XML 86 R72.htm IDEA: XBRL DOCUMENT v3.19.1
SCHEDULE I - Parent Company Information - Condensed Statements of Income (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2018
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 31, 2017
Sep. 30, 2017
Jun. 30, 2017
Mar. 31, 2017
Dec. 31, 2018
Dec. 31, 2017
Dec. 31, 2016
REVENUE                      
Lease rent revenue                 $ 175,609 $ 130,369 $ 119,895
Revenue                 87,009 80,189 57,091
Spare parts and equipment sales                 71,141 51,423 17,783
Gain on sale of leased equipment                 6,944 4,929 3,482
Other revenue                 7,644 7,930 9,023
Total revenue $ 118,190 $ 80,958 $ 78,702 $ 70,497 $ 63,189 $ 65,861 $ 67,844 $ 77,946 348,347 274,840 207,274
EXPENSES                      
Cost of spare parts and equipment sales                 61,025 40,848 13,293
Write-down of equipment                 10,651 24,930 9,514
General and administrative                 72,021 55,737 47,780
Technical expense                 11,142 9,729 6,993
Interest expense                 64,220 48,720 41,144
Net finance costs                 64,220 48,720 41,281
Total expenses                 295,873 245,987 185,141
Earnings from operations                 52,474 28,853 22,133
Earnings from joint ventures                 3,800 7,158 1,813
Income before income taxes                 56,274 36,011 23,946
Income tax (benefit) expense                 (13,043) 26,147 (9,877)
Net income                 43,231 62,158 14,069
Preferred stock dividends                 3,250 1,813 281
Accretion of preferred stock issuance costs                 83 46 8
Net income attributable to common shareholders $ 17,274 $ 8,834 $ 7,528 $ 6,261 $ 41,864 $ 4,939 $ 5,657 $ 7,839 39,898 60,299 13,780
Parent Company [Member]                      
REVENUE                      
Lease rent revenue                 70,269 72,580 76,283
Revenue                 27,407 46,163 30,742
Spare parts and equipment sales                 35,388 35,903 8,404
Gain on sale of leased equipment                 6,183 3,696 3,322
Other revenue                 13,624 9,881 10,660
Total revenue                 152,871 168,223 129,411
EXPENSES                      
Depreciation and amortization expense                 34,795 40,560 43,451
Cost of spare parts and equipment sales                 32,331 29,705 6,591
Write-down of equipment                 2,567 17,881 5,989
General and administrative                 52,896 42,004 39,201
Technical expense                 9,858 7,058 4,637
Net finance costs                 25,210 25,215 23,358
Total expenses                 157,657 162,423 123,227
Earnings from operations                 (4,786) 5,800 6,184
Earnings from joint ventures                 3,800 7,158 1,813
Income before income taxes                 (986) 12,958 7,997
Income tax (benefit) expense                 (280) 4,843 4,710
Equity in income of subsidiaries, net of tax of $13,323, $(30,990), and $5,168 at December 31, 2018, 2017 and 2016, respectively                 43,937 54,043 10,782
Net income                 43,231 62,158 14,069
Preferred stock dividends                 3,250 1,813 281
Accretion of preferred stock issuance costs                 83 46 8
Net income attributable to common shareholders                 $ 39,898 $ 60,299 $ 13,780