XML 38 R29.htm IDEA: XBRL DOCUMENT v3.10.0.1
Segment information - Reconciliation of adjusted EBITDA (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Sep. 30, 2018
Sep. 30, 2017
Restructuring And Related Costs [Line Items]        
Profit for the period $ 24,151 $ 15,140 $ 101,070 $ 50,383
Add back income taxes 12,169 8,436 45,891 27,422
Profit before income taxes 36,320 23,576 146,961 77,805
Add back finance costs 18,956 22,190 48,858 64,330
Add back share of profit of joint ventures (160) (142) (453) (404)
Add back other finance income (13,273) (12,263) (25,733) (33,131)
Earnings before taxes and finance income/costs (operating result (EBIT)) 41,843 33,361 169,633 108,600
Add back depreciation, amortization and impairment of intangible assets and property, plant and equipment 22,804 23,924 71,833 70,201
EBITDA 64,647 57,285 241,466 178,801
Share of profit or loss of joint ventures 160 142 453 404
Add back restructuring (income)/expenses, net 905 952 (27,580) 1,674
Add back consulting fees related to Group strategy 2,016 1,100 3,051 2,149
Add back long term incentive plan 3,552 3,110 9,505 6,319
Add back other adjustments 1,277 1,497 2,802 1,696
Adjusted EBITDA 72,557 64,086 229,697 191,043
EPA enforcement action expense $ 600 500 1,100 1,800
Catastrophic natural disaster remediation expense   $ 900 900  
License fee requirement expense     $ 1,100  
Reimbursed reassessed real estate transfer tax       $ 1,500