XML 19 R75.htm IDEA: XBRL DOCUMENT v3.19.3
SEGMENT INFORMATION - Statement of Income by Segment (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended 9 Months Ended
Sep. 30, 2019
Sep. 30, 2018
Jun. 30, 2019
Jun. 30, 2018
Sep. 30, 2019
Sep. 30, 2018
Segment Reporting Information [Line Items]            
Adjusted EBITDA $ 114,142 $ 58,771     $ 274,562 $ 159,108
Revenues            
Total revenues 162,221 101,155     445,853 241,978
Expenses            
Operating expenses 89,368 41,667     244,049 96,839
General and administrative 6,284 4,012     15,313 12,171
Acquisition and transaction expenses 5,618 1,460     9,400 4,734
Management fees and incentive allocation to affiliate 7,378 3,846     16,926 12,080
Depreciation and amortization 43,744 34,422     125,877 96,853
Interest expense 25,488 15,142     72,263 39,870
Total expenses 177,880 100,549     483,828 262,547
Other income (expense)            
Equity in losses of unconsolidated entities (974) (442)     (1,527) (598)
Gain on sale of equipment, net 37,061 262     61,416 5,253
Interest income 121 111     452 361
Other income 1,131 737     3,465 2,074
Total other income 37,339 668     63,806 7,090
Income (loss) before income taxes 21,680 1,274     25,831 (13,479)
Provision for (benefit from) income taxes 1,004 551     (842) 1,580
Net income (loss) 20,676 723 $ 5,997 $ (15,782) 26,673 (15,059)
Less: Net loss attributable to non-controlling interests in consolidated subsidiaries (4,995) (3,855)     (12,950) (19,904)
Net income attributable to shareholders 25,671 4,578     39,623 4,845
Africa            
Revenues            
Total revenues 4,470 3,374     10,155 6,779
Asia            
Revenues            
Total revenues 29,731 25,717     83,515 54,539
Europe            
Revenues            
Total revenues 43,217 30,794     110,515 98,570
North America            
Revenues            
Total revenues 83,240 39,524     235,650 79,918
South America            
Revenues            
Total revenues 1,563 1,746     6,018 2,172
Equipment Leasing            
Revenues            
Total revenues 87,259 70,890     238,911 186,004
Infrastructure            
Revenues            
Total revenues 74,962 30,265     206,942 55,974
Other income (expense)            
Income (loss) before income taxes          
Operating Segments            
Other income (expense)            
Income (loss) before income taxes          
Corporate and Other            
Segment Reporting Information [Line Items]            
Adjusted EBITDA (11,478) (10,371)     (25,872) (25,809)
Revenues            
Total revenues 954 1,099     7,214 7,360
Expenses            
Operating expenses 3,400 3,751     7,702 10,067
General and administrative 6,284 4,012     15,313 12,171
Acquisition and transaction expenses 5,278 1,375     9,047 4,426
Management fees and incentive allocation to affiliate 7,378 3,846     16,926 12,080
Depreciation and amortization 1,846 1,627     5,066 4,855
Interest expense 20,791 10,652     57,826 26,536
Total expenses 44,977 25,263     111,880 70,135
Other income (expense)            
Equity in losses of unconsolidated entities 73 113     91 394
Gain on sale of equipment, net 0 0     0 0
Interest income 4 4     12 12
Other income 1,003 0     1,003 0
Total other income 1,080 117     1,106 406
Income (loss) before income taxes (42,943) (24,047)     (103,560) (62,369)
Provision for (benefit from) income taxes 0 0     4 2
Net income (loss) (42,943) (24,047)     (103,564) (62,371)
Less: Net loss attributable to non-controlling interests in consolidated subsidiaries 0 0     0 0
Net income attributable to shareholders (42,943) (24,047)     (103,564) (62,371)
Corporate and Other | Africa            
Revenues            
Total revenues 0 0     0 0
Corporate and Other | Asia            
Revenues            
Total revenues 954 734     7,214 6,264
Corporate and Other | Europe            
Revenues            
Total revenues 0 0     0 0
Corporate and Other | North America            
Revenues            
Total revenues 0 365     0 1,096
Corporate and Other | South America            
Revenues            
Total revenues 0 0     0 0
Aviation Leasing | Operating Segments | Equipment Leasing            
Segment Reporting Information [Line Items]            
Adjusted EBITDA 126,758 72,452     304,578 193,488
Revenues            
Total revenues 86,305 69,791     231,697 178,644
Expenses            
Operating expenses 2,473 2,115     11,272 7,412
General and administrative 0 0     0 0
Acquisition and transaction expenses 65 85     78 308
Management fees and incentive allocation to affiliate 0 0     0 0
Depreciation and amortization 33,911 26,343     97,183 73,031
Interest expense 0 0     0 0
Total expenses 36,449 28,543     108,533 80,751
Other income (expense)            
Equity in losses of unconsolidated entities (885) (192)     (1,328) (542)
Gain on sale of equipment, net 37,060 215     61,388 5,198
Interest income 31 13     85 119
Other income 0 0     0 0
Total other income 36,206 36     60,145 4,775
Income (loss) before income taxes 86,062 41,284     183,309 102,668
Provision for (benefit from) income taxes 816 540     (1,373) 1,546
Net income (loss) 85,246 40,744     184,682 101,122
Less: Net loss attributable to non-controlling interests in consolidated subsidiaries 0 0     0 (24)
Net income attributable to shareholders 85,246 40,744     184,682 101,146
Aviation Leasing | Operating Segments | Equipment Leasing | Africa            
Revenues            
Total revenues 4,470 3,374     10,155 6,779
Aviation Leasing | Operating Segments | Equipment Leasing | Asia            
Revenues            
Total revenues 28,777 24,983     76,301 48,275
Aviation Leasing | Operating Segments | Equipment Leasing | Europe            
Revenues            
Total revenues 43,217 30,794     110,515 98,570
Aviation Leasing | Operating Segments | Equipment Leasing | North America            
Revenues            
Total revenues 8,278 8,894     28,708 22,848
Aviation Leasing | Operating Segments | Equipment Leasing | South America            
Revenues            
Total revenues 1,563 1,746     6,018 2,172
Jefferson Terminal | Operating Segments | Infrastructure            
Segment Reporting Information [Line Items]            
Adjusted EBITDA (2,112) (4,064)     (5,965) (10,803)
Revenues            
Total revenues 60,537 17,836     164,053 21,639
Expenses            
Operating expenses 69,712 23,893     183,346 47,105
General and administrative 0 0     0 0
Acquisition and transaction expenses 0 0     0 0
Management fees and incentive allocation to affiliate 0 0     0 0
Depreciation and amortization 5,717 4,999     16,392 14,726
Interest expense 3,927 4,257     12,375 12,070
Total expenses 79,356 33,149     212,113 73,901
Other income (expense)            
Equity in losses of unconsolidated entities (162) (363)     (290) (450)
Gain on sale of equipment, net 0 0     12 0
Interest income 26 94     97 230
Other income 772 737     589 2,074
Total other income 636 468     408 1,854
Income (loss) before income taxes (18,183) (14,845)     (47,652) (50,408)
Provision for (benefit from) income taxes 56 11     180 32
Net income (loss) (18,239) (14,856)     (47,832) (50,440)
Less: Net loss attributable to non-controlling interests in consolidated subsidiaries (5,031) (3,759)     (12,885) (20,017)
Net income attributable to shareholders (13,208) (11,097)     (34,947) (30,423)
Jefferson Terminal | Operating Segments | Infrastructure | Africa            
Revenues            
Total revenues 0 0     0 0
Jefferson Terminal | Operating Segments | Infrastructure | Asia            
Revenues            
Total revenues 0 0     0 0
Jefferson Terminal | Operating Segments | Infrastructure | Europe            
Revenues            
Total revenues 0 0     0 0
Jefferson Terminal | Operating Segments | Infrastructure | North America            
Revenues            
Total revenues 60,537 17,836     164,053 21,639
Jefferson Terminal | Operating Segments | Infrastructure | South America            
Revenues            
Total revenues 0 0     0 0
Railroad | Operating Segments | Infrastructure            
Segment Reporting Information [Line Items]            
Adjusted EBITDA 1,901 699     4,063 5,022
Revenues            
Total revenues 10,251 8,907     30,735 28,742
Expenses            
Operating expenses 8,379 8,274     26,666 23,525
General and administrative 0 0     0 0
Acquisition and transaction expenses 275 0     275 0
Management fees and incentive allocation to affiliate 0 0     0 0
Depreciation and amortization 583 613     1,996 1,760
Interest expense 301 233     949 719
Total expenses 9,538 9,120     29,886 26,004
Other income (expense)            
Equity in losses of unconsolidated entities 0 0     0 0
Gain on sale of equipment, net 1 47     16 55
Interest income 13 0     17 0
Other income 0 0     0 0
Total other income 14 47     33 55
Income (loss) before income taxes 727 (166)     882 2,793
Provision for (benefit from) income taxes 132 0     347 0
Net income (loss) 595 (166)     535 2,793
Less: Net loss attributable to non-controlling interests in consolidated subsidiaries 116 (26)     101 231
Net income attributable to shareholders 479 (140)     434 2,562
Railroad | Operating Segments | Infrastructure | Africa            
Revenues            
Total revenues 0 0     0 0
Railroad | Operating Segments | Infrastructure | Asia            
Revenues            
Total revenues 0 0     0 0
Railroad | Operating Segments | Infrastructure | Europe            
Revenues            
Total revenues 0 0     0 0
Railroad | Operating Segments | Infrastructure | North America            
Revenues            
Total revenues 10,251 8,907     30,735 28,742
Railroad | Operating Segments | Infrastructure | South America            
Revenues            
Total revenues 0 0     0 0
Ports and Terminals | Operating Segments | Infrastructure            
Segment Reporting Information [Line Items]            
Adjusted EBITDA (927) 55     (2,242) (2,790)
Revenues            
Total revenues 4,174 3,522     12,154 5,593
Expenses            
Operating expenses 5,404 3,634     15,063 8,730
General and administrative 0 0     0 0
Acquisition and transaction expenses 0 0     0 0
Management fees and incentive allocation to affiliate 0 0     0 0
Depreciation and amortization 1,687 840     5,240 2,481
Interest expense 469 0     1,113 545
Total expenses 7,560 4,474     21,416 11,756
Other income (expense)            
Equity in losses of unconsolidated entities 0 0     0 0
Gain on sale of equipment, net 0 0     0 0
Interest income 47 0     241 0
Other income (644) 0     1,873 0
Total other income (597) 0     2,114 0
Income (loss) before income taxes (3,983) (952)     (7,148) (6,163)
Provision for (benefit from) income taxes 0 0     0 0
Net income (loss) (3,983) (952)     (7,148) (6,163)
Less: Net loss attributable to non-controlling interests in consolidated subsidiaries (80) (70)     (166) (94)
Net income attributable to shareholders (3,903) (882)     (6,982) (6,069)
Ports and Terminals | Operating Segments | Infrastructure | Africa            
Revenues            
Total revenues 0 0     0 0
Ports and Terminals | Operating Segments | Infrastructure | Asia            
Revenues            
Total revenues 0 0     0 0
Ports and Terminals | Operating Segments | Infrastructure | Europe            
Revenues            
Total revenues 0 0     0 0
Ports and Terminals | Operating Segments | Infrastructure | North America            
Revenues            
Total revenues 4,174 3,522     12,154 5,593
Ports and Terminals | Operating Segments | Infrastructure | South America            
Revenues            
Total revenues $ 0 $ 0     $ 0 $ 0