Delaware
|
|
32-0434238
|
(State or other jurisdiction of incorporation or organization)
|
|
(I.R.S. Employer Identification No.)
|
|
|
|
1345 Avenue of the Americas,
New York, NY
|
|
10105
|
(Address of principal executive offices)
|
|
(Zip Code)
|
|
||
(Registrant’s telephone number, including area code)
(212) 798-6100
|
Title of each class:
|
|
Name of exchange on which registered:
|
Class A common shares
|
|
New York Stock Exchange (NYSE)
|
Large accelerated filer
þ
|
Accelerated filer
¨
|
Non-accelerated filer
¨
|
Smaller reporting company
¨
|
Emerging Growth Company
¨
|
|
PART I
|
|
|
||
Item 1.
|
||
Item 1A.
|
||
Item 1B.
|
||
Item 2.
|
||
Item 3.
|
||
Item 4.
|
||
|
PART II
|
|
Item 5.
|
||
Item 6.
|
||
Item 7.
|
||
Item 7A.
|
||
Item 8.
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
Item 9.
|
||
Item 9A.
|
||
Item 9B.
|
||
|
PART III
|
|
Item 10.
|
||
Item 11.
|
||
Item 12.
|
||
Item 13.
|
||
Item 14.
|
||
|
PART IV
|
|
Item 15.
|
||
Item 16.
|
•
|
changes in economic conditions generally and specifically in our industry sectors, and other risks relating to the global economy;
|
•
|
reductions in cash flows received from our assets, as well as contractual limitations on the use of our aviation assets to secure debt for borrowed money;
|
•
|
our ability to take advantage of acquisition opportunities at favorable prices;
|
•
|
a lack of liquidity surrounding our assets, which could impede our ability to vary our portfolio in an appropriate manner;
|
•
|
the relative spreads between the yield on the assets we acquire and the cost of financing;
|
•
|
adverse changes in the financing markets we access affecting our ability to finance our acquisitions;
|
•
|
customer defaults on their obligations;
|
•
|
our ability to renew existing contracts and win additional contracts with existing or potential customers;
|
•
|
the availability and cost of capital for future acquisitions;
|
•
|
concentration of a particular type of asset or in a particular sector;
|
•
|
competition within the aviation, energy, intermodal transport and rail sectors;
|
•
|
the competitive market for acquisition opportunities;
|
•
|
risks related to operating through joint ventures or partnerships or through consortium arrangements;
|
•
|
obsolescence of our assets or our ability to sell, re-lease or re-charter our assets;
|
•
|
exposure to uninsurable losses and force majeure events;
|
•
|
infrastructure operations may require substantial capital expenditures;
|
•
|
the legislative/regulatory environment and exposure to increased economic regulation;
|
•
|
exposure to the oil and gas industry’s volatile oil and gas prices;
|
•
|
difficulties in obtaining effective legal redress in jurisdictions in which we operate with less developed legal systems;
|
•
|
our ability to maintain our exemption from registration under the Investment Company Act of 1940 and the fact that maintaining such exemption imposes limits on our operations;
|
•
|
our ability to successfully utilize leverage in connection with our investments;
|
•
|
foreign currency risk and risk management activities;
|
•
|
effectiveness of our internal control over financial reporting;
|
•
|
exposure to environmental risks, including increasing environmental legislation and the broader impacts of climate change;
|
•
|
changes in interest rates and/or credit spreads, as well as the success of any hedging strategy we may undertake in relation to such changes;
|
•
|
actions taken by national, state, or provincial governments, including nationalization, or the imposition of new taxes, could materially impact the financial performance or value of our assets;
|
•
|
our dependence on our Manager and its professionals and actual, potential or perceived conflicts of interest in our relationship with our Manager;
|
•
|
effects of the recently completed merger of Fortress Investment Group LLC with affiliates of SoftBank Group Corp.;
|
•
|
volatility in the market price of our common shares;
|
•
|
the inability to pay dividends to our shareholders in the future; and
|
•
|
other risks described in the “Risk Factors” section of this report.
|
•
|
Jefferson Terminal, Railroad and Ports and Terminals are included in our Infrastructure Business; Aviation Leasing, Offshore Energy and Shipping Containers are included in our Equipment Leasing Business.
|
Aviation Assets
|
Widebody
|
|
Narrowbody
|
|
Total
|
|||
Aircraft
|
|
|
|
|
|
|||
Assets at January 1, 2017
|
7
|
|
|
19
|
|
|
26
|
|
Purchases
|
3
|
|
|
22
|
|
|
25
|
|
Sales
|
(1
|
)
|
|
(2
|
)
|
|
(3
|
)
|
Assets at December 31, 2017
|
9
|
|
|
39
|
|
|
48
|
|
|
|
|
|
|
|
|||
Engines
|
|
|
|
|
|
|||
Assets at January 1, 2017
|
38
|
|
|
28
|
|
|
66
|
|
Purchases
|
28
|
|
|
30
|
|
|
58
|
|
Sales
|
(9
|
)
|
|
(5
|
)
|
|
(14
|
)
|
Assets at December 31, 2017
|
57
|
|
|
53
|
|
|
110
|
|
•
|
general demand for the type of assets that we purchase;
|
•
|
general macroeconomic conditions, including market prices for commodities that our assets may serve;
|
•
|
geopolitical events, including war, prolonged armed conflict and acts of terrorism;
|
•
|
outbreaks of communicable diseases and natural disasters;
|
•
|
governmental regulation;
|
•
|
interest rates;
|
•
|
the availability of credit;
|
•
|
restructurings and bankruptcies of companies in the industries in which we operate, including our customers;
|
•
|
manufacturer production levels and technological innovation;
|
•
|
manufacturers merging or exiting the industry or ceasing to produce certain asset types;
|
•
|
retirement and obsolescence of the assets that we own;
|
•
|
our railroad infrastructure may be damaged, including by flooding and railroad derailments;
|
•
|
increases in supply levels of assets in the market due to the sale or merging of operating lessors; and
|
•
|
reintroduction of previously unused or dormant assets into the industries in which we operate.
|
•
|
terrorist acts, armed hostilities, war and civil disturbances;
|
•
|
acts of piracy;
|
•
|
significant governmental influence over many aspects of local economies;
|
•
|
seizure, nationalization or expropriation of property or equipment;
|
•
|
repudiation, nullification, modification or renegotiation of contracts;
|
•
|
limitations on insurance coverage, such as war risk coverage, in certain areas;
|
•
|
political unrest;
|
•
|
foreign and U.S. monetary policy and foreign currency fluctuations and devaluations;
|
•
|
the inability to repatriate income or capital;
|
•
|
complications associated with repairing and replacing equipment in remote locations;
|
•
|
import-export quotas, wage and price controls, imposition of trade barriers;
|
•
|
U.S. and foreign sanctions or trade embargoes;
|
•
|
restrictions on the transfer of funds into or out of countries in which we operate;
|
•
|
compliance with U.S. Treasury sanctions regulations restricting doing business with certain nations or specially designated nationals;
|
•
|
regulatory or financial requirements to comply with foreign bureaucratic actions;
|
•
|
compliance with applicable anti-corruption laws and regulations;
|
•
|
changing taxation policies, including confiscatory taxation;
|
•
|
other forms of government regulation and economic conditions that are beyond our control; and
|
•
|
governmental corruption.
|
•
|
competition from market participants;
|
•
|
general economic and/or industry trends, including pricing for the products or services offered by our operating businesses;
|
•
|
the issuance and/or continued availability of necessary permits, licenses, approvals and agreements from governmental agencies and third parties as are required to construct and operate such businesses;
|
•
|
changes or deficiencies in the design or construction of development projects;
|
•
|
unforeseen engineering, environmental or geological problems;
|
•
|
potential increases in construction and operating costs due to changes in the cost and availability of fuel, power, materials and supplies;
|
•
|
the availability and cost of skilled labor and equipment;
|
•
|
our ability to enter into additional satisfactory agreements with contractors and to maintain good relationships with these contractors in order to construct development projects within our expected cost parameters and time frame, and the ability of those contractors to perform their obligations under the contracts and to maintain their creditworthiness;
|
•
|
potential liability for injury or casualty losses which are not covered by insurance;
|
•
|
potential opposition from non-governmental organizations, environmental groups, local or other groups which may delay or prevent development activities;
|
•
|
local and economic conditions;
|
•
|
changes in legal requirements; and
|
•
|
force majeure events, including catastrophes and adverse weather conditions.
|
•
|
merge, consolidate or transfer all, or substantially all, of our assets;
|
•
|
incur additional debt or issue preferred shares;
|
•
|
make certain investments or acquisitions;
|
•
|
create liens on our or our subsidiaries’ assets;
|
•
|
sell assets;
|
•
|
make distributions on or repurchase our shares;
|
•
|
enter into transactions with affiliates; and
|
•
|
create dividend restrictions and other payment restrictions that affect our subsidiaries.
|
•
|
meet the terms and maturities of our existing and future debt facilities;
|
•
|
purchase new assets or refinance existing assets;
|
•
|
fund our working capital needs and maintain adequate liquidity; and
|
•
|
finance other growth initiatives.
|
•
|
a shift in our investor base;
|
•
|
our quarterly or annual earnings, or those of other comparable companies;
|
•
|
actual or anticipated fluctuations in our operating results;
|
•
|
changes in accounting standards, policies, guidance, interpretations or principles;
|
•
|
announcements by us or our competitors of significant investments, acquisitions or dispositions;
|
•
|
the failure of securities analysts to cover our common shares;
|
•
|
changes in earnings estimates by securities analysts or our ability to meet those estimates;
|
•
|
the operating and share price performance of other comparable companies;
|
•
|
overall market fluctuations;
|
•
|
general economic conditions; and
|
•
|
developments in the markets and market sectors in which we participate.
|
|
2017
|
|
2016
|
||||||||||||||||||||
|
High
|
|
Low
|
|
Dividends Declared
(1)
|
|
High
|
|
Low
|
|
Dividends Declared
(1)
|
||||||||||||
First Quarter
|
$
|
15.91
|
|
|
$
|
13.31
|
|
|
$
|
0.33
|
|
|
$
|
11.54
|
|
|
$
|
8.65
|
|
|
$
|
0.33
|
|
Second Quarter
|
$
|
16.70
|
|
|
$
|
14.25
|
|
|
$
|
0.33
|
|
|
$
|
11.00
|
|
|
$
|
8.92
|
|
|
$
|
0.33
|
|
Third Quarter
|
$
|
18.41
|
|
|
$
|
15.61
|
|
|
$
|
0.33
|
|
|
$
|
12.69
|
|
|
$
|
8.95
|
|
|
$
|
0.33
|
|
Fourth Quarter
|
$
|
20.08
|
|
|
$
|
17.42
|
|
|
$
|
0.33
|
|
|
$
|
13.95
|
|
|
$
|
11.35
|
|
|
$
|
0.33
|
|
|
|
Equity Compensation Plan Information
|
||||||||
Plan category
|
|
Number of securities to be issued upon exercise of outstanding options, warrants, and rights
|
|
Weighted-average exercise price of outstanding options, warrants, and rights
|
|
Number of securities remaining available for future issuance under equity compensation plans
(1)
|
||||
Equity compensation plans approved by security holders
|
|
15,000
|
|
|
$
|
16.98
|
|
|
29,985,000
|
|
Equity compensation plans not approved by security holders
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Total
|
|
15,000
|
|
|
|
|
29,985,000
|
|
(in whole dollars)
|
|
|
||||||||||||||
Index
|
|
May 15,
2015
|
|
December 31, 2015
|
|
December 31, 2016
|
|
December 31, 2017
|
||||||||
Fortress Transportation & Infrastructure Investors LLC
|
|
$
|
100.00
|
|
|
$
|
68.91
|
|
|
$
|
91.78
|
|
|
$
|
148.90
|
|
S&P Midcap 400
|
|
$
|
100.00
|
|
|
$
|
94.29
|
|
|
$
|
113.85
|
|
|
$
|
132.34
|
|
Dow Jones US Transportation Services
|
|
$
|
100.00
|
|
|
$
|
74.79
|
|
|
$
|
94.62
|
|
|
$
|
122.87
|
|
Alerian Index
|
|
$
|
100.00
|
|
|
$
|
72.09
|
|
|
$
|
86.59
|
|
|
$
|
83.21
|
|
|
Year Ended December 31,
|
||||||||||||||||||
|
2017
|
|
2016
|
|
2015
|
|
2014
|
|
2013
|
||||||||||
|
(in thousands except share and per share data)
|
||||||||||||||||||
Revenues
|
|
|
|
|
|
|
|
|
|
||||||||||
Equipment leasing revenues
|
|
|
|
|
|
|
|
|
|
||||||||||
Lease income
|
$
|
99,536
|
|
|
$
|
69,736
|
|
|
$
|
64,883
|
|
|
$
|
27,681
|
|
|
$
|
9,284
|
|
Maintenance revenue
|
65,651
|
|
|
28,697
|
|
|
17,286
|
|
|
5,964
|
|
|
2,242
|
|
|||||
Finance lease income
|
1,536
|
|
|
2,723
|
|
|
8,747
|
|
|
10,013
|
|
|
7,781
|
|
|||||
Other revenue
|
3,277
|
|
|
793
|
|
|
1,827
|
|
|
326
|
|
|
223
|
|
|||||
Total equipment leasing revenues
|
170,000
|
|
|
101,949
|
|
|
92,743
|
|
|
43,984
|
|
|
19,530
|
|
|||||
Infrastructure revenues
|
|
|
|
|
|
|
|
|
|
||||||||||
Lease income
|
1,111
|
|
|
32
|
|
|
4,620
|
|
|
1,325
|
|
|
—
|
|
|||||
Rail revenues
|
32,607
|
|
|
30,837
|
|
|
25,550
|
|
|
9,969
|
|
|
—
|
|
|||||
Terminal services revenues
|
10,229
|
|
|
15,902
|
|
|
13,655
|
|
|
2,652
|
|
|
—
|
|
|||||
Other revenue
|
3,712
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Total infrastructure revenues
|
47,659
|
|
|
46,771
|
|
|
43,825
|
|
|
13,946
|
|
|
—
|
|
|||||
Total revenues
|
217,659
|
|
|
148,720
|
|
|
136,568
|
|
|
57,930
|
|
|
19,530
|
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Expenses
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating expenses
|
92,385
|
|
|
66,169
|
|
|
68,793
|
|
|
27,223
|
|
|
3,157
|
|
|||||
General and administrative
|
14,570
|
|
|
12,314
|
|
|
7,568
|
|
|
2,007
|
|
|
805
|
|
|||||
Acquisition and transaction expenses
|
7,306
|
|
|
6,316
|
|
|
5,683
|
|
|
11,450
|
|
|
260
|
|
|||||
Management fees and incentive allocation to affiliate
|
15,732
|
|
|
16,742
|
|
|
15,018
|
|
|
5,463
|
|
|
2,211
|
|
|||||
Depreciation and amortization
|
88,110
|
|
|
60,210
|
|
|
45,308
|
|
|
15,998
|
|
|
3,909
|
|
|||||
Interest expense
|
38,827
|
|
|
18,957
|
|
|
19,311
|
|
|
5,872
|
|
|
2,816
|
|
|||||
Total expenses
|
256,930
|
|
|
180,708
|
|
|
161,681
|
|
|
68,013
|
|
|
13,158
|
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Other income (expense)
|
|
|
|
|
|
|
|
|
|
||||||||||
Equity in (loss) earnings of unconsolidated entities
|
(1,601
|
)
|
|
(5,992
|
)
|
|
(6,956
|
)
|
|
6,093
|
|
|
10,325
|
|
|||||
Gain on sale of assets, net
|
18,281
|
|
|
5,941
|
|
|
3,419
|
|
|
7,576
|
|
|
8,559
|
|
|||||
Loss on extinguishment of debt
|
(2,456
|
)
|
|
(1,579
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Asset impairment
|
—
|
|
|
(7,450
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Interest income
|
688
|
|
|
136
|
|
|
579
|
|
|
186
|
|
|
23
|
|
|||||
Other income
|
3,073
|
|
|
602
|
|
|
26
|
|
|
20
|
|
|
—
|
|
|||||
Total other income (expense)
|
17,985
|
|
|
(8,342
|
)
|
|
(2,932
|
)
|
|
13,875
|
|
|
18,907
|
|
|||||
(Loss) income before income taxes
|
(21,286
|
)
|
|
(40,330
|
)
|
|
(28,045
|
)
|
|
3,792
|
|
|
25,279
|
|
|||||
Provision for income taxes
|
1,954
|
|
|
268
|
|
|
586
|
|
|
874
|
|
|
—
|
|
|||||
Net (loss) income
|
(23,240
|
)
|
|
(40,598
|
)
|
|
(28,631
|
)
|
|
2,918
|
|
|
25,279
|
|
|||||
Less: Net (loss) income attributable to non-controlling interest in consolidated subsidiaries
|
(23,374
|
)
|
|
(20,534
|
)
|
|
(16,805
|
)
|
|
(4,862
|
)
|
|
458
|
|
|||||
Net income (loss) attributable to shareholders
|
$
|
134
|
|
|
$
|
(20,064
|
)
|
|
$
|
(11,826
|
)
|
|
$
|
7,780
|
|
|
$
|
24,821
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Earnings (Loss) per Share:
|
|
|
|
|
|
|
|
|
|
||||||||||
Basic
|
$
|
—
|
|
|
$
|
(0.26
|
)
|
|
$
|
(0.18
|
)
|
|
$
|
0.15
|
|
|
$
|
0.46
|
|
Diluted
|
$
|
—
|
|
|
$
|
(0.26
|
)
|
|
$
|
(0.18
|
)
|
|
$
|
0.15
|
|
|
$
|
0.46
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
||||||||||||||||||
|
2017
|
|
2016
|
|
2015
|
|
2014
|
|
2013
|
||||||||||
|
(in thousands except share and per share data)
|
||||||||||||||||||
Weighted Average Shares Outstanding:
|
|
|
|
|
|
|
|
|
|
||||||||||
Basic
|
75,766,811
|
|
|
75,738,698
|
|
|
67,039,439
|
|
|
53,502,873
|
|
|
53,502,873
|
|
|||||
Diluted
|
75,766,811
|
|
|
75,738,698
|
|
|
67,039,439
|
|
|
53,502,873
|
|
|
53,502,873
|
|
|||||
Dividends declared per share of common stock
|
$
|
1.32
|
|
|
$
|
1.32
|
|
|
$
|
0.48
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Balance Sheet data:
|
|
|
|
|
|
|
|
|
|
||||||||||
Total Assets
|
$
|
1,955,806
|
|
|
$
|
1,547,312
|
|
|
$
|
1,644,805
|
|
|
$
|
1,399,821
|
|
|
$
|
278,031
|
|
Debt, net
|
$
|
703,264
|
|
|
$
|
259,512
|
|
|
$
|
266,221
|
|
|
$
|
587,948
|
|
|
$
|
72,772
|
|
Total Liabilities
|
$
|
920,731
|
|
|
$
|
381,632
|
|
|
$
|
354,119
|
|
|
$
|
686,324
|
|
|
$
|
82,147
|
|
Total Equity
|
$
|
1,035,075
|
|
|
$
|
1,165,680
|
|
|
$
|
1,290,686
|
|
|
$
|
713,497
|
|
|
$
|
195,884
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Cash Flow data:
|
|
|
|
|
|
|
|
|
|
||||||||||
Net cash provided by (used in):
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating activities
|
$
|
68,497
|
|
|
$
|
30,903
|
|
|
$
|
23,528
|
|
|
$
|
(31,551
|
)
|
|
$
|
11,913
|
|
Investing activities
|
$
|
(440,230
|
)
|
|
$
|
(213,098
|
)
|
|
$
|
(239,921
|
)
|
|
$
|
(571,416
|
)
|
|
$
|
(87,765
|
)
|
Financing activities
|
$
|
363,078
|
|
|
$
|
(131,453
|
)
|
|
$
|
575,971
|
|
|
$
|
617,856
|
|
|
$
|
78,964
|
|
•
|
Commercial air travel and air freight activity have historically been long-term growth sectors and are tied to the underlying demand for passenger and freight movement. We continue to see strong demand for aviation related assets.
|
•
|
Offshore energy service equipment refers to vessels supporting the extraction, processing and transportation of oil and natural gas from deposits located beneath the sea floor. The recent oil price decline has led to oil and gas companies reducing and deferring spending decisions, creating an oversupply of offshore energy assets, and in turn, lower day-rates, utilization and earnings for offshore service companies.
|
•
|
The intermodal transport market includes the efficient movement of goods throughout multiple modes of transportation, making it possible to move cargo from a point of origin to a final destination without repeated unpacking and repacking. Over the last year, new container prices have increased substantially, which has led to a rebound in lease rates and residual values from the lows of 2015 and 2016.
|
•
|
Rail refers to the railroad industry, which has increased its share of freight ton-miles compared to other forms of freight transportation over the past quarter century. This infrastructure, most of which was originally established over 100 years ago, represents a limited supply of assets and a difficult-to-replicate network. We continue to see increased volumes and efficiencies on our network since our investment in CMQR in 2014.
|
•
|
Land-based infrastructure refers to facilities that enable the storage, unloading, loading and movement of crude oil and refined products from producers to end users, such as refineries. Customers of land-based infrastructure typically purchase capacity on a take-or-pay basis, and the economics of these assets directly relate to the volume of throughput.
|
|
Year Ended
December 31, |
|
Change
|
||||||||
|
2017
|
|
2016
|
|
|||||||
|
(in thousands)
|
||||||||||
Revenues
|
|
||||||||||
Equipment leasing revenues
|
|
|
|
|
|
||||||
Lease income
|
$
|
99,536
|
|
|
$
|
69,736
|
|
|
$
|
29,800
|
|
Maintenance revenue
|
65,651
|
|
|
28,697
|
|
|
36,954
|
|
|||
Finance lease income
|
1,536
|
|
|
2,723
|
|
|
(1,187
|
)
|
|||
Other revenue
|
3,277
|
|
|
793
|
|
|
2,484
|
|
|||
Total equipment leasing revenues
|
170,000
|
|
|
101,949
|
|
|
68,051
|
|
|||
Infrastructure revenues
|
|
|
|
|
|
||||||
Lease income
|
1,111
|
|
|
32
|
|
|
1,079
|
|
|||
Rail revenues
|
32,607
|
|
|
30,837
|
|
|
1,770
|
|
|||
Terminal services revenues
|
10,229
|
|
|
15,902
|
|
|
(5,673
|
)
|
|||
Other revenue
|
3,712
|
|
|
—
|
|
|
3,712
|
|
|||
Total infrastructure revenues
|
47,659
|
|
|
46,771
|
|
|
888
|
|
|||
Total revenues
|
217,659
|
|
|
148,720
|
|
|
68,939
|
|
|||
|
|
|
|
|
|
|
Year Ended
December 31, |
|
Change
|
||||||||
|
2017
|
|
2016
|
|
|||||||
|
(in thousands)
|
||||||||||
Expenses
|
|
|
|
|
|
||||||
Operating expenses
|
92,385
|
|
|
66,169
|
|
|
26,216
|
|
|||
General and administrative
|
14,570
|
|
|
12,314
|
|
|
2,256
|
|
|||
Acquisition and transaction expenses
|
7,306
|
|
|
6,316
|
|
|
990
|
|
|||
Management fees and incentive allocation to affiliate
|
15,732
|
|
|
16,742
|
|
|
(1,010
|
)
|
|||
Depreciation and amortization
|
88,110
|
|
|
60,210
|
|
|
27,900
|
|
|||
Interest expense
|
38,827
|
|
|
18,957
|
|
|
19,870
|
|
|||
Total expenses
|
256,930
|
|
|
180,708
|
|
|
76,222
|
|
|||
|
|
|
|
|
|
||||||
Other income (expense)
|
|
|
|
|
|
||||||
Equity in losses of unconsolidated entities
|
(1,601
|
)
|
|
(5,992
|
)
|
|
4,391
|
|
|||
Gain on sale of assets, net
|
18,281
|
|
|
5,941
|
|
|
12,340
|
|
|||
Loss on extinguishment of debt
|
(2,456
|
)
|
|
(1,579
|
)
|
|
(877
|
)
|
|||
Asset impairment
|
—
|
|
|
(7,450
|
)
|
|
7,450
|
|
|||
Interest income
|
688
|
|
|
136
|
|
|
552
|
|
|||
Other income
|
3,073
|
|
|
602
|
|
|
2,471
|
|
|||
Total other income (expense)
|
17,985
|
|
|
(8,342
|
)
|
|
26,327
|
|
|||
Loss before income taxes
|
(21,286
|
)
|
|
(40,330
|
)
|
|
19,044
|
|
|||
Provision for income taxes
|
1,954
|
|
|
268
|
|
|
1,686
|
|
|||
Net loss
|
(23,240
|
)
|
|
(40,598
|
)
|
|
17,358
|
|
|||
Less: Net loss attributable to non-controlling interest in consolidated subsidiaries
|
(23,374
|
)
|
|
(20,534
|
)
|
|
(2,840
|
)
|
|||
Net income (loss) attributable to shareholders
|
$
|
134
|
|
|
$
|
(20,064
|
)
|
|
$
|
20,198
|
|
Add: Provision for income taxes
|
1,954
|
|
|
268
|
|
|
1,686
|
|
|||
Add: Equity-based compensation expense (income)
|
1,343
|
|
|
(3,672
|
)
|
|
5,015
|
|
|||
Add: Acquisition and transaction expenses
|
7,306
|
|
|
6,316
|
|
|
990
|
|
|||
Add: Losses on the modification or extinguishment of debt and capital lease obligations
|
2,456
|
|
|
1,579
|
|
|
877
|
|
|||
Add: Changes in fair value of non-hedge derivative instruments
|
(1,022
|
)
|
|
3
|
|
|
(1,025
|
)
|
|||
Add: Asset impairment charges
|
—
|
|
|
7,450
|
|
|
(7,450
|
)
|
|||
Add: Pro-rata share of Adjusted Net Income (Loss) from unconsolidated entities
(1) |
(1,601
|
)
|
|
(2,905
|
)
|
|
1,304
|
|
|||
Add: Incentive allocations
|
514
|
|
|
—
|
|
|
514
|
|
|||
Less: Cash payments for income taxes
|
(1,726
|
)
|
|
(654
|
)
|
|
(1,072
|
)
|
|||
Less: Equity in losses of unconsolidated entities
|
1,601
|
|
|
5,992
|
|
|
(4,391
|
)
|
|||
Less: Non-controlling share of Adjusted Net Income (Loss)
(2)
|
(558
|
)
|
|
(2,945
|
)
|
|
2,387
|
|
|||
Adjusted Net Income (Loss)
|
$
|
10,401
|
|
|
$
|
(8,632
|
)
|
|
$
|
19,033
|
|
|
Year Ended
December 31, |
|
Change
|
||||||||
|
2017
|
|
2016
|
|
|||||||
|
(in thousands)
|
||||||||||
Net income (loss) attributable to shareholders
|
$
|
134
|
|
|
$
|
(20,064
|
)
|
|
$
|
20,198
|
|
Add: Provision for income taxes
|
1,954
|
|
|
268
|
|
|
1,686
|
|
|||
Add: Equity-based compensation expense (income)
|
1,343
|
|
|
(3,672
|
)
|
|
5,015
|
|
|||
Add: Acquisition and transaction expenses
|
7,306
|
|
|
6,316
|
|
|
990
|
|
|||
Add: Losses on the modification or extinguishment of debt and capital lease obligations
|
2,456
|
|
|
1,579
|
|
|
877
|
|
|||
Add: Changes in fair value of non-hedge derivative instruments
|
(1,022
|
)
|
|
3
|
|
|
(1,025
|
)
|
|||
Add: Asset impairment charges
|
—
|
|
|
7,450
|
|
|
(7,450
|
)
|
|||
Add: Incentive allocations
|
514
|
|
|
—
|
|
|
514
|
|
|||
Add: Depreciation and amortization expense
(3)
|
96,417
|
|
|
65,656
|
|
|
30,761
|
|
|||
Add: Interest expense
|
38,827
|
|
|
18,957
|
|
|
19,870
|
|
|||
Add: Pro-rata share of Adjusted EBITDA from unconsolidated entities
(4)
|
(243
|
)
|
|
1,196
|
|
|
(1,439
|
)
|
|||
Less: Equity in losses of unconsolidated entities
|
1,601
|
|
|
5,992
|
|
|
(4,391
|
)
|
|||
Less: Non-controlling share of Adjusted EBITDA
(5)
|
(12,763
|
)
|
|
(14,653
|
)
|
|
1,890
|
|
|||
Adjusted EBITDA (non-GAAP)
|
$
|
136,524
|
|
|
$
|
69,028
|
|
|
$
|
67,496
|
|
Aviation Assets
|
Widebody
|
|
Narrowbody
|
|
Total
|
|||
Aircraft
|
|
|
|
|
|
|||
Assets at January 1, 2017
|
7
|
|
|
19
|
|
|
26
|
|
Purchases
|
3
|
|
|
22
|
|
|
25
|
|
Sales
|
(1
|
)
|
|
(2
|
)
|
|
(3
|
)
|
Assets at December 31, 2017
|
9
|
|
|
39
|
|
|
48
|
|
|
|
|
|
|
|
|||
Engines
|
|
|
|
|
|
|||
Assets at January 1, 2017
|
38
|
|
|
28
|
|
|
66
|
|
Purchases
|
28
|
|
|
30
|
|
|
58
|
|
Sales
|
(9
|
)
|
|
(5
|
)
|
|
(14
|
)
|
Assets at December 31, 2017
|
57
|
|
|
53
|
|
|
110
|
|
|
Year Ended
December 31, |
|
Change
|
||||||||
|
2017
|
|
2016
|
|
|||||||
|
(in thousands)
|
||||||||||
Revenues
|
|
||||||||||
Equipment leasing revenues
|
|
|
|
|
|
||||||
Lease income
|
$
|
91,103
|
|
|
$
|
66,024
|
|
|
$
|
25,079
|
|
Maintenance revenue
|
65,651
|
|
|
28,697
|
|
|
36,954
|
|
|||
Other revenue
|
39
|
|
|
687
|
|
|
(648
|
)
|
|||
Total revenues
|
156,793
|
|
|
95,408
|
|
|
61,385
|
|
|||
|
|
|
|
|
|
||||||
Expenses
|
|
|
|
|
|
||||||
Operating expenses
|
6,247
|
|
|
4,609
|
|
|
1,638
|
|
|||
Acquisition and transaction expenses
|
441
|
|
|
80
|
|
|
361
|
|
|||
Depreciation and amortization
|
61,795
|
|
|
36,369
|
|
|
25,426
|
|
|||
Total expenses
|
68,483
|
|
|
41,058
|
|
|
27,425
|
|
|||
|
|
|
|
|
|
||||||
Other income
|
|
|
|
|
|
||||||
Equity in losses of unconsolidated entities
|
(1,276
|
)
|
|
—
|
|
|
(1,276
|
)
|
|||
Gain on sale of assets, net
|
7,188
|
|
|
5,214
|
|
|
1,974
|
|
|||
Interest income
|
297
|
|
|
142
|
|
|
155
|
|
|||
Total other income
|
6,209
|
|
|
5,356
|
|
|
853
|
|
|||
Income before income taxes
|
94,519
|
|
|
59,706
|
|
|
34,813
|
|
|||
Provision for income taxes
|
1,966
|
|
|
267
|
|
|
1,699
|
|
|||
Net income
|
92,553
|
|
|
59,439
|
|
|
33,114
|
|
|||
Less: Net income attributable to non-controlling interest in consolidated subsidiaries
|
697
|
|
|
435
|
|
|
262
|
|
|||
Net income attributable to shareholders
|
$
|
91,856
|
|
|
$
|
59,004
|
|
|
$
|
32,852
|
|
Add: Provision for income taxes
|
1,966
|
|
|
267
|
|
|
1,699
|
|
|||
Add: Equity-based compensation expense
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Acquisition and transaction expenses
|
441
|
|
|
80
|
|
|
361
|
|
|||
Add: Losses on the modification or extinguishment of debt and capital lease obligations
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Changes in fair value of non-hedge derivative instruments
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Asset impairment charges
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Pro-rata share of Adjusted Net Income from unconsolidated entities
(1)
|
(1,276
|
)
|
|
—
|
|
|
(1,276
|
)
|
|||
Add: Incentive allocations
|
—
|
|
|
—
|
|
|
—
|
|
|||
Less: Cash payments for income taxes
|
(1,626
|
)
|
|
(583
|
)
|
|
(1,043
|
)
|
|||
Less: Equity in earnings of unconsolidated entities
|
1,276
|
|
|
—
|
|
|
1,276
|
|
|||
Less: Non-controlling share of Adjusted Net Income
|
—
|
|
|
—
|
|
|
—
|
|
|||
Adjusted Net Income
|
$
|
92,637
|
|
|
$
|
58,768
|
|
|
$
|
33,869
|
|
|
Year Ended
December 31, |
|
Change
|
||||||||
|
2017
|
|
2016
|
|
|||||||
|
(in thousands)
|
||||||||||
Net income attributable to shareholders
|
$
|
91,856
|
|
|
$
|
59,004
|
|
|
$
|
32,852
|
|
Add: Provision for income taxes
|
1,966
|
|
|
267
|
|
|
1,699
|
|
|||
Add: Equity-based compensation expense
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Acquisition and transaction expenses
|
441
|
|
|
80
|
|
|
361
|
|
|||
Add: Losses on the modification or extinguishment of debt and capital lease obligations
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Changes in fair value of non-hedge derivative instruments
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Asset impairment charges
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Incentive allocations
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Depreciation and amortization expense
(1)
|
70,102
|
|
|
41,816
|
|
|
28,286
|
|
|||
Add: Interest expense
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Pro-rata share of Adjusted EBITDA from unconsolidated entities
(2)
|
(1,276
|
)
|
|
—
|
|
|
(1,276
|
)
|
|||
Less: Equity in earnings of unconsolidated entities
|
1,276
|
|
|
—
|
|
1,276
|
|
||||
Less: Non-controlling share of Adjusted EBITDA
(3)
|
(537
|
)
|
|
(164
|
)
|
|
(373
|
)
|
|||
Adjusted EBITDA (non-GAAP)
|
$
|
163,828
|
|
|
$
|
101,003
|
|
|
$
|
62,825
|
|
|
Year Ended
December 31, |
|
Change
|
||||||||
|
2017
|
|
2016
|
|
|||||||
|
(in thousands)
|
||||||||||
Revenues
|
|
||||||||||
Equipment leasing revenues
|
|
|
|
|
|
||||||
Lease income
|
$
|
8,433
|
|
|
$
|
3,712
|
|
|
$
|
4,721
|
|
Finance lease income
|
1,536
|
|
|
1,610
|
|
|
(74
|
)
|
|||
Other revenue
|
3,138
|
|
|
6
|
|
|
3,132
|
|
|||
Total revenues
|
13,107
|
|
|
5,328
|
|
|
7,779
|
|
|||
|
|
|
|
|
|
||||||
Expenses
|
|
|
|
|
|
||||||
Operating expenses
|
15,833
|
|
|
11,014
|
|
|
4,819
|
|
|||
Depreciation and amortization
|
6,427
|
|
|
6,411
|
|
|
16
|
|
|||
Interest expense
|
3,670
|
|
|
3,747
|
|
|
(77
|
)
|
|||
Total expenses
|
25,930
|
|
|
21,172
|
|
|
4,758
|
|
|||
|
|
|
|
|
|
||||||
Other income (expense)
|
|
|
|
|
|
||||||
Gain on sale of assets, net
|
11,405
|
|
|
—
|
|
|
11,405
|
|
|||
Asset impairment
|
—
|
|
|
(7,450
|
)
|
|
7,450
|
|
|||
Interest income
|
15
|
|
|
13
|
|
|
2
|
|
|||
Other income
|
1,093
|
|
|
—
|
|
|
1,093
|
|
|||
Total other income (expense)
|
12,513
|
|
|
(7,437
|
)
|
|
19,950
|
|
|||
Loss before income taxes
|
(310
|
)
|
|
(23,281
|
)
|
|
22,971
|
|
|||
Provision for income taxes
|
11
|
|
|
—
|
|
|
11
|
|
|||
Net loss
|
(321
|
)
|
|
(23,281
|
)
|
|
22,960
|
|
|||
Less: Net loss attributable to non-controlling interest in consolidated subsidiaries
|
(526
|
)
|
|
(4,368
|
)
|
|
3,842
|
|
|||
Net income (loss) attributable to shareholders
|
$
|
205
|
|
|
$
|
(18,913
|
)
|
|
$
|
19,118
|
|
Add: Provision for income taxes
|
11
|
|
|
—
|
|
|
11
|
|
|||
Add: Equity-based compensation expense
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Acquisition and transaction expenses
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Losses on the modification or extinguishment of debt and capital lease obligations
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Changes in fair value of non-hedge derivative instruments
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Asset impairment charges
|
—
|
|
|
7,450
|
|
|
(7,450
|
)
|
|||
Add: Pro-rata share of Adjusted Net Income from unconsolidated entities
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Incentive allocations
|
—
|
|
|
—
|
|
|
—
|
|
|||
Less: Cash payments for income taxes
|
—
|
|
|
—
|
|
|
—
|
|
|||
Less: Equity in earnings of unconsolidated entities
|
—
|
|
|
—
|
|
|
—
|
|
|||
Less: Non-controlling share of Adjusted Net Income
(1)
|
—
|
|
|
(3,725
|
)
|
|
3,725
|
|
|||
Adjusted Net Income (Loss)
|
$
|
216
|
|
|
$
|
(15,188
|
)
|
|
$
|
15,404
|
|
|
Year Ended
December 31, |
|
Change
|
||||||||
|
2017
|
|
2016
|
|
|||||||
|
(in thousands)
|
||||||||||
Net income (loss) attributable to shareholders
|
$
|
205
|
|
|
$
|
(18,913
|
)
|
|
$
|
19,118
|
|
Add: Provision for income taxes
|
11
|
|
|
—
|
|
11
|
|
||||
Add: Equity-based compensation expense
|
—
|
|
|
—
|
|
—
|
|
||||
Add: Acquisition and transaction expenses
|
—
|
|
|
—
|
|
—
|
|
||||
Add: Losses on the modification or extinguishment of debt and capital lease obligations
|
—
|
|
|
—
|
|
—
|
|
||||
Add: Changes in fair value of non-hedge derivative instruments
|
—
|
|
|
—
|
|
—
|
|
||||
Add: Asset impairment charges
|
—
|
|
|
7,450
|
|
|
(7,450
|
)
|
|||
Add: Incentive allocations
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Depreciation and amortization expense
|
6,427
|
|
|
6,411
|
|
|
16
|
|
|||
Add: Interest expense
|
3,670
|
|
|
3,747
|
|
|
(77
|
)
|
|||
Add: Pro-rata share of Adjusted EBITDA from unconsolidated entities
|
—
|
|
|
—
|
|
—
|
|
||||
Less: Equity in earnings of unconsolidated entities
|
—
|
|
|
—
|
|
—
|
|
||||
Less: Non-controlling share of Adjusted EBITDA
(2)
|
(247
|
)
|
|
(4,084
|
)
|
|
3,837
|
|
|||
Adjusted EBITDA (non-GAAP)
|
$
|
10,066
|
|
|
$
|
(5,389
|
)
|
|
$
|
15,455
|
|
|
Year Ended
December 31, |
|
Change
|
||||||||
|
2017
|
|
2016
|
|
|||||||
|
(in thousands)
|
||||||||||
Revenues
|
|
||||||||||
Equipment leasing revenues
|
|
|
|
|
|
||||||
Finance lease income
|
$
|
—
|
|
|
$
|
1,113
|
|
|
$
|
(1,113
|
)
|
Other revenue
|
100
|
|
|
100
|
|
|
—
|
|
|||
Total revenues
|
100
|
|
|
1,213
|
|
|
(1,113
|
)
|
|||
|
|
|
|
|
|
||||||
Expenses
|
|
|
|
|
|
||||||
Operating expenses
|
9
|
|
|
43
|
|
|
(34
|
)
|
|||
Interest expense
|
—
|
|
|
410
|
|
|
(410
|
)
|
|||
Total expenses
|
9
|
|
|
453
|
|
|
(444
|
)
|
|||
|
|
|
|
|
|
||||||
Other expense
|
|
|
|
|
|
||||||
Equity in losses of unconsolidated entities
|
(4
|
)
|
|
(5,974
|
)
|
|
5,970
|
|
|||
Gain on sale of assets, net
|
—
|
|
|
304
|
|
|
(304
|
)
|
|||
Total other expense
|
(4
|
)
|
|
(5,670
|
)
|
|
5,666
|
|
|||
Income (loss) before income taxes
|
87
|
|
|
(4,910
|
)
|
|
4,997
|
|
|||
Benefit from income taxes
|
(65
|
)
|
|
(86
|
)
|
|
21
|
|
|||
Net income (loss) attributable to shareholders
|
$
|
152
|
|
|
$
|
(4,824
|
)
|
|
$
|
4,976
|
|
Add: Benefit from income taxes
|
(65
|
)
|
|
(86
|
)
|
|
21
|
|
|||
Add: Equity-based compensation expense
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Acquisition and transaction expenses
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Losses on the modification or extinguishment of debt and capital lease obligations
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Changes in fair value of non-hedge derivative instruments
|
—
|
|
|
3
|
|
|
(3
|
)
|
|||
Add: Asset impairment charges
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Pro-rata share of Adjusted Net Loss from unconsolidated entities
(1)
|
(4
|
)
|
|
(2,905
|
)
|
|
2,901
|
|
|||
Add: Incentive allocations
|
—
|
|
|
—
|
|
|
—
|
|
|||
Less: Cash payments for income taxes
|
—
|
|
|
—
|
|
|
—
|
|
|||
Less: Equity in earnings of unconsolidated entities
|
4
|
|
|
5,974
|
|
|
(5,970
|
)
|
|||
Less: Non-controlling share of Adjusted Net Income
|
—
|
|
|
—
|
|
|
—
|
|
|||
Adjusted Net Income (Loss)
|
$
|
87
|
|
|
$
|
(1,838
|
)
|
|
$
|
1,925
|
|
|
Year Ended
December 31, |
|
Change
|
||||||||
|
2017
|
|
2016
|
|
|||||||
|
(in thousands)
|
||||||||||
Net income (loss) attributable to shareholders
|
$
|
152
|
|
|
$
|
(4,824
|
)
|
|
$
|
4,976
|
|
Add: Benefit from income taxes
|
(65
|
)
|
|
(86
|
)
|
|
21
|
|
|||
Add: Equity-based compensation expense
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Acquisition and transaction expenses
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Losses on the modification or extinguishment of debt and capital lease obligations
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Changes in fair value of non-hedge derivative instruments
|
—
|
|
|
3
|
|
|
(3
|
)
|
|||
Add: Asset impairment charges
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Incentive allocations
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Depreciation and amortization expense
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Interest expense
|
—
|
|
|
410
|
|
|
(410
|
)
|
|||
Add: Pro-rata share of Adjusted EBITDA from unconsolidated entities
(2)
|
1,354
|
|
|
1,196
|
|
|
158
|
|
|||
Less: Equity in earnings of unconsolidated entities
|
4
|
|
|
5,974
|
|
|
(5,970
|
)
|
|||
Less: Non-controlling share of Adjusted EBITDA
|
—
|
|
|
—
|
|
|
—
|
|
|||
Adjusted EBITDA (non-GAAP)
|
$
|
1,445
|
|
|
$
|
2,673
|
|
|
$
|
(1,228
|
)
|
|
Year Ended
December 31, |
|
Change
|
||||||||
|
2017
|
|
2016
|
|
|||||||
|
(in thousands)
|
||||||||||
Revenues
|
|
||||||||||
Infrastructure revenues
|
|
|
|
|
|
||||||
Terminal services revenues
|
$
|
10,229
|
|
|
$
|
15,902
|
|
|
$
|
(5,673
|
)
|
Total revenues
|
10,229
|
|
|
15,902
|
|
|
(5,673
|
)
|
|||
|
|
|
|
|
|
||||||
Expenses
|
|
|
|
|
|
||||||
Operating expenses
|
31,213
|
|
|
21,886
|
|
|
9,327
|
|
|||
Acquisition and transaction expenses
|
—
|
|
|
400
|
|
|
(400
|
)
|
|||
Depreciation and amortization
|
16,193
|
|
|
15,500
|
|
|
693
|
|
|||
Interest expense
|
13,568
|
|
|
13,501
|
|
|
67
|
|
|||
Total expenses
|
60,974
|
|
|
51,287
|
|
|
9,687
|
|
|||
|
|
|
|
|
|
||||||
Other income (expense)
|
|
|
|
|
|
||||||
Equity in losses of unconsolidated entities
|
(321
|
)
|
|
(18
|
)
|
|
(303
|
)
|
|||
Loss on extinguishment of debt
|
—
|
|
|
(1,579
|
)
|
|
1,579
|
|
|||
Interest income (expense)
|
376
|
|
|
(19
|
)
|
|
395
|
|
|||
Other income
|
1,980
|
|
|
602
|
|
|
1,378
|
|
|||
Total other income (expense)
|
2,035
|
|
|
(1,014
|
)
|
|
3,049
|
|
|||
Loss before income taxes
|
(48,710
|
)
|
|
(36,399
|
)
|
|
(12,311
|
)
|
|||
Provision for income taxes
|
42
|
|
|
74
|
|
|
(32
|
)
|
|||
Net loss
|
(48,752
|
)
|
|
(36,473
|
)
|
|
(12,279
|
)
|
|||
Less: Net loss attributable to non-controlling interest in consolidated subsidiaries
|
(22,991
|
)
|
|
(16,456
|
)
|
|
(6,535
|
)
|
|||
Net loss attributable to shareholders
|
$
|
(25,761
|
)
|
|
$
|
(20,017
|
)
|
|
$
|
(5,744
|
)
|
Add: Provision for income taxes
|
42
|
|
|
74
|
|
|
(32
|
)
|
|||
Add: Equity-based compensation expense
|
318
|
|
|
(4,051
|
)
|
|
4,369
|
|
|||
Add: Acquisition and transaction expenses
|
—
|
|
|
400
|
|
|
(400
|
)
|
|||
Add: Losses on the modification or extinguishment of debt and capital lease obligations
|
—
|
|
|
1,579
|
|
|
(1,579
|
)
|
|||
Add: Changes in fair value of non-hedge derivative instruments
|
(1,022
|
)
|
|
—
|
|
|
(1,022
|
)
|
|||
Add: Asset impairment charges
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Pro-rata share of Adjusted Net Income from unconsolidated entities
(1)
|
(321
|
)
|
|
—
|
|
|
(321
|
)
|
|||
Add: Incentive allocations
|
—
|
|
|
—
|
|
|
—
|
|
|||
Less: Cash payments for income taxes
|
(79
|
)
|
|
(52
|
)
|
|
(27
|
)
|
|||
Less: Equity in losses of unconsolidated entities
|
321
|
|
|
18
|
|
|
303
|
|
|||
Less: Non-controlling share of Adjusted Net (Income) Loss
(2)
|
(514
|
)
|
|
800
|
|
|
(1,314
|
)
|
|||
Adjusted Net Loss
|
$
|
(27,016
|
)
|
|
$
|
(21,249
|
)
|
|
$
|
(5,767
|
)
|
|
Year Ended
December 31, |
|
Change
|
||||||||
|
2017
|
|
2016
|
|
|||||||
|
(in thousands)
|
||||||||||
Net loss attributable to shareholders
|
$
|
(25,761
|
)
|
|
$
|
(20,017
|
)
|
|
$
|
(5,744
|
)
|
Add: Provision for income taxes
|
42
|
|
|
74
|
|
|
(32
|
)
|
|||
Add: Equity-based compensation expense
|
318
|
|
|
(4,051
|
)
|
|
4,369
|
|
|||
Add: Acquisition and transaction expenses
|
—
|
|
|
400
|
|
|
(400
|
)
|
|||
Add: Losses on the modification or extinguishment of debt and capital lease obligations
|
—
|
|
|
1,579
|
|
|
(1,579
|
)
|
|||
Add: Changes in fair value of non-hedge derivative instruments
|
(1,022
|
)
|
|
—
|
|
|
(1,022
|
)
|
|||
Add: Asset impairment charges
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Incentive allocations
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Depreciation and amortization expense
|
16,193
|
|
|
15,500
|
|
|
693
|
|
|||
Add: Interest expense
|
13,567
|
|
|
13,501
|
|
|
66
|
|
|||
Add: Pro-rata share of Adjusted EBITDA from unconsolidated entities
(3)
|
(321
|
)
|
|
—
|
|
|
(321
|
)
|
|||
Less: Equity in earnings of unconsolidated entities
|
321
|
|
|
18
|
|
|
303
|
|
|||
Less: Non-controlling share of Adjusted EBITDA
(4)
|
(11,751
|
)
|
|
(10,184
|
)
|
|
(1,567
|
)
|
|||
Adjusted EBITDA (non-GAAP)
|
$
|
(8,414
|
)
|
|
$
|
(3,180
|
)
|
|
$
|
(5,234
|
)
|
|
Year Ended
December 31, |
|
Change
|
||||||||
|
2017
|
|
2016
|
|
|||||||
|
(in thousands)
|
||||||||||
Revenues
|
|
||||||||||
Infrastructure revenues
|
|
|
|
|
|
||||||
Rail revenues
|
$
|
32,607
|
|
|
$
|
30,837
|
|
|
$
|
1,770
|
|
Total revenues
|
32,607
|
|
|
30,837
|
|
|
1,770
|
|
|||
|
|
|
|
|
|
||||||
Expenses
|
|
|
|
|
|
||||||
Operating expenses
|
29,966
|
|
|
27,975
|
|
|
1,991
|
|
|||
Depreciation and amortization
|
2,037
|
|
|
1,926
|
|
|
111
|
|
|||
Interest expense
|
1,029
|
|
|
754
|
|
|
275
|
|
|||
Total expenses
|
33,032
|
|
|
30,655
|
|
|
2,377
|
|
|||
|
|
|
|
|
|
||||||
Other (loss) income
|
|
|
|
|
|
||||||
(Loss) Gain on sale of assets, net
|
(312
|
)
|
|
423
|
|
|
(735
|
)
|
|||
Total other (loss) income
|
(312
|
)
|
|
423
|
|
|
(735
|
)
|
|||
(Loss) Income before income taxes
|
(737
|
)
|
|
605
|
|
|
(1,342
|
)
|
|||
Provision for income taxes
|
—
|
|
|
—
|
|
|
—
|
|
|||
Net (loss) income
|
(737
|
)
|
|
605
|
|
|
(1,342
|
)
|
|||
Less: Net (loss) income attributable to non-controlling interest in consolidated subsidiaries
|
(70
|
)
|
|
23
|
|
|
(93
|
)
|
|||
Net (loss) income attributable to shareholders
|
$
|
(667
|
)
|
|
$
|
582
|
|
|
$
|
(1,249
|
)
|
Add: Provision for income taxes
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Equity-based compensation expense
|
730
|
|
|
379
|
|
|
351
|
|
|||
Add: Acquisition and transaction expenses
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Losses on the modification or extinguishment of debt and capital lease obligations
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Changes in fair value of non-hedge derivative instruments
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Asset impairment charges
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Pro-rata share of Adjusted Net Income from unconsolidated entities
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Incentive allocations
|
—
|
|
|
—
|
|
|
—
|
|
|||
Less: Cash payments for income taxes
|
—
|
|
|
—
|
|
|
—
|
|
|||
Less: Equity in earnings of unconsolidated entities
|
—
|
|
|
—
|
|
|
—
|
|
|||
Less: Non-controlling share of Adjusted Net Income
(1)
|
(44
|
)
|
|
(20
|
)
|
|
(24
|
)
|
|||
Adjusted Net Income
|
$
|
19
|
|
|
$
|
941
|
|
|
$
|
(922
|
)
|
|
Year Ended
December 31, |
|
Change
|
||||||||
|
2017
|
|
2016
|
|
|||||||
|
(in thousands)
|
||||||||||
Net (loss)/income attributable to shareholders
|
$
|
(667
|
)
|
|
$
|
582
|
|
|
$
|
(1,249
|
)
|
Add: Provision for income taxes
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Equity-based compensation expense
|
730
|
|
|
379
|
|
|
351
|
|
|||
Add: Acquisition and transaction expenses
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Losses on the modification or extinguishment of debt and capital lease obligations
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Changes in fair value of non-hedge derivative instruments
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Asset impairment charges
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Incentive allocations
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Depreciation and amortization expense
|
2,037
|
|
|
1,925
|
|
|
112
|
|
|||
Add: Interest expense
|
1,029
|
|
|
754
|
|
|
275
|
|
|||
Add: Pro-rata share of Adjusted EBITDA from unconsolidated entities
|
—
|
|
|
—
|
|
|
—
|
|
|||
Less: Equity in earnings of unconsolidated entities
|
—
|
|
|
—
|
|
|
—
|
|
|||
Less: Non-controlling share of Adjusted EBITDA
(1)
|
(228
|
)
|
|
(166
|
)
|
|
(62
|
)
|
|||
Adjusted EBITDA (non-GAAP)
|
$
|
2,901
|
|
|
$
|
3,474
|
|
|
$
|
(573
|
)
|
|
Year Ended
December 31, |
|
Change
|
||||||||
|
2017
|
|
2016
|
|
|||||||
|
(in thousands)
|
||||||||||
Revenues
|
|
||||||||||
Infrastructure revenues
|
|
|
|
|
|
||||||
Lease income
|
$
|
1,111
|
|
|
$
|
32
|
|
|
$
|
1,079
|
|
Other revenue
|
3,712
|
|
|
—
|
|
|
3,712
|
|
|||
Total revenues
|
4,823
|
|
|
32
|
|
|
4,791
|
|
|||
|
|
|
|
|
|
||||||
Expenses
|
|
|
|
|
|
||||||
Operating expenses
|
9,117
|
|
|
628
|
|
|
8,489
|
|
|||
Depreciation and amortization
|
1,658
|
|
|
4
|
|
|
1,654
|
|
|||
Interest expense
|
1,088
|
|
|
545
|
|
|
543
|
|
|||
Total expenses
|
11,863
|
|
|
1,177
|
|
|
10,686
|
|
|||
|
|
|
|
|
|
||||||
Loss before income taxes
|
(7,040
|
)
|
|
(1,145
|
)
|
|
(5,895
|
)
|
|||
Provision for income taxes
|
—
|
|
|
13
|
|
|
(13
|
)
|
|||
Net loss
|
(7,040
|
)
|
|
(1,158
|
)
|
|
(5,882
|
)
|
|||
Less: Net loss attributable to non-controlling interest in consolidated subsidiaries
|
(484
|
)
|
|
(157
|
)
|
|
(327
|
)
|
|||
Net loss attributable to shareholders
|
$
|
(6,556
|
)
|
|
$
|
(1,001
|
)
|
|
$
|
(5,555
|
)
|
Add: Provision for income taxes
|
—
|
|
|
13
|
|
|
(13
|
)
|
|||
Add: Equity-based compensation expense
|
295
|
|
|
—
|
|
|
295
|
|
|||
Add: Acquisition and transaction expenses
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Losses on the modification or extinguishment of debt and capital lease obligations
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Changes in fair value of non-hedge derivative instruments
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Asset impairment charges
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Pro-rata share of Adjusted Net Income from unconsolidated entities
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Incentive allocations
|
—
|
|
|
—
|
|
|
—
|
|
|||
Less: Cash payments for income taxes
|
4
|
|
|
(5
|
)
|
|
9
|
|
|||
Less: Equity in earnings of unconsolidated entities
|
—
|
|
|
—
|
|
|
—
|
|
|||
Less: Non-controlling share of Adjusted Net Income
|
—
|
|
|
—
|
|
|
—
|
|
|||
Adjusted Net Loss
|
$
|
(6,257
|
)
|
|
$
|
(993
|
)
|
|
$
|
(5,264
|
)
|
|
Year Ended
December 31, |
|
Change
|
||||||||
|
2017
|
|
2016
|
|
|||||||
|
(in thousands)
|
||||||||||
Net (loss)/income attributable to shareholders
|
$
|
(6,556
|
)
|
|
$
|
(1,001
|
)
|
|
$
|
(5,555
|
)
|
Add: Provision for income taxes
|
—
|
|
|
13
|
|
|
(13
|
)
|
|||
Add: Equity-based compensation expense
|
295
|
|
|
—
|
|
|
295
|
|
|||
Add: Acquisition and transaction expenses
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Losses on the modification or extinguishment of debt and capital lease obligations
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Changes in fair value of non-hedge derivative instruments
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Asset impairment charges
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Incentive allocations
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Depreciation and amortization expense
|
1,658
|
|
|
4
|
|
|
1,654
|
|
|||
Add: Interest expense
|
1,089
|
|
|
545
|
|
|
544
|
|
|||
Add: Pro-rata share of Adjusted EBITDA from unconsolidated entities
|
—
|
|
|
—
|
|
|
—
|
|
|||
Less: Equity in earnings of unconsolidated entities
|
—
|
|
|
—
|
|
|
—
|
|
|||
Less: Non-controlling share of Adjusted EBITDA
(1)
|
—
|
|
|
(55
|
)
|
|
55
|
|
|||
Adjusted EBITDA (non-GAAP)
|
$
|
(3,514
|
)
|
|
$
|
(494
|
)
|
|
$
|
(3,020
|
)
|
|
Year Ended
December 31, |
|
Change
|
||||||||
|
2017
|
|
2016
|
|
|||||||
|
(in thousands)
|
||||||||||
|
|
|
|
|
|
|
|
|
|||
Expenses
|
|
|
|
|
|
||||||
Operating expenses
|
$
|
—
|
|
|
$
|
14
|
|
|
$
|
(14
|
)
|
General and administrative
|
14,570
|
|
|
12,314
|
|
|
2,256
|
|
|||
Acquisition and transaction expenses
|
6,865
|
|
|
5,836
|
|
|
1,029
|
|
|||
Management fees and incentive allocation to affiliate
|
15,732
|
|
|
16,742
|
|
|
(1,010
|
)
|
|||
Interest expense
|
19,472
|
|
|
—
|
|
|
19,472
|
|
|||
Total expenses
|
56,639
|
|
|
34,906
|
|
|
21,733
|
|
|||
|
|
|
|
|
|
||||||
Other expense
|
|
|
|
|
|
||||||
Loss on extinguishment of debt
|
(2,456
|
)
|
|
—
|
|
|
(2,456
|
)
|
|||
Total other expense
|
(2,456
|
)
|
|
—
|
|
|
(2,456
|
)
|
|||
|
|
|
|
|
|
||||||
Net loss
|
(59,095
|
)
|
|
(34,906
|
)
|
|
(24,189
|
)
|
|||
Less: Net loss attributable to non-controlling interest in consolidated subsidiaries
|
—
|
|
|
(11
|
)
|
|
11
|
|
|||
Net loss attributable to shareholders
|
$
|
(59,095
|
)
|
|
$
|
(34,895
|
)
|
|
$
|
(24,200
|
)
|
Add: Provision for income taxes
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Equity-based compensation expense
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Acquisition and transaction expenses
|
6,865
|
|
|
5,836
|
|
|
1,029
|
|
|||
Add: Losses on the modification or extinguishment of debt and capital lease obligations
|
2,456
|
|
|
—
|
|
|
2,456
|
|
|||
Add: Changes in fair value of non-hedge derivative instruments
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Asset impairment charges
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Pro-rata share of Adjusted Net Income from unconsolidated entities
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Incentive allocations
|
514
|
|
|
—
|
|
|
514
|
|
|||
Less: Cash payments for income taxes
|
(25
|
)
|
|
(14
|
)
|
|
(11
|
)
|
|||
Less: Equity in earnings of unconsolidated entities
|
—
|
|
|
—
|
|
|
—
|
|
|||
Less: Non-controlling share of Adjusted Net Income
|
—
|
|
|
—
|
|
|
—
|
|
|||
Adjusted Net Loss
|
$
|
(49,285
|
)
|
|
$
|
(29,073
|
)
|
|
$
|
(20,212
|
)
|
|
Year Ended
December 31, |
|
Change
|
||||||||
|
2017
|
|
2016
|
|
|||||||
|
(in thousands)
|
||||||||||
Net loss attributable to shareholders
|
$
|
(59,095
|
)
|
|
$
|
(34,895
|
)
|
|
$
|
(24,200
|
)
|
Add: Provision for income taxes
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Equity-based compensation expense
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Acquisition and transaction expenses
|
6,865
|
|
|
5,836
|
|
|
1,029
|
|
|||
Add: Losses on the modification or extinguishment of debt and capital lease obligations
|
2,456
|
|
|
—
|
|
|
2,456
|
|
|||
Add: Changes in fair value of non-hedge derivative instruments
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Asset impairment charges
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Incentive allocations
|
514
|
|
|
—
|
|
|
514
|
|
|||
Add: Depreciation and amortization expense
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Interest expense
|
19,472
|
|
|
—
|
|
|
19,472
|
|
|||
Add: Pro-rata share of Adjusted EBITDA from unconsolidated entities
|
—
|
|
|
—
|
|
|
—
|
|
|||
Less: Equity in earnings of unconsolidated entities
|
—
|
|
|
—
|
|
|
—
|
|
|||
Less: Non-controlling share of Adjusted EBITDA
|
—
|
|
|
—
|
|
|
—
|
|
|||
Adjusted EBITDA
|
$
|
(29,788
|
)
|
|
$
|
(29,059
|
)
|
|
$
|
(729
|
)
|
|
Year Ended
December 31, |
|
Change
|
||||||||
|
2016
|
|
2015
|
|
|||||||
|
(in thousands)
|
||||||||||
Revenues
|
|
||||||||||
Equipment leasing revenues
|
|
|
|
|
|
||||||
Lease income
|
$
|
69,736
|
|
|
$
|
64,883
|
|
|
$
|
4,853
|
|
Maintenance revenue
|
28,697
|
|
|
17,286
|
|
|
11,411
|
|
|||
Finance lease income
|
2,723
|
|
|
8,747
|
|
|
(6,024
|
)
|
|||
Other revenue
|
793
|
|
|
1,827
|
|
|
(1,034
|
)
|
|||
Total equipment leasing revenues
|
101,949
|
|
|
92,743
|
|
|
9,206
|
|
|||
Infrastructure revenues
|
|
|
|
|
|
||||||
Lease income
|
32
|
|
|
4,620
|
|
|
(4,588
|
)
|
|||
Rail revenues
|
30,837
|
|
|
25,550
|
|
|
5,287
|
|
|||
Terminal services revenues
|
15,902
|
|
|
13,655
|
|
|
2,247
|
|
|||
Total infrastructure revenues
|
46,771
|
|
|
43,825
|
|
|
2,946
|
|
|||
Total revenues
|
148,720
|
|
|
136,568
|
|
|
12,152
|
|
|||
|
|
|
|
|
|
||||||
Expenses
|
|
|
|
|
|
||||||
Operating expenses
|
66,169
|
|
|
68,793
|
|
|
(2,624
|
)
|
|||
General and administrative
|
12,314
|
|
|
7,568
|
|
|
4,746
|
|
|||
Acquisition and transaction expenses
|
6,316
|
|
|
5,683
|
|
|
633
|
|
|||
Management fees and incentive allocation to affiliate
|
16,742
|
|
|
15,018
|
|
|
1,724
|
|
|||
Depreciation and amortization
|
60,210
|
|
|
45,308
|
|
|
14,902
|
|
|||
Interest expense
|
18,957
|
|
|
19,311
|
|
|
(354
|
)
|
|||
Total expenses
|
180,708
|
|
|
161,681
|
|
|
19,027
|
|
|||
|
|
|
|
|
|
||||||
Other expense
|
|
|
|
|
|
||||||
Equity in losses of unconsolidated entities
|
(5,992
|
)
|
|
(6,956
|
)
|
|
964
|
|
|||
Gain on sale of assets, net
|
5,941
|
|
|
3,419
|
|
|
2,522
|
|
|||
Loss on extinguishment of debt
|
(1,579
|
)
|
|
—
|
|
|
(1,579
|
)
|
|||
Asset impairment
|
(7,450
|
)
|
|
—
|
|
|
(7,450
|
)
|
|||
Interest income
|
136
|
|
|
579
|
|
|
(443
|
)
|
|||
Other income
|
602
|
|
|
26
|
|
|
576
|
|
|||
Total other expense
|
(8,342
|
)
|
|
(2,932
|
)
|
|
(5,410
|
)
|
|||
Loss before income taxes
|
(40,330
|
)
|
|
(28,045
|
)
|
|
(12,285
|
)
|
|||
Provision for income taxes
|
268
|
|
|
586
|
|
|
(318
|
)
|
|||
Net loss
|
(40,598
|
)
|
|
(28,631
|
)
|
|
(11,967
|
)
|
|||
Less: Net loss attributable to non-controlling interest in consolidated subsidiaries
|
(20,534
|
)
|
|
(16,805
|
)
|
|
(3,729
|
)
|
|||
Net loss attributable to shareholders
|
$
|
(20,064
|
)
|
|
$
|
(11,826
|
)
|
|
$
|
(8,238
|
)
|
Add: Provision for income taxes
|
268
|
|
|
586
|
|
|
(318
|
)
|
|||
Add: Equity-based compensation expense (income)
|
(3,672
|
)
|
|
4,662
|
|
|
(8,334
|
)
|
|||
Add: Acquisition and transaction expenses
|
6,316
|
|
|
5,683
|
|
|
633
|
|
|||
Add: Losses on the modification or extinguishment of debt and capital lease obligations
|
1,579
|
|
|
—
|
|
|
1,579
|
|
|||
Add: Changes in fair value of non-hedge derivative instruments
|
3
|
|
|
14
|
|
|
(11
|
)
|
|
Year Ended
December 31, |
|
Change
|
||||||||
|
2016
|
|
2015
|
|
|||||||
|
(in thousands)
|
||||||||||
Add: Asset impairment charges
|
7,450
|
|
|
—
|
|
|
7,450
|
|
|||
Add: Pro-rata share of Adjusted Net Income (Loss) from unconsolidated entities
(1)
|
(2,905
|
)
|
|
3,552
|
|
|
(6,457
|
)
|
|||
Add: Incentive allocations
|
—
|
|
|
—
|
|
|
—
|
|
|||
Less: Cash payments for income taxes
|
(654
|
)
|
|
(507
|
)
|
|
(147
|
)
|
|||
Less: Equity in losses of unconsolidated entities
|
5,992
|
|
|
6,956
|
|
|
(964
|
)
|
|||
Less: Non-controlling share of Adjusted Net Income (Loss)
(2)
|
(2,945
|
)
|
|
(1,333
|
)
|
|
(1,612
|
)
|
|||
Adjusted Net (Loss) Income
|
$
|
(8,632
|
)
|
|
$
|
7,787
|
|
|
$
|
(16,419
|
)
|
|
Year Ended
December 31, |
|
Change
|
||||||||
|
2016
|
|
2015
|
|
|||||||
|
(in thousands)
|
||||||||||
Net loss attributable to shareholders
|
$
|
(20,064
|
)
|
|
$
|
(11,826
|
)
|
|
$
|
(8,238
|
)
|
Add: Provision for income taxes
|
268
|
|
|
586
|
|
|
(318
|
)
|
|||
Add: Equity-based compensation expense (income)
|
(3,672
|
)
|
|
4,662
|
|
|
(8,334
|
)
|
|||
Add: Acquisition and transaction expenses
|
6,316
|
|
|
5,683
|
|
|
633
|
|
|||
Add: Losses on the modification or extinguishment of debt and capital lease obligations
|
1,579
|
|
|
—
|
|
|
1,579
|
|
|||
Add: Changes in fair value of non-hedge derivative instruments
|
3
|
|
|
14
|
|
|
(11
|
)
|
|||
Add: Asset impairment charges
|
7,450
|
|
|
—
|
|
|
7,450
|
|
|||
Add: Incentive allocations
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Depreciation and amortization expense
(3)
|
65,656
|
|
|
52,324
|
|
|
13,332
|
|
|||
Add: Interest expense
|
18,957
|
|
|
19,311
|
|
|
(354
|
)
|
|||
Add: Pro-rata share of Adjusted EBITDA from unconsolidated entities
(4)
|
1,196
|
|
|
6,987
|
|
|
(5,791
|
)
|
|||
Less: Equity in losses of unconsolidated entities
|
5,992
|
|
|
6,956
|
|
|
(964
|
)
|
|||
Less: Non-controlling share of Adjusted EBITDA
(5)
|
(14,653
|
)
|
|
(12,075
|
)
|
|
(2,578
|
)
|
|||
Adjusted EBITDA (non-GAAP)
|
$
|
69,028
|
|
|
$
|
72,622
|
|
|
$
|
(3,594
|
)
|
Aviation Assets
|
Widebody
|
|
Narrowbody
|
|
Total
|
|||
Aircraft
|
|
|
|
|
|
|||
Assets at January 1, 2016
|
3
|
|
|
15
|
|
|
18
|
|
Purchases
|
4
|
|
|
5
|
|
|
9
|
|
Sales
|
—
|
|
|
(1
|
)
|
|
(1
|
)
|
Assets at December 31, 2016
|
7
|
|
|
19
|
|
|
26
|
|
|
|
|
|
|
|
|||
Jet Engines
|
|
|
|
|
|
|||
Assets at January 1, 2016
|
18
|
|
|
24
|
|
|
42
|
|
Purchases
|
20
|
|
|
8
|
|
|
28
|
|
Sales
|
—
|
|
|
(4
|
)
|
|
(4
|
)
|
Assets at December 31, 2016
|
38
|
|
|
28
|
|
|
66
|
|
|
Year Ended
December 31, |
|
Change
|
||||||||
|
2016
|
|
2015
|
|
|||||||
|
(in thousands)
|
||||||||||
Revenues
|
|
||||||||||
Equipment leasing revenues
|
|
|
|
|
|
||||||
Lease income
|
$
|
66,024
|
|
|
$
|
42,924
|
|
|
$
|
23,100
|
|
Maintenance revenue
|
28,697
|
|
|
17,286
|
|
|
11,411
|
|
|||
Other revenue
|
687
|
|
|
1,120
|
|
|
(433
|
)
|
|||
Total revenues
|
95,408
|
|
|
61,330
|
|
|
34,078
|
|
|||
|
|
|
|
|
|
||||||
Expenses
|
|
|
|
|
|
||||||
Operating expenses
|
4,609
|
|
|
2,820
|
|
|
1,789
|
|
|||
Depreciation and amortization
|
36,369
|
|
|
23,549
|
|
|
12,820
|
|
|||
Total expenses
|
41,058
|
|
|
26,369
|
|
|
14,689
|
|
|||
|
|
|
|
|
|
||||||
Other income
|
|
|
|
|
|
||||||
Gain on sale of assets, net
|
5,214
|
|
|
3,053
|
|
|
2,161
|
|
|||
Interest income
|
142
|
|
|
11
|
|
|
131
|
|
|||
Total other income
|
5,356
|
|
|
3,064
|
|
|
2,292
|
|
|||
Income before income taxes
|
59,706
|
|
|
38,025
|
|
|
21,681
|
|
|||
Provision for income taxes
|
267
|
|
|
668
|
|
|
(401
|
)
|
|||
Net income
|
59,439
|
|
|
37,357
|
|
|
22,082
|
|
|||
Less: Net income attributable to non-controlling interest in consolidated subsidiaries
|
435
|
|
|
21
|
|
|
414
|
|
|||
Net income attributable to shareholders
|
$
|
59,004
|
|
|
$
|
37,336
|
|
|
$
|
21,668
|
|
Add: Provision for income taxes
|
267
|
|
|
668
|
|
|
(401
|
)
|
|||
Add: Equity-based compensation expense
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Acquisition and transaction expenses
|
80
|
|
|
—
|
|
|
80
|
|
|||
Add: Losses on the modification or extinguishment of debt and capital lease obligations
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Changes in fair value of non-hedge derivative instruments
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Asset impairment charges
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Pro-rata share of Adjusted Net Income from unconsolidated entities
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Incentive allocations
|
—
|
|
|
—
|
|
|
—
|
|
|||
Less: Cash payments for income taxes
|
(583
|
)
|
|
(227
|
)
|
|
(356
|
)
|
|||
Less: Equity in earnings of unconsolidated entities
|
—
|
|
|
—
|
|
|
—
|
|
|||
Less: Non-controlling share of Adjusted Net Income
|
—
|
|
|
—
|
|
|
—
|
|
|||
Adjusted Net Income
|
$
|
58,768
|
|
|
$
|
37,777
|
|
|
$
|
20,991
|
|
|
Year Ended
December 31, |
|
Change
|
||||||||
|
2016
|
|
2015
|
|
|||||||
|
(in thousands)
|
||||||||||
Net income attributable to shareholders
|
$
|
59,004
|
|
|
$
|
37,336
|
|
|
$
|
21,668
|
|
Add: Provision for income taxes
|
267
|
|
|
668
|
|
|
(401
|
)
|
|||
Add: Equity-based compensation expense
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Acquisition and transaction expenses
|
80
|
|
|
—
|
|
|
80
|
|
|||
Add: Losses on the modification or extinguishment of debt and capital lease obligations
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Changes in fair value of non-hedge derivative instruments
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Asset impairment charges
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Incentive allocations
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Depreciation and amortization expense
(1)
|
41,816
|
|
|
30,565
|
|
|
11,251
|
|
|||
Add: Interest expense
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Pro-rata share of Adjusted EBITDA from unconsolidated entities
|
—
|
|
|
—
|
|
|
—
|
|
|||
Less: Equity in earnings of unconsolidated entities
|
—
|
|
—
|
|
—
|
||||||
Less: Non-controlling share of Adjusted EBITDA
(2)
|
(164
|
)
|
|
(21
|
)
|
|
(143
|
)
|
|||
Adjusted EBITDA (non-GAAP)
|
$
|
101,003
|
|
|
$
|
68,548
|
|
|
$
|
32,455
|
|
|
Year Ended
December 31, |
|
Change
|
||||||||
|
2016
|
|
2015
|
|
|||||||
|
(in thousands)
|
||||||||||
Revenues
|
|
||||||||||
Equipment leasing revenues
|
|
|
|
|
|
||||||
Lease income
|
$
|
3,712
|
|
|
$
|
21,959
|
|
|
$
|
(18,247
|
)
|
Finance lease income
|
1,610
|
|
|
1,665
|
|
|
(55
|
)
|
|||
Other revenue
|
6
|
|
|
607
|
|
|
(601
|
)
|
|||
Total revenues
|
5,328
|
|
|
24,231
|
|
|
(18,903
|
)
|
|||
|
|
|
|
|
|
||||||
Expenses
|
|
|
|
|
|
||||||
Operating expenses
|
11,014
|
|
|
4,650
|
|
|
6,364
|
|
|||
Depreciation and amortization
|
6,411
|
|
|
5,967
|
|
|
444
|
|
|||
Interest expense
|
3,747
|
|
|
3,794
|
|
|
(47
|
)
|
|||
Total expenses
|
21,172
|
|
|
14,411
|
|
|
6,761
|
|
|||
|
|
|
|
|
|
||||||
Other (expense) income
|
|
|
|
|
|
||||||
Asset impairment
|
(7,450
|
)
|
|
—
|
|
|
(7,450
|
)
|
|||
Interest income
|
13
|
|
|
483
|
|
|
(470
|
)
|
|||
Total other (expense) income
|
(7,437
|
)
|
|
483
|
|
|
(7,920
|
)
|
|||
(Loss) income before income taxes
|
(23,281
|
)
|
|
10,303
|
|
|
(33,584
|
)
|
|||
Provision for income taxes
|
—
|
|
|
—
|
|
|
—
|
|
|||
Net (loss) income
|
(23,281
|
)
|
|
10,303
|
|
|
(33,584
|
)
|
|||
Less: Net (loss) income attributable to non-controlling interest in consolidated subsidiaries
|
(4,368
|
)
|
|
676
|
|
|
(5,044
|
)
|
|||
Net (loss) income attributable to shareholders
|
$
|
(18,913
|
)
|
|
$
|
9,627
|
|
|
$
|
(28,540
|
)
|
Add: Provision for income taxes
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Equity-based compensation expense
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Acquisition and transaction expenses
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Losses on the modification or extinguishment of debt and capital lease obligations
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Changes in fair value of non-hedge derivative instruments
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Asset impairment charges
|
7,450
|
|
|
—
|
|
|
7,450
|
|
|||
Add: Pro-rata share of Adjusted Net Income from unconsolidated entities
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Incentive allocations
|
—
|
|
|
—
|
|
|
—
|
|
|||
Less: Cash payments for income taxes
|
—
|
|
|
—
|
|
|
—
|
|
|||
Less: Equity in earnings of unconsolidated entities
|
—
|
|
|
—
|
|
|
—
|
|
|||
Less: Non-controlling share of Adjusted Net Income
(1)
|
(3,725
|
)
|
|
—
|
|
|
(3,725
|
)
|
|||
Adjusted Net (Loss) Income
|
$
|
(15,188
|
)
|
|
$
|
9,627
|
|
|
$
|
(24,815
|
)
|
|
Year Ended
December 31, |
|
Change
|
||||||||
|
2016
|
|
2015
|
|
|||||||
|
(in thousands)
|
||||||||||
Net (loss) income attributable to shareholders
|
$
|
(18,913
|
)
|
|
$
|
9,627
|
|
|
$
|
(28,540
|
)
|
Add: Provision for income taxes
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Equity-based compensation expense
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Acquisition and transaction expenses
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Losses on the modification or extinguishment of debt and capital lease obligations
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Changes in fair value of non-hedge derivative instruments
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Asset impairment charges
|
7,450
|
|
|
—
|
|
|
7,450
|
|
|||
Add: Incentive allocations
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Depreciation and amortization expense
|
6,411
|
|
|
5,967
|
|
|
444
|
|
|||
Add: Interest expense
|
3,747
|
|
|
3,794
|
|
|
(47
|
)
|
|||
Add: Pro-rata share of Adjusted EBITDA from unconsolidated entities
|
—
|
|
|
—
|
|
|
—
|
|
|||
Less: Equity in earnings of unconsolidated entities
|
—
|
|
|
—
|
|
|
—
|
|
|||
Less: Non-controlling share of Adjusted EBITDA
(2)
|
(4,084
|
)
|
|
(345
|
)
|
|
(3,739
|
)
|
|||
Adjusted EBITDA (non-GAAP)
|
$
|
(5,389
|
)
|
|
$
|
19,043
|
|
|
$
|
(24,432
|
)
|
|
Year Ended
December 31, |
|
Change
|
||||||||
|
2016
|
|
2015
|
|
|||||||
|
(in thousands)
|
||||||||||
Revenues
|
|
||||||||||
Equipment leasing revenues
|
|
|
|
|
|
||||||
Finance lease income
|
$
|
1,113
|
|
|
$
|
7,082
|
|
|
$
|
(5,969
|
)
|
Other revenue
|
100
|
|
|
100
|
|
|
—
|
|
|||
Total revenues
|
1,213
|
|
|
7,182
|
|
|
(5,969
|
)
|
|||
|
|
|
|
|
|
||||||
Expenses
|
|
|
|
|
|
||||||
Operating expenses
|
43
|
|
|
350
|
|
|
(307
|
)
|
|||
Interest expense
|
410
|
|
|
2,393
|
|
|
(1,983
|
)
|
|||
Total expenses
|
453
|
|
|
2,743
|
|
|
(2,290
|
)
|
|||
|
|
|
|
|
|
||||||
Other expense
|
|
|
|
|
|
||||||
Equity in losses of unconsolidated entities
|
(5,974
|
)
|
|
(6,956
|
)
|
|
982
|
|
|||
Gain on sale of assets, net
|
304
|
|
|
—
|
|
|
304
|
|
|||
Other expense
|
—
|
|
|
(14
|
)
|
|
14
|
|
|||
Total other expense
|
(5,670
|
)
|
|
(6,970
|
)
|
|
1,300
|
|
|||
Loss before income taxes
|
(4,910
|
)
|
|
(2,531
|
)
|
|
(2,379
|
)
|
|||
Provision for income taxes
|
(86
|
)
|
|
(127
|
)
|
|
41
|
|
|||
Net loss attributable to shareholders
|
$
|
(4,824
|
)
|
|
$
|
(2,404
|
)
|
|
$
|
(2,420
|
)
|
Add: Provision for income taxes
|
(86
|
)
|
|
(127
|
)
|
|
41
|
|
|||
Add: Equity-based compensation expense
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Acquisition and transaction expenses
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Losses on the modification or extinguishment of debt and capital lease obligations
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Changes in fair value of non-hedge derivative instruments
|
3
|
|
|
14
|
|
|
(11
|
)
|
|||
Add: Asset impairment charges
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Pro-rata share of Adjusted Net (Loss) Income from unconsolidated entities
(1)
|
(2,905
|
)
|
|
3,552
|
|
|
(6,457
|
)
|
|||
Add: Incentive allocations
|
—
|
|
|
—
|
|
|
—
|
|
|||
Less: Cash payments for income taxes
|
—
|
|
|
—
|
|
|
—
|
|
|||
Less: Equity in earnings of unconsolidated entities
|
5,974
|
|
|
6,956
|
|
|
(982
|
)
|
|||
Less: Non-controlling share of Adjusted Net Income
|
—
|
|
|
—
|
|
|
—
|
|
|||
Adjusted Net (Loss) Income
|
$
|
(1,838
|
)
|
|
$
|
7,991
|
|
|
$
|
(9,829
|
)
|
|
Year Ended
December 31, |
|
Change
|
||||||||
|
2016
|
|
2015
|
|
|||||||
|
(in thousands)
|
||||||||||
Net loss attributable to shareholders
|
$
|
(4,824
|
)
|
|
$
|
(2,404
|
)
|
|
$
|
(2,420
|
)
|
Add: Provision for income taxes
|
(86
|
)
|
|
(127
|
)
|
|
41
|
|
|||
Add: Equity-based compensation expense
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Acquisition and transaction expenses
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Losses on the modification or extinguishment of debt and capital lease obligations
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Changes in fair value of non-hedge derivative instruments
|
3
|
|
|
14
|
|
|
(11
|
)
|
|||
Add: Asset impairment charges
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Incentive allocations
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Depreciation and amortization expense
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Interest expense
|
410
|
|
|
2,393
|
|
|
(1,983
|
)
|
|||
Add: Pro-rata share of Adjusted EBITDA from unconsolidated entities
(2)
|
1,196
|
|
|
6,987
|
|
|
(5,791
|
)
|
|||
Less: Equity in earnings of unconsolidated entities
|
5,974
|
|
|
6,956
|
|
|
(982
|
)
|
|||
Less: Non-controlling share of Adjusted EBITDA
|
—
|
|
|
—
|
|
|
—
|
|
|||
Adjusted EBITDA (non-GAAP)
|
$
|
2,673
|
|
|
$
|
13,819
|
|
|
$
|
(11,146
|
)
|
|
Year Ended
December 31, |
|
Change
|
||||||||
|
2016
|
|
2015
|
|
|||||||
|
(in thousands)
|
||||||||||
Revenues
|
|
||||||||||
Infrastructure revenues
|
|
|
|
|
|
||||||
Lease income
|
$
|
—
|
|
|
$
|
4,620
|
|
|
$
|
(4,620
|
)
|
Terminal services revenues
|
15,902
|
|
|
13,655
|
|
|
2,247
|
|
|||
Total revenues
|
15,902
|
|
|
18,275
|
|
|
(2,373
|
)
|
|||
|
|
|
|
|
|
||||||
Expenses
|
|
|
|
|
|
||||||
Operating expenses
|
21,886
|
|
|
33,154
|
|
|
(11,268
|
)
|
|||
Acquisition and transaction expenses
|
400
|
|
|
—
|
|
|
400
|
|
|||
Depreciation and amortization
|
15,500
|
|
|
13,897
|
|
|
1,603
|
|
|||
Interest expense
|
13,501
|
|
|
12,546
|
|
|
955
|
|
|||
Total expenses
|
51,287
|
|
|
59,597
|
|
|
(8,310
|
)
|
|||
|
|
|
|
|
|
||||||
Other expense
|
|
|
|
|
|
||||||
Equity in losses of unconsolidated entities
|
(18
|
)
|
|
—
|
|
|
(18
|
)
|
|||
Loss on sale of assets, net
|
—
|
|
|
(199
|
)
|
|
199
|
|
|||
Loss on extinguishment of debt
|
(1,579
|
)
|
|
—
|
|
|
(1,579
|
)
|
|||
Interest (expense) income
|
(19
|
)
|
|
85
|
|
|
(104
|
)
|
|||
Other income
|
602
|
|
|
40
|
|
|
562
|
|
|||
Total other expense
|
(1,014
|
)
|
|
(74
|
)
|
|
(940
|
)
|
|||
Loss before income taxes
|
(36,399
|
)
|
|
(41,396
|
)
|
|
4,997
|
|
|||
Provision for income taxes
|
74
|
|
|
41
|
|
|
33
|
|
|||
Net loss
|
(36,473
|
)
|
|
(41,437
|
)
|
|
4,964
|
|
|||
Less: Net loss attributable to non-controlling interest in consolidated subsidiaries
|
(16,456
|
)
|
|
(17,376
|
)
|
|
920
|
|
|||
Net loss attributable to shareholders
|
$
|
(20,017
|
)
|
|
$
|
(24,061
|
)
|
|
$
|
4,044
|
|
Add: Provision for income taxes
|
74
|
|
|
41
|
|
|
33
|
|
|||
Add: Equity-based compensation expense
|
(4,051
|
)
|
|
3,432
|
|
|
(7,483
|
)
|
|||
Add: Acquisition and transaction expenses
|
400
|
|
|
—
|
|
|
400
|
|
|||
Add: Losses on the modification or extinguishment of debt and capital lease obligations
|
1,579
|
|
|
—
|
|
|
1,579
|
|
|||
Add: Changes in fair value of non-hedge derivative instruments
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Asset impairment charges
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Pro-rata share of Adjusted Net Income from unconsolidated entities
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Incentive allocations
|
—
|
|
|
—
|
|
|
—
|
|
|||
Less: Cash payments for income taxes
|
(52
|
)
|
|
(280
|
)
|
|
228
|
|
|||
Less: Equity in losses of unconsolidated entities
|
18
|
|
|
—
|
|
|
18
|
|
|||
Less: Non-controlling share of Adjusted Net Loss
(1)
|
800
|
|
|
(1,285
|
)
|
|
2,085
|
|
|||
Adjusted Net Loss
|
$
|
(21,249
|
)
|
|
$
|
(22,153
|
)
|
|
$
|
904
|
|
|
Year Ended
December 31, |
|
Change
|
||||||||
|
2016
|
|
2015
|
|
|||||||
|
(in thousands)
|
||||||||||
Net loss attributable to shareholders
|
$
|
(20,017
|
)
|
|
$
|
(24,061
|
)
|
|
$
|
4,044
|
|
Add: Provision for income taxes
|
74
|
|
|
41
|
|
|
33
|
|
|||
Add: Equity-based compensation expense
|
(4,051
|
)
|
|
3,432
|
|
|
(7,483
|
)
|
|||
Add: Acquisition and transaction expenses
|
400
|
|
|
—
|
|
|
400
|
|
|||
Add: Losses on the modification or extinguishment of debt and capital lease obligations
|
1,579
|
|
|
—
|
|
|
1,579
|
|
|||
Add: Changes in fair value of non-hedge derivative instruments
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Asset impairment charges
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Incentive allocations
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Depreciation and amortization expense
|
15,500
|
|
|
13,897
|
|
|
1,603
|
|
|||
Add: Interest expense
|
13,501
|
|
|
12,546
|
|
|
955
|
|
|||
Add: Pro-rata share of Adjusted EBITDA from unconsolidated entities
|
—
|
|
|
—
|
|
|
—
|
|
|||
Less: Equity in earnings of unconsolidated entities
|
18
|
|
|
—
|
|
|
18
|
|
|||
Less: Non-controlling share of Adjusted EBITDA
(2)
|
(10,184
|
)
|
|
(11,562
|
)
|
|
1,378
|
|
|||
Adjusted EBITDA (non-GAAP)
|
$
|
(3,180
|
)
|
|
$
|
(5,707
|
)
|
|
$
|
2,527
|
|
|
Year Ended
December 31, |
|
Change
|
||||||||
|
2016
|
|
2015
|
|
|||||||
|
(in thousands)
|
||||||||||
Revenues
|
|
||||||||||
Infrastructure revenues
|
|
|
|
|
|
||||||
Rail revenues
|
30,837
|
|
|
25,550
|
|
|
$
|
5,287
|
|
||
Total revenues
|
30,837
|
|
|
25,550
|
|
|
5,287
|
|
|||
|
|
|
|
|
|
||||||
Expenses
|
|
|
|
|
|
||||||
Operating expenses
|
27,975
|
|
|
27,819
|
|
|
156
|
|
|||
Depreciation and amortization
|
1,926
|
|
|
1,895
|
|
|
31
|
|
|||
Interest expense
|
754
|
|
|
578
|
|
|
176
|
|
|||
Total expenses
|
30,655
|
|
|
30,292
|
|
|
363
|
|
|||
|
|
|
|
|
|
||||||
Other income
|
|
|
|
|
|
||||||
Gain on sale of assets, net
|
423
|
|
|
565
|
|
|
(142
|
)
|
|||
Total other income
|
423
|
|
|
565
|
|
|
(142
|
)
|
|||
Income (loss) before income taxes
|
605
|
|
|
(4,177
|
)
|
|
4,782
|
|
|||
Provision for income taxes
|
—
|
|
|
—
|
|
|
—
|
|
|||
Net income (loss)
|
605
|
|
|
(4,177
|
)
|
|
4,782
|
|
|||
Less: Net income (loss) attributable to non-controlling interest in consolidated subsidiaries
|
23
|
|
|
(121
|
)
|
|
144
|
|
|||
Net income (loss) attributable to shareholders
|
$
|
582
|
|
|
$
|
(4,056
|
)
|
|
$
|
4,638
|
|
Add: Provision for income taxes
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Equity-based compensation expense
|
379
|
|
|
1,206
|
|
|
(827
|
)
|
|||
Add: Acquisition and transaction expenses
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Losses on the modification or extinguishment of debt and capital lease obligations
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Changes in fair value of non-hedge derivative instruments
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Asset impairment charges
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Pro-rata share of Adjusted Net Income from unconsolidated entities
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Incentive allocations
|
—
|
|
|
—
|
|
|
—
|
|
|||
Less: Cash payments for income taxes
|
—
|
|
|
—
|
|
|
—
|
|
|||
Less: Equity in earnings of unconsolidated entities
|
—
|
|
|
—
|
|
|
—
|
|
|||
Less: Non-controlling share of Adjusted Net Income
(1)
|
(20
|
)
|
|
(48
|
)
|
|
28
|
|
|||
Adjusted Net Income (Loss)
|
$
|
941
|
|
|
$
|
(2,898
|
)
|
|
$
|
3,839
|
|
|
Year Ended
December 31, |
|
Change
|
||||||||
|
2016
|
|
2015
|
|
|||||||
|
(in thousands)
|
||||||||||
Net income (loss) attributable to shareholders
|
$
|
582
|
|
|
$
|
(4,056
|
)
|
|
$
|
4,638
|
|
Add: Provision for income taxes
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Equity-based compensation expense
|
379
|
|
|
1,206
|
|
|
(827
|
)
|
|||
Add: Acquisition and transaction expenses
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Losses on the modification or extinguishment of debt and capital lease obligations
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Changes in fair value of non-hedge derivative instruments
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Asset impairment charges
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Incentive allocations
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Depreciation and amortization expense
|
1,925
|
|
|
1,895
|
|
|
30
|
|
|||
Add: Interest expense
|
754
|
|
|
578
|
|
|
176
|
|
|||
Add: Pro-rata share of Adjusted EBITDA from unconsolidated entities
|
—
|
|
|
—
|
|
|
—
|
|
|||
Less: Equity in earnings of unconsolidated entities
|
—
|
|
|
|
|
—
|
|
||||
Less: Non-controlling share of Adjusted EBITDA
(1)
|
(166
|
)
|
|
(147
|
)
|
|
(19
|
)
|
|||
Adjusted EBITDA (non-GAAP)
|
$
|
3,474
|
|
|
$
|
(524
|
)
|
|
$
|
3,998
|
|
|
|
Year Ended
December 31,
|
|
Change
|
||||||||
|
|
2016
|
|
2015
|
|
|||||||
Revenues
|
|
(in thousands)
|
||||||||||
Infrastructure revenues
|
|
|
|
|
|
|
||||||
Lease income
|
|
$
|
32
|
|
|
$
|
—
|
|
|
$
|
32
|
|
Total revenues
|
|
32
|
|
|
—
|
|
|
32
|
|
|||
|
|
|
|
|
|
|
||||||
Expenses
|
|
|
|
|
|
|
||||||
Operating expenses
|
|
628
|
|
|
—
|
|
|
628
|
|
|||
Depreciation and amortization
|
|
4
|
|
|
—
|
|
|
4
|
|
|||
Interest expense
|
|
545
|
|
|
—
|
|
|
545
|
|
|||
Total expenses
|
|
1,177
|
|
|
—
|
|
|
1,177
|
|
|||
Loss before income taxes
|
|
(1,145
|
)
|
|
—
|
|
|
(1,145
|
)
|
|||
Provision for income taxes
|
|
13
|
|
|
—
|
|
|
13
|
|
|||
Net loss
|
|
(1,158
|
)
|
|
—
|
|
|
(1,158
|
)
|
|||
Less: Net loss attributable to non-controlling interest in consolidated subsidiaries
|
|
(157
|
)
|
|
—
|
|
|
(157
|
)
|
|||
Net loss attributable to shareholders
|
|
$
|
(1,001
|
)
|
|
$
|
—
|
|
|
$
|
(1,001
|
)
|
Add: Provision for income taxes
|
|
13
|
|
|
—
|
|
|
13
|
|
|||
Add: Equity-based compensation expense
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Acquisition and transaction expenses
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Losses on the modification or extinguishment of debt and capital lease obligations
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Changes in fair value of non-hedge derivative instruments
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Asset impairment charges
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Pro-rata share of Adjusted Net Income from unconsolidated entities
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Incentive allocations
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Less: Cash payments for income taxes
|
|
(5
|
)
|
|
—
|
|
|
(5
|
)
|
|||
Less: Equity in earnings of unconsolidated entities
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Less: Non-controlling share of Adjusted Net Income
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Adjusted Net Loss
|
|
$
|
(993
|
)
|
|
$
|
—
|
|
|
$
|
(993
|
)
|
|
|
Year Ended
December 31,
|
|
Change
|
||||||||
|
|
2016
|
|
2015
|
|
|||||||
|
|
(in thousands)
|
||||||||||
Net loss attributable to shareholders
|
|
$
|
(1,001
|
)
|
|
$
|
—
|
|
|
$
|
(1,001
|
)
|
Add: Benefit from income taxes
|
|
13
|
|
|
—
|
|
|
13
|
|
|||
Add: Equity-based compensation expense
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Acquisition and transaction expenses
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Losses on the modification or extinguishment of debt and capital lease obligations
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Changes in fair value of non-hedge derivative instruments
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Asset impairment charges
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Depreciation and amortization expense
|
|
4
|
|
|
—
|
|
|
4
|
|
|||
Add: Interest expense
|
|
545
|
|
|
—
|
|
|
545
|
|
|||
Add: Pro-rata share of Adjusted EBITDA from unconsolidated entities
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Less: Equity in earnings of unconsolidated entities
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Less: Non-controlling share of Adjusted EBITDA
(1)
|
|
(55
|
)
|
|
—
|
|
|
(55
|
)
|
|||
Adjusted EBITDA
|
|
$
|
(494
|
)
|
|
$
|
—
|
|
|
$
|
(494
|
)
|
|
Year Ended
December 31, |
|
Change
|
||||||||
|
2016
|
|
2015
|
|
|||||||
|
(in thousands)
|
||||||||||
Expenses
|
|
|
|
|
|
||||||
Operating expenses
|
$
|
14
|
|
|
$
|
—
|
|
|
$
|
14
|
|
General and administrative
|
12,314
|
|
|
7,568
|
|
|
4,746
|
|
|||
Acquisition and transaction expenses
|
5,836
|
|
|
5,683
|
|
|
153
|
|
|||
Management fees and incentive allocation to affiliate
|
16,742
|
|
|
15,018
|
|
|
1,724
|
|
|||
Depreciation and amortization
|
—
|
|
|
—
|
|
|
—
|
|
|||
Interest expense
|
—
|
|
|
—
|
|
|
—
|
|
|||
Total expenses
|
34,906
|
|
|
28,269
|
|
|
6,637
|
|
|||
|
|
|
|
|
—
|
|
|||||
Loss before income taxes
|
(34,906
|
)
|
|
(28,269
|
)
|
|
(6,637
|
)
|
|||
Provision for income taxes
|
—
|
|
|
4
|
|
|
(4
|
)
|
|||
Net loss
|
(34,906
|
)
|
|
(28,273
|
)
|
|
(6,633
|
)
|
|||
Less: Net loss attributable to non-controlling interest in consolidated subsidiaries
|
(11
|
)
|
|
(5
|
)
|
|
(6
|
)
|
|||
Net loss attributable to shareholders
|
$
|
(34,895
|
)
|
|
$
|
(28,268
|
)
|
|
$
|
(6,627
|
)
|
Add: Provision for income taxes
|
—
|
|
|
4
|
|
|
(4
|
)
|
|||
Add: Equity-based compensation expense
|
—
|
|
|
24
|
|
|
(24
|
)
|
|||
Add: Acquisition and transaction expenses
|
5,836
|
|
|
5,683
|
|
|
153
|
|
|||
Add: Losses on the modification or extinguishment of debt and capital lease obligations
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Changes in fair value of non-hedge derivative instruments
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Asset impairment charges
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Pro-rata share of Adjusted Net Income from unconsolidated entities
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Incentive allocations
|
—
|
|
|
—
|
|
|
—
|
|
|||
Less: Cash payments for income taxes
|
(14
|
)
|
|
—
|
|
|
(14
|
)
|
|||
Less: Equity in earnings of unconsolidated entities
|
—
|
|
|
—
|
|
|
—
|
|
|||
Less: Non-controlling share of Adjusted Net Income
|
—
|
|
|
—
|
|
|
—
|
|
|||
Adjusted Net Loss
|
$
|
(29,073
|
)
|
|
$
|
(22,557
|
)
|
|
$
|
(6,516
|
)
|
|
Year Ended
December 31, |
|
Change
|
||||||||
|
2016
|
|
2015
|
|
|||||||
|
(in thousands)
|
||||||||||
Net loss attributable to shareholders
|
$
|
(35,896
|
)
|
|
$
|
(28,268
|
)
|
|
$
|
(7,628
|
)
|
Add: Provision for income taxes
|
—
|
|
|
4
|
|
|
(4
|
)
|
|||
Add: Equity-based compensation expense
|
—
|
|
|
24
|
|
|
(24
|
)
|
|||
Add: Acquisition and transaction expenses
|
5,836
|
|
|
5,683
|
|
|
153
|
|
|||
Add: Losses on the modification or extinguishment of debt and capital lease obligations
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Changes in fair value of non-hedge derivative instruments
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Asset impairment charges
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Incentive allocations
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Depreciation and amortization expense
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Interest expense
|
—
|
|
|
—
|
|
|
—
|
|
|||
Add: Pro-rata share of Adjusted EBITDA from unconsolidated entities
|
—
|
|
|
—
|
|
|
—
|
|
|||
Less: Equity in earnings of unconsolidated entities
|
—
|
|
|
—
|
|
|
—
|
|
|||
Less: Non-controlling share of Adjusted EBITDA
|
—
|
|
|
—
|
|
|
—
|
|
|||
Adjusted EBITDA
|
$
|
(30,060
|
)
|
|
$
|
(22,557
|
)
|
|
$
|
(7,503
|
)
|
•
|
In the
years ended
December 31, 2017
,
2016
, and
2015
, cash used for the purpose of making investments was $594,558, $308,069, and $278,433, respectively.
|
•
|
In the
years ended
December 31, 2017
,
2016
and
2015
, distributions to shareholders, including cash dividends, were $
100,058
, $100,027 and $81,260 respectively, and distributions to non-controlling interest were $
254
,
$0
, and $321 respectively.
|
•
|
Uses of liquidity associated with our operating expenses are captured on a net basis in our cash flows from operating activities. Uses of liquidity associated with our debt obligations are captured in our cash flows from financing activities.
|
•
|
During the
years ended
December 31, 2017
,
2016
, and
2015
, cash flows from operating activities, plus the principal collections on finance leases and maintenance reserve collections were $96,019, $48,220 and $53,969, respectively.
|
•
|
During the
year ended
December 31, 2017
, additional borrowings were obtained in connection with i) the Term Loan of $97,163, net of deferred financing costs, ii) the Revolving Credit Facility of $95,000, iii) the CMQR Credit Agreement of $32,030 and iv) the Senior Notes of $342,998, net of deferred financing costs and repayment of the Term Loan. We made principal repayments of $
125,223
, primarily relating to the FTAI Pride Credit Agreement, the Revolving Credit Facility and the CMQR Credit Agreement. During
year ended
December 31, 2016
, additional borrowings were obtained in connection with the Series 2016 Bonds of $99,858 and the CMQR Credit Agreement of $10,800. We made total principal repayments of
$160,166
, primarily relating to the termination of the Jefferson Terminal Credit Agreement, Container Loan #1, and Container Loan #2. During the
year ended
December 31, 2015
, additional borrowings of
$200
were obtained in connection with the CMQR Credit Agreement and we made total principal repayments of
$23,761
.
|
•
|
During the
years ended
December 31, 2017
,
2016
, and
2015
, we received $0, $462 and $3,937 in cash distributions from our unconsolidated investees, respectively, of which $
0
, $
30
and
$209
was included in cash flows from operating activities, respectively.
|
•
|
During the
years ended
December 31, 2017
,
2016
, and
2015
proceeds from the sale of assets were $121,419, $94,375 and $14,518, respectively.
|
•
|
During the
years ended
December 31, 2017
,
2016
, and
2015
capital contributions from shareholders were $
0
, $
0
, and
$295,879
respectively, and capital contributions from non-controlling interests were $
35
, $
11,480
, and
$37,826
respectively.
|
•
|
During the
year ended
December 31, 2015
, proceeds from the issuance of common stock were $351,059, net of issuance costs of $2,998.
|
|
Year Ended
|
||||||||||
|
December 31, 2017
|
|
December 31, 2016
|
|
December 31, 2015
|
||||||
|
(in thousands)
|
||||||||||
Cash Flow Data:
|
|
|
|
|
|
||||||
Net cash provided by operating activities
|
$
|
68,497
|
|
|
$
|
30,903
|
|
|
$
|
23,528
|
|
Net cash used in investing activities
|
$
|
(440,230
|
)
|
|
$
|
(213,098
|
)
|
|
$
|
(239,921
|
)
|
Net cash provided by (used in) financing activities
|
$
|
363,078
|
|
|
$
|
(131,453
|
)
|
|
$
|
575,971
|
|
|
Year Ended
|
||||||||||
|
December 31, 2017
|
|
December 31, 2016
|
|
December 31, 2015
|
||||||
|
(in thousands)
|
||||||||||
Net Cash Provided by Operating Activities
|
$
|
68,497
|
|
|
$
|
30,903
|
|
|
$
|
23,528
|
|
Add: Principal Collections on Finance Leases
|
473
|
|
|
2,513
|
|
|
20,292
|
|
|||
Add: Proceeds from Sale of Assets
(1)
|
121,419
|
|
|
94,875
|
|
|
14,518
|
|
|||
Add: Return of Capital Distributions from Unconsolidated Entities
|
—
|
|
|
432
|
|
|
3,728
|
|
|||
Less: Required Payments on Debt Obligations
(2)
|
(8,368
|
)
|
|
(53,668
|
)
|
|
(23,761
|
)
|
|||
Less: Capital Distributions to Non-Controlling Interest
|
(254
|
)
|
|
—
|
|
|
(321
|
)
|
|||
Exclude: Changes in Working Capital
|
(4,515
|
)
|
|
1,730
|
|
|
10,104
|
|
|||
Funds Available for Distribution (FAD)
|
$
|
177,252
|
|
|
$
|
76,785
|
|
|
$
|
48,088
|
|
•
|
FAD does not include equity capital called from the Company’s existing limited partners, proceeds from any debt issuance or future equity offering, historical cash and cash equivalents and expected investments in the Company’s operations.
|
•
|
FAD does not give pro forma effect to prior acquisitions, certain of which cannot be quantified.
|
•
|
While FAD reflects the cash inflows from sale of certain assets, FAD does not reflect the cash outflows to acquire
assets as the Company relies on alternative sources of liquidity to fund such purchases.
|
•
|
FAD does not reflect expenditures related to capital expenditures, acquisitions and other investments as the Company has multiple sources of liquidity and intends to fund these expenditures with future incurrences of indebtedness, additional capital contributions and/or future issuances of equity.
|
•
|
FAD does not reflect any maintenance capital expenditures necessary to maintain the same level of cash generation from our capital investments.
|
•
|
FAD does not reflect changes in working capital balances as management believes that changes in working capital are primarily driven by short term timing differences, which are not meaningful to the Company’s distribution decisions.
|
•
|
Management has significant discretion to make distributions, and the Company is not bound by any contractual provision that requires it to use cash for distributions.
|
|
Payments Due by Period
|
||||||||||||||||||||||||||
(in thousands)
|
Total
|
|
2018
|
|
2019
|
|
2020
|
|
2021
|
|
2022
|
|
Thereafter
|
||||||||||||||
FTAI Pride Credit Agreement
|
53,993
|
|
|
6,250
|
|
|
47,743
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
CMQR Credit Agreement
|
22,800
|
|
|
—
|
|
|
22,800
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Series 2012 Bonds
|
42,765
|
|
|
1,545
|
|
|
1,670
|
|
|
1,810
|
|
|
1,960
|
|
|
2,120
|
|
|
33,660
|
|
|||||||
Series 2016 Bonds
|
144,200
|
|
|
—
|
|
|
—
|
|
|
144,200
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Senior Notes
|
450,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
450,000
|
|
|
—
|
|
|||||||
Total principal payments on loans and bonds payable
|
713,758
|
|
|
7,795
|
|
|
72,213
|
|
|
146,010
|
|
|
1,960
|
|
|
452,120
|
|
|
33,660
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Total estimated interest payments
(1)
|
269,775
|
|
|
47,695
|
|
|
46,207
|
|
|
34,870
|
|
|
33,408
|
|
|
91,912
|
|
|
15,683
|
|
|||||||
Obligation to third-party (Repauno)
|
5,500
|
|
|
5,500
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Operating lease obligations
|
97,054
|
|
|
6,802
|
|
|
6,635
|
|
|
5,550
|
|
|
4,350
|
|
|
3,004
|
|
|
70,713
|
|
|||||||
Capital lease obligations
|
1,139
|
|
|
333
|
|
|
333
|
|
|
317
|
|
|
125
|
|
|
31
|
|
|
—
|
|
|||||||
|
373,468
|
|
|
60,330
|
|
|
53,175
|
|
|
40,737
|
|
|
37,883
|
|
|
94,947
|
|
|
86,396
|
|
|||||||
Total contractual obligations
|
$
|
1,087,226
|
|
|
$
|
68,125
|
|
|
$
|
125,388
|
|
|
$
|
186,747
|
|
|
$
|
39,843
|
|
|
$
|
547,067
|
|
|
$
|
120,056
|
|
|
|
(1)
Estimated interest payments based on rates as of December 31, 2017.
|
Asset
|
|
Range of Estimated Useful Lives
|
|
Residual Value Estimates
|
Aircraft
|
|
25 years from date of manufacture
|
|
Generally not to exceed 15% of manufacturer’s list price when new
|
Aircraft engines
|
|
2 - 6 years, based on maintenance adjusted service life
|
|
Sum of engine core salvage value plus the estimated fair value of life limited parts
|
Offshore energy vessels
|
|
25 years from date of manufacture
|
|
20% of new build cost
|
Railcars and locomotives
|
|
40 - 50 years from date of manufacture
|
|
Scrap value at end of useful life
|
Track and track related assets
|
|
15 - 50 years from date of manufacture
|
|
Scrap value at end of useful life
|
Buildings and site improvements
|
|
20 - 30 years
|
|
Scrap value at end of useful life
|
Railroad equipment
|
|
3 - 15 years from date of manufacture
|
|
Scrap value at end of useful life
|
Terminal machinery and equipment
|
|
15 - 25 years from date of manufacture
|
|
Scrap value at end of useful life
|
Vehicles
|
|
5 - 7 years from date of manufacture
|
|
Scrap value at end of useful life
|
Furniture and fixtures
|
|
3 - 6 years from date of purchase
|
|
None
|
Computer hardware and software
|
|
3 - 5 years from date of purchase
|
|
None
|
Consolidated Financial Statements of Fortress Transportation and Infrastructure Investors LLC:
|
|
|
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
|
|
Consolidated Financial Statements of Intermodal Finance I Ltd:
|
|
|
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
|
Notes
|
|
December 31,
|
||||||
|
|
2017
|
|
2016
|
|||||
Assets
|
|
|
|
|
|
||||
Cash and cash equivalents
|
2
|
|
$
|
59,400
|
|
|
$
|
68,055
|
|
Restricted cash
|
2
|
|
33,406
|
|
|
65,441
|
|
||
Accounts receivable, net
|
|
|
31,076
|
|
|
21,358
|
|
||
Leasing equipment, net
|
3
|
|
1,074,130
|
|
|
765,455
|
|
||
Finance leases, net
|
4
|
|
9,244
|
|
|
9,717
|
|
||
Property, plant, and equipment, net
|
5
|
|
489,949
|
|
|
352,181
|
|
||
Investments (includes $0 and $17,630 available-for-sale securities at fair value as of December 31, 2017 and 2016, respectively)
|
6
|
|
42,538
|
|
|
39,978
|
|
||
Intangible assets, net
|
7
|
|
40,043
|
|
|
38,954
|
|
||
Goodwill
|
|
|
116,584
|
|
|
116,584
|
|
||
Other assets
|
2
|
|
59,436
|
|
|
69,589
|
|
||
Total assets
|
|
|
$
|
1,955,806
|
|
|
$
|
1,547,312
|
|
|
|
|
|
|
|
||||
Liabilities
|
|
|
|
|
|
||||
Accounts payable and accrued liabilities
|
|
|
$
|
68,226
|
|
|
$
|
38,239
|
|
Debt, net
|
8
|
|
703,264
|
|
|
259,512
|
|
||
Maintenance deposits
|
2
|
|
103,464
|
|
|
45,394
|
|
||
Security deposits
|
2
|
|
27,257
|
|
|
19,947
|
|
||
Other liabilities
|
|
|
18,520
|
|
|
18,540
|
|
||
Total liabilities
|
|
|
$
|
920,731
|
|
|
$
|
381,632
|
|
|
|
|
|
|
|
||||
Commitments and contingencies
|
16
|
|
|
|
|
||||
|
|
|
|
|
|
||||
Equity
|
|
|
|
|
|
||||
Common shares ($0.01 par value per share; 2,000,000,000 shares authorized; 75,771,738 and 75,750,943 shares issued and outstanding as of December 31, 2017 and December 31, 2016, respectively)
|
|
|
758
|
|
|
758
|
|
||
Additional paid in capital
|
|
|
985,009
|
|
|
1,084,757
|
|
||
Accumulated deficit
|
|
|
(38,699
|
)
|
|
(38,833
|
)
|
||
Accumulated other comprehensive income
|
|
|
—
|
|
|
7,130
|
|
||
Shareholders' equity
|
|
|
947,068
|
|
|
1,053,812
|
|
||
Non-controlling interest in equity of consolidated subsidiaries
|
|
|
88,007
|
|
|
111,868
|
|
||
Total equity
|
|
|
1,035,075
|
|
|
1,165,680
|
|
||
Total liabilities and equity
|
|
|
$
|
1,955,806
|
|
|
$
|
1,547,312
|
|
|
|
|
Year Ended December 31,
|
||||||||||
|
Notes
|
|
2017
|
|
2016
|
|
2015
|
||||||
Revenues
|
|
|
|
|
|
|
|
||||||
Equipment leasing revenues
|
|
|
$
|
170,000
|
|
|
$
|
101,949
|
|
|
$
|
92,743
|
|
Infrastructure revenues
|
|
|
47,659
|
|
|
46,771
|
|
|
43,825
|
|
|||
Total revenues
|
10
|
|
217,659
|
|
|
148,720
|
|
|
136,568
|
|
|||
|
|
|
|
|
|
|
|
||||||
Expenses
|
|
|
|
|
|
|
|
||||||
Operating expenses
|
|
|
92,385
|
|
|
66,169
|
|
|
68,793
|
|
|||
General and administrative
|
|
|
14,570
|
|
|
12,314
|
|
|
7,568
|
|
|||
Acquisition and transaction expenses
|
|
|
7,306
|
|
|
6,316
|
|
|
5,683
|
|
|||
Management fees and incentive allocation to affiliate
|
13
|
|
15,732
|
|
|
16,742
|
|
|
15,018
|
|
|||
Depreciation and amortization
|
3, 5, 7
|
|
88,110
|
|
|
60,210
|
|
|
45,308
|
|
|||
Interest expense
|
|
|
38,827
|
|
|
18,957
|
|
|
19,311
|
|
|||
Total expenses
|
|
|
256,930
|
|
|
180,708
|
|
|
161,681
|
|
|||
|
|
|
|
|
|
|
|
||||||
Other income (expense)
|
|
|
|
|
|
|
|
||||||
Equity in (losses) earnings of unconsolidated entities
|
6
|
|
(1,601
|
)
|
|
(5,992
|
)
|
|
(6,956
|
)
|
|||
Gain on sale of assets, net
|
|
|
18,281
|
|
|
5,941
|
|
|
3,419
|
|
|||
Loss on extinguishment of debt
|
|
|
(2,456
|
)
|
|
(1,579
|
)
|
|
—
|
|
|||
Asset impairment
|
|
|
—
|
|
|
(7,450
|
)
|
|
—
|
|
|||
Interest income
|
|
|
688
|
|
|
136
|
|
|
579
|
|
|||
Other income
|
|
|
3,073
|
|
|
602
|
|
|
26
|
|
|||
Total other income (expense)
|
|
|
17,985
|
|
|
(8,342
|
)
|
|
(2,932
|
)
|
|||
|
|
|
|
|
|
|
|
||||||
Loss before income taxes
|
|
|
(21,286
|
)
|
|
(40,330
|
)
|
|
(28,045
|
)
|
|||
Provision for income taxes
|
12
|
|
1,954
|
|
|
268
|
|
|
586
|
|
|||
Net loss
|
|
|
(23,240
|
)
|
|
(40,598
|
)
|
|
(28,631
|
)
|
|||
Less: Net loss attributable to non-controlling interests in consolidated subsidiaries
|
|
|
(23,374
|
)
|
|
(20,534
|
)
|
|
(16,805
|
)
|
|||
Net income (loss) attributable to shareholders
|
|
|
$
|
134
|
|
|
$
|
(20,064
|
)
|
|
$
|
(11,826
|
)
|
|
|
|
|
|
|
|
|
||||||
Basic and Diluted Earnings (Loss) per Share
|
15
|
|
$
|
—
|
|
|
$
|
(0.26
|
)
|
|
$
|
(0.18
|
)
|
|
|
|
|
|
|
|
|
||||||
Weighted Average Shares Outstanding:
|
|
|
|
|
|
|
|
||||||
Basic
|
|
|
75,766,811
|
|
|
75,738,698
|
|
|
67,039,439
|
|
|||
Diluted
|
|
|
75,766,811
|
|
|
75,738,698
|
|
|
67,039,439
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2017
|
|
2016
|
|
2015
|
||||||
Net loss
|
|
$
|
(23,240
|
)
|
|
$
|
(40,598
|
)
|
|
$
|
(28,631
|
)
|
Other comprehensive loss:
|
|
|
|
|
|
|
||||||
Cash Flow Hedge:
|
|
|
|
|
|
|
||||||
Change in fair value of cash flow hedge
|
|
—
|
|
|
(97
|
)
|
|
(117
|
)
|
|||
Available-for-Sale Securities:
|
|
|
|
|
|
|
||||||
Unrealized gain in available-for-sale securities
|
|
4,276
|
|
|
7,130
|
|
|
—
|
|
|||
Reclassification of gains included in net income
|
|
(11,406
|
)
|
|
—
|
|
|
—
|
|
|||
Comprehensive loss
|
|
(30,370
|
)
|
|
(33,565
|
)
|
|
(28,748
|
)
|
|||
Comprehensive loss attributable to non-controlling interest
|
|
(23,374
|
)
|
|
(20,534
|
)
|
|
(16,805
|
)
|
|||
Comprehensive loss attributable to shareholders
|
|
$
|
(6,996
|
)
|
|
$
|
(13,031
|
)
|
|
$
|
(11,943
|
)
|
|
Common Stock
|
|
Additional Paid In Capital
|
|
Accumulated Deficit
|
|
Accumulated Other Comprehensive Income
|
|
Non-Controlling Interest in Equity of Consolidated Subsidiaries
|
|
Total Equity
|
||||||||||||
Equity - December 31, 2014
|
$
|
535
|
|
|
$
|
613,683
|
|
|
$
|
—
|
|
|
$
|
214
|
|
|
$
|
99,065
|
|
|
$
|
713,497
|
|
Comprehensive (loss) income:
|
|
|
|
|
|
|
|
|
|
|
—
|
|
|||||||||||
Net income (loss) for the period
|
|
|
6,943
|
|
|
(18,769
|
)
|
|
|
|
(16,805
|
)
|
|
(28,631
|
)
|
||||||||
Other comprehensive loss
|
|
|
|
|
—
|
|
|
(117
|
)
|
|
—
|
|
|
(117
|
)
|
||||||||
Total comprehensive loss
|
|
|
6,943
|
|
|
(18,769
|
)
|
|
(117
|
)
|
|
(16,805
|
)
|
|
(28,748
|
)
|
|||||||
Capital contributions
|
|
|
295,879
|
|
|
|
|
|
|
37,826
|
|
|
333,705
|
|
|||||||||
Capital distributions
|
|
|
(44,917
|
)
|
|
|
|
|
|
(321
|
)
|
|
(45,238
|
)
|
|||||||||
Issuance of common shares
|
222
|
|
|
348,929
|
|
|
|
|
|
|
—
|
|
|
349,151
|
|
||||||||
Dividends declared
|
|
|
(36,343
|
)
|
|
|
|
|
|
—
|
|
|
(36,343
|
)
|
|||||||||
Equity-based compensation
|
|
|
24
|
|
|
|
|
|
|
4,638
|
|
|
4,662
|
|
|||||||||
Equity - December 31, 2015
|
$
|
757
|
|
|
$
|
1,184,198
|
|
|
$
|
(18,769
|
)
|
|
$
|
97
|
|
|
$
|
124,403
|
|
|
$
|
1,290,686
|
|
Comprehensive (loss) income:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Net loss for the period
|
|
|
|
|
|
(20,064
|
)
|
|
|
|
(20,534
|
)
|
|
(40,598
|
)
|
||||||||
Other comprehensive loss
|
|
|
|
|
—
|
|
|
7,033
|
|
|
—
|
|
|
7,033
|
|
||||||||
Total comprehensive loss
|
|
|
|
|
(20,064
|
)
|
|
7,033
|
|
|
(20,534
|
)
|
|
(33,565
|
)
|
||||||||
Capital contributions
|
|
|
|
|
|
|
|
|
|
12,121
|
|
|
12,121
|
|
|||||||||
Settlement of equity-based compensation
|
|
|
|
|
|
|
|
|
(200
|
)
|
|
(200
|
)
|
||||||||||
Issuance of common shares
|
1
|
|
|
336
|
|
|
|
|
|
|
—
|
|
|
337
|
|
||||||||
Dividends declared
|
|
|
(99,977
|
)
|
|
|
|
|
|
(50
|
)
|
|
(100,027
|
)
|
|||||||||
Equity-based compensation
|
|
|
200
|
|
|
|
|
|
|
(3,872
|
)
|
|
(3,672
|
)
|
|||||||||
Equity - December 31, 2016
|
$
|
758
|
|
|
$
|
1,084,757
|
|
|
$
|
(38,833
|
)
|
|
$
|
7,130
|
|
|
$
|
111,868
|
|
|
$
|
1,165,680
|
|
Comprehensive loss:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Net income (loss) for the period
|
|
|
|
|
134
|
|
|
|
|
(23,374
|
)
|
|
(23,240
|
)
|
|||||||||
Other comprehensive income
|
|
|
|
|
—
|
|
|
(7,130
|
)
|
|
—
|
|
|
(7,130
|
)
|
||||||||
Total comprehensive (loss) income
|
|
|
|
|
134
|
|
|
(7,130
|
)
|
|
(23,374
|
)
|
|
(30,370
|
)
|
||||||||
Capital contributions
|
|
|
|
|
|
|
|
|
|
1,296
|
|
|
1,296
|
|
|||||||||
Capital distributions
|
|
|
|
|
|
|
|
|
(254
|
)
|
|
(254
|
)
|
||||||||||
Transfer of non-controlling interest
|
|
|
|
|
|
|
|
|
(2,798
|
)
|
|
(2,798
|
)
|
||||||||||
Settlement of equity-based compensation
|
|
|
|
|
|
|
|
|
(74
|
)
|
|
(74
|
)
|
||||||||||
Dividends declared
|
|
|
(100,058
|
)
|
|
|
|
|
|
—
|
|
|
(100,058
|
)
|
|||||||||
Issuance of common shares
|
—
|
|
|
310
|
|
|
|
|
|
|
—
|
|
|
310
|
|
||||||||
Equity-based compensation
|
|
|
—
|
|
|
|
|
|
|
1,343
|
|
|
1,343
|
|
|||||||||
Equity - December 31, 2017
|
$
|
758
|
|
|
$
|
985,009
|
|
|
$
|
(38,699
|
)
|
|
$
|
—
|
|
|
$
|
88,007
|
|
|
$
|
1,035,075
|
|
|
Year Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Cash flows from operating activities:
|
|
|
|
|
|
||||||
Net loss
|
$
|
(23,240
|
)
|
|
$
|
(40,598
|
)
|
|
$
|
(28,631
|
)
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
||||||
Equity in losses (earnings) of unconsolidated entities
|
1,601
|
|
|
5,992
|
|
|
6,956
|
|
|||
Gain on sale of assets, net
|
(18,281
|
)
|
|
(5,941
|
)
|
|
(3,419
|
)
|
|||
Security deposits and maintenance claims included in earnings
|
(60
|
)
|
|
(300
|
)
|
|
(439
|
)
|
|||
Loss on extinguishment of debt
|
2,456
|
|
|
1,579
|
|
|
—
|
|
|||
Equity-based compensation
|
1,343
|
|
|
(3,672
|
)
|
|
4,662
|
|
|||
Depreciation and amortization
|
88,110
|
|
|
60,210
|
|
|
45,308
|
|
|||
Gain on settlement of liabilities
|
(1,093
|
)
|
|
—
|
|
|
—
|
|
|||
Asset impairment
|
—
|
|
|
7,450
|
|
|
—
|
|
|||
Change in current and deferred income taxes
|
227
|
|
|
(387
|
)
|
|
61
|
|
|||
Change in fair value of non-hedge derivative
|
(1,022
|
)
|
|
3
|
|
|
14
|
|
|||
Amortization of lease intangibles and incentives
|
8,306
|
|
|
5,447
|
|
|
7,016
|
|
|||
Amortization of deferred financing costs
|
4,202
|
|
|
2,576
|
|
|
1,469
|
|
|||
Operating distributions from unconsolidated entities
|
—
|
|
|
30
|
|
|
209
|
|
|||
Bad debt expense
|
701
|
|
|
158
|
|
|
676
|
|
|||
Other
|
732
|
|
|
86
|
|
|
(250
|
)
|
|||
Change in:
|
|
|
|
|
|
||||||
Accounts receivable
|
(12,001
|
)
|
|
(7,980
|
)
|
|
(5,940
|
)
|
|||
Other assets
|
6,475
|
|
|
(8,584
|
)
|
|
(5,057
|
)
|
|||
Accounts payable and accrued liabilities
|
10,266
|
|
|
7,726
|
|
|
3,180
|
|
|||
Management fees payable to affiliate
|
899
|
|
|
457
|
|
|
(1,168
|
)
|
|||
Other liabilities
|
(1,124
|
)
|
|
6,651
|
|
|
(1,119
|
)
|
|||
Net cash provided by operating activities
|
68,497
|
|
|
30,903
|
|
|
23,528
|
|
|||
|
|
|
|
|
|
||||||
Cash flows from investing activities:
|
|
|
|
|
|
||||||
Change in restricted cash
|
32,036
|
|
|
(2,349
|
)
|
|
(526
|
)
|
|||
Investment in notes receivable
|
—
|
|
|
(3,066
|
)
|
|
(14,869
|
)
|
|||
Investment in unconsolidated entities and available for sale securities
|
(30,310
|
)
|
|
(28,784
|
)
|
|
—
|
|
|||
Principal collections on finance leases
|
473
|
|
|
2,513
|
|
|
20,292
|
|
|||
Acquisition of leasing equipment
|
(425,769
|
)
|
|
(200,640
|
)
|
|
(165,090
|
)
|
|||
Acquisition of property plant and equipment
|
(116,031
|
)
|
|
(57,371
|
)
|
|
(96,028
|
)
|
|||
Acquisition of lease intangibles
|
(10,149
|
)
|
|
(4,527
|
)
|
|
(2,446
|
)
|
|||
Purchase deposit for aircraft and aircraft engines
|
(12,299
|
)
|
|
(13,681
|
)
|
|
—
|
|
|||
Proceeds from sale of finance leases
|
—
|
|
|
71,000
|
|
|
—
|
|
|||
Proceeds from sale of leasing equipment
|
91,130
|
|
|
22,885
|
|
|
13,625
|
|
|||
Proceeds from sale of available-for-sale securities
|
30,238
|
|
|
—
|
|
|
—
|
|
|||
Proceeds from sale of property, plant and equipment
|
51
|
|
|
490
|
|
|
893
|
|
|||
Proceeds from sale of equipment held for sale
|
—
|
|
|
—
|
|
|
—
|
|
|||
Proceeds from deposit on sale of leasing equipment
|
400
|
|
|
250
|
|
|
500
|
|
|||
Return of deposit on sale of leasing equipment
|
—
|
|
|
(250
|
)
|
|
—
|
|
|||
Return of capital distributions from unconsolidated entities
|
—
|
|
|
432
|
|
|
3,728
|
|
|||
Net cash used in investing activities
|
$
|
(440,230
|
)
|
|
$
|
(213,098
|
)
|
|
$
|
(239,921
|
)
|
|
Year Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Cash flows from financing activities:
|
|
|
|
|
|
||||||
Proceeds from debt
|
$
|
567,191
|
|
|
$
|
110,658
|
|
|
$
|
200
|
|
Repayment of debt
|
(125,223
|
)
|
|
(160,166
|
)
|
|
(23,761
|
)
|
|||
Payment of other liabilities to non-controlling interest holder
|
—
|
|
|
(1,000
|
)
|
|
—
|
|
|||
Payment of deferred financing costs
|
(3,377
|
)
|
|
(4,246
|
)
|
|
(136
|
)
|
|||
Receipt of security deposits
|
7,290
|
|
|
3,815
|
|
|
2,060
|
|
|||
Return of security deposits
|
(3,231
|
)
|
|
(316
|
)
|
|
(960
|
)
|
|||
Receipt of maintenance deposits
|
27,049
|
|
|
14,804
|
|
|
10,149
|
|
|||
Release of maintenance deposits
|
(6,270
|
)
|
|
(6,255
|
)
|
|
(14,764
|
)
|
|||
Proceeds from issuance of common shares, net of underwriter's discount
|
—
|
|
|
—
|
|
|
354,057
|
|
|||
Common shares issuance costs
|
—
|
|
|
—
|
|
|
(2,998
|
)
|
|||
Capital contributions from shareholders
|
—
|
|
|
—
|
|
|
295,879
|
|
|||
Capital distributions to shareholders
|
—
|
|
|
—
|
|
|
(44,917
|
)
|
|||
Capital contributions from non-controlling interests
|
35
|
|
|
11,480
|
|
|
37,826
|
|
|||
Capital distributions to non-controlling interests
|
(254
|
)
|
|
—
|
|
|
(321
|
)
|
|||
Settlement of equity-based compensation
|
(74
|
)
|
|
(200
|
)
|
|
—
|
|
|||
Cash dividends
|
(100,058
|
)
|
|
(100,027
|
)
|
|
(36,343
|
)
|
|||
Net cash provided by (used in) financing activities
|
$
|
363,078
|
|
|
$
|
(131,453
|
)
|
|
$
|
575,971
|
|
|
|
|
|
|
|
||||||
Net (decrease) increase in cash and cash equivalents
|
(8,655
|
)
|
|
(313,648
|
)
|
|
359,578
|
|
|||
Cash and cash equivalents, beginning of period
|
68,055
|
|
|
381,703
|
|
|
22,125
|
|
|||
Cash and cash equivalents, end of period
|
$
|
59,400
|
|
|
$
|
68,055
|
|
|
$
|
381,703
|
|
|
|
|
|
|
|
||||||
Supplemental disclosure of cash flow information:
|
|
|
|
|
|
||||||
Cash paid for interest, net of capitalized interest
|
$
|
25,068
|
|
|
$
|
13,150
|
|
|
$
|
18,566
|
|
Cash paid for taxes
|
$
|
1,726
|
|
|
$
|
654
|
|
|
$
|
507
|
|
|
|
|
|
|
|
||||||
Supplemental disclosure of non-cash investing and financing activities:
|
|
|
|
|
|
||||||
Restricted cash proceeds from borrowings of debt
|
$
|
—
|
|
|
$
|
44,342
|
|
|
$
|
—
|
|
Proceeds from borrowings of debt
|
108,339
|
|
|
—
|
|
|
—
|
|
|||
Repayment and settlement of debt
|
(102,352
|
)
|
|
—
|
|
|
—
|
|
|||
Acquisition of leasing equipment
|
(35,332
|
)
|
|
(7,724
|
)
|
|
(5,408
|
)
|
|||
Acquisition of property, plant and equipment
|
(37,281
|
)
|
|
(12,184
|
)
|
|
(203
|
)
|
|||
Financing of property, plant and equipment
|
—
|
|
|
5,321
|
|
|
—
|
|
|||
Settled and assumed security deposits
|
3,312
|
|
|
758
|
|
|
2,388
|
|
|||
Billed, assumed and settled maintenance deposits
|
37,292
|
|
|
6,350
|
|
|
(1,146
|
)
|
|||
Deferred financing costs
|
(8,802
|
)
|
|
(2,884
|
)
|
|
—
|
|
|||
Non-cash contribution of non-controlling interest
|
1,261
|
|
|
641
|
|
|
—
|
|
|||
Transfer of non-controlling interest
|
(2,798
|
)
|
|
—
|
|
|
—
|
|
|||
Common share issuance costs
|
—
|
|
|
—
|
|
|
(1,908
|
)
|
|||
Equity compensation to non-controlling interest
|
1,343
|
|
|
(3,872
|
)
|
|
4,638
|
|
|||
Change in fair value of cash flow hedge
|
—
|
|
|
(97
|
)
|
|
(117
|
)
|
1.
|
ORGANIZATION
|
2.
|
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
|
Asset
|
|
Range of Estimated Useful Lives
|
|
Residual Value Estimates
|
Aircraft
|
|
25 years from date of manufacture
|
|
Generally not to exceed 15% of manufacturer’s list price when new
|
Aircraft engines
|
|
2 - 6 years, based on maintenance adjusted service life
|
|
Sum of engine core salvage value plus the estimated fair value of life limited parts
|
Offshore energy vessels
|
|
25 years from date of manufacture
|
|
20% of new build cost
|
Railcars and locomotives
|
|
40 - 50 years from date of manufacture
|
|
Scrap value at end of useful life
|
Track and track related assets
|
|
15 - 50 years from date of manufacture
|
|
Scrap value at end of useful life
|
Buildings and site improvements
|
|
20 - 30 years
|
|
Scrap value at end of useful life
|
Railroad equipment
|
|
3 - 15 years from date of manufacture
|
|
Scrap value at end of useful life
|
Terminal machinery and equipment
|
|
15 - 25 years from date of manufacture
|
|
Scrap value at end of useful life
|
Vehicles
|
|
5 - 7 years from date of manufacture
|
|
Scrap value at end of useful life
|
Furniture and fixtures
|
|
3 - 6 years from date of purchase
|
|
None
|
Computer hardware and software
|
|
3 - 5 years from date of purchase
|
|
None
|
3.
|
LEASING EQUIPMENT, NET
|
|
December 31,
|
||||||
|
2017
|
|
2016
|
||||
Leasing equipment
|
$
|
1,217,862
|
|
|
$
|
849,565
|
|
Less: Accumulated depreciation
|
(143,732
|
)
|
|
(84,110
|
)
|
||
Leasing equipment, net
|
$
|
1,074,130
|
|
|
$
|
765,455
|
|
|
Year Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Depreciation expense for leasing equipment
|
$
|
69,331
|
|
|
$
|
43,886
|
|
|
$
|
30,624
|
|
4.
|
FINANCE LEASES, NET
|
|
December 31,
|
|||||||
|
2017
|
|
|
2016
|
||||
Finance leases
|
$
|
16,015
|
|
|
|
$
|
18,022
|
|
Unearned revenue
|
(6,771
|
)
|
|
|
(8,305
|
)
|
||
Finance leases, net
|
$
|
9,244
|
|
|
|
$
|
9,717
|
|
|
Total
|
||
2018
|
$
|
2,008
|
|
2019
|
2,008
|
|
|
2020
|
2,013
|
|
|
2021
|
2,008
|
|
|
2022
|
2,008
|
|
|
Thereafter
|
5,970
|
|
|
Total
|
$
|
16,015
|
|
5.
|
PROPERTY, PLANT AND EQUIPMENT, NET
|
|
|
December 31,
|
||||||
|
|
2017
|
|
2016
|
||||
Land, site improvements and rights
|
|
$
|
74,268
|
|
|
$
|
57,617
|
|
Construction in progress
|
|
100,420
|
|
|
49,605
|
|
||
Buildings and improvements
|
|
9,807
|
|
|
2,750
|
|
||
Terminal machinery and equipment
|
|
299,444
|
|
|
236,652
|
|
||
Track and track related assets
|
|
35,371
|
|
|
22,948
|
|
||
Railroad equipment
|
|
1,057
|
|
|
1,091
|
|
||
Railcars and locomotives
|
|
3,429
|
|
|
2,909
|
|
||
Computer hardware and software
|
|
3,105
|
|
|
388
|
|
||
Furniture and fixtures
|
|
544
|
|
|
405
|
|
||
Vehicles
|
|
1,480
|
|
|
985
|
|
||
|
|
528,925
|
|
|
375,350
|
|
||
Less: Accumulated depreciation
|
|
(40,605
|
)
|
|
(26,002
|
)
|
||
Spare parts
|
|
1,629
|
|
|
2,833
|
|
||
Property, plant and equipment, net
|
|
$
|
489,949
|
|
|
$
|
352,181
|
|
|
Year Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Depreciation expense for property, plant and equipment
|
$
|
15,181
|
|
|
$
|
12,726
|
|
|
$
|
11,099
|
|
6.
|
INVESTMENTS
|
|
|
|
|
|
Carrying Value
|
||||||
|
Investment
|
|
Ownership Percentage
|
|
December 31, 2017
|
|
December 31, 2016
|
||||
Listed securities
|
Available-for-sale
|
|
—%
|
|
$
|
—
|
|
|
$
|
17,630
|
|
Advanced Engine Repair JV
|
Equity method
|
|
25%
|
|
13,724
|
|
|
15,000
|
|
||
JGP Energy Partners LLC
|
Equity method
|
|
50%
|
|
24,920
|
|
|
3,266
|
|
||
Intermodal Finance I, Ltd.
|
Equity method
|
|
51%
|
|
3,894
|
|
|
4,082
|
|
||
|
|
|
|
|
$
|
42,538
|
|
|
$
|
39,978
|
|
|
Available-for-Sale Securities
|
||
December 31, 2015
|
$
|
—
|
|
Purchases
|
10,500
|
|
|
Unrealized gain
|
7,130
|
|
|
December 31, 2016
|
17,630
|
|
|
Purchases
|
8,332
|
|
|
Unrealized gain
|
4,276
|
|
|
Sale
|
(30,238
|
)
|
|
December 31, 2017
|
$
|
—
|
|
|
|
||
Cost
|
$
|
—
|
|
Balance Sheet
|
|
December 31, 2017
|
|
December 31, 2016
|
|||||
Assets
|
|
|
|
|
|||||
|
Cash and cash equivalents
|
|
$
|
9,904
|
|
|
$
|
14,806
|
|
|
Prepaid expenses
|
|
1,181
|
|
|
3,080
|
|
||
|
Accounts receivable
|
|
1,282
|
|
|
7,844
|
|
||
|
Intangible asset
|
|
45,000
|
|
|
45,000
|
|
||
|
Property, plants and equipment
|
|
50,042
|
|
|
$
|
6,924
|
|
|
|
Total assets
|
|
$
|
107,409
|
|
|
$
|
77,654
|
|
|
|
|
|
|
|
||||
Liabilities
|
|
|
|
|
|||||
|
Accounts payable and accrued liabilities
|
|
$
|
2,736
|
|
|
$
|
3,277
|
|
|
Total liabilities
|
|
2,736
|
|
|
3,277
|
|
||
|
|
|
|
|
|
||||
Equity
|
|
|
|
|
|||||
|
Shareholders’ equity
|
|
110,520
|
|
|
74,414
|
|
||
|
Retained earnings
|
|
(5,847
|
)
|
|
(37
|
)
|
||
|
Total equity
|
|
104,673
|
|
|
74,377
|
|
||
|
|
|
|
|
|
||||
Total liabilities and equity
|
|
$
|
107,409
|
|
|
$
|
77,654
|
|
|
|
|
|
|
|
|
||||
|
|
|
Year Ended
|
||||||
Income Statement
|
|
December 31, 2017
|
|
December 31, 2016
|
|||||
Revenue
|
|
$
|
1,220
|
|
|
$
|
—
|
|
|
Total Revenue
|
|
1,220
|
|
|
—
|
|
|||
Expenses
|
|
|
|
|
|||||
|
Research and development cost
|
|
$
|
4,073
|
|
|
$
|
—
|
|
|
Operating expense
|
|
1,291
|
|
|
37
|
|
||
|
General and administrative expenses
|
|
1,328
|
|
|
—
|
|
||
|
Depreciation and amortization
|
|
336
|
|
|
$
|
—
|
|
|
|
Total Expenses
|
|
$
|
7,028
|
|
|
$
|
37
|
|
|
|
|
|
|
|
||||
Loss before income taxes
|
|
(5,808
|
)
|
|
(37
|
)
|
|||
|
Provision for income taxes
|
|
—
|
|
|
—
|
|
||
Net loss
|
|
$
|
(5,808
|
)
|
|
$
|
(37
|
)
|
|
Company’s share of loss
|
|
$
|
(1,228
|
)
|
|
$
|
(16
|
)
|
7.
|
INTANGIBLE ASSETS AND LIABILITIES, NET
|
|
December 31, 2017
|
||||||||||||||
|
Aviation Leasing
|
|
Jefferson Terminal
|
|
Railroad
|
|
Total
|
||||||||
Intangible assets
|
|
|
|
|
|
|
|
||||||||
Acquired favorable lease intangibles
|
$
|
36,747
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
36,747
|
|
Less: Accumulated amortization
|
(20,452
|
)
|
|
—
|
|
|
—
|
|
|
(20,452
|
)
|
||||
Acquired favorable lease intangibles, net
|
16,295
|
|
|
—
|
|
|
—
|
|
|
16,295
|
|
||||
Customer relationships
|
—
|
|
|
35,513
|
|
|
225
|
|
|
35,738
|
|
||||
Less: Accumulated amortization
|
—
|
|
|
(11,825
|
)
|
|
(165
|
)
|
|
(11,990
|
)
|
||||
Acquired customer relationships, net
|
—
|
|
|
23,688
|
|
|
60
|
|
|
23,748
|
|
||||
Total intangible assets, net
|
$
|
16,295
|
|
|
$
|
23,688
|
|
|
$
|
60
|
|
|
$
|
40,043
|
|
|
|
|
|
|
|
|
|
||||||||
Intangible liabilities
|
|
|
|
|
|
|
|
||||||||
Acquired unfavorable lease intangibles
|
$
|
2,732
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,732
|
|
Less: Accumulated amortization
|
(1,374
|
)
|
|
—
|
|
|
—
|
|
|
(1,374
|
)
|
||||
Acquired unfavorable lease intangibles, net
|
$
|
1,358
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,358
|
|
|
December 31, 2016
|
||||||||||||||
|
Aviation Leasing
|
|
Jefferson Terminal
|
|
Railroad
|
|
Total
|
||||||||
Intangible assets
|
|
|
|
|
|
|
|
||||||||
Acquired favorable lease intangibles
|
$
|
26,605
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
26,605
|
|
Less: Accumulated amortization
|
(14,998
|
)
|
|
—
|
|
|
—
|
|
|
(14,998
|
)
|
||||
Acquired favorable lease intangibles, net
|
11,607
|
|
|
—
|
|
|
—
|
|
|
11,607
|
|
||||
Customer relationships
|
—
|
|
|
35,513
|
|
|
225
|
|
|
35,738
|
|
||||
Less: Accumulated amortization
|
—
|
|
|
(8,271
|
)
|
|
(120
|
)
|
|
(8,391
|
)
|
||||
Acquired customer relationships, net
|
—
|
|
|
27,242
|
|
|
105
|
|
|
27,347
|
|
||||
Total intangible assets, net
|
$
|
11,607
|
|
|
$
|
27,242
|
|
|
$
|
105
|
|
|
$
|
38,954
|
|
|
|
|
|
|
|
|
|
||||||||
Intangible liabilities
|
|
|
|
|
|
|
|
||||||||
Acquired unfavorable lease intangibles
|
$
|
1,506
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,506
|
|
Less: Accumulated amortization
|
(627
|
)
|
|
—
|
|
|
—
|
|
|
(627
|
)
|
||||
Acquired unfavorable lease intangibles, net
|
$
|
879
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
879
|
|
|
Classification in Consolidated Statements of Operations
|
|
Year Ended December 31,
|
||||||||||
|
|
|
2017
|
|
2016
|
|
2015
|
||||||
Lease intangibles
|
Equipment leasing revenues
|
|
$
|
4,716
|
|
|
$
|
4,979
|
|
|
$
|
6,774
|
|
Customer relationships
|
Depreciation and amortization
|
|
3,598
|
|
|
3,598
|
|
|
3,585
|
|
|||
Total
|
|
|
$
|
8,314
|
|
|
$
|
8,577
|
|
|
$
|
10,359
|
|
|
Total
|
||
2018
|
$
|
9,997
|
|
2019
|
7,771
|
|
|
2020
|
6,388
|
|
|
2021
|
5,001
|
|
|
2022
|
3,596
|
|
|
Thereafter
|
5,932
|
|
|
Total
|
$
|
38,685
|
|
8.
|
DEBT, NET
|
|
December 31, 2017
|
|
December 31, 2016
|
||||
Loans payable
|
|
|
|
||||
FTAI Pride Credit Agreement
|
$
|
53,993
|
|
|
$
|
60,937
|
|
CMQR Credit Agreement
|
22,800
|
|
|
12,625
|
|
||
Jefferson Terminal Credit Agreement
|
—
|
|
|
—
|
|
||
Revolving Credit Facility
|
—
|
|
|
—
|
|
||
Total loans payable
|
76,793
|
|
|
73,562
|
|
||
Bonds payable
|
|
|
|
||||
Series 2012 Bonds (including unamortized premium of $1,639 and $1,697 at December 31, 2017 and December 31, 2016, respectively)
|
44,404
|
|
|
45,887
|
|
||
Series 2016 Bonds
|
144,200
|
|
|
144,200
|
|
||
Senior Notes (including unamortized discount of $6,506 and unamortized premium of $5,796 at December 31, 2017)
|
449,290
|
|
|
—
|
|
||
Total bonds payable
|
637,894
|
|
|
190,087
|
|
||
Note payable to non-controlling interest
|
|
|
|
||||
Note payable to non-controlling interest
|
—
|
|
|
2,352
|
|
||
Total note payable to non-controlling interest
|
—
|
|
|
2,352
|
|
||
|
|
|
|
||||
Debt
|
714,687
|
|
|
266,001
|
|
||
Less: Debt issuance costs
|
(11,423
|
)
|
|
(6,489
|
)
|
||
Total debt, net
|
$
|
703,264
|
|
|
$
|
259,512
|
|
|
|
|
|
||||
Total debt due within one year
|
$
|
7,795
|
|
|
$
|
8,078
|
|
|
2018
|
|
2019
|
|
2020
|
|
2021
|
|
2022
|
|
Thereafter
|
|
Total
|
||||||||||||||
FTAI Pride Credit Agreement
|
$
|
6,250
|
|
|
$
|
47,743
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
53,993
|
|
CMQR Credit Agreement
|
—
|
|
|
22,800
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
22,800
|
|
|||||||
Series 2012 Bonds (excluding unamortized premium of $1,639)
|
1,545
|
|
|
1,670
|
|
|
1,810
|
|
|
1,960
|
|
|
2,120
|
|
|
33,660
|
|
|
42,765
|
|
|||||||
Series 2016 Bonds
|
—
|
|
|
—
|
|
|
144,200
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
144,200
|
|
|||||||
Senior Notes
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
450,000
|
|
|
—
|
|
|
450,000
|
|
|||||||
Total principal payments on loans and bonds payable
|
$
|
7,795
|
|
|
$
|
72,213
|
|
|
$
|
146,010
|
|
|
$
|
1,960
|
|
|
$
|
452,120
|
|
|
$
|
33,660
|
|
|
$
|
713,758
|
|
9.
|
FAIR VALUE MEASUREMENTS
|
•
|
Level 2: Inputs other than quoted prices included within Level 1 that are observable, either directly or indirectly, such as quoted prices for similar assets or liabilities or market corroborated inputs.
|
•
|
Level 3: Unobservable inputs for which there is little or no market data and which require the Company to develop its own assumptions about how market participants price the asset or liability.
|
•
|
Market approach—Uses prices and other relevant information generated by market transactions involving identical or comparable assets or liabilities.
|
•
|
Income approach—Uses valuation techniques to convert future amounts to a single present amount based on current market expectations about those future amounts.
|
•
|
Cost approach—Based on the amount that currently would be required to replace the service capacity of an asset (replacement cost).
|
|
Fair Value as of
|
|
Fair Value Measurements Using Fair Value Hierarchy as of
|
|
|
||||||||||||
|
December 31, 2017
|
|
December 31, 2017
|
|
|
||||||||||||
|
Total
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Valuation Technique
|
||||||||
Assets
|
|
|
|
|
|
|
|
|
|
||||||||
Cash and cash equivalents
|
$
|
59,400
|
|
|
$
|
59,400
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Market
|
Restricted cash
|
33,406
|
|
|
33,406
|
|
|
—
|
|
|
—
|
|
|
Market
|
||||
Total
|
$
|
92,806
|
|
|
$
|
92,806
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Fair Value as of
|
|
Fair Value Measurements Using Fair Value Hierarchy as of
|
|
|
||||||||||||
|
December 31, 2016
|
|
December 31, 2016
|
|
|
||||||||||||
|
Total
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Valuation Technique
|
||||||||
Assets
|
|
|
|
|
|
|
|
|
|
||||||||
Cash and cash equivalents
|
$
|
68,055
|
|
|
$
|
68,055
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Market
|
Restricted cash
|
65,441
|
|
|
65,441
|
|
|
—
|
|
|
—
|
|
|
Market
|
||||
Available-for-sale securities
|
17,630
|
|
|
17,630
|
|
|
—
|
|
|
—
|
|
|
Market
|
||||
Total
|
$
|
151,126
|
|
|
$
|
151,126
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
10.
|
REVENUES
|
|
Year Ended December 31, 2017
|
||||||||||||||||||||||||||||||
|
Equipment Leasing
|
|
Infrastructure
|
|
|
|
|
||||||||||||||||||||||||
Revenues
|
Aviation Leasing
|
|
Offshore Energy
|
|
Shipping Containers
|
|
Jefferson Terminal
|
|
Railroad
|
|
Ports and Terminals
|
|
Corporate
|
|
Total
|
||||||||||||||||
Equipment leasing revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Lease income
|
$
|
91,103
|
|
|
$
|
8,433
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
99,536
|
|
Maintenance revenue
|
65,651
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
65,651
|
|
||||||||
Finance lease income
|
—
|
|
|
1,536
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,536
|
|
||||||||
Other revenue
|
39
|
|
|
3,138
|
|
|
100
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,277
|
|
||||||||
Total equipment leasing revenues
|
156,793
|
|
|
13,107
|
|
|
100
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
170,000
|
|
||||||||
Infrastructure revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Lease income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,111
|
|
|
—
|
|
|
1,111
|
|
||||||||
Rail revenues
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
32,607
|
|
|
—
|
|
|
—
|
|
|
32,607
|
|
||||||||
Terminal services revenues
|
—
|
|
|
—
|
|
|
—
|
|
|
10,229
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
10,229
|
|
||||||||
Other revenue
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,712
|
|
|
—
|
|
|
3,712
|
|
||||||||
Total infrastructure revenues
|
—
|
|
|
—
|
|
|
—
|
|
|
10,229
|
|
|
32,607
|
|
|
4,823
|
|
|
—
|
|
|
47,659
|
|
||||||||
Total revenues
|
$
|
156,793
|
|
|
$
|
13,107
|
|
|
$
|
100
|
|
|
$
|
10,229
|
|
|
$
|
32,607
|
|
|
$
|
4,823
|
|
|
$
|
—
|
|
|
$
|
217,659
|
|
|
Year Ended December 31, 2016
|
||||||||||||||||||||||||||||||
|
Equipment Leasing
|
|
Infrastructure
|
|
|
|
|
||||||||||||||||||||||||
Revenues
|
Aviation Leasing
|
|
Offshore Energy
|
|
Shipping Containers
|
|
Jefferson Terminal
|
|
Railroad
|
|
Ports and Terminals
|
|
Corporate
|
|
Total
|
||||||||||||||||
Equipment leasing revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Lease income
|
$
|
66,024
|
|
|
$
|
3,712
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
69,736
|
|
Maintenance revenue
|
28,697
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
28,697
|
|
||||||||
Finance lease income
|
—
|
|
|
1,610
|
|
|
1,113
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,723
|
|
||||||||
Other revenue
|
687
|
|
|
6
|
|
|
100
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
793
|
|
||||||||
Total equipment leasing revenues
|
95,408
|
|
|
5,328
|
|
|
1,213
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
101,949
|
|
||||||||
Infrastructure revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Lease income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
32
|
|
|
—
|
|
|
32
|
|
||||||||
Rail revenues
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
30,837
|
|
|
—
|
|
|
—
|
|
|
30,837
|
|
||||||||
Terminal services revenues
|
—
|
|
|
—
|
|
|
—
|
|
|
15,902
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
15,902
|
|
||||||||
Total infrastructure revenues
|
—
|
|
|
—
|
|
|
—
|
|
|
15,902
|
|
|
30,837
|
|
|
32
|
|
|
—
|
|
|
46,771
|
|
||||||||
Total revenues
|
$
|
95,408
|
|
|
$
|
5,328
|
|
|
$
|
1,213
|
|
|
$
|
15,902
|
|
|
$
|
30,837
|
|
|
$
|
32
|
|
|
$
|
—
|
|
|
$
|
148,720
|
|
|
Year Ended December 31, 2015
|
||||||||||||||||||||||||||||||
|
Equipment Leasing
|
|
Infrastructure
|
|
|
|
|
||||||||||||||||||||||||
Revenues
|
Aviation Leasing
|
|
Offshore Energy
|
|
Shipping Containers
|
|
Jefferson Terminal
|
|
Railroad
|
|
Ports and Terminals
|
|
Corporate
|
|
Total
|
||||||||||||||||
Equipment leasing revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Lease income
|
$
|
42,924
|
|
|
$
|
21,959
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
64,883
|
|
Maintenance revenue
|
17,286
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
17,286
|
|
||||||||
Finance lease income
|
—
|
|
|
1,665
|
|
|
7,082
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
8,747
|
|
||||||||
Other revenue
|
1,120
|
|
|
607
|
|
|
100
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,827
|
|
||||||||
Total equipment leasing revenues
|
61,330
|
|
|
24,231
|
|
|
7,182
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
92,743
|
|
||||||||
Infrastructure revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Lease income
|
—
|
|
|
—
|
|
|
—
|
|
|
4,620
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,620
|
|
||||||||
Rail revenues
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
25,550
|
|
|
—
|
|
|
—
|
|
|
25,550
|
|
||||||||
Terminal services revenues
|
—
|
|
|
—
|
|
|
—
|
|
|
13,655
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
13,655
|
|
||||||||
Total infrastructure revenues
|
—
|
|
|
—
|
|
|
—
|
|
|
18,275
|
|
|
25,550
|
|
|
—
|
|
|
—
|
|
|
43,825
|
|
||||||||
Total revenues
|
$
|
61,330
|
|
|
$
|
24,231
|
|
|
$
|
7,182
|
|
|
$
|
18,275
|
|
|
$
|
25,550
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
136,568
|
|
|
Total
|
||
2018
|
$
|
118,784
|
|
2019
|
77,243
|
|
|
2020
|
55,474
|
|
|
2021
|
37,306
|
|
|
2022
|
19,431
|
|
|
Thereafter
|
8,535
|
|
|
Total
|
$
|
316,773
|
|
11.
|
EQUITY-BASED COMPENSATION
|
|
Year Ended December 31,
|
|
Remaining Expense To Be Recognized, If All Vesting Conditions Are Met
|
||||||||||||
|
2017
|
|
2016
|
|
2015
|
|
|||||||||
Stock Options
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
24
|
|
|
$
|
—
|
|
Restricted Shares
|
318
|
|
|
(4,051
|
)
|
|
3,432
|
|
|
506
|
|
||||
Common Units
|
1,025
|
|
|
379
|
|
|
1,206
|
|
|
594
|
|
||||
Total
|
$
|
1,343
|
|
|
$
|
(3,672
|
)
|
|
$
|
4,662
|
|
|
$
|
1,100
|
|
Expected volatility
|
Due to the lack of historical data for the Company’s own stock, the Company has based its expected volatility on a representative peer group with similar business characteristics.
|
28%
|
Risk free interest rate
|
The risk-free rate is determined using the implied yield currently available on U.S. government bonds with a term consistent with the expected term on the date of grant.
|
2.4%
|
Expected dividend yield
|
The expected dividend yield is based on management’s current expected dividend rate.
|
6.50%
|
Expected term
|
Expected term used represents the period of time the options granted are expected to be outstanding.
|
5 years
|
|
Options
|
|
Weighted-Average Exercise Price
(per share) |
|
Aggregate Intrinsic Value
|
|
Weighted Average Remaining Contractual Term
(in years) |
|||||
Stock options outstanding at January 1, 2017
|
15,000
|
|
|
$
|
16.98
|
|
|
$
|
—
|
|
|
8.40
|
Granted
|
—
|
|
|
|
|
|
|
|
|
|
||
Exercised
|
—
|
|
|
|
|
|
|
|
|
|
||
Forfeited and canceled
|
—
|
|
|
|
|
|
|
|
|
|
||
Stock options outstanding and exercisable as of December 31, 2017
|
15,000
|
|
|
$
|
16.98
|
|
|
$
|
—
|
|
|
7.38
|
|
Restricted Shares
|
|
Weighted-Average Exercise Price
(per share) |
|
Aggregate Value (in thousands)
|
|
Weighted Average Remaining Contractual Term
(in years) |
|||||
Restricted shares outstanding at January 1, 2017
|
1,302,388
|
|
|
$
|
19.06
|
|
|
$
|
24,817
|
|
|
0.74
|
Granted
|
31,430
|
|
|
17.98
|
|
|
565
|
|
|
4.00
|
||
Less: vested
|
13,097
|
|
|
19.10
|
|
|
250
|
|
|
N/A
|
||
Less: forfeited and canceled
|
1,250,000
|
|
|
19.10
|
|
|
23,875
|
|
|
N/A
|
||
Restricted shares outstanding and exercisable as of December 31, 2017
|
70,721
|
|
|
$
|
19.06
|
|
|
$
|
1,257
|
|
|
3.28
|
|
Common Units
|
|
Weighted-Average Exercise Price
(per share) |
|
Aggregate Value (in thousands)
|
|
Weighted Average Remaining Contractual Term
(in years) |
|||||
Common units outstanding at January 1, 2017
|
83,333
|
|
|
$
|
1.34
|
|
|
$
|
113
|
|
|
0.77
|
Granted
|
1,025,050
|
|
|
1.00
|
|
|
1,025
|
|
|
1.24
|
||
Less: vested
|
535,858
|
|
|
1.63
|
|
|
873
|
|
|
N/A
|
||
Less: forfeited and canceled
|
—
|
|
|
—
|
|
|
—
|
|
|
N/A
|
||
Common units outstanding and exercisable as of December 31, 2017
|
572,525
|
|
|
$
|
1.42
|
|
|
$
|
265
|
|
|
1.70
|
12.
|
INCOME TAXES
|
|
Year Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Current:
|
|
|
|
|
|
||||||
Federal
|
$
|
1,551
|
|
|
$
|
355
|
|
|
$
|
86
|
|
State and local
|
145
|
|
|
112
|
|
|
45
|
|
|||
Foreign
|
76
|
|
|
(176
|
)
|
|
222
|
|
|||
Total current provision
|
1,772
|
|
|
291
|
|
|
353
|
|
|||
|
|
|
|
|
|
||||||
Deferred:
|
|
|
|
|
|
||||||
Federal
|
215
|
|
|
(50
|
)
|
|
(79
|
)
|
|||
State and local
|
5
|
|
|
6
|
|
|
—
|
|
|||
Foreign
|
(38
|
)
|
|
21
|
|
|
312
|
|
|||
Total deferred provision
|
182
|
|
|
(23
|
)
|
|
233
|
|
|||
|
|
|
|
|
|
||||||
Total provision for income taxes
|
$
|
1,954
|
|
|
$
|
268
|
|
|
$
|
586
|
|
|
Year Ended December 31,
|
|||||||
|
2017
|
|
2016
|
|
2015
|
|||
U.S. federal tax at statutory rate
|
35.0
|
%
|
|
35.0
|
%
|
|
35.0
|
%
|
Income not subject to tax
|
98.2
|
%
|
|
7.9
|
%
|
|
25.2
|
%
|
State and local taxes
|
(0.5
|
)%
|
|
(0.2
|
)%
|
|
(0.2
|
)%
|
Foreign taxes
|
(0.2
|
)%
|
|
0.9
|
%
|
|
(1.9
|
)%
|
Branch Profit Tax
|
(2.6
|
)%
|
|
(0.3
|
)%
|
|
(0.1
|
)%
|
Change in Tax Rates
|
(6.9
|
)%
|
|
—
|
%
|
|
—
|
%
|
Other
|
1.0
|
%
|
|
(0.4
|
)%
|
|
(0.1
|
)%
|
Change in valuation allowance
|
(133.2
|
)%
|
|
(43.6
|
)%
|
|
(60.0
|
)%
|
Provision for income taxes
|
(9.2
|
)%
|
|
(0.7
|
)%
|
|
(2.1
|
)%
|
|
December 31,
|
||||||
|
2017
|
|
2016
|
||||
Deferred tax assets:
|
|
|
|
||||
Net operating loss carryforwards
|
$
|
46,564
|
|
|
$
|
42,337
|
|
Accrued expenses
|
1,684
|
|
|
1,642
|
|
||
Interest expense
|
9,727
|
|
|
8,334
|
|
||
Other
|
202
|
|
|
1,404
|
|
||
Total deferred tax assets
|
58,177
|
|
|
53,717
|
|
||
Less valuation allowance
|
(45,624
|
)
|
|
(42,270
|
)
|
||
Net deferred tax assets
|
12,553
|
|
|
11,447
|
|
||
Deferred tax liabilities:
|
|
|
|
||||
Fixed assets
|
13,104
|
|
|
11,816
|
|
||
Net deferred tax liabilities
|
$
|
(551
|
)
|
|
$
|
(369
|
)
|
|
December 31,
|
||||||
|
2017
|
|
2016
|
||||
Valuation allowance at beginning of period
|
$
|
42,270
|
|
|
$
|
24,786
|
|
Increase due to current year losses
|
27,549
|
|
|
17,484
|
|
||
Decrease due to change in tax rates
|
(24,195
|
)
|
|
—
|
|
||
Valuation allowance at end of period
|
$
|
45,624
|
|
|
$
|
42,270
|
|
13.
|
MANAGEMENT AGREEMENT AND AFFILIATE TRANSACTIONS
|
14.
|
SEGMENT INFORMATION
|
|
Year ended December 31, 2017
|
||||||||||||||||||||||||||||||
|
Equipment Leasing
|
|
Infrastructure
|
|
|
|
|
||||||||||||||||||||||||
|
Aviation Leasing
|
|
Offshore Energy
|
|
Shipping Containers
|
|
Jefferson Terminal
|
|
Railroad
|
|
Ports and Terminals
|
|
Corporate
|
|
Total
|
||||||||||||||||
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Equipment leasing revenues
|
$
|
156,793
|
|
|
$
|
13,107
|
|
|
$
|
100
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
170,000
|
|
Infrastructure revenues
|
—
|
|
|
—
|
|
|
—
|
|
|
10,229
|
|
|
32,607
|
|
|
4,823
|
|
|
—
|
|
|
47,659
|
|
||||||||
Total revenues
|
156,793
|
|
|
13,107
|
|
|
100
|
|
|
10,229
|
|
|
32,607
|
|
|
4,823
|
|
|
—
|
|
|
217,659
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Operating expenses
|
6,247
|
|
|
15,833
|
|
|
9
|
|
|
31,213
|
|
|
29,966
|
|
|
9,117
|
|
|
—
|
|
|
92,385
|
|
||||||||
General and administrative
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
14,570
|
|
|
14,570
|
|
||||||||
Acquisition and transaction expenses
|
441
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
6,865
|
|
|
7,306
|
|
||||||||
Management fees and incentive allocation to affiliate
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
15,732
|
|
|
15,732
|
|
||||||||
Depreciation and amortization
|
61,795
|
|
|
6,427
|
|
|
—
|
|
|
16,193
|
|
|
2,037
|
|
|
1,658
|
|
|
—
|
|
|
88,110
|
|
||||||||
Interest expense
|
—
|
|
|
3,670
|
|
|
—
|
|
|
13,568
|
|
|
1,029
|
|
|
1,088
|
|
|
19,472
|
|
|
38,827
|
|
||||||||
Total expenses
|
68,483
|
|
|
25,930
|
|
|
9
|
|
|
60,974
|
|
|
33,032
|
|
|
11,863
|
|
|
56,639
|
|
|
256,930
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Other income (expense)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Equity in losses of unconsolidated entities
|
(1,276
|
)
|
|
—
|
|
|
(4
|
)
|
|
(321
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,601
|
)
|
||||||||
Gain (loss) on sale of assets
|
7,188
|
|
|
11,405
|
|
|
—
|
|
|
—
|
|
|
(312
|
)
|
|
—
|
|
|
—
|
|
|
18,281
|
|
||||||||
Loss on extinguishment of debt
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,456
|
)
|
|
(2,456
|
)
|
||||||||
Interest income
|
297
|
|
|
15
|
|
|
—
|
|
|
376
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
688
|
|
||||||||
Other income
|
—
|
|
|
1,093
|
|
|
—
|
|
|
1,980
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,073
|
|
||||||||
Total other income (expense)
|
6,209
|
|
|
12,513
|
|
|
(4
|
)
|
|
2,035
|
|
|
(312
|
)
|
|
—
|
|
|
(2,456
|
)
|
|
17,985
|
|
||||||||
Income (loss) before income taxes
|
94,519
|
|
|
(310
|
)
|
|
87
|
|
|
(48,710
|
)
|
|
(737
|
)
|
|
(7,040
|
)
|
|
(59,095
|
)
|
|
(21,286
|
)
|
||||||||
Provision for (benefit from) income taxes
|
1,966
|
|
|
11
|
|
|
(65
|
)
|
|
42
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,954
|
|
||||||||
Net income (loss)
|
92,553
|
|
|
(321
|
)
|
|
152
|
|
|
(48,752
|
)
|
|
(737
|
)
|
|
(7,040
|
)
|
|
(59,095
|
)
|
|
(23,240
|
)
|
||||||||
Less: Net income (loss) attributable to non-controlling interests in consolidated subsidiaries
|
697
|
|
|
(526
|
)
|
|
—
|
|
|
(22,991
|
)
|
|
(70
|
)
|
|
(484
|
)
|
|
—
|
|
|
(23,374
|
)
|
||||||||
Net income (loss) attributable to shareholders
|
$
|
91,856
|
|
|
$
|
205
|
|
|
$
|
152
|
|
|
$
|
(25,761
|
)
|
|
$
|
(667
|
)
|
|
$
|
(6,556
|
)
|
|
$
|
(59,095
|
)
|
|
$
|
134
|
|
|
Year ended December 31, 2017
|
||||||||||||||||||||||||||||||
|
Equipment Leasing
|
|
Infrastructure
|
|
|
|
|
||||||||||||||||||||||||
|
Aviation Leasing
|
|
Offshore Energy
|
|
Shipping Containers
|
|
Jefferson Terminal
|
|
Railroad
|
|
Ports and Terminals
|
|
Corporate
|
|
Total
|
||||||||||||||||
Adjusted Net Income (Loss)
|
$
|
92,637
|
|
|
$
|
216
|
|
|
$
|
87
|
|
|
$
|
(27,016
|
)
|
|
$
|
19
|
|
|
$
|
(6,257
|
)
|
|
$
|
(49,285
|
)
|
|
$
|
10,401
|
|
Add: Non-controlling share of adjustments to Adjusted Net Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
558
|
|
|||||||||||||||
Add: Equity in losses of unconsolidated entities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,601
|
)
|
|||||||||||||||
Add: Cash payments for income taxes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,726
|
|
|||||||||||||||
Less: Incentive allocations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(514
|
)
|
|||||||||||||||
Less: Pro-rata share of Adjusted Net Income from investments in unconsolidated entities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,601
|
|
|||||||||||||||
Less: Asset impairment charges
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
—
|
|
|||||||||||||||
Less: Changes in fair value of non-hedge derivative instruments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,022
|
|
|||||||||||||||
Less: Losses on the modification or extinguishment of debt and capital lease obligations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2,456
|
)
|
|||||||||||||||
Less: Acquisition and transaction expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(7,306
|
)
|
|||||||||||||||
Less: Equity-based compensation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,343
|
)
|
|||||||||||||||
Less: Provision for income taxes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,954
|
)
|
|||||||||||||||
Net loss attributable to shareholders
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
134
|
|
|
Year ended December 31, 2017
|
||||||||||||||||||||||||||||||
|
Equipment Leasing
|
|
Infrastructure
|
|
|
|
|
||||||||||||||||||||||||
|
Aviation Leasing
|
|
Offshore Energy
|
|
Shipping Containers
|
|
Jefferson Terminal
|
|
Railroad
|
|
Ports and Terminals
|
|
Corporate
|
|
Total
|
||||||||||||||||
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Africa
|
$
|
9,993
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
9,993
|
|
Asia
|
45,794
|
|
|
5,974
|
|
|
100
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
51,868
|
|
||||||||
Europe
|
84,023
|
|
|
5,597
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
89,620
|
|
||||||||
North America
|
16,278
|
|
|
1,536
|
|
|
—
|
|
|
10,229
|
|
|
32,607
|
|
|
4,823
|
|
|
—
|
|
|
65,473
|
|
||||||||
South America
|
705
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
705
|
|
||||||||
Total revenues
|
$
|
156,793
|
|
|
$
|
13,107
|
|
|
$
|
100
|
|
|
$
|
10,229
|
|
|
$
|
32,607
|
|
|
$
|
4,823
|
|
|
$
|
—
|
|
|
$
|
217,659
|
|
|
Year Ended December 31, 2016
|
||||||||||||||||||||||||||||||
|
Equipment Leasing
|
|
Infrastructure
|
|
|
|
|
||||||||||||||||||||||||
|
Aviation Leasing
|
|
Offshore Energy
|
|
Shipping Containers
|
|
Jefferson Terminal
|
|
Railroad
|
|
Ports and Terminals
|
|
Corporate
|
|
Total
|
||||||||||||||||
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Equipment leasing revenues
|
$
|
95,408
|
|
|
$
|
5,328
|
|
|
$
|
1,213
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
101,949
|
|
Infrastructure revenues
|
—
|
|
|
—
|
|
|
—
|
|
|
15,902
|
|
|
30,837
|
|
|
32
|
|
|
—
|
|
|
46,771
|
|
||||||||
Total revenues
|
95,408
|
|
|
5,328
|
|
|
1,213
|
|
|
15,902
|
|
|
30,837
|
|
|
32
|
|
|
—
|
|
|
148,720
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Operating expenses
|
4,609
|
|
|
11,014
|
|
|
43
|
|
|
21,886
|
|
|
27,975
|
|
|
628
|
|
|
14
|
|
|
66,169
|
|
||||||||
General and administrative
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
12,314
|
|
|
12,314
|
|
||||||||
Acquisition and transaction expenses
|
80
|
|
|
—
|
|
|
—
|
|
|
400
|
|
|
—
|
|
|
—
|
|
|
5,836
|
|
|
6,316
|
|
||||||||
Management fees and incentive allocation to affiliate
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
16,742
|
|
|
16,742
|
|
||||||||
Depreciation and amortization
|
36,369
|
|
|
6,411
|
|
|
—
|
|
|
15,500
|
|
|
1,926
|
|
|
4
|
|
|
—
|
|
|
60,210
|
|
||||||||
Interest expense
|
—
|
|
|
3,747
|
|
|
410
|
|
|
13,501
|
|
|
754
|
|
|
545
|
|
|
—
|
|
|
18,957
|
|
||||||||
Total expenses
|
41,058
|
|
|
21,172
|
|
|
453
|
|
|
51,287
|
|
|
30,655
|
|
|
1,177
|
|
|
34,906
|
|
|
180,708
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Other income (expense)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Equity in losses of unconsolidated entities
|
—
|
|
|
—
|
|
|
(5,974
|
)
|
|
(18
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(5,992
|
)
|
||||||||
Gain on sale of assets
|
5,214
|
|
|
—
|
|
|
304
|
|
|
—
|
|
|
423
|
|
|
—
|
|
|
—
|
|
|
5,941
|
|
||||||||
Loss on extinguishment of debt
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,579
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,579
|
)
|
||||||||
Asset impairment
|
—
|
|
|
(7,450
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(7,450
|
)
|
||||||||
Interest income (expense)
|
142
|
|
|
13
|
|
|
—
|
|
|
(19
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
136
|
|
||||||||
Other income
|
—
|
|
|
—
|
|
|
—
|
|
|
602
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
602
|
|
||||||||
Total other income (expense)
|
5,356
|
|
|
(7,437
|
)
|
|
(5,670
|
)
|
|
(1,014
|
)
|
|
423
|
|
|
—
|
|
|
—
|
|
|
(8,342
|
)
|
||||||||
Income (loss) before income taxes
|
59,706
|
|
|
(23,281
|
)
|
|
(4,910
|
)
|
|
(36,399
|
)
|
|
605
|
|
|
(1,145
|
)
|
|
(34,906
|
)
|
|
(40,330
|
)
|
||||||||
Provision (benefit) for income taxes
|
267
|
|
|
—
|
|
|
(86
|
)
|
|
74
|
|
|
—
|
|
|
13
|
|
|
—
|
|
|
268
|
|
||||||||
Net income (loss)
|
59,439
|
|
|
(23,281
|
)
|
|
(4,824
|
)
|
|
(36,473
|
)
|
|
605
|
|
|
(1,158
|
)
|
|
(34,906
|
)
|
|
(40,598
|
)
|
||||||||
Less: Net income (loss) attributable to non-controlling interests in consolidated subsidiaries
|
435
|
|
|
(4,368
|
)
|
|
—
|
|
|
(16,456
|
)
|
|
23
|
|
|
(157
|
)
|
|
(11
|
)
|
|
(20,534
|
)
|
||||||||
Net income (loss) attributable to shareholders
|
$
|
59,004
|
|
|
$
|
(18,913
|
)
|
|
$
|
(4,824
|
)
|
|
$
|
(20,017
|
)
|
|
$
|
582
|
|
|
$
|
(1,001
|
)
|
|
$
|
(34,895
|
)
|
|
$
|
(20,064
|
)
|
|
Year Ended December 31, 2016
|
||||||||||||||||||||||||||||||
|
Equipment Leasing
|
|
Infrastructure
|
|
|
|
|
||||||||||||||||||||||||
|
Aviation Leasing
|
|
Offshore Energy
|
|
Shipping Containers
|
|
Jefferson Terminal
|
|
Railroad
|
|
Ports and Terminals
|
|
Corporate
|
|
Total
|
||||||||||||||||
Adjusted Net Income (Loss)
|
$
|
58,768
|
|
|
$
|
(15,188
|
)
|
|
$
|
(1,838
|
)
|
|
$
|
(21,249
|
)
|
|
$
|
941
|
|
|
$
|
(993
|
)
|
|
$
|
(29,073
|
)
|
|
$
|
(8,632
|
)
|
Add: Non-controlling share of adjustments to Adjusted Net Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,945
|
|
|||||||||||||||
Add: Equity in losses of unconsolidated entities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(5,992
|
)
|
|||||||||||||||
Add: Cash payments for income taxes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
654
|
|
|||||||||||||||
Less: Incentive allocations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
—
|
|
|||||||||||||||
Less: Pro-rata share of Adjusted Net Income from investments in unconsolidated entities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,905
|
|
|||||||||||||||
Less: Asset impairment charges
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(7,450
|
)
|
|||||||||||||||
Less: Changes in fair value of non-hedge derivative instruments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3
|
)
|
|||||||||||||||
Less: Losses on the modification or extinguishment of debt and capital lease obligations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,579
|
)
|
|||||||||||||||
Less: Acquisition and transaction expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(6,316
|
)
|
|||||||||||||||
Less: Equity-based compensation income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,672
|
|
|||||||||||||||
Less: Provision for income taxes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(268
|
)
|
|||||||||||||||
Net loss attributable to shareholders
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
(20,064
|
)
|
|
Year Ended December 31, 2016
|
||||||||||||||||||||||||||||||
|
Equipment Leasing
|
|
Infrastructure
|
|
|
|
|
||||||||||||||||||||||||
|
Aviation Leasing
|
|
Offshore Energy
|
|
Shipping Containers
|
|
Jefferson Terminal
|
|
Railroad
|
|
Ports and Terminals
|
|
Corporate
|
|
Total
|
||||||||||||||||
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Africa
|
$
|
12,344
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
12,344
|
|
Asia
|
42,999
|
|
|
3,470
|
|
|
885
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
47,354
|
|
||||||||
Europe
|
30,508
|
|
|
248
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
30,756
|
|
||||||||
North America
|
8,184
|
|
|
1,610
|
|
|
328
|
|
|
15,902
|
|
|
30,837
|
|
|
32
|
|
|
—
|
|
|
56,893
|
|
||||||||
South America
|
1,373
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,373
|
|
||||||||
Total revenues
|
$
|
95,408
|
|
|
$
|
5,328
|
|
|
$
|
1,213
|
|
|
$
|
15,902
|
|
|
$
|
30,837
|
|
|
$
|
32
|
|
|
$
|
—
|
|
|
$
|
148,720
|
|
|
Year Ended December 31, 2015
|
||||||||||||||||||||||||||||||
|
Equipment Leasing
|
|
Infrastructure
|
|
|
|
|
||||||||||||||||||||||||
|
Aviation Leasing
|
|
Offshore Energy
|
|
Shipping Containers
|
|
Jefferson Terminal
|
|
Railroad
|
|
Ports and Terminals
|
|
Corporate
|
|
Total
|
||||||||||||||||
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Equipment leasing revenues
|
$
|
61,330
|
|
|
$
|
24,231
|
|
|
$
|
7,182
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
92,743
|
|
Infrastructure revenues
|
—
|
|
|
—
|
|
|
—
|
|
|
18,275
|
|
|
25,550
|
|
|
—
|
|
|
—
|
|
|
43,825
|
|
||||||||
Total revenues
|
61,330
|
|
|
24,231
|
|
|
7,182
|
|
|
18,275
|
|
|
25,550
|
|
|
—
|
|
|
—
|
|
|
136,568
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Operating expenses
|
2,820
|
|
|
4,650
|
|
|
350
|
|
|
33,154
|
|
|
27,819
|
|
|
—
|
|
|
—
|
|
|
68,793
|
|
||||||||
General and administrative
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
7,568
|
|
|
7,568
|
|
||||||||
Acquisition and transaction expenses
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5,683
|
|
|
5,683
|
|
||||||||
Management fees and incentive allocation to affiliate
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
15,018
|
|
|
15,018
|
|
||||||||
Depreciation and amortization
|
23,549
|
|
|
5,967
|
|
|
—
|
|
|
13,897
|
|
|
1,895
|
|
|
—
|
|
|
—
|
|
|
45,308
|
|
||||||||
Interest expense
|
—
|
|
|
3,794
|
|
|
2,393
|
|
|
12,546
|
|
|
578
|
|
|
—
|
|
|
—
|
|
|
19,311
|
|
||||||||
Total expenses
|
26,369
|
|
|
14,411
|
|
|
2,743
|
|
|
59,597
|
|
|
30,292
|
|
|
—
|
|
|
28,269
|
|
|
161,681
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Other income (expense)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Equity in losses of unconsolidated entities
|
—
|
|
|
—
|
|
|
(6,956
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(6,956
|
)
|
||||||||
Gain (loss) on sale of assets
|
3,053
|
|
|
—
|
|
|
—
|
|
|
(199
|
)
|
|
565
|
|
|
—
|
|
|
—
|
|
|
3,419
|
|
||||||||
Loss on extinguishment of debt
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
Asset impairment
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
Interest income
|
11
|
|
|
483
|
|
|
—
|
|
|
85
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
579
|
|
||||||||
Other (expense) income
|
—
|
|
|
—
|
|
|
(14
|
)
|
|
40
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
26
|
|
||||||||
Total other income (expense)
|
3,064
|
|
|
483
|
|
|
(6,970
|
)
|
|
(74
|
)
|
|
565
|
|
|
—
|
|
|
—
|
|
|
(2,932
|
)
|
||||||||
Income (loss) before income taxes
|
38,025
|
|
|
10,303
|
|
|
(2,531
|
)
|
|
(41,396
|
)
|
|
(4,177
|
)
|
|
—
|
|
|
(28,269
|
)
|
|
(28,045
|
)
|
||||||||
Provision (benefit) for income taxes
|
668
|
|
|
—
|
|
|
(127
|
)
|
|
41
|
|
|
—
|
|
|
—
|
|
|
4
|
|
|
586
|
|
||||||||
Net income (loss)
|
37,357
|
|
|
10,303
|
|
|
(2,404
|
)
|
|
(41,437
|
)
|
|
(4,177
|
)
|
|
—
|
|
|
(28,273
|
)
|
|
(28,631
|
)
|
||||||||
Less: Net income (loss) attributable to non-controlling interests in consolidated subsidiaries
|
21
|
|
|
676
|
|
|
—
|
|
|
(17,376
|
)
|
|
(121
|
)
|
|
—
|
|
|
(5
|
)
|
|
(16,805
|
)
|
||||||||
Net income (loss) attributable to shareholders
|
$
|
37,336
|
|
|
$
|
9,627
|
|
|
$
|
(2,404
|
)
|
|
$
|
(24,061
|
)
|
|
$
|
(4,056
|
)
|
|
$
|
—
|
|
|
$
|
(28,268
|
)
|
|
$
|
(11,826
|
)
|
|
Year Ended December 31, 2015
|
||||||||||||||||||||||||||||||
|
Equipment Leasing
|
|
Infrastructure
|
|
|
|
|
||||||||||||||||||||||||
|
Aviation Leasing
|
|
Offshore Energy
|
|
Shipping Containers
|
|
Jefferson Terminal
|
|
Railroad
|
|
Ports and Terminals
|
|
Corporate
|
|
Total
|
||||||||||||||||
Adjusted Net Income (Loss)
|
$
|
37,777
|
|
|
$
|
9,627
|
|
|
$
|
7,991
|
|
|
$
|
(22,153
|
)
|
|
$
|
(2,898
|
)
|
|
$
|
—
|
|
|
$
|
(22,557
|
)
|
|
$
|
7,787
|
|
Add: Non-controlling share of adjustments to Adjusted Net Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,333
|
|
|||||||||||||||
Add: Equity in earnings of unconsolidated entities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(6,956
|
)
|
|||||||||||||||
Add: Cash payments for income taxes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
507
|
|
|||||||||||||||
Less: Incentive allocations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
—
|
|
|||||||||||||||
Less: Pro-rata share of Adjusted Net Income from investments in unconsolidated entities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3,552
|
)
|
|||||||||||||||
Less: Asset impairment charges
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
—
|
|
|||||||||||||||
Less: Changes in fair value of non-hedge derivative instruments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(14
|
)
|
|||||||||||||||
Less: Losses on the modification or extinguishment of debt and capital lease obligations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
—
|
|
|||||||||||||||
Less: Acquisition and transaction expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(5,683
|
)
|
|||||||||||||||
Less: Equity-based compensation expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(4,662
|
)
|
|||||||||||||||
Less: Provision for income taxes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(586
|
)
|
|||||||||||||||
Net loss attributable to shareholders
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
(11,826
|
)
|
|
Year Ended December 31, 2015
|
||||||||||||||||||||||||||||||
|
Equipment Leasing
|
|
Infrastructure
|
|
|
|
|
||||||||||||||||||||||||
|
Aviation Leasing
|
|
Offshore Energy
|
|
Shipping Containers
|
|
Jefferson Terminal
|
|
Railroad
|
|
Ports and Terminals
|
|
Corporate
|
|
Total
|
||||||||||||||||
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Africa
|
$
|
10,969
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
10,969
|
|
Asia
|
27,168
|
|
|
7,483
|
|
|
5,309
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
39,960
|
|
||||||||
Europe
|
20,008
|
|
|
15,071
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
35,079
|
|
||||||||
North America
|
2,304
|
|
|
1,677
|
|
|
1,873
|
|
|
18,275
|
|
|
25,550
|
|
|
—
|
|
|
—
|
|
|
49,679
|
|
||||||||
South America
|
881
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
881
|
|
||||||||
Total revenues
|
$
|
61,330
|
|
|
$
|
24,231
|
|
|
$
|
7,182
|
|
|
$
|
18,275
|
|
|
$
|
25,550
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
136,568
|
|
|
December 31, 2017
|
||||||||||||||||||||||||||||||
|
Equipment Leasing
|
|
Infrastructure
|
|
|
|
|
||||||||||||||||||||||||
|
Aviation Leasing
|
|
Offshore Energy
|
|
Shipping Containers
|
|
Jefferson Terminal
|
|
Railroad
|
|
Ports and Terminals
|
|
Corporate
|
|
Total
|
||||||||||||||||
Total assets
|
$
|
952,543
|
|
|
$
|
195,101
|
|
|
$
|
4,429
|
|
|
$
|
579,329
|
|
|
$
|
51,989
|
|
|
$
|
123,693
|
|
|
$
|
48,722
|
|
|
$
|
1,955,806
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Debt, net
|
—
|
|
|
53,590
|
|
|
—
|
|
|
184,942
|
|
|
22,513
|
|
|
—
|
|
|
442,219
|
|
|
703,264
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Total liabilities
|
145,882
|
|
|
56,853
|
|
|
100
|
|
|
210,159
|
|
|
36,560
|
|
|
14,229
|
|
|
456,948
|
|
|
920,731
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Non-controlling interests in equity of consolidated subsidiaries
|
3,037
|
|
|
—
|
|
|
—
|
|
|
81,414
|
|
|
2,737
|
|
|
295
|
|
|
524
|
|
|
88,007
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Total equity
|
806,661
|
|
|
138,248
|
|
|
4,329
|
|
|
369,170
|
|
|
15,429
|
|
|
109,464
|
|
|
(408,226
|
)
|
|
1,035,075
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Total liabilities and equity
|
$
|
952,543
|
|
|
$
|
195,101
|
|
|
$
|
4,429
|
|
|
$
|
579,329
|
|
|
$
|
51,989
|
|
|
$
|
123,693
|
|
|
$
|
48,722
|
|
|
$
|
1,955,806
|
|
|
December 31, 2017
|
||||||||||||||||||||||||||||||
|
Equipment Leasing
|
|
Infrastructure
|
|
|
|
|
||||||||||||||||||||||||
|
Aviation Leasing
|
|
Offshore Energy
|
|
Shipping Containers
|
|
Jefferson Terminal
|
|
Railroad
|
|
Ports and Terminals
|
|
Corporate
|
|
Total
|
||||||||||||||||
Property, plant and equipment and leasing equipment, net
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Africa
|
$
|
36,648
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
36,648
|
|
Asia
|
210,152
|
|
|
163,072
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
373,224
|
|
||||||||
Europe
|
527,166
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
527,166
|
|
||||||||
North America
|
96,525
|
|
|
—
|
|
|
—
|
|
|
371,687
|
|
|
40,512
|
|
|
118,317
|
|
|
—
|
|
|
627,041
|
|
||||||||
South America
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
Total property, plant and equipment and leasing equipment, net
|
$
|
870,491
|
|
|
$
|
163,072
|
|
|
$
|
—
|
|
|
$
|
371,687
|
|
|
$
|
40,512
|
|
|
$
|
118,317
|
|
|
$
|
—
|
|
|
$
|
1,564,079
|
|
|
December 31, 2016
|
||||||||||||||||||||||||||||||
|
Equipment Leasing
|
|
Infrastructure
|
|
|
|
|
||||||||||||||||||||||||
|
Aviation Leasing
|
|
Offshore Energy
|
|
Shipping Containers
|
|
Jefferson Terminal
|
|
Railroad
|
|
Ports and Terminals
|
|
Corporate
|
|
Total
|
||||||||||||||||
Total assets
|
$
|
625,680
|
|
|
$
|
220,544
|
|
|
$
|
4,333
|
|
|
$
|
534,638
|
|
|
$
|
40,428
|
|
|
$
|
63,331
|
|
|
$
|
58,358
|
|
|
$
|
1,547,312
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Debt, net
|
—
|
|
|
62,655
|
|
|
—
|
|
|
184,702
|
|
|
12,155
|
|
|
—
|
|
|
—
|
|
|
259,512
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Total liabilities
|
74,989
|
|
|
66,002
|
|
|
—
|
|
|
205,536
|
|
|
24,971
|
|
|
6,287
|
|
|
3,847
|
|
|
381,632
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Non-controlling interests in equity of consolidated subsidiaries
|
1,334
|
|
|
3,325
|
|
|
—
|
|
|
104,087
|
|
|
2,114
|
|
|
483
|
|
|
525
|
|
|
111,868
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Total equity
|
550,691
|
|
|
154,542
|
|
|
4,333
|
|
|
329,102
|
|
|
15,457
|
|
|
57,044
|
|
|
54,511
|
|
|
1,165,680
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Total liabilities and equity
|
$
|
625,680
|
|
|
$
|
220,544
|
|
|
$
|
4,333
|
|
|
$
|
534,638
|
|
|
$
|
40,428
|
|
|
$
|
63,331
|
|
|
$
|
58,358
|
|
|
$
|
1,547,312
|
|
|
December 31, 2016
|
||||||||||||||||||||||||||||||
|
Equipment Leasing
|
|
Infrastructure
|
|
|
|
|
||||||||||||||||||||||||
|
Aviation Leasing
|
|
Offshore Energy
|
|
Shipping Containers
|
|
Jefferson Terminal
|
|
Railroad
|
|
Ports and Terminals
|
|
Corporate
|
|
Total
|
||||||||||||||||
Property, plant and equipment and leasing equipment, net
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Africa
|
$
|
51,136
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
51,136
|
|
Asia
|
212,635
|
|
|
169,499
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
382,134
|
|
||||||||
Europe
|
225,934
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
225,934
|
|
||||||||
North America
|
56,456
|
|
|
—
|
|
|
—
|
|
|
319,503
|
|
|
29,866
|
|
|
44,486
|
|
|
—
|
|
|
450,311
|
|
||||||||
South America
|
8,121
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
8,121
|
|
||||||||
Total property, plant and equipment and leasing equipment, net
|
$
|
554,282
|
|
|
$
|
169,499
|
|
|
$
|
—
|
|
|
$
|
319,503
|
|
|
$
|
29,866
|
|
|
$
|
44,486
|
|
|
$
|
—
|
|
|
$
|
1,117,636
|
|
15.
|
EARNINGS PER SHARE
|
|
Year Ended December 31,
|
||||||||||
(in thousands, except share and per share data)
|
2017
|
|
2016
|
|
2015
|
||||||
Net income (loss) attributable to shareholders
|
$
|
134
|
|
|
$
|
(20,064
|
)
|
|
$
|
(11,826
|
)
|
Weighted Average Shares Outstanding - Basic
|
75,766,811
|
|
|
75,738,698
|
|
|
67,039,439
|
|
|||
Weighted Average Shares Outstanding - Diluted
|
75,766,811
|
|
|
75,738,698
|
|
|
67,039,439
|
|
|||
|
|
|
|
|
|
||||||
Basic and Diluted EPS
|
$
|
—
|
|
|
$
|
(0.26
|
)
|
|
$
|
(0.18
|
)
|
16.
|
COMMITMENTS AND CONTINGENCIES
|
|
Year Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Rent expense
|
$
|
4,979
|
|
|
$
|
4,953
|
|
|
$
|
3,717
|
|
2018
|
$
|
7,135
|
|
2019
|
6,968
|
|
|
2020
|
5,867
|
|
|
2021
|
4,475
|
|
|
2022
|
3,035
|
|
|
Thereafter
|
70,713
|
|
|
Total
|
$
|
98,193
|
|
17.
|
QUARTERLY FINANCIAL INFORMATION (UNAUDITED)
|
|
2017
|
||||||||||||||||||
|
Quarter Ended
|
|
Year Ended December 31
|
||||||||||||||||
(in thousands except share and per share data)
|
March 31
|
|
June 30
|
|
September 30
|
|
December 31
(1)
|
|
|||||||||||
Total revenues
|
$
|
44,673
|
|
|
$
|
51,194
|
|
|
$
|
60,362
|
|
|
$
|
61,430
|
|
|
$
|
217,659
|
|
Total expenses
|
52,264
|
|
|
58,315
|
|
|
66,328
|
|
|
80,023
|
|
|
256,930
|
|
|||||
Total other (expense) income
|
(1,409
|
)
|
|
1,776
|
|
|
5,204
|
|
|
12,414
|
|
|
17,985
|
|
|||||
(Loss) income before income taxes
|
(9,000
|
)
|
|
(5,345
|
)
|
|
(762
|
)
|
|
(6,179
|
)
|
|
(21,286
|
)
|
|||||
Provision for income taxes
|
212
|
|
|
464
|
|
|
909
|
|
|
369
|
|
|
1,954
|
|
|||||
Net (loss) income
|
(9,212
|
)
|
|
(5,809
|
)
|
|
(1,671
|
)
|
|
(6,548
|
)
|
|
(23,240
|
)
|
|||||
Net loss attributable to non-controlling interests in consolidated subsidiaries
|
(4,798
|
)
|
|
(4,349
|
)
|
|
(4,669
|
)
|
|
(9,558
|
)
|
|
(23,374
|
)
|
|||||
Net (loss) income attributable to shareholders
|
$
|
(4,414
|
)
|
|
$
|
(1,460
|
)
|
|
$
|
2,998
|
|
|
$
|
3,010
|
|
|
$
|
134
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
(Loss) earnings per share:
|
|
|
|
|
|
|
|
|
|
||||||||||
Basic
|
$
|
(0.06
|
)
|
|
$
|
(0.02
|
)
|
|
$
|
0.04
|
|
|
$
|
0.04
|
|
|
$
|
—
|
|
Diluted
|
$
|
(0.06
|
)
|
|
$
|
(0.02
|
)
|
|
$
|
0.04
|
|
|
$
|
0.04
|
|
|
$
|
—
|
|
Weighted Average Shares Outstanding:
|
|
|
|
|
|
|
|
|
|
||||||||||
Basic
|
75,762,283
|
|
|
75,762,674
|
|
|
75,770,529
|
|
|
75,771,738
|
|
|
75,766,811
|
|
|||||
Diluted
|
75,762,283
|
|
|
75,762,674
|
|
|
75,770,665
|
|
|
75,772,867
|
|
|
75,766,811
|
|
|
2016
|
||||||||||||||||||
|
Quarter Ended
|
|
Year Ended December 31
|
||||||||||||||||
(in thousands except share and per share data)
|
March 31
|
|
June 30
|
|
September 30
|
|
December 31
|
|
|||||||||||
Total revenues
|
$
|
31,453
|
|
|
$
|
33,195
|
|
|
$
|
41,726
|
|
|
$
|
42,346
|
|
|
$
|
148,720
|
|
Total expenses
|
40,873
|
|
|
46,839
|
|
|
46,859
|
|
|
46,137
|
|
|
180,708
|
|
|||||
Total other income (expense)
|
277
|
|
|
(6,234
|
)
|
|
(430
|
)
|
|
(1,955
|
)
|
|
(8,342
|
)
|
|||||
Loss before income taxes
|
(9,143
|
)
|
|
(19,878
|
)
|
|
(5,563
|
)
|
|
(5,746
|
)
|
|
(40,330
|
)
|
|||||
(Benefit) provision for income taxes
|
(66
|
)
|
|
178
|
|
|
83
|
|
|
73
|
|
|
268
|
|
|||||
Net loss
|
(9,077
|
)
|
|
(20,056
|
)
|
|
(5,646
|
)
|
|
(5,819
|
)
|
|
(40,598
|
)
|
|||||
Net loss attributable to non-controlling interests in consolidated subsidiaries
|
(3,295
|
)
|
|
(8,863
|
)
|
|
(4,370
|
)
|
|
(4,006
|
)
|
|
(20,534
|
)
|
|||||
Net loss attributable to shareholders
|
$
|
(5,782
|
)
|
|
$
|
(11,193
|
)
|
|
$
|
(1,276
|
)
|
|
$
|
(1,813
|
)
|
|
$
|
(20,064
|
)
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Loss per Share:
|
|
|
|
|
|
|
|
|
|
||||||||||
Basic
|
$
|
(0.08
|
)
|
|
$
|
(0.15
|
)
|
|
$
|
(0.02
|
)
|
|
$
|
(0.02
|
)
|
|
$
|
(0.26
|
)
|
Diluted
|
$
|
(0.08
|
)
|
|
$
|
(0.15
|
)
|
|
$
|
(0.02
|
)
|
|
$
|
(0.02
|
)
|
|
$
|
(0.26
|
)
|
Weighted Average Shares Outstanding:
|
|
|
|
|
|
|
|
|
|
||||||||||
Basic
|
75,727,369
|
|
|
75,730,165
|
|
|
75,746,200
|
|
|
75,750,943
|
|
|
75,738,698
|
|
|||||
Diluted
|
75,727,369
|
|
|
75,730,165
|
|
|
75,746,200
|
|
|
75,750,943
|
|
|
75,738,698
|
|
18.
|
SUBSEQUENT EVENTS
|
|
December 31,
|
||||||
|
2017
|
|
2016
|
||||
Assets
|
|
|
|
||||
Cash and cash equivalents
|
$
|
1,648
|
|
|
$
|
4,249
|
|
Restricted cash
|
765
|
|
|
1,121
|
|
||
Accounts Receivable
|
1,123
|
|
|
1,814
|
|
||
Leasing assets, net of accumulated depreciation of $4,085 and $8,398, respectively
|
6,037
|
|
|
19,007
|
|
||
Finance Leases, net
|
7,115
|
|
|
17,270
|
|
||
Other assets
|
8
|
|
|
9
|
|
||
Total Assets
|
$
|
16,696
|
|
|
$
|
43,470
|
|
|
|
|
|
||||
Liabilities and Deficit
|
|
|
|
||||
Accounts payable and accrued liabilities
|
$
|
35
|
|
|
$
|
46
|
|
Management fees payable
|
214
|
|
|
145
|
|
||
Accrued interest payable
|
346
|
|
|
12
|
|
||
Accrued interest payable to affiliates
|
332
|
|
|
310
|
|
||
Term loan payable, net
|
7,092
|
|
|
32,485
|
|
||
Loans payable to affiliates
|
18,080
|
|
|
18,080
|
|
||
Syndication liabilities
|
—
|
|
|
1,207
|
|
||
Other liabilities
|
199
|
|
|
417
|
|
||
Total liabilities
|
26,298
|
|
|
52,702
|
|
||
Members’ deficit
|
(9,602
|
)
|
|
(9,232
|
)
|
||
Total liabilities and members’ deficit
|
$
|
16,696
|
|
|
$
|
43,470
|
|
|
Year Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Revenues
|
|
|
|
|
|
||||||
Equipment leasing revenue
|
$
|
2,291
|
|
|
$
|
7,506
|
|
|
$
|
11,877
|
|
Finance revenue
|
1,058
|
|
|
2,210
|
|
|
4,145
|
|
|||
Total revenues
|
3,349
|
|
|
9,716
|
|
|
16,022
|
|
|||
|
|
|
|
|
|
||||||
Expenses
|
|
|
|
|
|
||||||
Direct operating expenses
|
3,080
|
|
|
1,780
|
|
|
301
|
|
|||
Management fee
|
1,022
|
|
|
1,225
|
|
|
992
|
|
|||
Depreciation and amortization
|
1,763
|
|
|
5,815
|
|
|
3,659
|
|
|||
Interest expense
|
899
|
|
|
2,227
|
|
|
3,077
|
|
|||
Interest expense-affiliates
|
362
|
|
|
368
|
|
|
411
|
|
|||
Impairment expense
|
—
|
|
|
6,016
|
|
|
20,604
|
|
|||
General and administrative expense
|
260
|
|
|
233
|
|
|
509
|
|
|||
Bad debt expense
|
—
|
|
|
105
|
|
|
—
|
|
|||
Total expenses
|
7,386
|
|
|
17,769
|
|
|
29,553
|
|
|||
|
|
|
|
|
|
||||||
Other income (loss)
|
|
|
|
|
|
||||||
Other income
|
925
|
|
|
1,197
|
|
|
247
|
|
|||
Gain (Loss) on disposal of equipment
|
2,742
|
|
|
(5,225
|
)
|
|
(766
|
)
|
|||
Total other income (loss)
|
3,667
|
|
|
(4,028
|
)
|
|
(519
|
)
|
|||
|
|
|
|
|
|
||||||
Net loss
|
$
|
(370
|
)
|
|
$
|
(12,081
|
)
|
|
$
|
(14,050
|
)
|
|
Year Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Net loss
|
$
|
(370
|
)
|
|
$
|
(12,081
|
)
|
|
$
|
(14,050
|
)
|
Other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|||
Comprehensive loss
|
$
|
(370
|
)
|
|
$
|
(12,081
|
)
|
|
$
|
(14,050
|
)
|
|
Year Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Cash flow from operating activities:
|
|
|
|
|
|
||||||
Net loss
|
$
|
(370
|
)
|
|
$
|
(12,081
|
)
|
|
$
|
(14,050
|
)
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
||||||
Depreciation and amortization
|
1,763
|
|
|
6,093
|
|
|
3,936
|
|
|||
(Gain) Loss on disposal of equipment
|
(2,742
|
)
|
|
5,225
|
|
|
766
|
|
|||
Impairment of equipment held for lease
|
—
|
|
|
6,016
|
|
|
20,604
|
|
|||
Bad debt expense
|
—
|
|
|
105
|
|
|
—
|
|
|||
Change in:
|
|
|
|
|
|
||||||
Accounts receivable
|
333
|
|
|
221
|
|
|
(102
|
)
|
|||
Other assets
|
538
|
|
|
(177
|
)
|
|
(23
|
)
|
|||
Accounts payable and accrued liabilities
|
(11
|
)
|
|
(14
|
)
|
|
16
|
|
|||
Accrued interest payable
|
356
|
|
|
309
|
|
|
(7
|
)
|
|||
Management fees payable
|
69
|
|
|
65
|
|
|
(12
|
)
|
|||
Other liabilities
|
(218
|
)
|
|
(41
|
)
|
|
75
|
|
|||
Net cash (used in) provided by operating activities
|
(282
|
)
|
|
5,721
|
|
|
11,203
|
|
|||
|
|
|
|
|
|
||||||
Cash flows from investing activities:
|
|
|
|
|
|
||||||
Principal collections on direct finance leases
|
10,155
|
|
|
16,886
|
|
|
28,132
|
|
|||
Proceeds from disposal of equipment
|
14,047
|
|
|
11,051
|
|
|
1,499
|
|
|||
Restricted cash
|
356
|
|
|
996
|
|
|
203
|
|
|||
Net cash provided by investing activities
|
24,558
|
|
|
28,933
|
|
|
29,834
|
|
|||
|
|
|
|
|
|
||||||
Cash used in financing activities:
|
|
|
|
|
|
||||||
Principal repayments on term loan
|
(25,655
|
)
|
|
(32,360
|
)
|
|
(32,163
|
)
|
|||
Principal repayments on loans payable to affiliates
|
—
|
|
|
(407
|
)
|
|
(4,089
|
)
|
|||
Principal repayments on syndication liabilities
|
(1,207
|
)
|
|
(1,994
|
)
|
|
(1,951
|
)
|
|||
Deferred financing fee
|
(15
|
)
|
|
—
|
|
|
(31
|
)
|
|||
Capital distributions
|
—
|
|
|
(440
|
)
|
|
(3,221
|
)
|
|||
Net cash used in financing activities
|
(26,877
|
)
|
|
(35,201
|
)
|
|
(41,455
|
)
|
|||
|
|
|
|
|
|
||||||
Net decrease in cash and cash equivalents
|
(2,601
|
)
|
|
(547
|
)
|
|
(418
|
)
|
|||
Cash and cash equivalents, beginning of year
|
4,249
|
|
|
4,796
|
|
|
5,214
|
|
|||
Cash and cash equivalents, end of year
|
$
|
1,648
|
|
|
$
|
4,249
|
|
|
$
|
4,796
|
|
|
|
|
|
|
|
||||||
Supplemental disclosure:
|
|
|
|
|
|
||||||
Cash paid for interest
|
$
|
627
|
|
|
$
|
2,009
|
|
|
$
|
3,217
|
|
|
WWTAI
Container HoldCo Ltd |
|
Deutsche
Bank AG |
|
Total
|
||||||
Members’ Equity at December 31, 2015
|
$
|
1,247
|
|
|
$
|
2,042
|
|
|
$
|
3,289
|
|
Capital distributions
|
(225
|
)
|
|
(215
|
)
|
|
(440
|
)
|
|||
Comprehensive loss:
|
|
|
|
|
|
||||||
Net loss for the period
|
(6,161
|
)
|
|
(5,920
|
)
|
|
(12,081
|
)
|
|||
Other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|||
Total comprehensive loss
|
(6,161
|
)
|
|
(5,920
|
)
|
|
(12,081
|
)
|
|||
Members’ Deficit at December 31, 2016
|
$
|
(5,139
|
)
|
|
$
|
(4,093
|
)
|
|
$
|
(9,232
|
)
|
Capital distributions
|
—
|
|
|
—
|
|
|
—
|
|
|||
Comprehensive loss:
|
|
|
|
|
|
||||||
Net loss for the period
|
(189
|
)
|
|
(181
|
)
|
|
(370
|
)
|
|||
Other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|||
Total comprehensive loss
|
(189
|
)
|
|
(181
|
)
|
|
(370
|
)
|
|||
Members’ Deficit at December 31, 2017
|
$
|
(5,328
|
)
|
|
$
|
(4,274
|
)
|
|
$
|
(9,602
|
)
|
1.
|
ORGANIZATION
|
2.
|
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
|
3.
|
SHIPPING CONTAINER PORTFOLIOS
|
|
|
December 31,
|
||||||
|
|
2017
|
|
2016
|
||||
Minimum lease payments
|
|
$
|
7,529
|
|
|
$
|
18,744
|
|
Less: Unearned income
|
|
(414
|
)
|
|
(1,474
|
)
|
||
Net investment in direct finance leases
|
|
$
|
7,115
|
|
|
$
|
17,270
|
|
Year Ending December 31,
|
|
Amount
|
||
2018
|
|
$
|
5,897
|
|
2019
|
|
1,632
|
|
|
Total
|
|
$
|
7,529
|
|
5.
|
SYNDICATION LIABILITIES
|
6.
|
MANAGEMENT AGREEMENT
|
7.
|
FAIR VALUE OF FINANCIAL INSTRUMENTS
|
•
|
Level 2: Inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly. Level 2 inputs include quoted prices for similar assets or liabilities in active markets and inputs other than quoted prices that are observable for the asset or liability, such as interest rates and yield curves that are observable at commonly quoted intervals.
|
•
|
Level 3: Unobservable inputs for which there is little or no market data and which require internal development of assumptions about how market participants price the asset or liability.
|
8.
|
SUBSEQUENT EVENTS
|
|
|
Intermodal
Finance I Ltd |
|
WWTAI
Container I Ltd |
|
Eliminations
|
|
Consolidated
Intermodal Finance I Ltd |
||||||||
ASSETS
|
|
|
|
|
|
|
|
|
||||||||
Cash and cash equivalents
|
|
$
|
2
|
|
|
$
|
1,646
|
|
|
$
|
—
|
|
|
$
|
1,648
|
|
Restricted cash
|
|
765
|
|
|
—
|
|
|
—
|
|
|
765
|
|
||||
Accounts receivable
|
|
1,123
|
|
|
—
|
|
|
—
|
|
|
1,123
|
|
||||
Leasing equipment, net of accumulated depreciation of $4,085
|
|
6,037
|
|
|
—
|
|
|
—
|
|
|
6,037
|
|
||||
Net investment in direct finance leases
|
|
3,097
|
|
|
4,018
|
|
|
—
|
|
|
7,115
|
|
||||
Other assets
|
|
8
|
|
|
—
|
|
|
—
|
|
|
8
|
|
||||
Due from affiliates
|
|
5,465
|
|
|
—
|
|
|
(5,465
|
)
|
|
—
|
|
||||
Total assets
|
|
$
|
16,497
|
|
|
$
|
5,664
|
|
|
$
|
(5,465
|
)
|
|
$
|
16,696
|
|
|
|
|
|
|
|
|
|
|
||||||||
LIABILITIES
|
|
|
|
|
|
|
|
|
||||||||
Accounts payable and accrued liabilities
|
|
$
|
35
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
35
|
|
Management fees payable
|
|
214
|
|
|
—
|
|
|
—
|
|
|
214
|
|
||||
Accrued interest payable
|
|
346
|
|
|
—
|
|
|
—
|
|
|
346
|
|
||||
Accrued interest payable to affiliates
|
|
332
|
|
|
—
|
|
|
—
|
|
|
332
|
|
||||
Term loan payable
|
|
7,092
|
|
|
—
|
|
|
—
|
|
|
7,092
|
|
||||
Loans payable to affiliates
|
|
18,080
|
|
|
—
|
|
|
—
|
|
|
18,080
|
|
||||
Other liabilities
|
|
—
|
|
|
199
|
|
|
—
|
|
|
199
|
|
||||
Due to affiliate
|
|
—
|
|
|
5,465
|
|
|
(5,465
|
)
|
|
—
|
|
||||
Total liabilities
|
|
26,099
|
|
|
5,664
|
|
|
(5,465
|
)
|
|
26,298
|
|
||||
Members’ deficit
|
|
(9,602
|
)
|
|
—
|
|
|
—
|
|
|
(9,602
|
)
|
||||
Total liabilities and members’ equity
|
|
$
|
16,497
|
|
|
$
|
5,664
|
|
|
$
|
(5,465
|
)
|
|
$
|
16,696
|
|
|
Intermodal
Finance I Ltd |
|
WWTAI
Container I Ltd |
|
Eliminations
|
|
Consolidated
Intermodal Finance I Ltd |
||||||||
ASSETS
|
|
|
|
|
|
|
|
||||||||
Cash and cash equivalents
|
$
|
985
|
|
|
$
|
3,264
|
|
|
$
|
—
|
|
|
$
|
4,249
|
|
Restricted cash
|
1,121
|
|
|
—
|
|
|
—
|
|
|
1,121
|
|
||||
Accounts receivable
|
1,814
|
|
|
—
|
|
|
—
|
|
|
1,814
|
|
||||
Leasing equipment, net of accumulated depreciation of $7,305
|
19,007
|
|
|
—
|
|
|
—
|
|
|
19,007
|
|
||||
Net investment in direct finance leases
|
5,245
|
|
|
12,025
|
|
|
—
|
|
|
17,270
|
|
||||
Other assets
|
9
|
|
|
—
|
|
|
—
|
|
|
9
|
|
||||
Due from affiliates
|
13,665
|
|
|
—
|
|
|
(13,665
|
)
|
|
—
|
|
||||
Total assets
|
$
|
41,846
|
|
|
$
|
15,289
|
|
|
$
|
(13,665
|
)
|
|
$
|
43,470
|
|
|
|
|
|
|
|
|
|
||||||||
LIABILITIES
|
|
|
|
|
|
|
|
||||||||
Accounts payable and accrued liabilities
|
$
|
46
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
46
|
|
Management fees payable
|
145
|
|
|
—
|
|
|
—
|
|
|
145
|
|
||||
Accrued interest payable
|
12
|
|
|
—
|
|
|
—
|
|
|
12
|
|
||||
Accrued interest payable to affiliates
|
310
|
|
|
—
|
|
|
—
|
|
|
310
|
|
||||
Term loan payable
|
32,485
|
|
|
—
|
|
|
—
|
|
|
32,485
|
|
||||
Loans payable to affiliates
|
18,080
|
|
|
—
|
|
|
—
|
|
|
18,080
|
|
||||
Syndication liabilities
|
—
|
|
|
1,207
|
|
|
—
|
|
|
1,207
|
|
||||
Other liabilities
|
—
|
|
|
417
|
|
|
—
|
|
|
417
|
|
||||
Due to affiliate
|
—
|
|
|
13,665
|
|
|
(13,665
|
)
|
|
—
|
|
||||
Total liabilities
|
51,078
|
|
|
15,289
|
|
|
(13,665
|
)
|
|
52,702
|
|
||||
Members’ equity
|
(9,232
|
)
|
|
—
|
|
|
—
|
|
|
(9,232
|
)
|
||||
Total liabilities and members’ equity
|
$
|
41,846
|
|
|
$
|
15,289
|
|
|
$
|
(13,665
|
)
|
|
$
|
43,470
|
|
|
|
Intermodal
Finance I Ltd |
|
WWTAI
Container I Ltd |
|
Eliminations
|
|
Consolidated
Intermodal Finance I Ltd |
||||||||
REVENUES
|
|
|
|
|
|
|
|
|
||||||||
Equipment leasing revenue
|
|
$
|
2,291
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,291
|
|
Finance revenue
|
|
780
|
|
|
278
|
|
|
—
|
|
|
1,058
|
|
||||
Participation income-affiliate
|
|
110
|
|
|
—
|
|
|
(110
|
)
|
|
—
|
|
||||
Total revenues
|
|
3,181
|
|
|
278
|
|
|
(110
|
)
|
|
3,349
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
EXPENSES
|
|
|
|
|
|
|
|
|
||||||||
Direct operating expenses
|
|
3,076
|
|
|
4
|
|
|
—
|
|
|
3,080
|
|
||||
Management fee
|
|
1,022
|
|
|
—
|
|
|
—
|
|
|
1,022
|
|
||||
Depreciation and amortization
|
|
1,485
|
|
|
—
|
|
|
—
|
|
|
1,485
|
|
||||
Interest expense
|
|
1,013
|
|
|
164
|
|
|
—
|
|
|
1,177
|
|
||||
Interest expense-affiliates
|
|
362
|
|
|
—
|
|
|
—
|
|
|
362
|
|
||||
General and administrative expense
|
|
260
|
|
|
—
|
|
|
—
|
|
|
260
|
|
||||
Participation expense-affiliate
|
|
—
|
|
|
110
|
|
|
(110
|
)
|
|
—
|
|
||||
Total expenses
|
|
7,218
|
|
|
278
|
|
|
(110
|
)
|
|
7,386
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
OTHER INCOME
|
|
|
|
|
|
|
|
|
||||||||
Other income
|
|
925
|
|
|
—
|
|
|
—
|
|
|
925
|
|
||||
Gain on disposal of equipment
|
|
2,742
|
|
|
—
|
|
|
—
|
|
|
2,742
|
|
||||
Total other income
|
|
3,667
|
|
|
—
|
|
|
—
|
|
|
3,667
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
NET LOSS
|
|
$
|
(370
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(370
|
)
|
|
|
Intermodal
Finance I Ltd |
|
WWTAI
Container I Ltd |
|
Eliminations
|
|
Consolidated
Intermodal Finance I Ltd |
||||||||
REVENUES
|
|
|
|
|
|
|
|
|
||||||||
Equipment leasing revenue
|
|
$
|
7,506
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
7,506
|
|
Finance revenue
|
|
602
|
|
|
1,608
|
|
|
—
|
|
|
2,210
|
|
||||
Participation income-affiliate
|
|
1,109
|
|
|
—
|
|
|
(1,109
|
)
|
|
—
|
|
||||
Total revenues
|
|
9,217
|
|
|
1,608
|
|
|
(1,109
|
)
|
|
9,716
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
EXPENSES
|
|
|
|
|
|
|
|
|
||||||||
Direct operating expenses
|
|
1,691
|
|
|
89
|
|
|
—
|
|
|
1,780
|
|
||||
Management fee
|
|
1,225
|
|
|
—
|
|
|
—
|
|
|
1,225
|
|
||||
Depreciation and amortization
|
|
5,815
|
|
|
—
|
|
|
—
|
|
|
5,815
|
|
||||
Interest expense
|
|
1,922
|
|
|
305
|
|
|
—
|
|
|
2,227
|
|
||||
Interest expense-affiliates
|
|
368
|
|
|
—
|
|
|
—
|
|
|
368
|
|
||||
General and administrative expense
|
|
233
|
|
|
—
|
|
|
—
|
|
|
233
|
|
||||
Impairment expense
|
|
6,016
|
|
|
—
|
|
|
—
|
|
|
6,016
|
|
||||
Participation expense-affiliate
|
|
—
|
|
|
1,109
|
|
|
(1,109
|
)
|
|
—
|
|
||||
Bad debt expense
|
|
—
|
|
|
105
|
|
|
—
|
|
|
105
|
|
||||
Total expenses
|
|
17,270
|
|
|
1,608
|
|
|
(1,109
|
)
|
|
17,769
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
OTHER LOSS
|
|
|
|
|
|
|
|
|
||||||||
Other income
|
|
1,197
|
|
|
—
|
|
|
—
|
|
|
1,197
|
|
||||
Loss on disposal of equipment
|
|
(5,225
|
)
|
|
—
|
|
|
—
|
|
|
(5,225
|
)
|
||||
Total other loss
|
|
(4,028
|
)
|
|
—
|
|
|
—
|
|
|
(4,028
|
)
|
||||
|
|
|
|
|
|
|
|
|
||||||||
NET LOSS
|
|
$
|
(12,081
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(12,081
|
)
|
|
|
Intermodal
Finance I Ltd |
|
WWTAI
Container I Ltd |
|
Eliminations
|
|
Consolidated
Intermodal Finance I Ltd |
||||||||
REVENUES
|
|
|
|
|
|
|
|
|
||||||||
Equipment leasing revenue
|
|
$
|
11,877
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
11,877
|
|
Finance revenue
|
|
1,490
|
|
|
2,655
|
|
|
—
|
|
|
4,145
|
|
||||
Participation income-affiliate
|
|
2,080
|
|
|
—
|
|
|
(2,080
|
)
|
|
—
|
|
||||
Total revenues
|
|
15,447
|
|
|
2,655
|
|
|
(2,080
|
)
|
|
16,022
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
EXPENSES
|
|
|
|
|
|
|
|
|
||||||||
Direct operating expenses
|
|
106
|
|
|
195
|
|
|
—
|
|
|
301
|
|
||||
Management fee
|
|
992
|
|
|
—
|
|
|
—
|
|
|
992
|
|
||||
Depreciation and amortization
|
|
3,659
|
|
|
—
|
|
|
—
|
|
|
3,659
|
|
||||
Interest expense
|
|
2,735
|
|
|
342
|
|
|
—
|
|
|
3,077
|
|
||||
Interest expense-affiliates
|
|
411
|
|
|
—
|
|
|
—
|
|
|
411
|
|
||||
General and administrative expense
|
|
471
|
|
|
38
|
|
|
—
|
|
|
509
|
|
||||
Impairment expense
|
|
20,604
|
|
|
—
|
|
|
—
|
|
|
20,604
|
|
||||
Participation expense-affiliate
|
|
—
|
|
|
2,080
|
|
|
(2,080
|
)
|
|
—
|
|
||||
Total expenses
|
|
28,978
|
|
|
2,655
|
|
|
(2,080
|
)
|
|
29,553
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
OTHER LOSS
|
|
|
|
|
|
|
|
|
||||||||
Other income
|
|
247
|
|
|
—
|
|
|
—
|
|
|
247
|
|
||||
Loss on disposal of equipment
|
|
(766
|
)
|
|
—
|
|
|
—
|
|
|
(766
|
)
|
||||
Total other loss
|
|
(519
|
)
|
|
—
|
|
|
—
|
|
|
(519
|
)
|
||||
|
|
|
|
|
|
|
|
|
||||||||
NET LOSS
|
|
$
|
(14,050
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(14,050
|
)
|
|
Exhibit No.
|
|
Description
|
|
|
Certificate of Formation (incorporated by reference to Exhibit 3.1 of Amendment No. 4 to the Company's Registration Statement on Form S-1, filed on April 30, 2015).
|
|
|
|
Amended and Restated Limited Liability Company Agreement of Fortress Transportation and Infrastructure Investors LLC (incorporated by reference to Exhibit 3.2 of the Company's Current Report on Form 8-K, filed on May 21, 2015).
|
|
|
|
First Amendment to Amended and Restated Limited Liability Company Agreement of Fortress Transportation and Infrastructure Investors LLC (incorporated by reference to Exhibit 3.3 of the Company's Annual Report on Form 10-K, filed on March 10, 2016).
|
|
|
|
Indenture, dated March 15, 2017, between Fortress Transportation and Infrastructure Investors LLC and U.S. Bank National
Association, as trustee, relating to the Company’s 6.75% senior unsecured notes due 2022 (incorporated by reference to Exhibit 4.1 of the Company’s Current Report on Form 8-K, filed on March 15, 2017).
|
|
|
|
Form of global note representing the Company’s 6.75% senior unsecured notes due 2022 (included in Exhibit 4.1).
|
|
|
|
First Supplemental Indenture, dated June 8, 2017, between Fortress Transportation and Infrastructure Investors LLC
and U.S. Bank National Association, as trustee, relating to the Company’s 6.75% senior unsecured notes due 2022.
|
|
|
|
Second Supplemental Indenture, dated August 23, 2017, between Fortress Transportation and Infrastructure Investors LLC and U.S. Bank National Association, as trustee, relating to the Company’s 6.75% senior unsecured notes due 2022 (incorporated by reference to Exhibit 4.1 of the Company’s Current Report on Form 8-K, filed on August 23, 2017).
|
|
|
|
Third Supplemental Indenture, dated December 20, 2017, between Fortress Transportation and Infrastructure LLC (incorporated by reference to Exhibit 4.1 of the Company’s Current Report on Form 8-K filed on December 20, 2017).
|
|
|
|
Fourth Amended and Restated Partnership Agreement of Fortress Worldwide Transportation and Infrastructure General Partnership (incorporated by reference to Exhibit 10.1 of the Company's Current Report on Form 8-K, filed on May 21, 2015).
|
|
†
|
|
Management and Advisory Agreement, dated as of May 20, 2015, between Fortress Transportation and Infrastructure Investors LLC and FIG LLC (incorporated by reference to Exhibit 10.2 of the Company's Current Report on Form 8-K, filed on May 21, 2015).
|
|
†
|
|
Registration Rights Agreement, dated as of May 20, 2015, among Fortress Transportation and Infrastructure Investors LLC, FIG LLC and Fortress Transportation and Infrastructure Master GP LLC (incorporated by reference to Exhibit 10.3 of the Company's Current Report on Form 8-K, filed on May 21, 2015).
|
|
†
|
|
Fortress Transportation and Infrastructure Investors LLC Nonqualified Stock Option and Incentive Award Plan (incorporated by reference to Exhibit 10.4 of the Company's Current Report on Form 8-K, filed on May 21, 2015).
|
|
|
|
Form of director and officer indemnification agreement of Fortress Transportation and Infrastructure Investors LLC (incorporated by reference to Exhibit 10.5 of Amendment No. 4 to the Company's Registration Statement on Form S-1, filed April 30, 2015).
|
|
|
|
Credit Agreement, dated as of August 27, 2014, among Morgan Stanley Senior Funding, Inc., as administrative agent, Jefferson Gulf Coast Energy Partners LLC and the other lenders party thereto (incorporated by reference to Exhibit 10.6 of Amendment No. 4 to the Company's Registration Statement on Form S-1, filed April 30, 2015).
|
|
|
|
Trust Indenture and Security Agreement between the District and The Bank of New York Mellon Trust Company, National Association, dated as of February 1, 2016 (incorporated by reference to Exhibit 10.7 of the Company's Annual Report on Form 10-K, filed on March 10, 2016).
|
|
|
|
Standby Bond Purchase Agreement among the Port of Beaumont Navigation District of Jefferson County, Texas, The Bank of New York Mellon Trust Company, National Association, Jefferson Railport Terminal II Holdings LLC and Jefferson Railport Terminal II LLC dated as of February 1, 2016 (incorporated by reference to Exhibit 10.8 of the Company's Annual Report on Form 10-K, filed on March 10, 2016).
|
|
|
|
Capital Call Agreement, by and among Fortress Transportation and Infrastructure Investors LLC, FTAI Energy Holdings LLC, FTAI Partner Holdings LLC, FTAI Midstream GP Holdings LLC, FTAI Midstream GP LLC, FTAI Midstream Holdings LLC, FTAI Energy Partners LLC and Jefferson Railport Terminal II Holdings LLC, dated as of February 1, 2016 (incorporated by reference to Exhibit 10.9 of the Company's Annual Report on Form 10-K, filed on March 10, 2016).
|
|
|
|
Fee and Support Agreement, among FTAI Energy Holdings LLC, FEP Terminal Holdings LLC, FTAI Energy Partners LLC and Jefferson Railport Terminal II LLC, dated as of March 7, 2016 (incorporated by reference to Exhibit 10.10 of the Company's Amended Annual Report on Form 10-K/A, filed on April 29, 2016).
|
|
|
|
Lease and Development Agreement (Facilities Lease), dated as of February 1, 2016, by and between the Port of Beaumont Navigation District of Jefferson County, Texas and Jefferson Railport Terminal II LLC (incorporated by reference to Exhibit 10.11 of the Company's Annual Report on Form 10-K, filed on March 10, 2016).
|
|
|
|
Deed of Trust of Jefferson Railport Terminal II LLC, dated as of February 1, 2016 (incorporated by reference to Exhibit 10.12 of the Company's Annual Report on Form 10-K, filed on March 10, 2016).
|
|
|
|
Credit Agreement, dated January 23, 2017, among Fortress Transportation and Infrastructure Investors LLC, as holdings, Fortress Worldwide Transportation and Infrastructure General Partnership, as IntermediateCo, WWTAI Finance Ltd., as Borrower, the Subsidiary Guarantors from time to time party thereto, the lenders from time to time party thereto and Morgan Stanley Senior Funding, Inc., as Administrative Agent (incorporated by reference to Exhibit 10.1 of the Company's Current Report on Form 8-K, filed on January 27, 2017).
|
|
|
|
Credit Agreement, dated June 16, 2017, among Fortress Transportation and Infrastructure Investors LLC, as Borrower, the lenders and issuing banks from time to time party thereto and JPMorgan Chase Bank, N.A., as Administrative Agent (incorporated by reference to Exhibit 10.1 of the Company’s Current Report on Form 8-K, filed on June 22, 2017).
|
|
†
|
|
Form of Award Agreement under the Fortress Transportation and Infrastructure Investors Nonqualified Stock Option
and Incentive Award Plan (incorporated by reference to Exhibit 10.1 of the Company’s Current Report on Form 8-K,
filed on January 17, 2018).
|
By:
|
/s/ Joseph P. Adams, Jr.
|
|
Date:
|
March 1, 2018
|
|
Joseph P. Adams, Jr.
|
|
|
|
|
Chairman and Chief Executive Officer
|
|
|
|
|
|
|
|
|
By:
|
/s/ Joseph P. Adams, Jr.
|
|
Date:
|
March 1, 2018
|
|
Joseph P. Adams, Jr.
|
|
|
|
|
Chairman and Chief Executive Officer
|
|
|
|
|
|
|
|
|
By:
|
/s/ Scott Christopher
|
|
Date:
|
March 1, 2018
|
|
Scott Christopher
|
|
|
|
|
Chief Financial Officer and
|
|
|
|
|
Chief Accounting Officer
|
|
|
|
By:
|
/s/ Paul R. Goodwin
|
|
Date:
|
March 1, 2018
|
|
Paul R. Goodwin
|
|
|
|
|
Director
|
|
|
|
|
|
|
|
|
By:
|
/s/ Judith A. Hannaway
|
|
Date:
|
March 1, 2018
|
|
Judith A. Hannaway
|
|
|
|
|
Director
|
|
|
|
|
|
|
|
|
By:
|
/s/ A. Andrew Levison
|
|
Date:
|
March 1, 2018
|
|
A. Andrew Levison
|
|
|
|
|
Director
|
|
|
|
|
|
|
|
|
By:
|
/s/ Ray M. Robinson
|
|
Date:
|
March 1, 2018
|
|
Ray M. Robinson
|
|
|
|
|
Director
|
|
|
|
|
|
|
|
|
By:
|
/s/ Martin Tuchman
|
|
Date:
|
March 1, 2018
|
|
Martin Tuchman
|
|
|
|
|
Director
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
|
|
|
2017
|
|
2016
|
|
2015
|
||||||
(amounts in thousands, except for ratio)
|
|
|
|
|
|
|
|
||||||||
Pre-tax (loss) income from continuing operations
|
|
|
$
|
(21,286
|
)
|
|
$
|
(40,330
|
)
|
|
$
|
(28,045
|
)
|
||
(Loss) income from equity investees
|
|
|
(1,601
|
)
|
|
(5,992
|
)
|
|
(6,956
|
)
|
|||||
Pre-tax (loss) income from ops before adjustment for equity investees
|
|
|
(19,685
|
)
|
|
(34,338
|
)
|
|
(21,089
|
)
|
|||||
Distributions from equity investees
|
|
|
—
|
|
|
30
|
|
|
209
|
|
|||||
Pre-tax (loss) income from operations including distributions from equity investees
|
|
|
$
|
(19,685
|
)
|
|
$
|
(34,308
|
)
|
|
$
|
(20,880
|
)
|
||
Fixed charges:
|
|
|
|
|
|
|
|
||||||||
|
Interest (expensed and capitalized)
|
|
|
$
|
36,355
|
|
|
$
|
19,050
|
|
|
$
|
19,961
|
|
|
|
Amortization of debt issuance costs
|
|
|
4,202
|
|
|
2,576
|
|
|
1,469
|
|
||||
|
Amortization of bond discount/premium
|
|
|
790
|
|
|
53
|
|
|
41
|
|
||||
|
Rental expense
(1)
|
|
|
1,643
|
|
|
1,634
|
|
|
1,227
|
|
||||
|
Total fixed charges
|
|
|
$
|
42,990
|
|
|
$
|
23,313
|
|
|
$
|
22,698
|
|
|
Pre-tax income (loss) from continuing operations including distributions from equity investees plus fixed charges, less preferred stock dividend requirements of consolidated subsidiaries
|
|
|
23,305
|
|
|
(10,995
|
)
|
|
1,818
|
|
|||||
Less depreciation of capitalized interest
|
|
|
(205
|
)
|
|
(205
|
)
|
|
(192
|
)
|
|||||
Earnings
|
|
|
$
|
23,100
|
|
|
$
|
(11,200
|
)
|
|
$
|
1,626
|
|
||
Ratio of earnings of fixed charges
|
|
|
0.54
|
|
|
(0.48
|
)
|
|
0.07
|
|
Entity Name
|
State of Incorporation/Formation
|
AirOpCo 1ASL Bermuda Ltd.
|
Bermuda
|
AirOpCo 1ET Bermuda Ltd.
|
Bermuda
|
AirOpCo 1JT Bermuda Ltd.
|
Bermuda
|
AirOpCo I SD Ireland DAC
|
Ireland
|
AirOpCo II KO Ireland DAC
|
Ireland
|
AirOpCo II ME Ireland DAC
|
Ireland
|
AirOpCo 2 UZ Ireland DAC
|
Ireland
|
Central Maine & Quebec Railway Canada Inc.
|
Canada
|
Central Maine & Quebec Railway US Inc.
|
Delaware
|
CMQ Canada LLC
|
Delaware
|
Delaware River Partners LLC
|
Delaware
|
DRP Urban Renewal 1, LLC
|
Delaware
|
DRP Trading LLC
|
Delaware
|
Delaware River Partners Holdco LLC
|
Delaware
|
Fortress Worldwide Transportation and Infrastructure General Partnership
|
Delaware
|
FTAI Finance Holdco Ltd.
|
Cayman Islands
|
WWTAI AirOpCo 1 USA Sub LLC
|
Delaware
|
FTAI Finance JV LLC
|
Delaware
|
FTAI CHR JV Holdings LLC
|
Delaware
|
FTAI Energy Co 1 Ltd. (process of dissolution - postponed by KK)
|
Bermuda
|
FTAI Energy Co1 LLC
|
Delaware
|
FTAI Energy Development Holdings LLC
|
Delaware
|
FTAI Energy Downstream Holdings LLC
|
Delaware
|
FTAI Energy Holdings LLC
|
Delaware
|
FTAI Energy Marketing LLC
|
Delaware
|
FTAI Energy Partners LLC
|
Delaware
|
FTAI IES Pioneer Ltd.
|
Malaysia
|
FTAI Midstream GP Holdings LLC
|
Delaware
|
FTAI Midstream GP LLC
|
Delaware
|
FTAI Midstream Holdings LLC
|
Delaware
|
FTAI Offshore Holdings L.P.
|
Cayman Islands
|
FTAI Offshore Holdco LLC
|
Delaware
|
FTAI Offshore Pte Ltd.
|
Singapore
|
FTAI Partners Holdings LLC
|
Delaware
|
FTAI Pioneer Malaysia Shareholder LLC
|
Delaware
|
FTAI Pioneer SDN Bhd
|
Malaysia
|
FTAI Pride Chartering LLC
|
Marshall Islands
|
FTAI Pride Labuan Ltd.
|
Malaysia
|
FTAI Pride LLC
|
Marshall Islands
|
FTAI Pride Malaysia SDN BHD
|
Malaysia
|
FTAI Pioneer MI LLC
|
Marshall Islands
|
FTAI Railcar Holdings LLC
|
Delaware
|
FTAI Subsea 88 Ltd.
|
Bermuda
|
Intermodal Finance 1 Ltd.
|
Cayman Islands
|
Intermodal Finance III Ltd. (process of dissolution)
|
Bermuda
|
Entity Name
|
State of Incorporation/Formation
|
Jefferson 2012 Bond Holdings LLC
|
Delaware
|
Jefferson 2010 Bond Holdings LLC
|
Delaware
|
Jefferson Docks I LLC
|
Delaware
|
Jefferson DRE Liabilities LLC
|
Delaware
|
Jefferson Energy Canada ULC
|
Canada
|
Jefferson Energy Canco LLC
|
Delaware
|
Jefferson Energy Marketing LLC
|
Delaware
|
Jefferson Ethanol Holdings LLC
|
Delaware
|
Jefferson Gas Processing LLC
|
Delaware
|
Jefferson Gulf Coast Energy Holdings LLC
|
Delaware
|
Jefferson Gulf Coast Energy Partners LLC
|
Delaware
|
Jefferson Gulf Coast Management LLC
|
Delaware
|
Jefferson Gulf Coast Real Estate LLC
|
Delaware
|
Jefferson Pipeline I LLC
|
Delaware
|
Jefferson Railport Terminal I (Texas) LLC
|
Texas
|
Jefferson Railport Terminal I LLC
|
Delaware
|
Jefferson Railport Terminal II Holdings LLC
|
Delaware
|
Jefferson Railport Terminal II LLC
|
Delaware
|
Jefferson Storage I LLC
|
Delaware
|
Jefferson Terminal Logistics LLC
|
Delaware
|
Jefferson Truck Terminal I LLC
|
Delaware
|
JGC Investment Holdings LLC
|
Delaware
|
JGP Energy Partners LLC (f/k/a Jefferson Ethanol Partners LLC)
|
Delaware
|
JGC Management Holdings LLC
|
Delaware
|
Ohio Gasco LLC
|
Delaware
|
Ohio River Partners Finance LLC
|
Delaware
|
Ohio River Partners Holdco LLC
|
Delaware
|
Ohio River Partners Shareholder LLC
|
Delaware
|
Railroad Acquisition Holdings LLC
|
Delaware
|
WWTAI AirOpCo 1Bermuda Ltd.
|
Bermuda
|
WWTAI AirOpCo 2 Bermuda Ltd.
|
Bermuda
|
WWTAI AirOpCo 3 Bermuda Ltd.
|
Bermuda
|
WWTAI AirOpCo I USA LLC
|
Delaware
|
WWTAI AirOpco II DAC
|
Ireland
|
WWTAI AirOpCo Malta Limited
|
Malta
|
WWTAI AirOpCo BPA Ireland Limited
|
Ireland
|
WWTAI Container 1 Ltd.
|
Bermuda
|
WWTAI Container Holdco Ltd. (f/k/a WWTAI Container GP 1 Ltd.)
|
Bermuda
|
WWTAI Finance Ltd.
|
Bermuda
|
WWTAI IES MT6015 Ltd.
|
Malaysia
|
WWTAI Offshore Co 1 Ltd.
|
Bermuda
|
FTAI AirOpCo UK Ltd.
|
England and Wales
|
WWTAI AirOpCo 2 USA LLC
|
Delaware
|
Katahdin Railcar Services LLC
|
Delaware
|
March 1, 2018
|
/s/ Joseph P. Adams, Jr.
|
(Date)
|
Joseph P. Adams, Jr.
|
|
Chief Executive Officer
|
March 1, 2018
|
/s/ Scott Christopher
|
(Date)
|
Scott Christopher
|
|
Chief Financial Officer
|
/s/ Joseph P. Adams, Jr.
|
|
Joseph P. Adams, Jr.
|
|
Chief Executive Officer
|
|
March 1, 2018
|
|
/s/ Scott Christopher
|
|
Scott Christopher
|
|
Chief Financial Officer
|
|