XML 117 R100.htm IDEA: XBRL DOCUMENT v3.22.0.1
SEGMENT INFORMATION (Reconciliation of Adjusted Net Income to Net Income) (Details) - USD ($)
$ in Thousands
 12 Months Ended
Dec. 31, 2021
Dec. 31, 2020
Dec. 31, 2019
Dec. 31, 2016
Segment Reporting Information [Line Items]        
Adjusted EBITDA $ 336,315 $ 243,306 $ 503,408  
Add: Non-controlling share of Adjusted EBITDA 12,508 9,637 9,859  
Equity in losses of unconsolidated entities (12,734) (5,039) (2,375)  
Less: Pro-rata share of Adjusted EBITDA from unconsolidated entities (27,892) (1,208) 1,387  
Less: Interest expense (171,036) (98,206) (95,585)  
Less: Depreciation and amortization expense (229,734) (202,746) (199,185)  
Less: Incentive allocations 0 0 (21,231)  
Less: Asset impairment charges (10,463) (33,978) (4,726) $ 4,726
Less: Changes in fair value of non-hedge derivative instruments 2,220 (181) (4,555)  
Less: Losses on the modification or extinguishment of debt and capital lease obligations (3,254) (11,667) 0  
Less: Acquisition and transaction expenses (21,941) (9,868) (17,623)  
Less: Equity-based compensation expense (4,038) (2,325) (1,509)  
(Benefit from) provision for income taxes 1,057 5,905 (17,810)  
Net income (loss) attributable to shareholders from continuing operations (128,992) (106,370) 150,055  
Corporate and Other        
Segment Reporting Information [Line Items]        
Adjusted EBITDA (64,433) (58,964) (34,590)  
Equity in losses of unconsolidated entities 98 115 (62)  
Less: Interest expense (155,024) (87,445) (77,684)  
Less: Asset impairment charges 0 0   0
Less: Acquisition and transaction expenses (15,260) (2,274) (3,974)  
(Benefit from) provision for income taxes 75 (420) 0  
Net income (loss) attributable to shareholders from continuing operations (245,887) (163,732) (144,791)  
Operating Segments | Equipment Leasing | Aviation Leasing        
Segment Reporting Information [Line Items]        
Adjusted EBITDA 340,613 288,752 429,398  
Equity in losses of unconsolidated entities (1,403) (1,932) (1,829)  
Less: Interest expense 0 0 0  
Less: Asset impairment charges (10,463) (33,978)   0
Less: Acquisition and transaction expenses (3,840) (6,687) (8,641)  
(Benefit from) provision for income taxes (935) 4,812 (2,826)  
Net income (loss) attributable to shareholders from continuing operations 157,225 88,649 258,779  
Operating Segments | Infrastructure | Jefferson Terminal        
Segment Reporting Information [Line Items]        
Adjusted EBITDA 10,631 16,118 (6,160)  
Equity in losses of unconsolidated entities 0 0 (292)  
Less: Interest expense (14,812) (9,426) (16,189)  
Less: Asset impairment charges 0 0   0
Less: Acquisition and transaction expenses 0 0 0  
(Benefit from) provision for income taxes (230) (278) (284)  
Net income (loss) attributable to shareholders from continuing operations (31,434) (19,684) (44,052)  
Operating Segments | Infrastructure | Ports and Terminals        
Segment Reporting Information [Line Items]        
Adjusted EBITDA 21,375 (2,600) 114,760  
Equity in losses of unconsolidated entities (11,429) (3,222) (192)  
Less: Interest expense (1,147) (1,335) (1,712)  
Less: Asset impairment charges 0 0   $ (4,726)
Less: Acquisition and transaction expenses 0 (907) (5,008)  
(Benefit from) provision for income taxes 3,749 1,791 (14,700)  
Net income (loss) attributable to shareholders from continuing operations (24,209) (11,603) 80,119  
Operating Segments | Infrastructure | Transtar        
Segment Reporting Information [Line Items]        
Adjusted EBITDA 28,129 0 0  
Equity in losses of unconsolidated entities 0 0 0  
Less: Interest expense (53) 0 0  
Less: Asset impairment charges 0 0 0  
Less: Acquisition and transaction expenses (2,841) 0 0  
(Benefit from) provision for income taxes (1,602) 0 0  
Net income (loss) attributable to shareholders from continuing operations $ 15,313 $ 0 $ 0