XML 78 R67.htm IDEA: XBRL DOCUMENT v3.22.2.2
SEGMENT INFORMATION - Reconciliation of Adjusted Net Income to Net Income (Details) - USD ($)
$ in Thousands
 3 Months Ended 9 Months Ended
Sep. 30, 2022
Sep. 30, 2021
Sep. 30, 2022
Sep. 30, 2021
Segment Reporting Information [Line Items]        
Adjusted EBITDA $ 108,863 $ 92,249 $ 304,558 $ 221,455
Add: Non-controlling share of Adjusted EBITDA 0 0 0 0
Equity in losses of unconsolidated entities (358) (369) (125) (1,050)
Less: Pro-rata share of Adjusted EBITDA from unconsolidated entities 241 312 (165) 906
Less: Interest expense and dividends on preferred shares (46,962) (56,887) (152,570) (133,565)
Less: Depreciation and amortization expense (41,329) (42,681) (145,754) (127,723)
Less: Incentive allocations 0 0 0 0
Less: Asset impairment charges (4,495) (859) (128,171) (3,048)
Less: Changes in fair value of non-hedge derivative instruments 0 0 0 0
Less: Losses on the modification or extinguishment of debt and capital lease obligations (19,861) 0 (19,861) (3,254)
Less: Acquisition and transaction expenses (2,848) (6,583) (8,340) (12,626)
Less: Equity-based compensation expense 0 0 0 0
Less: Provision for income taxes (4,189) (485) (7,357) (824)
Net loss attributable to shareholders from continuing operations (10,938) (15,303) (157,785) (59,729)
Total revenues 230,365 99,174 434,120 237,352
Africa        
Segment Reporting Information [Line Items]        
Total revenues 250   1,100 235
Asia        
Segment Reporting Information [Line Items]        
Total revenues 36,812 41,656 84,627 102,795
Europe        
Segment Reporting Information [Line Items]        
Total revenues 57,380 35,709 121,161 89,108
North America        
Segment Reporting Information [Line Items]        
Total revenues 126,873 18,152 194,712 39,102
South America        
Segment Reporting Information [Line Items]        
Total revenues 9,050 3,657 32,520 6,112
Corporate and Other        
Segment Reporting Information [Line Items]        
Adjusted EBITDA (5,691) (4,742) (17,915) (17,947)
Equity in losses of unconsolidated entities 0 0 0 0
Less: Asset impairment charges 0 0 0 0
Less: Acquisition and transaction expenses (2,586) (6,349) (7,701) (11,822)
Less: Provision for income taxes (677) 0 (186) 74
Net loss attributable to shareholders from continuing operations (77,825) (69,994) (204,369) (172,467)
Total revenues 12,116 5,236 21,915 8,870
Corporate and Other | Africa        
Segment Reporting Information [Line Items]        
Total revenues 0   0 0
Corporate and Other | Asia        
Segment Reporting Information [Line Items]        
Total revenues 12,116 5,236 21,915 8,870
Corporate and Other | Europe        
Segment Reporting Information [Line Items]        
Total revenues 0 0 0 0
Corporate and Other | North America        
Segment Reporting Information [Line Items]        
Total revenues 0 0 0 0
Corporate and Other | South America        
Segment Reporting Information [Line Items]        
Total revenues 0 0 0 0
Aviation Leasing        
Segment Reporting Information [Line Items]        
Total revenues 164,848 86,208 317,994 215,198
Aviation Leasing | Operating Segments        
Segment Reporting Information [Line Items]        
Adjusted EBITDA 95,994 94,990 273,788 237,404
Equity in losses of unconsolidated entities (45) 0 753 0
Less: Asset impairment charges (4,495) (859) (128,171) (3,048)
Less: Acquisition and transaction expenses (247) (234) (624) (804)
Less: Provision for income taxes (926) (595) (2,116) (909)
Net loss attributable to shareholders from continuing operations 51,061 52,677 3,315 110,913
Total revenues 164,848 86,208 317,994 215,198
Aviation Leasing | Operating Segments | Africa        
Segment Reporting Information [Line Items]        
Total revenues 250   250 235
Aviation Leasing | Operating Segments | Asia        
Segment Reporting Information [Line Items]        
Total revenues 23,496 36,420 60,111 93,925
Aviation Leasing | Operating Segments | Europe        
Segment Reporting Information [Line Items]        
Total revenues 41,869 35,709 94,751 88,296
Aviation Leasing | Operating Segments | North America        
Segment Reporting Information [Line Items]        
Total revenues 90,183 10,422 130,362 26,630
Aviation Leasing | Operating Segments | South America        
Segment Reporting Information [Line Items]        
Total revenues 9,050 3,657 32,520 6,112
Aerospace Products        
Segment Reporting Information [Line Items]        
Total revenues 53,401 7,730 94,211 13,284
Aerospace Products | Operating Segments        
Segment Reporting Information [Line Items]        
Adjusted EBITDA 18,560 2,001 48,685 1,998
Equity in losses of unconsolidated entities (313) (369) (878) (1,050)
Less: Asset impairment charges 0 0 0 0
Less: Acquisition and transaction expenses (15) 0 (15)  
Less: Provision for income taxes (2,586) 110 (5,055) 11
Net loss attributable to shareholders from continuing operations 15,826 2,014 43,269 1,825
Total revenues 53,401 7,730 94,211 13,284
Aerospace Products | Operating Segments | Africa        
Segment Reporting Information [Line Items]        
Total revenues 0   850 0
Aerospace Products | Operating Segments | Asia        
Segment Reporting Information [Line Items]        
Total revenues 1,200 0 2,601 0
Aerospace Products | Operating Segments | Europe        
Segment Reporting Information [Line Items]        
Total revenues 15,511 0 26,410 812
Aerospace Products | Operating Segments | North America        
Segment Reporting Information [Line Items]        
Total revenues 36,690 7,730 64,350 12,472
Aerospace Products | Operating Segments | South America        
Segment Reporting Information [Line Items]        
Total revenues $ 0 $ 0 $ 0 $ 0