets
 
March 31,
2020
 
December 31, 2019
 
March 31,
2020
 
December 31, 2019
IMTT
$
2,337

 
$
2,323

 
$
4,098

 
$
4,172

Atlantic Aviation
568

 
567

 
1,967

 
2,060

MIC Hawaii
302

 
301

 
519

 
537

Corporate and other
13

 
11

 
1,042

 
92

Total consolidated assets
$
3,220

 
$
3,202

 
$
7,626

 
$
6,861