XML 75 R63.htm IDEA: XBRL DOCUMENT v3.8.0.1
Segment Reporting - Reconciliation of Adjusted EBITDA (Details) - USD ($)
$ in Thousands
 3 Months Ended
Mar. 31, 2018
Mar. 31, 2017
Segment Reporting Information [Line Items]    
Loss from continuing operations before income tax $ (7,255) $ (17,253)
Interest expense, net 11,719 22,077
Depreciation and amortization 26,281 18,661
Currency losses (gains), net 1,024 (2,002)
Restructuring costs 628 284
Integration costs 2,630  
Stock compensation expense 121  
Other expense 344 179
Adjusted EBITDA 35,492 21,946
Operating Segments | Modular – US    
Segment Reporting Information [Line Items]    
Loss from continuing operations before income tax (5,308) (5,530)
Interest expense, net 11,160 15,559
Depreciation and amortization 22,892 15,163
Currency losses (gains), net 157 (1,599)
Restructuring costs 618 0
Integration costs 2,630  
Stock compensation expense 121  
Other expense 342 90
Adjusted EBITDA 32,612 23,683
Operating Segments | Modular – Other North America    
Segment Reporting Information [Line Items]    
Loss from continuing operations before income tax (1,947) (1,016)
Interest expense, net 559 1,178
Depreciation and amortization 3,389 3,142
Currency losses (gains), net 867 (187)
Restructuring costs 10 0
Integration costs 0  
Stock compensation expense 0  
Other expense 2 2
Adjusted EBITDA $ 2,880 3,119
Corporate & Other    
Segment Reporting Information [Line Items]    
Loss from continuing operations before income tax   (10,707)
Interest expense, net   5,340
Depreciation and amortization   356
Currency losses (gains), net   (216)
Restructuring costs   284
Other expense   87
Adjusted EBITDA   $ (4,856)