XML 97 R81.htm IDEA: XBRL DOCUMENT v3.24.0.1
SEGMENT INFORMATION - Reconciliation of Adjusted Net Income to Net Income (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2023
Dec. 31, 2022
Dec. 31, 2021
Segment Reporting Information [Line Items]      
Adjusted EBITDA $ 597,282 $ 428,097 $ 322,828
Add: Non-controlling share of Adjusted EBITDA 0 0 0
Equity in losses of unconsolidated entities (1,606) (369) (1,403)
Less: Pro-rata share of Adjusted EBITDA from unconsolidated entities (310) (40) 1,203
Less: Interest expense and dividends on preferred shares (193,434) (196,358) (179,775)
Less: Depreciation and amortization expense (213,641) (190,031) (175,718)
Less: Incentive allocations (17,116) (3,489) 0
Asset impairment (2,121) (137,219) (10,463)
Less: Changes in fair value of non-hedge derivative instruments 0 0 0
Less: Losses on the modification or extinguishment of debt and capital lease obligations 0 (19,859) (3,254)
Less: Acquisition and transaction expenses (15,194) (13,207) (17,911)
Less: Equity-based compensation expense (1,638) 0 0
(Benefit from) provision for income taxes 59,800 (5,300) (3,126)
Net income (loss) attributable to shareholders from continuing operations 212,022 (137,775) (67,619)
Operating Segments | Aviation Leasing      
Segment Reporting Information [Line Items]      
Adjusted EBITDA 467,388 380,145 321,446
Equity in losses of unconsolidated entities (148) 740 0
Asset impairment (2,121) (137,219) (10,463)
Less: Acquisition and transaction expenses (7,150) (1,923) (982)
(Benefit from) provision for income taxes 36,193 (2,502) (2,073)
Net income (loss) attributable to shareholders from continuing operations 291,603 56,944 140,272
Operating Segments | Aerospace Products      
Segment Reporting Information [Line Items]      
Adjusted EBITDA 160,009 74,345 22,745
Equity in losses of unconsolidated entities (1,458) (1,109) (1,403)
Asset impairment 0 0 0
Less: Acquisition and transaction expenses (1,722) (243) 0
(Benefit from) provision for income taxes 24,440 (2,961) (1,135)
Net income (loss) attributable to shareholders from continuing operations 180,177 70,659 21,344
Corporate and Other      
Segment Reporting Information [Line Items]      
Adjusted EBITDA (30,115) (26,393) (21,363)
Equity in losses of unconsolidated entities 0 0 0
Asset impairment 0 0 0
Less: Acquisition and transaction expenses (6,322) (11,041) (16,929)
(Benefit from) provision for income taxes (833) 163 82
Net income (loss) attributable to shareholders from continuing operations $ (259,758) $ (265,378) $ (229,235)