XML 93 R83.htm IDEA: XBRL DOCUMENT v3.10.0.1
Segment information - Schedule of Adjusted EBITDA and Reconciliation to Net Income (Loss) (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2018
Jun. 30, 2017
Jun. 30, 2018
Jun. 30, 2017
Adjusted EBITDA:        
Total consolidated Adjusted EBITDA $ 41,317 $ 41,019 $ 115,876 $ 115,492
Management fees 145,572 140,598 322,419 314,665
Less:        
Other (income) expense, net (378) 239 1,446 1,313
Loss on extinguishment of debt 0 12,526 0 12,526
Add:        
Interest expense (5,632) (14,073) (27,514) (28,088)
Depreciation and amortization (15,882) (13,875) (31,571) (26,285)
Net income (loss) before tax 13,465 (4,239) 44,865 36,988
Income tax benefit (provision) 3,356 (6,291) (6,227) (19,879)
Net income (loss) 16,821 (10,530) 38,638 17,109
Management fees        
Adjusted EBITDA:        
Management fees 55 0 351 0
Yucatàn Peninsula        
Adjusted EBITDA:        
Management fees 65,676 70,933 146,960 153,678
Yucatàn Peninsula | Management fees        
Adjusted EBITDA:        
Management fees 0   0  
Pacific Coast        
Adjusted EBITDA:        
Management fees 20,310 23,720 50,378 53,061
Pacific Coast | Management fees        
Adjusted EBITDA:        
Management fees 0   0  
Dominican Republic        
Adjusted EBITDA:        
Management fees 31,496 30,937 71,913 70,796
Dominican Republic | Management fees        
Adjusted EBITDA:        
Management fees 0   0  
Jamaica        
Adjusted EBITDA:        
Management fees 27,965 15,008 52,352 37,130
Jamaica | Management fees        
Adjusted EBITDA:        
Management fees 0   0  
Operating Segments        
Adjusted EBITDA:        
Total consolidated Adjusted EBITDA 49,951 49,020 132,534 131,302
Management fees 141,707 137,413 314,211 307,923
Operating Segments | Yucatàn Peninsula        
Adjusted EBITDA:        
Total consolidated Adjusted EBITDA 25,726 29,176 65,330 72,246
Management fees 63,667 68,927 142,938 149,675
Operating Segments | Pacific Coast        
Adjusted EBITDA:        
Total consolidated Adjusted EBITDA 6,550 9,212 20,458 23,484
Management fees 19,815 23,073 48,870 51,505
Operating Segments | Dominican Republic        
Adjusted EBITDA:        
Total consolidated Adjusted EBITDA 9,586 8,364 28,013 25,803
Management fees 31,496 30,938 71,913 70,796
Operating Segments | Jamaica        
Adjusted EBITDA:        
Total consolidated Adjusted EBITDA 8,089 2,268 18,733 9,769
Management fees 26,729 14,475 50,490 35,947
Other corporate - unallocated        
Adjusted EBITDA:        
Total consolidated Adjusted EBITDA (8,689) (8,001) (17,009) (15,810)
Segment Reconciling Items        
Adjusted EBITDA:        
Management fees 125 0 816 0
Less:        
Other (income) expense, net (378) 239 1,446 1,313
Share-based compensation 2,104 960 3,890 960
Loss on extinguishment of debt 0 12,526 0 12,526
Transaction expenses 3,887 3,300 6,231 9,300
Severance expense 0 442 0 442
Other tax expense 427 247 858 423
Jamaica delayed opening accrual reversal 0 (111) (342) (111)
Non-service cost components of net periodic pension benefit (cost) 298 (293) (157) (722)
Add:        
Interest expense (5,632) (14,073) (27,514) (28,088)
Depreciation and amortization (15,882) (13,875) (31,571) (26,285)
Segment Reconciling Items | Management fees        
Adjusted EBITDA:        
Management fees $ 55 $ 0 $ 351 $ 0