XML 91 R78.htm IDEA: XBRL DOCUMENT v3.20.2
SEGMENT INFORMATION - Statement of Income by Segment (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2020
Jun. 30, 2019
Jun. 30, 2020
Jun. 30, 2019
Segment Reporting Information [Line Items]        
Adjusted EBITDA $ 66,472 $ 92,696 $ 138,467 $ 157,451
Revenues        
Total revenues 94,309 149,848 207,149 264,742
Expenses        
Operating expenses 24,572 85,783 58,016 140,093
General and administrative 4,388 3,551 9,051 7,735
Acquisition and transaction expenses 3,661 2,308 6,855 3,782
Management fees and incentive allocation to affiliate 4,756 5,710 9,522 9,548
Depreciation and amortization 41,720 42,052 83,917 80,915
Asset impairment 10,476 0 10,476 0
Interest expense 21,794 25,394 44,655 46,128
Total expenses 111,367 164,798 222,492 288,201
Other income (expense)        
Equity in losses of unconsolidated entities (3,209) (169) (2,944) (553)
Gain (loss) on sale of assets, net 768 22,622 (1,051) 24,340
Loss on extinguishment of debt 0 0 (4,724) 0
Interest income 22 240 63 331
Other (expense) income (1) 4,937 32 2,334
Total other (expense) income (2,420) 27,630 (8,624) 26,452
(Loss) income from continuing operations before income taxes (19,478) 12,680 (23,967) 2,993
(Benefit from) provision for income taxes (3,750) (2,328) (3,848) (2,061)
Net (loss) income from continuing operations (15,728) 15,008 (20,119) 5,054
Dividends on preferred shares 4,079 0 8,618 0
Net loss attributable to shareholders from continuing operations (15,695) 19,588 (19,889) 12,994
Equipment Leasing        
Revenues        
Total revenues 79,834 79,200 166,283 151,652
Infrastructure        
Revenues        
Total revenues 14,475 70,648 40,866 113,090
Operating Segments        
Other income (expense)        
(Loss) income from continuing operations before income taxes      
Less: Net loss from continuing operations attributable to non-controlling interests in consolidated subsidiaries (4,112) (4,580) (8,848) (7,940)
Corporate and Other        
Segment Reporting Information [Line Items]        
Adjusted EBITDA (13,112) (5,364) (27,760) (13,907)
Revenues        
Total revenues 5,969 5,039 10,762 7,854
Expenses        
Operating expenses 5,830 3,166 11,260 6,707
General and administrative 4,388 3,551 9,051 7,735
Acquisition and transaction expenses 1,581 1,338 1,269 1,834
Management fees and incentive allocation to affiliate 4,756 5,710 9,522 9,548
Depreciation and amortization 1,979 1,706 3,943 3,415
Asset impairment 0   0  
Interest expense 19,130 20,522 38,170 37,036
Total expenses 37,664 35,993 73,215 66,275
Other income (expense)        
Equity in losses of unconsolidated entities (33) (19) (83) 18
Gain (loss) on sale of assets, net 0 0 0 0
Loss on extinguishment of debt     0  
Interest income 5 6 12 12
Other (expense) income 0 0 0 0
Total other (expense) income (28) (13) (71) 30
(Loss) income from continuing operations before income taxes (31,723) (30,967) (62,524) (58,391)
(Benefit from) provision for income taxes 200 3 203 4
Net (loss) income from continuing operations (31,923) (30,970) (62,727) (58,395)
Dividends on preferred shares 4,079   8,618  
Net loss attributable to shareholders from continuing operations (36,002) (30,970) (71,345) (58,395)
Corporate and Other | Equipment Leasing        
Revenues        
Total revenues 4,575 4,219 8,032 6,260
Corporate and Other | Infrastructure        
Revenues        
Total revenues 1,394 820 2,730 1,594
Aviation Leasing | Operating Segments | Equipment Leasing        
Segment Reporting Information [Line Items]        
Adjusted EBITDA 77,501 102,864 160,891 176,526
Revenues        
Total revenues 75,259 74,981 158,251 145,392
Expenses        
Operating expenses 4,577 3,467 8,648 10,093
General and administrative 0 0 0 0
Acquisition and transaction expenses 2,061 970 4,785 1,948
Management fees and incentive allocation to affiliate 0 0 0 0
Depreciation and amortization 32,203 33,267 64,834 63,272
Asset impairment 10,476   10,476  
Interest expense 0 0 0 0
Total expenses 49,317 37,704 88,743 75,313
Other income (expense)        
Equity in losses of unconsolidated entities (594) (242) (1,185) (443)
Gain (loss) on sale of assets, net 775 22,610 (1,044) 24,328
Loss on extinguishment of debt     0  
Interest income 17 28 29 54
Other (expense) income 0 0 0 0
Total other (expense) income 198 22,396 (2,200) 23,939
(Loss) income from continuing operations before income taxes 26,140 59,673 67,308 94,018
(Benefit from) provision for income taxes (3,427) (2,369) (3,382) (2,189)
Net (loss) income from continuing operations 29,567 62,042 70,690 96,207
Less: Net loss from continuing operations attributable to non-controlling interests in consolidated subsidiaries 0 0 0 0
Dividends on preferred shares 0   0  
Net loss attributable to shareholders from continuing operations 29,567 62,042 70,690 96,207
Jefferson Terminal        
Other income (expense)        
Loss on extinguishment of debt (4,700)      
Jefferson Terminal | Operating Segments | Infrastructure        
Segment Reporting Information [Line Items]        
Adjusted EBITDA 2,968 (2,563) 7,537 (3,853)
Revenues        
Total revenues 13,081 67,562 37,822 103,516
Expenses        
Operating expenses 12,290 74,393 34,233 113,634
General and administrative 0 0 0 0
Acquisition and transaction expenses 0 0 0 0
Management fees and incentive allocation to affiliate 0 0 0 0
Depreciation and amortization 7,160 5,519 14,386 10,675
Asset impairment 0   0  
Interest expense 2,310 4,524 5,738 8,448
Total expenses 21,760 84,436 54,357 132,757
Other income (expense)        
Equity in losses of unconsolidated entities 0 92 0 (128)
Gain (loss) on sale of assets, net (7) 12 (7) 12
Loss on extinguishment of debt     (4,724)  
Interest income 0 33 22 71
Other (expense) income (1) 50 32 (183)
Total other (expense) income (8) 187 (4,677) (228)
(Loss) income from continuing operations before income taxes (8,687) (16,687) (21,212) (29,469)
(Benefit from) provision for income taxes 74 38 209 124
Net (loss) income from continuing operations (8,761) (16,725) (21,421) (29,593)
Less: Net loss from continuing operations attributable to non-controlling interests in consolidated subsidiaries (4,020) (4,558) (8,681) (7,854)
Dividends on preferred shares 0   0  
Net loss attributable to shareholders from continuing operations (4,741) (12,167) (12,740) (21,739)
Ports and Terminals | Operating Segments | Infrastructure        
Segment Reporting Information [Line Items]        
Adjusted EBITDA (885) (2,241) (2,201) (1,315)
Revenues        
Total revenues 0 2,266 314 7,980
Expenses        
Operating expenses 1,875 4,757 3,875 9,659
General and administrative 0 0 0 0
Acquisition and transaction expenses 19 0 801 0
Management fees and incentive allocation to affiliate 0 0 0 0
Depreciation and amortization 378 1,560 754 3,553
Asset impairment 0   0  
Interest expense 354 348 747 644
Total expenses 2,626 6,665 6,177 13,856
Other income (expense)        
Equity in losses of unconsolidated entities (2,582) 0 (1,676) 0
Gain (loss) on sale of assets, net 0 0 0 0
Loss on extinguishment of debt     0  
Interest income 0 173 0 194
Other (expense) income 0 4,887 0 2,517
Total other (expense) income (2,582) 5,060 (1,676) 2,711
(Loss) income from continuing operations before income taxes (5,208) 661 (7,539) (3,165)
(Benefit from) provision for income taxes (597) 0 (878) 0
Net (loss) income from continuing operations (4,611) 661 (6,661) (3,165)
Less: Net loss from continuing operations attributable to non-controlling interests in consolidated subsidiaries (92) (22) (167) (86)
Dividends on preferred shares 0   0  
Net loss attributable to shareholders from continuing operations $ (4,519) $ 683 $ (6,494) $ (3,079)