XML 85 R73.htm IDEA: XBRL DOCUMENT v3.24.3
SEGMENT INFORMATION - Reconciliation of Adjusted Net Income to Net Income (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Sep. 30, 2024
Sep. 30, 2023
Segment Reporting Information [Line Items]        
Adjusted EBITDA $ 232,030 $ 154,218 $ 610,035 $ 434,951
Add: Non-controlling share of Adjusted EBITDA 0 0 0 0
Equity in (losses) earnings of unconsolidated entities (438) 46 (1,799) (1,669)
Less: Pro-rata share of Adjusted EBITDA from unconsolidated entities 382 (642) 1,547 (96)
Less: Internalization fee to affiliate 0 0 (300,000) 0
Less: Interest expense and dividends on preferred shares (66,272) (48,519) (185,845) (141,436)
Less: Depreciation and amortization expense (69,453) (59,380) (194,384) (157,084)
Less: Incentive allocations 0 (4,274) (7,456) (12,540)
Less: Asset impairment charges 0 0 (962) (1,220)
Less: Changes in fair value of non-hedge derivative instruments 0 0 0 0
Less: Losses on the modification or extinguishment of debt and capital lease obligations 0 0 (13,920) 0
Less: Acquisition and transaction expenses (9,341) (4,261) (23,539) (10,195)
Less: Equity-based compensation expense (1,430) (510) (2,578) (1,128)
Provision (benefit) from income taxes (7,331) (3,705) 130 (7,586)
Net income (loss) attributable to shareholders 78,147 32,973 (118,771) 101,997
Corporate and Other        
Segment Reporting Information [Line Items]        
Adjusted EBITDA (6,207) (5,929) (19,507) (16,042)
Equity in (losses) earnings of unconsolidated entities 0 0 0 0
Less: Internalization fee to affiliate     (300,000)  
Less: Asset impairment charges     0 0
Less: Acquisition and transaction expenses (4,621) (1,822) (13,318) (4,098)
Provision (benefit) from income taxes 5,975 (242)   (541)
Net income (loss) attributable to shareholders (75,237) (63,824)   (183,505)
Aviation Leasing | Operating Segments        
Segment Reporting Information [Line Items]        
Adjusted EBITDA 136,423 116,858 366,211 345,580
Equity in (losses) earnings of unconsolidated entities 0 (108) (207) (242)
Less: Internalization fee to affiliate     0  
Less: Asset impairment charges     (962) (1,220)
Less: Acquisition and transaction expenses (2,620) (2,329) (7,350) (4,960)
Provision (benefit) from income taxes (8,898) (2,332) (20,224) (4,414)
Net income (loss) attributable to shareholders 59,596 55,467   185,886
Aerospace Products | Operating Segments        
Segment Reporting Information [Line Items]        
Adjusted EBITDA 101,814 43,289 263,331 105,413
Equity in (losses) earnings of unconsolidated entities (438) 154 (1,592) (1,427)
Less: Internalization fee to affiliate     0  
Less: Asset impairment charges     0 0
Less: Acquisition and transaction expenses (2,100) (110) (2,871) (1,137)
Provision (benefit) from income taxes (4,408) (1,131) $ (11,865) (2,631)
Net income (loss) attributable to shareholders $ 93,788 $ 41,330   $ 99,616