XML 108 R95.htm IDEA: XBRL DOCUMENT v3.7.0.1
Segments - Reconciliation of Net Income to Adjusted EBITDA (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Apr. 30, 2017
Jan. 31, 2017
Oct. 31, 2016
Jul. 31, 2016
Apr. 30, 2016
Jan. 31, 2016
Oct. 31, 2015
Jul. 31, 2015
Apr. 30, 2017
Apr. 30, 2016
Apr. 30, 2015
Reconciliation of Adjusted EBITDA to Net income                      
Net income (loss) $ 14,273 $ 8,226 $ 17,224 $ 9,163 $ 8,940 $ (2,212) $ 2,825 $ 3,011 $ 48,886 $ 12,564 $ (11,697)
Income tax expense (benefit)                 22,654 12,584 (6,626)
Depreciation expense                 25,565 26,667 32,208
Amortization expense                 43,675 37,548 31,957
EBITDA                 177,091 125,853 81,228
(Gain) loss on disposal of assets                 (338) (645) 1,089
Management fee to related party                 188 2,250 2,250
Interest rate swap and cap mark-to-market                 382 19 2,494
Operating Segment                      
Reconciliation of Adjusted EBITDA to Net income                      
Adjusted EBITDA                 188,229 138,183 105,796
Reconciling items                      
Reconciliation of Adjusted EBITDA to Net income                      
Interest expense                 36,463 37,418 36,396
Interest income                 (152) (928) (1,010)
Stock appreciation rights expense                 (148) (1,988) (2,268)
Redeemable noncontrolling interests                 (3,536) (880) (1,859)
Equity-based compensation                 2,534 2,699 6,455
Severance and other permitted costs                 (157) 379 413
Transaction costs (acquisitions and other)                 2,249 3,751 2,728
Effects of fair value adjustments to inventory                 946 1,009 5,012
Secondary public offering costs                 1,385    
Debt transaction costs                 265    
EBITDA add-backs                 $ 11,138 $ 12,330 $ 24,568