XML 75 R64.htm IDEA: XBRL DOCUMENT v3.22.2
SEGMENT INFORMATION - Reconciliation of Adjusted Net Income to Net Income (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2022
Jun. 30, 2021
Jun. 30, 2022
Jun. 30, 2021
Segment Reporting Information [Line Items]        
Adjusted EBITDA $ 165,327 $ 67,954 $ 216,888 $ 115,108
Add: Non-controlling share of adjustments to Adjusted Net Income 3,716 3,257 7,532 5,286
Equity in losses of unconsolidated entities (13,823) (7,152) (37,836) (5,778)
Less: Pro-rata share of Adjusted EBITDA from unconsolidated entities (6,977) 11 (12,638) (2,391)
Less: Interest expense (54,373) (37,504) (104,971) (70,494)
Less: Depreciation and amortization expense (68,427) (54,168) (138,741) (106,811)
Less: Incentive allocations 0 0 0 0
Less: Asset impairment charges (886) (89) (123,676) (2,189)
Less: Changes in fair value of non-hedge derivative instruments 1,514 (1,391) 748 6,573
Less: Losses on the modification or extinguishment of debt and capital lease obligations 0 (3,254) 0 (3,254)
Less: Acquisition and transaction expenses (9,626) (4,399) (15,650) (6,042)
Less: Equity-based compensation expense (1,585) (1,439) (2,294) (2,553)
Less: Benefit from income taxes (3,411) 1,640 (6,897) 1,471
Net income attributable to shareholders 11,449 (36,534) (217,535) (71,074)
Corporate and Other        
Segment Reporting Information [Line Items]        
Adjusted EBITDA (19,677) (16,114) (35,481) (32,649)
Equity in losses of unconsolidated entities (887) 204 (1,549) 376
Less: Interest expense (47,889) (33,996) (92,030) (65,504)
Less: Asset impairment charges 0 0 0 0
Less: Acquisition and transaction expenses (8,558) (3,563) (13,346) (4,010)
Less: Benefit from income taxes 837 74 556 74
Net income attributable to shareholders (77,895) (58,786) (145,027) (109,152)
Aviation Leasing | Operating Segments | Equipment Leasing        
Segment Reporting Information [Line Items]        
Adjusted EBITDA 158,345 80,137 205,888 140,866
Equity in losses of unconsolidated entities 35 (341) 233 (681)
Less: Interest expense 0 0 0 0
Less: Asset impairment charges (886) (89) (123,676) (2,189)
Less: Acquisition and transaction expenses (919) (836) (1,949) (2,032)
Less: Benefit from income taxes (1,963) 4 (3,020) 46
Net income attributable to shareholders 105,327 38,632 (23,405) 55,404
Jefferson Terminal | Operating Segments | Infrastructure        
Segment Reporting Information [Line Items]        
Adjusted EBITDA 4,158 3,555 7,964 6,383
Equity in losses of unconsolidated entities 0 0 0 0
Less: Interest expense (6,127) (3,213) (12,237) (4,416)
Less: Asset impairment charges 0 0 0 0
Less: Acquisition and transaction expenses 0 0 0 0
Less: Benefit from income taxes (68) (59) (137) (116)
Net income attributable to shareholders (8,823) (7,185) (17,742) (11,968)
Ports and Terminals | Operating Segments | Infrastructure        
Segment Reporting Information [Line Items]        
Adjusted EBITDA 3,675 376 5,044 508
Equity in losses of unconsolidated entities (12,971) (7,015) (36,520) (5,473)
Less: Interest expense (342) (295) (629) (574)
Less: Asset impairment charges 0 0 0 0
Less: Acquisition and transaction expenses 0 0 0 0
Less: Benefit from income taxes 0 1,621 0 1,467
Net income attributable to shareholders (18,012) (9,195) (49,756) (5,358)
Transtar | Operating Segments | Infrastructure        
Segment Reporting Information [Line Items]        
Adjusted EBITDA 18,826 0 33,473 0
Equity in losses of unconsolidated entities 0 0 0 0
Less: Interest expense (15) 0 (75) 0
Less: Asset impairment charges 0 0 0 0
Less: Acquisition and transaction expenses (149) 0 (355) 0
Less: Benefit from income taxes (2,217) 0 (4,296) 0
Net income attributable to shareholders $ 10,852 $ 0 $ 18,395 $ 0