Biggest changeHistorical Cash Flow The following table presents our historical cash flow from both continuing and discontinued operations: Year Ended December 31, (in thousands) 2023 2022 2021 Cash flow data: Net cash used in operating activities $ 128,982 $ (20,657) $ (22,044) Net cash used in investing activities (373,349) (411,253) (1,286,958) Net cash provided by financing activities 282,208 44,914 1,587,645 Comparison of the years ended December 31, 2023 and 2022 Net cash used in operating activities decreased $149.6 million, which primarily reflects (i) a decrease in our Net loss of $455.8 million and (ii) Changes in working capital of $52.8 million, partially offset by certain adjustments to reconcile net income to cash used in operating activities including decreases in (i) Asset impairment of $135.1 million, (ii) Equity in losses of unconsolidated entities of $45.4 million, (iii) Provision for credit losses of $41.4 million, (iv) Depreciation and amortization of $23.4 million, (v) Loss on extinguishment of debt of $19.9 million, and (vi) an increase in gain on sale of assets of $19.1 million.
Biggest changeHistorical Cash Flow The following table presents our historical cash flow from both continuing and discontinued operations: Year Ended December 31, (in thousands) 2024 2023 2022 Cash flow data: Net cash used in operating activities $ (187,956) $ 128,982 $ (20,657) Net cash used in investing activities (469,498) (373,349) (411,253) Net cash provided by financing activities 681,814 282,208 44,914 Comparison of the years ended December 31, 2024 and 2023 Net cash used in operating activities increased $316.9 million, which primarily reflects (i) a decrease in our Net income of $235.1 million and increases in (ii) Changes in working capital of $178.5 million and (iii) Gain on sale of assets of $217.2 million, partially offset by certain adjustments to reconcile net income to cash used in operating activities including increases in (iv) Non-cash termination fee to affiliate (issuance of ordinary shares) of $150.0 million, (v) Deferred income taxes of $61.7 million, (vi) Depreciation and amortization of $48.2 million, a decrease in (vii) Security deposits and maintenance claims included in earnings of $23.8 million, an increase in (viii) Loss on extinguishment of debt of $17.1 million and a decrease in (ix) Other of $6.4 million Net cash used in investing activities increased $96.1 million primarily due to increases in (i) Acquisition of leasing equipment of $397.6 million, (ii) Deposits for leasing equipment of $134.4 million, (iii) Acquisition of business, net of cash acquired of $118.0 million and (iv) Investments in financing receivables of $66.9 million, partially offset by higher (v) Proceeds from sale of assets of $491.4 million and (vi) Proceeds (refunds) from deposits on sale of leasing equipment of $78.4 million, and decreases in (vii) Acquisition of lease intangibles of $24.1 million, (viii) Investment in unconsolidated entities of $19.5 million and (ix) Investment in promissory notes of $11.5 million. 48 Net cash provided by financing activities increased $399.6 million primarily due to increases in (i) Proceeds from debt of $1,630.2 million and (ii) Receipt of maintenance deposits under operating lease agreements of $19.0 million, partially offset by increases in (iii) Repayment of debt of $1,067.3 million and (iv) Redemption of preferred shares of $105.4 million, a decrease in (v) Proceeds from issuance of preferred shares, net of underwriter's discount and issuance costs of $61.7 million, and increases in (vi) Release of maintenance deposits under operating lease agreements of $6.9 million and (vii) Payment of deferred financing costs of $5.2 million.
The following table presents our results of operations: Year Ended December 31, Change (in thousands) 2023 2022 2021 '23 vs '22 '22 vs '21 Aerospace products revenue $ 454,970 $ 178,515 $ 23,301 $ 276,455 $ 155,214 Expenses Cost of sales 280,280 109,481 14,308 170,799 95,173 Operating expenses 20,459 11,967 5,429 8,492 6,538 Acquisition and transaction expenses 1,722 243 — 1,479 243 Depreciation and amortization 661 258 66 403 192 Total expenses 303,122 121,949 19,803 181,173 102,146 Other income (expense) Equity in losses of unconsolidated entities (1,458) (1,109) (1,403) (349) 294 Gain on sale of assets, net — 18,163 20,384 (18,163) (2,221) Other income 5,347 — — 5,347 — Total other income 3,889 17,054 18,981 (13,165) (1,927) Income before income taxes 155,737 73,620 22,479 82,117 51,141 (Benefit from) provision for income taxes (24,440) 2,961 1,135 (27,401) 1,826 Net income 180,177 70,659 21,344 109,518 49,315 Less: Net loss attributable to non-controlling interest in consolidated subsidiaries — — — — — Net income attributable to shareholders $ 180,177 $ 70,659 $ 21,344 $ 109,518 $ 49,315 41 The following table sets forth a reconciliation of net income attributable to shareholders to Adjusted EBITDA: Year Ended December 31, Change (in thousands) 2023 2022 2021 '23 vs '22 '22 vs '21 Net income attributable to shareholders $ 180,177 $ 70,659 $ 21,344 $ 109,518 $ 49,315 Add: (Benefit from) provision for income taxes (24,440) 2,961 1,135 (27,401) 1,826 Add: Equity-based compensation expense 225 — — 225 — Add: Acquisition and transaction expenses 1,722 243 — 1,479 243 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 661 258 66 403 192 Add: Interest expense and dividends on preferred shares — — — — — Add: Pro-rata share of Adjusted EBITDA from unconsolidated entities (1) 206 (885) (1,203) 1,091 318 Less: Equity in losses of unconsolidated entities 1,458 1,109 1,403 349 (294) Less: Non-controlling share of Adjusted EBITDA — — — — — Adjusted EBITDA (non-GAAP) $ 160,009 $ 74,345 $ 22,745 $ 85,664 $ 51,600 __________________________________________________ (1) Includes the following items for the years ended December 31, 2023, 2022 and 2021: (i) net loss of $ 1,458 , $1,109 and $1,403 (ii) depreciation and amortization of $1,236 , $224 and $200 and (iii) acquisition and transaction expense of $428, $0, $0, respectively.
The following table presents our results of operations: Year Ended December 31, Change (in thousands) 2024 2023 2022 '24 vs '23 '23 vs '22 Aerospace products revenue $ 1,079,821 $ 454,970 $ 178,515 $ 624,851 $ 276,455 Expenses Cost of sales 673,907 280,280 109,481 393,627 170,799 Operating expenses 23,818 20,459 11,967 3,359 8,492 Acquisition and transaction expenses 4,906 1,722 243 3,184 1,479 Depreciation and amortization 6,630 661 258 5,969 403 Gain on sale of assets, net — — (18,163) — 18,163 Total expenses 709,261 303,122 103,786 406,139 199,336 Other income (expense) Equity in losses of unconsolidated entities (1,993) (1,458) (1,109) (535) (349) Other income — 5,347 — (5,347) 5,347 Total other (expense) income (1,993) 3,889 (1,109) (5,882) 4,998 Income before income taxes 368,567 155,737 73,620 212,830 82,117 Provision for (benefit from) income taxes 22,221 (24,440) 2,961 46,661 (27,401) Net income attributable to shareholders $ 346,346 $ 180,177 $ 70,659 $ 166,169 $ 109,518 41 The following table sets forth a reconciliation of net income attributable to shareholders to Adjusted EBITDA: Year Ended December 31, Change (in thousands) 2024 2023 2022 '24 vs '23 '23 vs '22 Net income attributable to shareholders $ 346,346 $ 180,177 $ 70,659 $ 166,169 $ 109,518 Add: Provision for (benefit from) income taxes 22,221 (24,440) 2,961 46,661 (27,401) Add: Equity-based compensation expense 309 225 — 84 225 Add: Acquisition and transaction expenses 4,906 1,722 243 3,184 1,479 Add: Losses on the modification or extinguishment of debt and preferred shares 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 6,630 661 258 5,969 403 Add: Interest expense and dividends on preferred shares — — — — — Add: Pro-rata share of Adjusted EBITDA from unconsolidated entities (1) (1,769) 206 (885) (1,975) 1,091 Less: Equity in losses of unconsolidated entities 1,993 1,458 1,109 535 349 Less: Non-controlling share of Adjusted EBITDA — — — — — Adjusted EBITDA (non-GAAP) $ 380,636 $ 160,009 $ 74,345 $ 220,627 $ 85,664 __________________________________________________ (1) Includes the following items for the years ended December 31, 2024, 2023 and 2022: (i) net loss of $ 1,993 , $1,458 and $1,109 (ii) depreciation and amortization of $224 , $1,236 and $224 and (iii) acquisition and transaction expense of $0, $428, $0, respectively.
The table below provides additional information on the assets in our Aviation Leasing segment: Aviation Assets Widebody Narrowbody Total Aircraft Assets at January 1, 2023 8 98 106 Purchases — 40 40 Sales (2) (11) (13) Transfers (1) (36) (37) Assets at December 31, 2023 5 91 96 Engines Assets at January 1, 2023 40 184 224 Purchases 7 94 101 Sales (17) (24) (41) Transfers 2 (19) (17) Assets at December 31, 2023 32 235 267 37 The following table presents our results of operations for our Aviation Leasing segment: Year Ended December 31, Change (in thousands) 2023 2022 2021 '23 vs '22 '22 vs '21 Revenues Lease income $ 179,704 $ 159,068 $ 163,733 $ 20,636 $ (4,665) Maintenance revenue 191,347 148,846 128,819 42,501 20,027 Asset sales revenue 303,141 183,535 — 119,606 183,535 Other revenue 7,419 11,499 5,569 (4,080) 5,930 Total revenues 681,611 502,948 298,121 178,663 204,827 Expenses Cost of sales 221,852 138,904 — 82,948 138,904 Operating expenses 37,876 81,232 32,757 (43,356) 48,475 Acquisition and transaction expenses 7,150 1,923 982 5,227 941 Depreciation and amortization 158,354 144,258 139,678 14,096 4,580 Asset impairment 2,121 137,219 10,463 (135,098) 126,756 Total expenses 427,353 503,536 183,880 (76,183) 319,656 Other income (expense) Equity in (losses) earnings of unconsolidated entities (148) 740 — (888) 740 Gain on sale of assets, net — 59,048 28,631 (59,048) 30,417 Other income (expense) 1,300 246 (527) 1,054 773 Total other income 1,152 60,034 28,104 (58,882) 31,930 Income before income taxes 255,410 59,446 142,345 195,964 (82,899) (Benefit from) provision for income taxes (36,193) 2,502 2,073 (38,695) 429 Net income 291,603 56,944 140,272 234,659 (83,328) Less: Net loss attributable to non-controlling interest in consolidated subsidiaries — — — — — Net income attributable to shareholders $ 291,603 $ 56,944 $ 140,272 $ 234,659 $ (83,328) 38 The following table sets forth a reconciliation of net income attributable to shareholders to Adjusted EBITDA: Year Ended December 31, Change (in thousands) 2023 2022 2021 '23 vs '22 '22 vs '21 Net income attributable to shareholders $ 291,603 $ 56,944 $ 140,272 $ 234,659 $ (83,328) Add: (Benefit from) provision for income taxes (36,193) 2,502 2,073 (38,695) 429 Add: Equity-based compensation expense 337 — — 337 — Add: Acquisition and transaction expenses 7,150 1,923 982 5,227 941 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 2,121 137,219 10,463 (135,098) 126,756 Add: Incentive allocations — — — — — Add: Depreciation and amortization expense (1) 202,118 181,372 167,656 20,746 13,716 Add: Interest expense and dividends on preferred shares — — — — — Add: Pro-rata share of Adjusted EBITDA from unconsolidated entities (2) 104 925 — (821) 925 Less: Equity in losses (earnings) of unconsolidated entities 148 (740) — 888 (740) Less: Non-controlling share of Adjusted EBITDA — — — — — Adjusted EBITDA (non-GAAP) $ 467,388 $ 380,145 $ 321,446 $ 87,243 $ 58,699 __________________________________________________ (1) Includes the following items for the years ended December 31, 2023, 2022 and 2021: (i) depreciation expense of $158,354, $144,258 and $139,678, (ii) lease intangible amortization of $15,126, $13,913 and $4,993 and (iii) amortization for lease incentives of $28,638, $23,201 and $22,985, respectively.
The table below provides additional information on the assets in our Aviation Leasing segment, including transfers which involve aircraft breakdowns, engine transfers from leasing equipment to inventory for manufacturing and sales, and engine transfers from inventory to leasing equipment for rebuilding and sales: Aviation Assets Widebody Narrowbody Total Aircraft Assets at January 1, 2024 5 91 96 Purchases — 50 50 Sales — (3) (3) Transfers — (34) (34) Assets at December 31, 2024 5 104 109 Engines Assets at January 1, 2024 32 235 267 Purchases 4 134 138 Sales (13) (1) (14) Transfers — (79) (79) Assets at December 31, 2024 23 289 312 37 The following table presents our results of operations for our Aviation Leasing segment: Year Ended December 31, Change (in thousands) 2024 2023 2022 '24 vs '23 '23 vs '22 Revenues Lease income $ 234,411 $ 179,704 $ 159,068 $ 54,707 $ 20,636 Maintenance revenue 200,809 191,347 148,846 9,462 42,501 Asset sales revenue 192,176 303,141 183,535 (110,965) 119,606 Other revenue 1,041 7,419 11,499 (6,378) (4,080) Total revenues 628,437 681,611 502,948 (53,174) 178,663 Expenses Cost of sales 151,977 221,852 138,904 (69,875) 82,948 Operating expenses 35,495 37,876 81,232 (2,381) (43,356) Acquisition and transaction expenses 9,740 7,150 1,923 2,590 5,227 Depreciation and amortization 201,497 158,354 144,258 43,143 14,096 Asset impairment 962 2,121 137,219 (1,159) (135,098) Gain on sale of assets, net — — (59,048) — 59,048 Total expenses 399,671 427,353 444,488 (27,682) (17,135) Other income (expense) Equity in (losses) earnings of unconsolidated entities (207) (148) 740 (59) (888) Other income 14,669 1,300 246 13,369 1,054 Total other income 14,462 1,152 986 13,310 166 Income before income taxes 243,228 255,410 59,446 (12,182) 195,964 Provision for (benefit from) income taxes 32,979 (36,193) 2,502 69,172 (38,695) Net income attributable to shareholders $ 210,249 $ 291,603 $ 56,944 $ (81,354) $ 234,659 38 The following table sets forth a reconciliation of net income attributable to shareholders to Adjusted EBITDA: Year Ended December 31, Change (in thousands) 2024 2023 2022 '24 vs '23 '23 vs '22 Net income attributable to shareholders $ 210,249 $ 291,603 $ 56,944 $ (81,354) $ 234,659 Add: Provision for (benefit from) income taxes 32,979 (36,193) 2,502 69,172 (38,695) Add: Equity-based compensation expense 584 337 — 247 337 Add: Acquisition and transaction expenses 9,740 7,150 1,923 2,590 5,227 Add: Losses on the modification or extinguishment of debt and preferred shares and capital lease obligations — — — — — Add: Changes in fair value of non-hedge derivative instruments — — — — — Add: Asset impairment charges 962 2,121 137,219 (1,159) (135,098) Add: Incentive allocations — — — — — Add: Depreciation and amortization expense (1) 245,464 202,118 181,372 43,346 20,746 Add: Interest expense and dividends on preferred shares — — — — — Add: Pro-rata share of Adjusted EBITDA from unconsolidated entities (2) (123) 104 925 (227) (821) Less: Equity in losses (earnings) of unconsolidated entities 207 148 (740) 59 888 Less: Non-controlling share of Adjusted EBITDA — — — — — Adjusted EBITDA (non-GAAP) $ 500,062 $ 467,388 $ 380,145 $ 32,674 $ 87,243 __________________________________________________ (1) Includes the following items for the years ended December 31, 2024, 2023 and 2022: (i) depreciation expense of $201,497, $158,354 and $144,258, (ii) lease intangible amortization of $15,597, $15,126 and $13,913 and (iii) amortization for lease incentives of $28,370, $28,638 and $23,201, respectively.
Adjusted EBITDA is defined as net income (loss) attributable to shareholders from continuing operations, adjusted (a) to exclude the impact of provision for (benefit from) income taxes, equity-based compensation expense, acquisition and transaction expenses, losses on the modification or extinguishment of debt and capital lease obligations, changes in fair value of non-hedge derivative instruments, asset impairment charges, incentive allocations, depreciation and amortization expense, dividends on preferred shares and interest expense, (b) to include the impact of our pro-rata share of Adjusted EBITDA from unconsolidated entities and (c) to exclude the impact of equity in earnings (losses) of unconsolidated entities and the non-controlling share of Adjusted EBITDA. 32 The following table presents our consolidated results of operations: Year Ended December 31, Change (in thousands) 2023 2022 2021 '23 vs '22 '22 vs '21 Revenues Lease income $ 207,936 $ 179,314 $ 173,864 $ 28,622 $ 5,450 Maintenance revenue 191,347 148,846 128,819 42,501 20,027 Asset sales revenue 303,141 183,535 — 119,606 183,535 Aerospace products revenue 454,970 178,515 23,301 276,455 155,214 Other revenue 13,502 18,201 9,599 (4,699) 8,602 Total revenues 1,170,896 708,411 335,583 462,485 372,828 Expenses Cost of sales 502,132 248,385 14,308 253,747 234,077 Operating expenses 110,163 132,264 59,615 (22,101) 72,649 General and administrative 13,700 14,164 13,448 (464) 716 Acquisition and transaction expenses 15,194 13,207 17,911 1,987 (4,704) Management fees and incentive allocation to affiliate 18,037 3,562 684 14,475 2,878 Depreciation and amortization 169,877 152,917 147,740 16,960 5,177 Asset impairment 2,121 137,219 10,463 (135,098) 126,756 Interest expense 161,639 169,194 155,017 (7,555) 14,177 Total expenses 992,863 870,912 419,186 121,951 451,726 Other income (expense) Equity in losses of unconsolidated entities (1,606) (369) (1,403) (1,237) 1,034 Gain on sale of assets, net — 77,211 49,015 (77,211) 28,196 Loss on extinguishment of debt — (19,859) (3,254) 19,859 (16,605) Other income (expense) 7,590 207 (490) 7,383 697 Total other income 5,984 57,190 43,868 (51,206) 13,322 Income (loss) from continuing operations before income taxes 184,017 (105,311) (39,735) 289,328 (65,576) (Benefit from) provision for income taxes (59,800) 5,300 3,126 (65,100) 2,174 Net income (loss) from continuing operations 243,817 (110,611) (42,861) 354,428 (67,750) Net loss from discontinued operations, net of income taxes — (101,416) (87,845) 101,416 (13,571) Net income (loss) 243,817 (212,027) (130,706) 455,844 (81,321) Less: Net income (loss) attributable to non-controlling interest in consolidated subsidiaries: Continuing operations — — — — — Discontinued operations — (18,817) (26,472) 18,817 7,655 Less: Dividends on preferred shares 31,795 27,164 24,758 4,631 2,406 Net income (loss) attributable to shareholders $ 212,022 $ (220,374) $ (128,992) $ 432,396 $ (91,382) 33 The following table sets forth a reconciliation of net income (loss) attributable to shareholders from continuing operations to Adjusted EBITDA: Year Ended December 31, Change (in thousands) 2023 2022 2021 '23 vs '22 '22 vs '21 Net income (loss) attributable to shareholders from continuing operations $ 212,022 $ (137,775) $ (67,619) $ 349,797 $ (70,156) Add: (Benefit from) provision for income taxes (59,800) 5,300 3,126 (65,100) 2,174 Add: Equity-based compensation expense 1,638 — — 1,638 — Add: Acquisition and transaction expenses 15,194 13,207 17,911 1,987 (4,704) Add: Losses on the modification or extinguishment of debt and capital lease obligations — 19,859 3,254 (19,859) 16,605 Add: Changes in fair value of non-hedge derivative instruments — — — — — Add: Asset impairment charges 2,121 137,219 10,463 (135,098) 126,756 Add: Incentive allocations 17,116 3,489 — 13,627 3,489 Add: Depreciation & amortization expense (1) 213,641 190,031 175,718 23,610 14,313 Add: Interest expense and dividends on preferred shares 193,434 196,358 179,775 (2,924) 16,583 Add: Pro-rata share of Adjusted EBITDA from unconsolidated entities (2) 310 40 (1,203) 270 1,243 Less: Equity in losses of unconsolidated entities 1,606 369 1,403 1,237 (1,034) Less: Non-controlling share of Adjusted EBITDA — — — — — Adjusted EBITDA (non-GAAP) $ 597,282 $ 428,097 $ 322,828 $ 169,185 $ 105,269 __________________________________________________ (1) Includes the following items for the years ended December 31, 2023, 2022 and 2021: (i) depreciation and amortization expense of $169,877, $152,917 and $147,740, (ii) lease intangible amortization of $15,126, $13,913 and $4,993 and (iii) amortization for lease incentives of $28,638, $23,201 and $22,985, respectively.
Adjusted EBITDA is defined as net income (loss) attributable to shareholders from continuing operations, adjusted (a) to exclude the impact of provision for (benefit from) income taxes, equity-based compensation expense, acquisition and transaction expenses, losses on the modification or extinguishment of debt and preferred shares and capital lease obligations, changes in fair value of non-hedge derivative instruments, asset impairment charges, incentive allocations, depreciation and amortization expense, dividends on preferred shares and interest expense, internalization fee to affiliate, (b) to include the impact of our pro-rata share of Adjusted EBITDA from unconsolidated entities and (c) to exclude the impact of equity in earnings (losses) of unconsolidated entities and the non-controlling share of Adjusted EBITDA, if any. 32 The following table presents our consolidated results of operations: Year Ended December 31, Change (in thousands) 2024 2023 2022 '24 vs '23 '23 vs '22 Revenues Lease income $ 255,338 $ 207,936 $ 179,314 $ 47,402 $ 28,622 Maintenance revenue 200,809 191,347 148,846 9,462 42,501 Asset sales revenue 192,176 303,141 183,535 (110,965) 119,606 Aerospace products revenue 1,079,821 454,970 178,515 624,851 276,455 Other revenue 6,757 13,502 18,201 (6,745) (4,699) Total revenues 1,734,901 1,170,896 708,411 564,005 462,485 Expenses Cost of sales 825,884 502,132 248,385 323,752 253,747 Operating expenses 115,861 110,163 132,264 5,698 (22,101) General and administrative 14,263 13,700 14,164 563 (464) Acquisition and transaction expenses 32,296 15,194 13,207 17,102 1,987 Management fees and incentive allocation to affiliate 8,449 18,037 3,562 (9,588) 14,475 Internalization fee to affiliate 300,000 — — 300,000 — Depreciation and amortization 218,064 169,877 152,917 48,187 16,960 Asset impairment 962 2,121 137,219 (1,159) (135,098) Gain on sale of assets, net (18,705) — (77,211) (18,705) 77,211 Total expenses 1,497,074 831,224 624,507 665,850 206,717 Other income (expense) Equity in losses of unconsolidated entities (2,200) (1,606) (369) (594) (1,237) Interest expense (221,721) (161,639) (169,194) (60,082) 7,555 Loss on extinguishment of debt (17,101) — (19,859) (17,101) 19,859 Other income 17,364 7,590 207 9,774 7,383 Total other expense (223,658) (155,655) (189,215) (68,003) 33,560 Income (loss) from continuing operations before income taxes 14,169 184,017 (105,311) (169,848) 289,328 Provision for (benefit from) income taxes 5,487 (59,800) 5,300 65,287 (65,100) Net income (loss) from continuing operations 8,682 243,817 (110,611) (235,135) 354,428 Net loss from discontinued operations, net of income taxes — — (101,416) — 101,416 Net income (loss) 8,682 243,817 (212,027) (235,135) 455,844 Less: Net income (loss) attributable to non-controlling interest in consolidated subsidiaries: Discontinued operations — — (18,817) — 18,817 Less: Dividends on preferred shares 32,763 31,795 27,164 968 4,631 Less: Loss on redemption of preferred shares 7,998 — — 7,998 $ — Net (loss) income attributable to shareholders $ (32,079) $ 212,022 $ (220,374) $ (244,101) $ 432,396 The following table sets forth a reconciliation of net (loss) income attributable to shareholders from continuing operations to Adjusted EBITDA: 33 Year Ended December 31, Change (in thousands) 2024 2023 2022 '24 vs '23 '23 vs '22 Net (loss) income attributable to shareholders from continuing operations $ (32,079) $ 212,022 $ (137,775) $ (244,101) $ 349,797 Add: Provision for (benefit from) income taxes 5,487 (59,800) 5,300 65,287 (65,100) Add: Equity-based compensation expense 6,006 1,638 — 4,368 1,638 Add: Acquisition and transaction expenses 32,296 15,194 13,207 17,102 1,987 Add: Losses on the modification or extinguishment of debt and preferred shares and capital lease obligations 25,099 — 19,859 25,099 (19,859) Add: Changes in fair value of non-hedge derivative instruments — — — — — Add: Asset impairment charges 962 2,121 137,219 (1,159) (135,098) Add: Incentive allocations 7,456 17,116 3,489 (9,660) 13,627 Add: Depreciation & amortization expense (1) 262,031 213,641 190,031 48,390 23,610 Add: Interest expense and dividends on preferred shares 254,484 193,434 196,358 61,050 (2,924) Add: Internalization fee to affiliate 300,000 — — 300,000 — Add: Pro-rata share of Adjusted EBITDA from unconsolidated entities (2) (1,892) 310 40 (2,202) 270 Less: Equity in losses of unconsolidated entities 2,200 1,606 369 594 1,237 Less: Non-controlling share of Adjusted EBITDA — — — — — Adjusted EBITDA (non-GAAP) $ 862,050 $ 597,282 $ 428,097 $ 264,768 $ 169,185 __________________________________________________ (1) Includes the following items for the years ended December 31, 2024, 2023 and 2022: (i) depreciation and amortization expense of $218,064, $169,877 and $152,917, (ii) lease intangible amortization of $15,597, $15,126 and $13,913 and (iii) amortization for lease incentives of $28,370, $28,638 and $23,201, respectively.
Corporate and Other The following table presents our results of operations: Year Ended December 31, Change (in thousands) 2023 2022 2021 '23 vs '22 '22 vs '21 Revenues Lease income $ 28,232 $ 20,246 $ 10,131 $ 7,986 $ 10,115 Other revenue 6,083 6,702 4,030 (619) 2,672 Total revenues 34,315 26,948 14,161 7,367 12,787 Expenses Operating expenses 51,828 39,065 21,429 12,763 17,636 General and administrative 13,700 14,164 13,448 (464) 716 Acquisition and transaction expenses 6,322 11,041 16,929 (4,719) (5,888) Management fees and incentive allocation to affiliate 18,037 3,562 684 14,475 2,878 Depreciation and amortization 10,862 8,401 7,996 2,461 405 Interest expense 161,639 169,194 155,017 (7,555) 14,177 Total expenses 262,388 245,427 215,503 16,961 29,924 Other income (expense) Loss on extinguishment of debt — (19,859) (3,254) 19,859 (16,605) Other income (expense) 943 (39) 37 982 (76) Total other income (expense) 943 (19,898) (3,217) 20,841 (16,681) Loss before income taxes (227,130) (238,377) (204,559) 11,247 (33,818) Provision for (benefit from) income taxes 833 (163) (82) 996 (81) Net loss (227,963) (238,214) (204,477) 10,251 (33,737) Less: Net loss attributable to non-controlling interest in consolidated subsidiaries — — — — — Less: Dividends on preferred shares 31,795 27,164 24,758 4,631 2,406 Net loss attributable to shareholders from continuing operations $ (259,758) $ (265,378) $ (229,235) $ 5,620 $ (36,143) 43 The following table sets forth a reconciliation of net loss attributable to shareholders to Adjusted EBITDA: Year Ended December 31, Change (in thousands) 2023 2022 2021 '23 vs '22 '22 vs '21 Net loss attributable to shareholders from continuing operations $ (259,758) $ (265,378) $ (229,235) $ 5,620 $ (36,143) Add: Provision for (benefit from) income taxes 833 (163) (82) 996 (81) Add: Equity-based compensation expense 1,076 — — 1,076 — Add: Acquisition and transaction expenses 6,322 11,041 16,929 (4,719) (5,888) Add: Losses on the modification or extinguishment of debt and capital lease obligations — 19,859 3,254 (19,859) 16,605 Add: Changes in fair value of non-hedge derivative instruments — — — — — Add: Asset impairment charges — — — — — Add: Incentive allocations 17,116 3,489 — 13,627 3,489 Add: Depreciation and amortization expense 10,862 8,401 7,996 2,461 405 Add: Interest expense and dividends on preferred shares 193,434 196,358 179,775 (2,924) 16,583 Add: Pro-rata share of Adjusted EBITDA from unconsolidated entities — — — — — Less: Equity in (earnings) losses of unconsolidated entities — — — — — Less: Non-controlling share of Adjusted EBITDA — — — — — Adjusted EBITDA (non-GAAP) $ (30,115) $ (26,393) $ (21,363) $ (3,722) $ (5,030) Comparison of the years ended December 31, 2023 and 2022 Revenues Total revenues increased $7.4 million primarily due to an increase in the Offshore Energy business, as one of our vessels was on-hire longer in 2023 compared to 2022, and at higher rates.
Adjusted EBITDA (Non-GAAP) Adjusted EBITDA increased by $85.7 million, primarily due to the changes noted above. 43 Corporate and Other The following table presents our results of operations: Year Ended December 31, Change (in thousands) 2024 2023 2022 '24 vs '23 '23 vs '22 Revenues Lease income $ 20,927 $ 28,232 $ 20,246 $ (7,305) $ 7,986 Other revenue 5,716 6,083 6,702 (367) (619) Total revenues 26,643 34,315 26,948 (7,672) 7,367 Expenses Operating expenses 56,548 51,828 39,065 4,720 12,763 General and administrative 14,263 13,700 14,164 563 (464) Acquisition and transaction expenses 17,650 6,322 11,041 11,328 (4,719) Management fees and incentive allocation to affiliate 8,449 18,037 3,562 (9,588) 14,475 Internalization fee to affiliate 300,000 — — 300,000 — Depreciation and amortization 9,937 10,862 8,401 (925) 2,461 Gain on sale of assets, net (18,705) — — (18,705) — Total expenses 388,142 100,749 76,233 287,393 24,516 Other income (expense) Loss on extinguishment of debt (17,101) — (19,859) (17,101) 19,859 Interest expense (221,721) (161,639) (169,194) (60,082) 7,555 Other income (expense) 2,695 943 (39) 1,752 982 Total other expense (236,127) (160,696) (189,092) (75,431) 28,396 Loss before income taxes (597,626) (227,130) (238,377) (370,496) 11,247 (Benefit from) provision for income taxes (49,713) 833 (163) (50,546) 996 Net loss (547,913) (227,963) (238,214) (319,950) 10,251 Less: Dividends on preferred shares 32,763 31,795 27,164 968 4,631 Less: Loss on redemption of preferred shares 7,998 — — 7,998 — Net loss attributable to shareholders from continuing operations $ (588,674) $ (259,758) $ (265,378) $ (327,948) $ 5,620 44 The following table sets forth a reconciliation of net loss attributable to shareholders to Adjusted EBITDA: Year Ended December 31, Change (in thousands) 2024 2023 2022 '24 vs '23 '23 vs '22 Net loss attributable to shareholders from continuing operations $ (588,674) $ (259,758) $ (265,378) $ (328,916) $ 5,620 Add: (Benefit from) provision for income taxes (49,713) 833 (163) (50,546) 996 Add: Equity-based compensation expense 5,113 1,076 — 4,037 1,076 Add: Acquisition and transaction expenses 17,650 6,322 11,041 11,328 (4,719) Add: Losses on the modification or extinguishment of debt and preferred shares and capital lease obligations 25,099 — 19,859 25,099 (19,859) Add: Changes in fair value of non-hedge derivative instruments — — — — — Add: Asset impairment charges — — — — — Add: Incentive allocations 7,456 17,116 3,489 (9,660) 13,627 Add: Depreciation and amortization expense 9,937 10,862 8,401 (925) 2,461 Add: Interest expense and dividends on preferred shares 254,484 193,434 196,358 61,050 (2,924) Add: Internalization fee to affiliate 300,000 — — 300,000 — Add: Pro-rata share of Adjusted EBITDA from unconsolidated entities — — — — — Less: Equity in (earnings) losses of unconsolidated entities — — — — — Less: Non-controlling share of Adjusted EBITDA — — — — — Adjusted EBITDA (non-GAAP) $ (18,648) $ (30,115) $ (26,393) $ 11,467 $ (3,722) Comparison of the years ended December 31, 2024 and 2023 Revenues Total revenues decreased by $7.7 million, primarily due to a $7.3 million decrease in the Lease income.