XML 48 R37.htm IDEA: XBRL DOCUMENT v3.22.2
SEGMENT INFORMATION (Tables) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2022
Jun. 30, 2021
Jun. 30, 2022
Jun. 30, 2021
Segment Reporting [Abstract]        
Schedule of Segment Reporting Information, by Segment    
The following tables set forth certain information for each reportable segment:
I. For the Three Months Ended June 30, 2022
Three Months Ended June 30, 2022
Equipment LeasingInfrastructure
Aviation LeasingJefferson TerminalPorts and TerminalsTranstarCorporate and OtherTotal
Revenues
Equipment leasing revenues$108,931 $ $ $ $3,133 $112,064 
Infrastructure revenues 14,528 1,640 38,060 11,640 65,868 
Total revenues108,931 14,528 1,640 38,060 14,773 177,932 
Expenses
Operating expenses26,226 14,261 4,283 19,826 19,408 84,004 
General and administrative    5,004 5,004 
Acquisition and transaction expenses919   149 8,558 9,626 
Management fees and incentive allocation to affiliate    3,062 3,062 
Depreciation and amortization37,328 9,739 2,376 4,696 2,483 56,622 
Asset impairment886     886 
Interest expense 6,127 342 15 47,889 54,373 
Total expenses65,359 30,127 7,001 24,686 86,404 213,577 
Other income (expense)
Equity in earnings (losses) of unconsolidated entities35  (12,971) (887)(13,823)
Gain on sale of assets, net63,645     63,645 
Interest income38    552 590 
Other expense (1,291) (305) (1,596)
Total other income (expense)63,718 (1,291)(12,971)(305)(335)48,816 
Income (Loss) before income taxes107,290 (16,890)(18,332)13,069 (71,966)13,171 
Provision for (benefit from) income taxes1,963 68  2,217 (837)3,411 
Net income (loss) 105,327 (16,958)(18,332)10,852 (71,129)9,760 
Less: Net loss attributable to non-controlling interests in consolidated subsidiaries (8,135)(320) (25)(8,480)
Less: Dividends on preferred shares    6,791 6,791 
Net income (loss) attributable to shareholders$105,327 $(8,823)$(18,012)$10,852 $(77,895)$11,449 
III. For the Three Months Ended June 30, 2021
Three Months Ended June 30, 2021
Equipment LeasingInfrastructure
Aviation LeasingJefferson TerminalPorts and TerminalsTranstarCorporate and OtherTotal
Revenues
Equipment leasing revenues$78,443 $— $— $— $3,128 $81,571 
Infrastructure revenues— 11,527 2,344 — 1,473 15,344 
Total revenues78,443 11,527 2,344 — 4,601 96,915 
Expenses
Operating expenses9,145 11,777 3,828 — 6,433 31,183 
General and administrative— — — — 3,655 3,655 
Acquisition and transaction expenses836 — — — 3,563 4,399 
Management fees and incentive allocation to affiliate — — — — 4,113 4,113 
Depreciation and amortization33,732 9,315 2,216 — 2,108 47,371 
Asset impairment89 — — — — 89 
Interest expense— 3,213 295 — 33,996 37,504 
Total expenses43,802 24,305 6,339 — 53,868 128,314 
Other income
Equity in (losses) earnings of unconsolidated entities(341)— (7,015)— 204 (7,152)
Gain on sale of assets, net3,971 — 16 — — 3,987 
Loss on extinguishment of debt— — — — (3,254)(3,254)
Interest income357 — 91 — 454 
Other (expense) income— (886)— — (884)
Total other income (expense)3,987 (886)(6,908)— (3,042)(6,849)
Income (loss) before income taxes38,628 (13,664)(10,903)— (52,309)(38,248)
(Benefit from) provision for income taxes(4)59 (1,621)— (74)(1,640)
Net income (loss)38,632 (13,723)(9,282)— (52,235)(36,608)
Less: Net loss attributable to non-controlling interests in consolidated subsidiaries— (6,538)(87)— — (6,625)
Less: Dividends on preferred shares— — — — 6,551 6,551 
Net income (loss) attributable to shareholders$38,632 $(7,185)$(9,195)$— $(58,786)$(36,534)
 
Reconciliation of Operating Profit (Loss) from Segments to Consolidated    
The following table sets forth a reconciliation of Adjusted EBITDA to net income attributable to shareholders:
Three Months Ended June 30, 2022
Equipment LeasingInfrastructure
Aviation LeasingJefferson TerminalPorts and TerminalsTranstarCorporate and OtherTotal
Adjusted EBITDA$158,345 $4,158 $3,675 $18,826 $(19,677)$165,327 
Add: Non-controlling share of Adjusted EBITDA3,716 
Add: Equity in losses of unconsolidated entities(13,823)
Less: Pro-rata share of Adjusted EBITDA from unconsolidated entities(6,977)
Less: Interest expense(54,373)
Less: Depreciation and amortization expense(68,427)
Less: Incentive allocations 
Less: Asset impairment charges(886)
Less: Changes in fair value of non-hedge derivative instruments1,514 
Less: Losses on the modification or extinguishment of debt and capital lease obligations 
Less: Acquisition and transaction expenses(9,626)
Less: Equity-based compensation expense(1,585)
Less: Provision for income taxes(3,411)
Net income attributable to shareholders $11,449 
The following table sets forth a reconciliation of Adjusted EBITDA to net loss attributable to shareholders:
Three Months Ended June 30, 2021
Equipment LeasingInfrastructure
Aviation LeasingJefferson TerminalPorts and TerminalsTranstarCorporate and OtherTotal
Adjusted EBITDA$80,137 $3,555 $376 $— $(16,114)$67,954 
Add: Non-controlling share of Adjusted EBITDA3,257 
Add: Equity in income of unconsolidated entities(7,152)
Less: Pro-rata share of Adjusted EBITDA from unconsolidated entities11 
Less: Interest expense(37,504)
Less: Depreciation and amortization expense(54,168)
Less: Incentive allocations— 
Less: Asset impairment charges(89)
Less: Changes in fair value of non-hedge derivative instruments(1,391)
Less: Losses on the modification or extinguishment of debt and capital lease obligations(3,254)
Less: Acquisition and transaction expenses(4,399)
Less: Equity-based compensation expense(1,439)
Less: Benefit from income taxes1,640 
Net loss attributable to shareholders$(36,534)
The following table sets forth a reconciliation of Adjusted EBITDA to net loss attributable to shareholders:
Six Months Ended June 30, 2021
Equipment LeasingInfrastructure
Aviation LeasingJefferson TerminalPorts and TerminalsTranstarCorporate and OtherTotal
Adjusted EBITDA$140,866 $6,383 $508 $— $(32,649)$115,108 
Add: Non-controlling share of Adjusted EBITDA5,286 
Add: Equity in losses of unconsolidated entities(5,778)
Less: Pro-rata share of Adjusted EBITDA from unconsolidated entities(2,391)
Less: Interest expense(70,494)
Less: Depreciation and amortization expense(106,811)
Less: Incentive allocations— 
Less: Asset impairment charges(2,189)
Less: Changes in fair value of non-hedge derivative instruments6,573 
Less: Losses on the modification or extinguishment of debt and capital lease obligations(3,254)
Less: Acquisition and transaction expenses(6,042)
Less: Equity-based compensation expense(2,553)
Less: Benefit from income taxes1,471 
Net loss attributable to shareholders$(71,074)
 
Revenue from External Customers by Geographic Areas    
Summary information with respect to our geographic sources of revenue, based on location of customer, is as follows:
Three Months Ended June 30, 2022
Equipment LeasingInfrastructure
Aviation LeasingJefferson TerminalPorts and TerminalsTranstarCorporate and OtherTotal
Revenues
Asia$20,953 $ $ $ $3,133 $24,086 
Europe32,060     32,060 
North America40,902 14,528 1,640 38,060 11,640 106,770 
South America15,016     15,016 
Total$108,931 $14,528 $1,640 $38,060 $14,773 $177,932 
II. For the Six Months Ended June 30, 2022
Six Months Ended June 30, 2022
Equipment LeasingInfrastructure
Aviation LeasingJefferson TerminalPorts and TerminalsTranstarCorporate and OtherTotal
Revenues
Equipment leasing revenues$193,956 $ $ $ $9,799 $203,755 
Infrastructure revenues 27,574 (346)72,130 12,658 112,016 
Total revenues193,956 27,574 (346)72,130 22,457 315,771 
Expenses
Operating expenses92,428 27,384 8,166 38,889 26,053 192,920 
General and administrative    10,695 10,695 
Acquisition and transaction expenses1,949   355 13,346 15,650 
Management fees and incentive allocation to affiliate    7,226 7,226 
Depreciation and amortization76,657 19,439 4,745 9,455 4,627 114,923 
Asset impairment123,676 — —  — 123,676 
Interest expense 12,237 629 75 92,030 104,971 
Total expenses294,710 59,060 13,540 48,774 153,977 570,061 
Other income (expense)
Equity in earnings (losses) of unconsolidated entities233  (36,520) (1,549)(37,836)
Gain on sale of assets, net79,933     79,933 
Interest income203    1,043 1,246 
Other expense (1,390) (665) (2,055)
Total other income (expense)80,369 (1,390)(36,520)(665)(506)41,288 
(Loss) income before income taxes(20,385)(32,876)(50,406)22,691 (132,026)(213,002)
Provision for (benefit from) income taxes3,020 137  4,296 (556)6,897 
Net (loss) income (23,405)(33,013)(50,406)18,395 (131,470)(219,899)
Less: Net loss attributable to non-controlling interests in consolidated subsidiaries (15,271)(650) (25)(15,946)
Less: Dividends on preferred shares    13,582 13,582 
Net (loss) income attributable to shareholders$(23,405)$(17,742)$(49,756)$18,395 $(145,027)$(217,535)
The following table sets forth a reconciliation of Adjusted EBITDA to net loss attributable to shareholders:
Six Months Ended June 30, 2022
Equipment LeasingInfrastructure
Aviation LeasingJefferson TerminalPorts and TerminalsTranstarCorporate and OtherTotal
Adjusted EBITDA$205,888 $7,964 $5,044 33,473 $(35,481)$216,888 
Add: Non-controlling share of Adjusted EBITDA7,532 
Add: Equity in losses of unconsolidated entities(37,836)
Less: Pro-rata share of Adjusted EBITDA from unconsolidated entities(12,638)
Less: Interest expense(104,971)
Less: Depreciation and amortization expense(138,741)
Less: Incentive allocations 
Less: Asset impairment charges(123,676)
Less: Changes in fair value of non-hedge derivative instruments748 
Less: Losses on the modification or extinguishment of debt and capital lease obligations 
Less: Acquisition and transaction expenses(15,650)
Less: Equity-based compensation expense(2,294)
Less: Provision for income taxes(6,897)
Net loss attributable to shareholders$(217,535)
Summary information with respect to our geographic sources of revenue, based on location of customer, is as follows:
Six Months Ended June 30, 2022
Equipment LeasingInfrastructure
Aviation LeasingJefferson TerminalPorts and TerminalsTranstarCorporate and OtherTotal
Revenues
Africa$850 $ $ $ $ $850 
Asia38,016    9,799 47,815 
Europe64,036     64,036 
North America66,674 27,574 (346)72,130 12,658 178,690 
South America24,380     24,380 
Total$193,956 $27,574 $(346)$72,130 $22,457 $315,771 
Summary information with respect to our geographic sources of revenue, based on location of customer, is as follows:
Three Months Ended June 30, 2021
Equipment LeasingInfrastructure
Aviation LeasingJefferson TerminalPorts and TerminalsTranstarCorporate and OtherTotal
Revenues
Africa$235 $— $— $— $— $235 
Asia32,479 — — — 3,128 35,607 
Europe30,662 — — — — 30,662 
North America13,358 11,527 2,344 — 1,473 28,702 
South America1,709 — — — — 1,709 
Total$78,443 $11,527 $2,344 $— $4,601 $96,915 
 
Long-lived Assets by Geographic Areas     Summary information with respect to our geographic sources of revenue, based on location of customer, is as follows:
Six Months Ended June 30, 2021
Equipment LeasingInfrastructure
Aviation LeasingJefferson TerminalPorts and TerminalsTranstarCorporate and OtherTotal
Revenues
Africa$235 $— $— $— $— $235 
Asia57,503 — — — 3,634 61,137 
Europe53,401 — — — — 53,401 
North America20,950 22,246 10,440 — 3,200 56,836 
South America2,455 — — — — 2,455 
Total$134,544 $22,246 $10,440 $— $6,834 $174,064 
June 30, 2022
Equipment LeasingInfrastructure
Aviation LeasingJefferson TerminalPorts and TerminalsTranstarCorporate and OtherTotal
Property, plant and equipment and leasing equipment, net
Africa$21,253 $ $ $ $ $21,253 
Asia275,387    176,114 451,501 
Europe688,800     688,800 
North America321,148 874,719 280,733 469,654 9,336 1,955,590 
South America369,487     369,487 
Total$1,676,075 $874,719 $280,733 $469,654 $185,450 $3,486,631 
December 31, 2021
Equipment LeasingInfrastructure
Aviation LeasingJefferson TerminalPorts and TerminalsTranstarCorporate and OtherTotal
Property, plant and equipment and leasing equipment, net
Asia$368,298 $— $— $— $175,313 $543,611 
Europe839,555 — — — — 839,555 
North America265,203 786,566 280,210 481,826 5,003 1,818,808 
South America245,532 — — — — 245,532 
Total$1,718,588 $786,566 $280,210 $481,826 $180,316 $3,447,506 
 
Reconciliation of Other Significant Reconciling Items from Segments to Consolidated     . Balance Sheet and Location of Long-Lived Assets
The following tables sets forth summarized balance sheet information and the geographic location of property, plant and equipment and leasing equipment, net:
June 30, 2022
Equipment LeasingInfrastructure
Aviation LeasingJefferson TerminalPorts and TerminalsTranstarCorporate and OtherTotal
Total assets$2,124,335 $1,304,515 $331,843 $748,210 $373,245 $4,882,148 
Debt, net 704,410 25,000  2,768,156 3,497,566 
Total liabilities150,085 835,714 236,890 110,761 2,859,427 4,192,877 
Non-controlling interests in equity of consolidated subsidiaries (16,799)1,559 897 4,740 (9,603)
Total equity1,974,250 468,801 94,953 637,449 (2,486,182)689,271 
Total liabilities and equity$2,124,335 $1,304,515 $331,843 $748,210 $373,245 $4,882,148 
December 31, 2021
Equipment LeasingInfrastructure
Aviation LeasingJefferson TerminalPorts and TerminalsTranstarCorporate and OtherTotal
Total assets$2,098,979 $1,284,432 $316,899 $762,294 $401,250 $4,863,854 
Debt, net— 693,624 25,000 — 2,501,587 3,220,211 
Total liabilities214,564 820,725 50,651 109,325 2,544,489 3,739,754 
Non-controlling interests in equity of consolidated subsidiaries— (2,604)1,888 — 524 (192)
Total equity1,884,415 463,707 266,248 652,969 (2,143,239)1,124,100 
Total liabilities and equity$2,098,979 $1,284,432 $316,899 $762,294 $401,250 $4,863,854 
 
Adjusted EBITDA $ 165,327 $ 67,954 $ 216,888 $ 115,108