XML 90 R78.htm IDEA: XBRL DOCUMENT v3.20.2
SEGMENT INFORMATION - Reconciliation of Adjusted Net Income to Net Income (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2020
Sep. 30, 2019
Sep. 30, 2020
Sep. 30, 2019
Segment Reporting Information [Line Items]        
Adjusted EBITDA $ 58,636 $ 112,003 $ 197,103 $ 269,454
Add: Non-controlling share of adjustments to Adjusted Net Income 1,955 2,928 7,406 7,866
Equity in losses of unconsolidated entities (2,501) (974) (5,445) (1,527)
Less: Pro-rata share of Adjusted Net Income from investments in unconsolidated entities (120) 801 167 895
Less: Interest expense (26,904) (25,190) (71,559) (71,318)
Less: Depreciation and amortization expense (52,532) (49,985) (149,937) (148,188)
Less: Incentive allocations 0 (3,736) 0 (6,109)
Less: Asset impairment charges (3,915) 0 (14,391) 0
Less: Changes in fair value of non-hedge derivative instruments 0 (4,380) (181) (4,130)
Less: Losses on the modification or extinguishment of debt and capital lease obligations 0 0 (4,724) 0
Less: Acquisition and transaction expenses (2,442) (5,343) (9,297) (9,125)
Less: Equity-based compensation expense (621) (405) (1,323) (1,166)
Less: Provision for income taxes 2,486 (872) 6,334 1,189
Net loss attributable to shareholders from continuing operations (25,958) 24,847 (45,847) 37,841
Corporate and Other        
Segment Reporting Information [Line Items]        
Adjusted EBITDA (15,437) (10,967) (43,197) (24,874)
Equity in losses of unconsolidated entities 31 73 (52) 91
Less: Interest expense (25,119) (20,794) (63,289) (57,830)
Less: Asset impairment charges 0   0  
Less: Acquisition and transaction expenses (362) (4,285) (1,631) (6,119)
Less: Provision for income taxes (40) 0 (243) (4)
Net loss attributable to shareholders from continuing operations (42,893) (41,546) (114,238) (99,941)
Aviation Leasing | Operating Segments | Equipment Leasing        
Segment Reporting Information [Line Items]        
Adjusted EBITDA 70,562 126,009 231,453 302,535
Equity in losses of unconsolidated entities (247) (885) (1,432) (1,328)
Less: Interest expense 0 0 0 0
Less: Asset impairment charges (3,915)   (14,391)  
Less: Acquisition and transaction expenses (2,060) (1,058) (6,845) (3,006)
Less: Provision for income taxes 1,873 (816) 5,255 1,373
Net loss attributable to shareholders from continuing operations 23,540 83,504 94,230 179,711
Jefferson Terminal | Operating Segments | Infrastructure        
Segment Reporting Information [Line Items]        
Adjusted EBITDA 4,348 (2,112) 11,885 (5,965)
Equity in losses of unconsolidated entities 0 (162) 0 (290)
Less: Interest expense (1,487) (3,927) (7,225) (12,375)
Less: Asset impairment charges 0   0  
Less: Acquisition and transaction expenses 0 0 0 0
Less: Provision for income taxes (3) (56) (212) (180)
Net loss attributable to shareholders from continuing operations (2,895) (13,208) (15,635) (34,947)
Ports and Terminals | Operating Segments | Infrastructure        
Segment Reporting Information [Line Items]        
Adjusted EBITDA (837) (927) (3,038) (2,242)
Equity in losses of unconsolidated entities (2,285) 0 (3,961) 0
Less: Interest expense (298) (469) (1,045) (1,113)
Less: Asset impairment charges 0   0  
Less: Acquisition and transaction expenses (20) 0 (821) 0
Less: Provision for income taxes 656 0 1,534 0
Net loss attributable to shareholders from continuing operations $ (3,710) $ (3,903) $ (10,204) $ (6,982)