XML 77 R66.htm IDEA: XBRL DOCUMENT v3.20.2
Segment information - Schedule of Owned Resort EBITDA, Adjusted EBITDA and Reconciliation to Net (Loss) Income (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2020
Jun. 30, 2020
Mar. 31, 2020
Sep. 30, 2019
Jun. 30, 2019
Mar. 31, 2019
Sep. 30, 2020
Sep. 30, 2019
Owned Resort EBITDA                
Total Adjusted EBITDA $ (26,116)     $ 15,830     $ (7,195) $ 130,673
Management fees 28,736     132,825     206,946 492,644
Interest expense (19,973)     (9,936)     (61,844) (34,796)
Depreciation and amortization (22,518)     (29,417)     (69,877) (77,636)
Impairment loss (867)     0     (42,308) 0
Loss on sale of assets 0     0     (1,729) 0
Other income (expense) 224     (2,537)     1,171 (2,775)
Pre-opening expenses 0     (257)     0 (548)
Non-service cost components of net periodic pension (benefit) cost (300)     200     (1,600) 400
Net (loss) income before tax (73,305)     (28,931)     (196,855) 3,542
Income tax (provision) benefit (5,299)     (1,530)     8,237 10,025
Net (loss) income (78,604) $ (87,458) $ (22,556) (30,461) $ 1,040 $ 42,988 (188,618) 13,567
Management fees                
Owned Resort EBITDA                
Management fees 8     83     635 1,568
Yucatán Peninsula                
Owned Resort EBITDA                
Management fees 17,903     53,100     82,199 187,100
Yucatán Peninsula | Management fees                
Owned Resort EBITDA                
Management fees 0     0     0 0
Pacific Coast                
Owned Resort EBITDA                
Management fees 787     17,760     22,522 67,054
Pacific Coast | Management fees                
Owned Resort EBITDA                
Management fees 0     0     0 0
Dominican Republic                
Owned Resort EBITDA                
Management fees 2,453     14,617     38,097 70,361
Dominican Republic | Management fees                
Owned Resort EBITDA                
Management fees 0     0     0 0
Jamaica                
Owned Resort EBITDA                
Management fees 7,295     46,977     62,771 165,307
Jamaica | Management fees                
Owned Resort EBITDA                
Management fees 0     0     0 0
Operating Segments                
Owned Resort EBITDA                
Total Adjusted EBITDA (17,919)     25,873     18,952 157,624
Management fees 27,035     126,060     198,061 468,954
Operating Segments | Yucatán Peninsula                
Owned Resort EBITDA                
Total Adjusted EBITDA (1,820)     13,777     15,111 67,087
Management fees 17,351     50,996     79,689 180,981
Operating Segments | Pacific Coast                
Owned Resort EBITDA                
Total Adjusted EBITDA (2,330)     4,495     3,726 25,451
Management fees 773     17,404     21,854 65,061
Operating Segments | Dominican Republic                
Owned Resort EBITDA                
Total Adjusted EBITDA (6,296)     (1,201)     (3,388) 17,305
Management fees 2,453     14,585     38,060 70,226
Operating Segments | Jamaica                
Owned Resort EBITDA                
Total Adjusted EBITDA (7,473)     8,802     3,503 47,781
Management fees 6,458     43,075     58,458 152,686
Other corporate                
Owned Resort EBITDA                
Total Adjusted EBITDA (8,205)     (10,126)     (26,782) (28,519)
Segment Reconciling Items                
Owned Resort EBITDA                
Interest expense (19,973)     (9,936)     (61,844) (34,796)
Depreciation and amortization (22,518)     (29,417)     (69,877) (77,636)
Impairment loss (867)     0     (42,308) 0
Loss on sale of assets 0     0     (1,729) 0
Other income (expense) 224     (2,537)     1,171 (2,775)
Pre-opening expenses 0     (257)     0 (548)
Share-based compensation (1,925)     (1,850)     (7,867) (6,612)
Other tax income (expense) 170     318     (298) (484)
Transaction expenses (541)     (1,253)     (1,416) (4,493)
Severance expense (1,448)     (6)     (3,892) (139)
Non-service cost components of net periodic pension (benefit) cost (311)     177     (1,600) 352
Segment Reconciling Items | Management fees                
Owned Resort EBITDA                
Management fees $ 8     $ 83     $ 635 $ 1,568