XML 92 R79.htm IDEA: XBRL DOCUMENT v3.20.2
SEGMENT INFORMATION - Reconciliation of Adjusted Net Income to Net Income (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
Add: Non-controlling share of adjustments to Adjusted Net Income 2,101 2,785 5,451 4,938
Equity in losses of unconsolidated entities (3,209) (169) (2,944) (553)
Less: Pro-rata share of Adjusted Net Income from investments in unconsolidated entities (126) (24) 287 94
Less: Interest expense (21,794) (25,394) (44,655) (46,128)
Less: Depreciation and amortization expense (48,341) (51,006) (97,405) (98,203)
Less: Incentive allocations 0 (2,211) 0 (2,373)
Less: Asset impairment charges (10,476) 0 (10,476) 0
Less: Changes in fair value of non-hedge derivative instruments 0 3,470 (181) 250
Less: Losses on the modification or extinguishment of debt and capital lease obligations 0 0 (4,724) 0
Less: Acquisition and transaction expenses (3,661) (2,308) (6,855) (3,782)
Less: Equity-based compensation expense (411) (579) (702) (761)
Less: Provision for income taxes 3,750 2,328 3,848 2,061
Net loss attributable to shareholders from continuing operations (15,695) 19,588 (19,889) 12,994
Corporate and Other        
Segment Reporting Information [Line Items]        
Adjusted EBITDA (13,112) (5,364) (27,760) (13,907)
Equity in losses of unconsolidated entities (33) (19) (83) 18
Less: Interest expense (19,130) (20,522) (38,170) (37,036)
Less: Asset impairment charges 0   0  
Less: Acquisition and transaction expenses (1,581) (1,338) (1,269) (1,834)
Less: Provision for income taxes (200) (3) (203) (4)
Net loss attributable to shareholders from continuing operations (36,002) (30,970) (71,345) (58,395)
Aviation Leasing | Operating Segments | Equipment Leasing        
Segment Reporting Information [Line Items]        
Adjusted EBITDA 77,501 102,864 160,891 176,526
Equity in losses of unconsolidated entities (594) (242) (1,185) (443)
Less: Interest expense 0 0 0 0
Less: Asset impairment charges (10,476)   (10,476)  
Less: Acquisition and transaction expenses (2,061) (970) (4,785) (1,948)
Less: Provision for income taxes 3,427 2,369 3,382 2,189
Net loss attributable to shareholders from continuing operations 29,567 62,042 70,690 96,207
Jefferson Terminal | Operating Segments | Infrastructure        
Segment Reporting Information [Line Items]        
Adjusted EBITDA 2,968 (2,563) 7,537 (3,853)
Equity in losses of unconsolidated entities 0 92 0 (128)
Less: Interest expense (2,310) (4,524) (5,738) (8,448)
Less: Asset impairment charges 0   0  
Less: Acquisition and transaction expenses 0 0 0 0
Less: Provision for income taxes (74) (38) (209) (124)
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)
Equity in losses of unconsolidated entities (2,582) 0 (1,676) 0
Less: Interest expense (354) (348) (747) (644)
Less: Asset impairment charges 0   0  
Less: Acquisition and transaction expenses (19) 0 (801) 0
Less: Provision for income taxes 597 0 878 0
Net loss attributable to shareholders from continuing operations $ (4,519) $ 683 $ (6,494) $ (3,079)