Textainer Group Holdings Limited Reports Fourth-Quarter and Full-Year 2021 Results and Declares Dividend

News

  View printer-friendly version

<<  Back
Textainer Group Holdings Limited Reports Fourth-Quarter and Full-Year 2021 Results and Declares Dividend

HAMILTON, Bermuda, Feb. 10, 2022 /PRNewswire/ -- Textainer Group Holdings Limited (NYSE: TGH; JSE: TXT) ("Textainer", "the Company", "we" and "our"), one of the world's largest lessors of intermodal containers, today reported financial results for the fourth-quarter and full-year ended December 31, 2021.

 

Key Financial Information (in thousands except for per share and TEU amounts) and Business Highlights:

 
   

QTD

   

Full-Year

 
   

Q4 2021

   

Q3 2021

   

Q4 2020

   

2021

   

2020

 

Lease rental income

 

$

198,222

   

$

195,830

   

$

161,491

   

$

750,730

   

$

600,873

 

Gain on sale of owned fleet containers, net

 

$

16,007

   

$

20,028

   

$

7,820

   

$

67,229

   

$

27,230

 

Income from operations

 

$

113,986

   

$

114,037

   

$

71,816

   

$

430,131

   

$

221,599

 

Net income attributable to common shareholders

 

$

72,885

   

$

64,729

   

$

44,260

   

$

273,459

   

$

72,822

 

Net income attributable to common shareholders per diluted common share

 

$

1.45

   

$

1.28

   

$

0.87

   

$

5.41

   

$

1.36

 

Adjusted net income (1)

 

$

73,229

   

$

76,502

   

$

41,147

   

$

284,087

   

$

87,277

 

Adjusted net income per diluted common share (1)

 

$

1.46

   

$

1.52

   

$

0.81

   

$

5.62

   

$

1.63

 

Adjusted EBITDA (1)

 

$

182,150

   

$

184,240

   

$

136,834

   

$

697,948

   

$

476,210

 

Average fleet utilization (2)

   

99.7

%

   

99.8

%

   

98.5

%

   

99.8

%

   

96.6

%

Total fleet size at end of period (TEU) (3)

   

4,322,367

     

4,264,946

     

3,774,053

     

4,322,367

     

3,774,053

 

Owned percentage of total fleet at end of period

   

92.8

%

   

92.6

%

   

88.0

%

   

92.8

%

   

88.0

%

   

(1)

Refer to the "Use of Non-GAAP Financial Information" set forth below.

(2)

Utilization is computed by dividing total units on lease in CEUs (cost equivalent unit) by the total units in our fleet in CEUs, excluding CEUs that have been designated as held for sale and units manufactured for us but not yet delivered to a lessee. CEU is a unit of measurement based on the approximate cost of a container relative to the cost of a standard 20-foot dry container. These factors may differ from CEU ratios used by others in the industry.

(3)

TEU refers to a twenty-foot equivalent unit, which is a unit of measurement used in the container shipping industry to compare shipping containers of various lengths to a standard 20-foot container, thus a 20-foot container is one TEU and a 40-foot container is two TEU.

 

  • Net income of $273.5 million for the full year, or $5.41 per diluted common share and $72.9 million for the fourth quarter of 2021, or $1.45 per diluted common share;
  • Adjusted net income of $284.1 million for the full year, or $5.62 per diluted common share, as compared to $87.3 million, or $1.63 per diluted common share in the prior year. Adjusted net income of $73.2 million for the fourth quarter of 2021, or $1.46 per diluted common share, as compared to $76.5 million, or $1.52 per diluted common share in the third quarter of 2021;
  • Adjusted EBITDA of $697.9 million for the full year, as compared to $476.2 million in the prior year. Adjusted EBITDA of $182.2 million for the fourth quarter of 2021, as compared to $184.2 million in the third quarter of 2021;
  • Average and ending utilization rate for the fourth quarter of 99.7%;
  • Invested $251 million in containers delivered during the fourth quarter, for a total $2.0 billion delivered through the full year, virtually all of which are currently on lease with tenors in excess of 12 years;
  • Repurchased 741,163 shares and 2,426,725 shares of common stock at an average price of $35.60 per share and $29.70 per share during the fourth quarter and full year of 2021, respectively. As of the end of the year, the remaining authority under the share repurchase program totaled $51.1 million;
  • Textainer's board of directors approved and declared a quarterly preferred cash dividend on its 7.00% Series A and its 6.25% Series B cumulative redeemable perpetual preference shares, payable on March 15, 2022, to holders of record as of March 4, 2022; and
  • Textainer's board of directors approved and declared a $0.25 per common share cash dividend in the fourth quarter of 2021, payable on March 15, 2022 to holders of record as of March 4, 2022.

"We are very pleased to report another quarter of strong performance, which provided a fantastic finish to a tremendous year. For the full year 2021, lease rental income increased 25% to $751 million, driven by organic fleet growth in a strong demand environment. Adjusted EBITDA increased by 47% to $698 million, reflecting our ongoing profitability focus, as well as a favorable lease and resale environment. Adjusted net income increased 226% to $284 million, or $5.62 per diluted share, and represents an ROE of almost 21% for the year.

For the fourth quarter of 2021, we achieved lease rental income of $198 million, adjusted EBITDA of $182 million, and adjusted net income of $73 million or $1.46 per diluted common share. We expect to continue achieving favorable results over the next several years, as we benefit from stability and reduced cyclicality risk provided by the long tenors of our fixed-rate leases and fixed-rate debt. We are very well positioned through the attractive and flexible terms, pricing and reliable sourcing of our debt financing platform, methodically enhanced and optimized over the course of the last few years," stated Olivier Ghesquiere, President and Chief Executive Officer.

"We deployed $251 million in capex during the fourth quarter for a total of approximately $2 billion for the year, bringing our fleet to over 4.3 million TEU. Although we continue to see opportunities for growth at attractive yields in the new year, we are starting to see more normalized levels of container capex following a record year. As trade volume remains elevated, shipping lines have continued to grow their capacity while also positioning additional containers in locations with surplus demand. The impact from Covid also continues to affect the overall market, prolonging the current supply-chain disruptions which create additional demand for containers."

"Lease terms remain attractive, with favorable rates and lease tenors continuing to exceed 12 years on average for new containers. It is important to emphasize that with all future capex opportunities, we remain focused on yields and profitability and will only invest when our targets can be achieved on the basis of mostly confirmed lease opportunities. We also continue to successfully extend expiring leases into life-cycle-leases, with maturities extending through the remaining useful life of the containers."

"In summary, 2021 was a tremendous year for Textainer. We achieved outstanding performance across all our key operating metrics, with the company now considerably stronger and better protected against cyclicality than in prior years. I'm very proud of the strong execution across the organization, which has secured our profitability and cash flow for many years to come. As we look out at 2022 and beyond, we are strategically well positioned in the market, with extremely competitive metrics across the company. Our strong cash flows and financial stability will enable us to create significant shareholder value, through further strategic capex as well as continued capital returns to shareholders through our reinstated dividend program and ongoing share repurchase program," concluded Ghesquiere.

Fourth-Quarter and Full-Year Results

Lease rental income for the year increased $149.9 million from 2020 due to an increase in fleet size, average rental rate and utilization. Lease rental income for the quarter increased $2.4 million from the third quarter of 2021 due to an increase in fleet size and average rental rate.

Trading container margin for the year increased $7.2 million from 2020, due to an increase in the average per unit margin, partially offset by a decrease in the number of containers sold. Trading container margin for the quarter decreased $0.9 million from the third quarter of 2021, due to a decrease in the average per unit margin, partially offset by an increase in the number of containers sold.

Gain on sale of owned fleet containers, net for the year increased $40.0 million from 2020, due to an increase in the average gain per container sold, partially offset by a reduction in the number of containers sold. Gain on sale of owned fleet containers, net for the quarter decreased $4.0 million from the third quarter of 2021, due to a decrease in the number of containers sold, partially offset by an increase in the average gain per container sold.

Direct container expense – owned fleet for the year decreased $31.8 million from 2020, which includes lower storage costs and maintenance and handling expense due to higher utilization.

Distribution to managed fleet container investors for the year decreased $7.0 million from 2020, in line with a decrease in the managed fleet size.

Depreciation expense for the year increased $19.9 million from 2020, due to an increase in fleet size, partially offset by a decrease due to improved mark to market value adjustments on certain containers held for sale. 

General and administrative expense for the year increased $4.6 million from 2020, primarily because of an increase in incentive compensation and employee benefit costs resulting from improved company performance and IT system enhancement costs.

Interest expense for the year increased $4.0 million from 2020, and increased $1.8 million compared to the third quarter of 2021, due to a higher average debt balance from funding increased container investment, partially offset by a decrease in our average effective interest rate.

Debt termination expense for 2021 amounted to $15.2 million, which included a $10.6 million loan termination payment and a $4.2 million write-off of unamortized deferred debt issuance costs, resulting from the early redemption of certain higher-priced fixed-rate asset backed notes with proceeds from our lower-priced debt facilities. Debt termination expense for 2020 amounted to $8.8 million, resulting from the early redemption of certain higher-price fixed-rate asset backed notes with proceeds from our lower-priced debt facilities.

Realized loss on financial instruments, net for the year decreased $6.7 million from 2020, primarily due to the termination of all interest rate swaps not designated under hedge accounting during the second and third quarter of 2021. As of September 30, 2021, all of our outstanding interest rate swaps were designated under hedge accounting and will no longer generate realized or unrealized gain (loss) on financial instruments.

Conference Call and Webcast

A conference call to discuss the financial results for the fourth quarter and full year of 2021 will be held at 5:00 pm Eastern Time on Thursday, February 10, 2022. The dial-in number for the conference call is 1-855-327-6837 (U.S. & Canada) and 1-631-891-4304 (International). The call and archived replay may also be accessed via webcast on Textainer's Investor Relations website at http://investor.textainer.com.

About Textainer Group Holdings Limited

Textainer has operated since 1979 and is one of the world's largest lessors of intermodal containers with approximately 4.3 million TEU in our owned and managed fleet. We lease containers to approximately 200 customers, including all of the world's leading international shipping lines, and other lessees. Our fleet consists of standard dry freight, refrigerated intermodal containers, and dry freight specials. We also lease tank containers through our relationship with Trifleet Leasing and are a supplier of containers to the U.S. Military. Textainer is one of the largest and most reliable suppliers of new and used containers. In addition to selling older containers from our fleet, we buy older containers from our shipping line customers for trading and resale. We sold an average of approximately 130,000 containers per year for the last five years to more than 1,000 customers making us one of the largest sellers of used containers. Textainer operates via a network of 14 offices and approximately 400 independent depots worldwide. Textainer has a primary listing on the New York Stock Exchange (NYSE: TGH) and a secondary listing on the Johannesburg Stock Exchange (JSE: TXT). Visit www.textainer.com for additional information about Textainer.

Important Cautionary Information Regarding Forward-Looking Statements

This press release contains forward-looking statements within the meaning of U.S. securities laws. Forward-looking statements include statements that are not statements of historical facts and may relate to, but are not limited to, expectations or estimates of future operating results or financial performance, capital expenditures, introduction of new products, regulatory compliance, plans for growth and future operations, as well as assumptions relating to the foregoing. In some cases, you can identify forward-looking statements by terminology such as "may," "will," "should," "could," "expect," "plan," "anticipate," "believe," "estimate," "predict," "intend," "potential," "continue" or the negative of these terms or other similar terminology. Readers are cautioned that these forward-looking statements involve risks and uncertainties, are only predictions and may differ materially from actual future events or results. These risks and uncertainties include, without limitation, the following items that could materially and negatively impact our business, results of operations, cash flows, financial condition and future prospects: (i) We expect to continue achieving favorable results over the next several years; (ii) We continue to see opportunities for growth at attractive yields in the new year; (iii) We are strategically well positioned in the market, with extremely competitive metrics across the company. Our strong cash flows and financial stability will enable us to create significant shareholder value, through further strategic capex as well as continued capital returns to shareholders through our reinstated dividend program and ongoing share repurchase program; and other risks and uncertainties, including those set forth in Textainer's filings with the Securities and Exchange Commission. For a discussion of some of these risks and uncertainties, see Item 3 "Key Information— Risk Factors" in Textainer's Annual Report on Form 20-F filed with the Securities and Exchange Commission on March 18, 2021.

Textainer's views, estimates, plans and outlook as described within this document may change subsequent to the release of this press release. Textainer is under no obligation to modify or update any or all of the statements it has made herein despite any subsequent changes Textainer may make in its views, estimates, plans or outlook for the future.

Textainer Group Holdings Limited
Investor Relations
Phone: +1 (415) 658-8333
ir@textainer.com

 

TEXTAINER GROUP HOLDINGS LIMITED AND SUBSIDIARIES

Consolidated Statements of Operations

(Unaudited)

(All currency expressed in United States dollars in thousands, except per share amounts)

 
 

Three Months Ended December 31,

   

Years Ended December 31,

 
 

2021

   

2020

   

2021

   

2020

 

Revenues:

                               

Lease rental income - owned fleet

 

$

185,167

   

$

146,118

   

$

694,693

   

$

538,425

 

Lease rental income - managed fleet

   

13,055

     

15,373

     

56,037

     

62,448

 

Lease rental income

   

198,222

     

161,491

     

750,730

     

600,873

 
                                 

Management fees - non-leasing

   

614

     

1,547

     

3,360

     

5,271

 
                                 

Trading container sales proceeds

   

9,397

     

7,274

     

32,045

     

31,941

 

Cost of trading containers sold

   

(7,673)

     

(5,896)

     

(21,285)

     

(28,409)

 

Trading container margin

   

1,724

     

1,378

     

10,760

     

3,532

 
                                 

Gain on sale of owned fleet containers, net

   

16,007

     

7,820

     

67,229

     

27,230

 
                                 

Operating expenses:

                               

Direct container expense - owned fleet

   

5,590

     

10,315

     

23,384

     

55,222

 

Distribution expense to managed fleet container investors

   

11,590

     

14,092

     

50,360

     

57,311

 

Depreciation expense

   

72,915

     

65,609

     

281,575

     

261,665

 

Amortization expense

   

250

     

806

     

2,540

     

2,572

 

General and administrative expense

   

12,199

     

11,008

     

46,462

     

41,880

 

Bad debt recovery, net

   

(60)

     

(1,342)

     

(1,285)

     

(1,668)

 

Container lessee default expense (recovery), net

   

97

     

(68)

     

(1,088)

     

(1,675)

 

Total operating expenses

   

102,581

     

100,420

     

401,948

     

415,307

 

Income from operations

   

113,986

     

71,816

     

430,131

     

221,599

 

Other (expense) income:

                               

Interest expense

   

(34,888)

     

(27,973)

     

(127,269)

     

(123,230)

 

Debt termination expense

   

(131)

     

     

(15,209)

     

(8,750)

 

Interest income

   

40

     

52

     

123

     

531

 

Realized loss on financial instruments, net

   

(118)

     

(3,395)

     

(5,634)

     

(12,295)

 

Unrealized (loss) gain on financial instruments, net

   

(272)

     

3,390

     

4,409

     

(6,044)

 

Other, net

   

120

     

685

     

(490)

     

1,488

 

Net other expense

   

(35,249)

     

(27,241)

     

(144,070)

     

(148,300)

 

Income before income taxes

   

78,737

     

44,575

     

286,061

     

73,299

 

Income tax (expense) benefit

   

(883)

     

463

     

(1,773)

     

374

 

Net income

   

77,854

     

45,038

     

284,288

     

73,673

 

Less: Dividends on preferred shares

   

4,969

     

     

10,829

     

 

Less: Net income attributable to the noncontrolling interest

   

     

778

     

     

851

 

Net income attributable to common shareholders

 

$

72,885

   

$

44,260

   

$

273,459

   

$

72,822

 

Net income attributable to common shareholders per share:

                               

Basic

 

$

1.48

   

$

0.88

   

$

5.51

   

$

1.37

 

Diluted

 

$

1.45

   

$

0.87

   

$

5.41

   

$

1.36

 

Weighted average shares outstanding (in thousands):

                               

Basic

   

49,093

     

50,517

     

49,624

     

53,271

 

Diluted

   

50,097

     

51,110

     

50,576

     

53,481

 

 

TEXTAINER GROUP HOLDINGS LIMITED AND SUBSIDIARIES

Consolidated Balance Sheets

(Unaudited)

(All currency expressed in United States dollars in thousands)

 
   

December 31,
2021

   

December 31,
2020

 

Assets

               

Current assets:

               

Cash and cash equivalents

 

$

206,210

   

$

131,018

 

Accounts receivable, net of allowance of $1,290 and $2,663, respectively

   

125,746

     

108,578

 

Net investment in finance leases, net of allowance of $100 and $169, respectively

   

113,048

     

78,459

 

Container leaseback financing receivable, net of allowance of $38 and $98, respectively

   

30,317

     

27,076

 

Trading containers

   

12,740

     

9,375

 

Containers held for sale

   

7,007

     

15,629

 

Prepaid expenses and other current assets

   

14,184

     

13,713

 

Due from affiliates, net

   

2,376

     

1,509

 

Total current assets

   

511,628

     

385,357

 

Restricted cash

   

76,362

     

74,147

 

Marketable securities

   

2,866

     

 

Containers, net of accumulated depreciation of $1,851,664 and $1,619,591, respectively

   

4,731,878

     

4,125,052

 

Net investment in finance leases, net of allowance of $643 and $1,164 respectively

   

1,693,042

     

801,501

 

Container leaseback financing receivable, net of allowance of $75 and $326, respectively

   

323,830

     

336,792

 

Derivative instruments

   

12,278

     

47

 

Deferred taxes

   

1,073

     

1,153

 

Other assets

   

14,487

     

17,327

 

Total assets

 

$

7,367,444

   

$

5,741,376

 

Liabilities and Equity

               

Current liabilities:

               

Accounts payable and accrued expenses

 

$

22,111

   

$

24,385

 

Container contracts payable

   

140,968

     

231,647

 

Other liabilities

   

4,895

     

2,288

 

Due to container investors, net

   

17,985

     

18,697

 

Debt, net of unamortized costs of $8,624 and $8,043, respectively

   

380,207

     

408,365

 

Total current liabilities

   

566,166

     

685,382

 

Debt, net of unamortized costs of $32,019 and $18,639, respectively

   

4,960,313

     

3,706,979

 

Derivative instruments

   

2,139

     

29,235

 

Income tax payable

   

10,747

     

10,047

 

Deferred taxes

   

7,589

     

6,491

 

Other liabilities

   

39,236

     

16,524

 

Total liabilities

   

5,586,190

     

4,454,658

 

Equity:

               

Textainer Group Holdings Limited shareholders' equity:

               

Preferred shares, $0.01 par value, $25,000 liquidation preference per share. Authorized 10,000,000 shares

               

7.00% Series A fixed-to-floating rate cumulative redeemable perpetual preferred shares, 6,000 shares issued and outstanding (equivalent to 6,000,000 depositary shares at $25.00 liquidation preference per depositary share)

   

150,000

     

 

6.25% Series B fixed rate cumulative redeemable perpetual preferred shares, 6,000 shares issued and outstanding (equivalent to 6,000,000 depositary shares at $25.00 liquidation preference per depositary share)

   

150,000

     

 

Common shares, $0.01 par value. Authorized 140,000,000 shares; 59,503,710 shares issued and 48,831,855 shares outstanding at 2021; 58,740,919 shares issued and 50,495,789 shares outstanding at 2020

   

595

     

587

 

Treasury shares, at cost, 10,671,855 and 8,245,130 shares, respectively

   

(158,459)

     

(86,239)

 

Additional paid-in capital

   

428,945

     

416,609

 

Accumulated other comprehensive gain (loss)

   

9,750

     

(9,744)

 

Retained earnings

   

1,200,423

     

938,395

 

Total Textainer Group Holdings Limited shareholders' equity

   

1,781,254

     

1,259,608

 

Noncontrolling interest

   

     

27,110

 

Total equity

   

1,781,254

     

1,286,718

 

Total liabilities and equity

 

$

7,367,444

   

$

5,741,376

 

 

TEXTAINER GROUP HOLDINGS LIMITED AND SUBSIDIARIES

Consolidated Statements of Cash Flows

(Unaudited)

(All currency expressed in United States dollars in thousands)

 
   

Years Ended December 31,

 
   

2021

   

2020

 

Cash flows from operating activities:

               

Net income

 

$

284,288

   

$

73,673

 

Adjustments to reconcile net income to net cash provided by operating activities:

               

Depreciation expense

   

281,575

     

261,665

 

Bad debt recovery, net

   

(1,285)

     

(1,668)

 

Container recovery from lessee default, net

   

(4,868)

     

(260)

 

Unrealized (gain) loss on financial instruments, net

   

(4,409)

     

6,044

 

Amortization of unamortized debt issuance costs and accretion of bond discounts

   

9,845

     

8,112

 

Debt termination expense

   

15,209

     

8,750

 

Amortization of intangible assets

   

2,540

     

2,572

 

Gain on sale of owned fleet containers, net

   

(67,229)

     

(27,230)

 

Share-based compensation expense

   

6,699

     

4,723

 

Changes in operating assets and liabilities

   

89,418

     

59,874

 

Total adjustments

   

327,495

     

322,582

 

Net cash provided by operating activities

   

611,783

     

396,255

 

Cash flows from investing activities:

               

Purchase of containers and fixed assets

   

(2,083,819)

     

(746,145)

 

Payment on container leaseback financing receivable

   

(18,705)

     

(116,263)

 

Proceeds from sale of containers and fixed assets

   

142,276

     

151,021

 

Receipt of principal payments on container leaseback financing receivable

   

30,119

     

21,485

 

Net cash used in investing activities

   

(1,930,129)

     

(689,902)

 

Cash flows from financing activities:

               

Proceeds from debt

   

4,863,756

     

2,114,260

 

Payments on debt

   

(3,635,663)

     

(1,799,870)

 

Payment of debt issuance costs

   

(27,895)

     

(13,637)

 

Proceeds from container leaseback financing liability, net

   

16,305

     

 

Principal repayments on container leaseback financing liability, net

   

(3,314)

     

(12,825)

 

Issuance of preferred shares, net of underwriting discount

   

290,550

     

 

Purchase of treasury shares

   

(72,220)

     

(68,493)

 

Issuance of common shares upon exercise of share options

   

9,043

     

1,295

 

Dividends paid on common shares

   

(12,285)

     

 

Dividends paid on preferred shares

   

(9,975)

     

 

Purchase of noncontrolling interest

   

(21,500)

     

 

Other

   

(970)

     

 

Net cash provided by financing activities

   

1,395,832

     

220,730

 

Effect of exchange rate changes

   

(79)

     

177

 

Net increase (decrease) in cash, cash equivalents and restricted cash

   

77,407

     

(72,740)

 

Cash, cash equivalents and restricted cash, beginning of the year

   

205,165

     

277,905

 

Cash, cash equivalents and restricted cash, end of the year

 

$

282,572

   

$

205,165

 
                 

Supplemental disclosures of cash flow information:

               

Cash paid for interest expense and realized loss and settlement of derivative instruments

 

$

145,711

   

$

126,958

 

Income taxes paid

 

$

1,567

   

$

34

 

Receipt of payments on finance leases, net of income earned

 

$

104,770

   

$

44,569

 

Supplemental disclosures of noncash operating activities:

               

Receipt of marketable securities from a lessee

 

$

5,789

   

$

-

 

Right-of-use asset for leased properties

 

$

272

   

$

574

 

Supplemental disclosures of noncash investing activities:

               

(Decrease) Increase in accrued container purchases

 

$

(90,679)

   

$

222,253

 

Containers placed in finance leases

 

$

1,043,323

   

$

635,004

 

Use of Non-GAAP Financial Information

To supplement Textainer's consolidated financial statements presented in accordance with U.S. generally accepted accounting principles ("GAAP"), the company uses non-GAAP measures of certain components of financial performance. These non-GAAP measures include adjusted net income, adjusted net income per diluted common share, adjusted EBITDA, headline earnings and headline earnings per basic and diluted common share.

Management believes that adjusted net income and adjusted net income per diluted common share are useful in evaluating Textainer's operating performance. Adjusted net income is defined as net income attributable to common shareholders excluding debt termination expense, unrealized (loss) gain on derivative instruments and marketable securities and the related impacts on income taxes and non-controlling interest. Management considers adjusted EBITDA a widely used industry measure and useful in evaluating Textainer's ability to fund growth and service long-term debt and other fixed obligations. Headline earnings is reported as a requirement of Textainer's listing on the JSE. Headline earnings and headline earnings per basic and diluted common shares are calculated from net income which has been determined based on GAAP.

Reconciliations of these non-GAAP measures to the most directly comparable GAAP measures are included in the tables below for the three and twelve months ended December 31, 2021 and 2020 and for the three months ended September 30, 2021.

Non-GAAP measures are not financial measures calculated in accordance with GAAP and are presented solely as supplemental disclosures. Non-GAAP measures have limitations as analytical tools, and should not be relied upon in isolation, or as a substitute to net income, income from operations, cash flows from operating activities, or any other performance measures derived in accordance with GAAP. Some of these limitations are:

  • They do not reflect cash expenditures, or future requirements, for capital expenditures or contractual commitments;
  • They do not reflect changes in, or cash requirements for, working capital needs;
  • Adjusted EBITDA does not reflect interest expense or cash requirements necessary to service interest or principal payments on debt;
  • Although depreciation expense and container impairment are a non-cash charge, the assets being depreciated may be replaced in the future, and neither adjusted EBITDA, adjusted net income or adjusted net income per diluted common share reflects any cash requirements for such replacements;
  • They are not adjusted for all non-cash income or expense items that are reflected in our statements of cash flows; and
  • Other companies in our industry may calculate these measures differently than we do, limiting their usefulness as comparative measures.

 

   

Three Months Ended,

   

Years Ended,

 
   

December 31,
2021

   

September 30,
2021

   

December 31,
2020

   

December 31,
2021

   

December 31,
2020

 
   

(Dollars in thousands)

   

(Dollars in thousands)

 
   

(Unaudited)

   

(Unaudited)

 

Reconciliation of adjusted net income:

                                       

Net income attributable to common shareholders

 

$

72,885

   

$

64,729

   

$

44,260

   

$

273,459

   

$

72,822

 

Adjustments:

                                       

Debt termination expense

   

131

     

11,866

     

     

15,209

     

8,750

 

Unrealized loss (gain) on financial instruments, net

   

272

     

(83)

     

(3,390)

     

(4,409)

     

6,044

 

Loss on settlement of pre-existing management agreement

   

     

116

     

     

116

     

 

Impact of reconciling items on income tax

   

(59)

     

(126)

     

37

     

(288)

     

(142)

 

Impact of reconciling items attributable to the noncontrolling interest

   

     

     

240

     

     

(197)

 

Adjusted net income

 

$

73,229

   

$

76,502

   

$

41,147

   

$

284,087

   

$

87,277

 
                                         

Adjusted net income per diluted common share

 

$

1.46

   

$

1.52

   

$

0.81

   

$

5.62

   

$

1.63

 
                                         
   
   

Three Months Ended,

   

Years Ended,

 
   

December 31,
2021

   

September 30,
2021

   

December 31,
2020

   

December 31,
2021

   

December 31,
2020

 
   

(Dollars in thousands)

   

(Dollars in thousands)

 
   

(Unaudited)

   

(Unaudited)

 

Reconciliation of adjusted EBITDA:

                                       

Net income attributable to common shareholders

 

$

72,885

   

$

64,729

   

$

44,260

   

$

273,459

   

$

72,822

 

Adjustments:

                                       

Interest income

   

(40)

     

(20)

     

(52)

     

(123)

     

(531)

 

Interest expense

   

34,888

     

33,128

     

27,973

     

127,269

     

123,230

 

Debt termination expense

   

131

     

11,866

     

     

15,209

     

8,750

 

Realized loss on derivative instruments, net

   

     

4

     

3,395

     

5,408

     

12,295

 

Unrealized loss (gain) on financial instruments, net

   

272

     

(83)

     

(3,390)

     

(4,409)

     

6,044

 

Loss on settlement of pre-existing management agreement

   

     

116

     

     

116

     

 

Income tax expense (benefit)

   

883

     

(59)

     

(463)

     

1,773

     

(374)

 

Net income attributable to the noncontrolling interest

   

     

     

778

     

     

851

 

Depreciation expense

   

72,915

     

72,839

     

65,609

     

281,575

     

261,665

 

Container (recovery) write-off from lessee default, net

   

(34)

     

918

     

(122)

     

(4,869)

     

(1,647)

 

Amortization expense

   

250

     

802

     

806

     

2,540

     

2,572

 

Impact of reconciling items attributable to the noncontrolling interest

   

     

     

(1,960)

     

     

(9,467)

 

Adjusted EBITDA

 

$

182,150

   

$

184,240

   

$

136,834

   

$

697,948

   

$

476,210

 
                                         
 
   

Three Months Ended,

   

Years Ended,

 
   

December 31,
2021

   

September 30,
2021

   

December 31,
2020

   

December 31,
2021

   

December 31,
2020

 
   

(Dollars in thousands)

   

(Dollars in thousands)

 
   

(Unaudited)

   

(Unaudited)

 

Reconciliation of headline earnings:

                                       

Net income attributable to common shareholders

 

$

72,885

   

$

64,729

   

$

44,260

   

$

273,459

   

$

72,822

 

Adjustments:

                                       

Container (recovery) impairment

   

(140)

     

1,183

     

590

     

(5,254)

     

9,447

 

Loss on settlement of pre-existing management agreement

   

     

116

     

     

116

     

 

Impact of reconciling items on income tax

   

1

     

(35)

     

(4)

     

25

     

(90)

 

Impact of reconciling items attributable to the noncontrolling interest

   

     

     

(5)

     

     

(248)

 

Headline earnings

 

$

72,746

   

$

65,993

   

$

44,841

   

$

268,346

   

$

81,931

 
                                         

Headline earnings per basic common share

 

$

1.48

   

$

1.34

   

$

0.89

   

$

5.41

   

$

1.54

 

Headline earnings per diluted common share

 

$

1.45

   

$

1.31

   

$

0.88

   

$

5.31

   

$

1.53

 

 

Cision View original content:https://www.prnewswire.com/news-releases/textainer-group-holdings-limited-reports-fourth-quarter-and-full-year-2021-results-and-declares-dividend-301480221.html

SOURCE Textainer Group Holdings Limited