Textainer Group Holdings Limited Reports Second-Quarter Results and Declares Quarterly Dividend

News

  View printer-friendly version

<<  Back
Textainer Group Holdings Limited Reports Second-Quarter Results and Declares Quarterly Dividend

HAMILTON, Bermuda--(BUSINESS WIRE)--Aug. 4, 2015-- Textainer Group Holdings Limited (NYSE:TGH) (“Textainer”, “the Company”, “we” and “our”), the world’s largest lessor of intermodal containers based on fleet size, reported second-quarter 2015 results.

Financial and Business Highlights

  • Lease rental income of $128.3 million for the quarter, an increase of 3.8 percent from the prior year quarter;
  • Net income attributable to Textainer Group Holdings Limited common shareholders of $40.3 million for the quarter, or $0.70 per diluted common share;
  • Adjusted net income(1) of $37.7 million for the quarter, or $0.66 per diluted common share;
  • Adjusted EBITDA(1) of $111.0 million for the quarter, an increase of 5.0 percent from the prior year quarter;
  • Utilization remained at very high levels, averaging 97.3 percent for the quarter and is currently at 96.6 percent;
  • Continued strong pace of expansion with more than $570 million of capex for lease-out in 2015;
  • Total fleet size of 3.3 million Twenty-Foot Equivalent Units (“TEU”), the largest in the industry, a year-over-year increase of 7.1 percent; and
  • A quarterly dividend of $0.47 per share was declared.

“Lease rental income grew 3.8 percent to $128 million from the prior year quarter due primarily to the increase in our fleet size and higher year-over-year utilization,” commented Philip K. Brewer, President and Chief Executive Officer of Textainer. “Adjusted EBITDA also grew, increasing 5.0 percent to $111 million. These solid results provided an annualized adjusted return on equity of 12.6 percent, even more impressive when considering we have relatively low leverage of 2.4x.”

“The demand for containers this year has been below our expectations. Additionally, new and used container prices have continued to decline resulting in lower rental rates and gains on container sales. On the other hand, our average interest rate for the quarter declined by 50 basis points from the prior year quarter as a result of recent refinancings. Our utilization has remained high and we have minimized storage expenses in part due to record sales of older containers, having sold more than 95,000 TEU through the end of the second quarter. We have invested more than $570 million for lease-out in 2015, purchasing more than 225,000 TEU of new and used containers, and maintained our position as the world’s largest container leasing company,” concluded Mr. Brewer.

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

                               
        Q2 QTD     Q2 YTD
        2015     2014    

% Change

      2015     2014     % Change  
  Total revenues     $138,165     $139,538     -1.0 %     $277,316     $274,960     0.9 %
  Income from operations     $62,839     $65,473     -4.0 %     $128,922     $129,813     -0.7 %
 

Net income attributable to Textainer Group Holdings Limited common shareholders

    $40,261     $33,013     22.0 %     $75,566     $92,662     -18.4 %
 

Net income attributable to Textainer Group Holdings Limited common shareholders per diluted common share

    $0.70     $0.58     20.7 %     $1.32     $1.62     -18.5 %
  Adjusted net income(1)     $37,725     $40,155     -6.1 %     $78,273     $99,276     -21.2 %
  Adjusted net income per diluted common share(1)     $0.66     $0.70     -5.7 %     $1.37     $1.74     -21.3 %
  Adjusted EBITDA(1)     $111,027     $105,718     5.0 %     $221,846     $209,130     6.1 %
  Average fleet utilization     97.3 %   95.3 %   2.1 %     97.6 %   94.8 %   3.0 %
  Total fleet size at end of period (TEU)     3,276,509     3,059,657     7.1 %              
  Owned percentage of total fleet at end of period     79.7 %   76.7 %   3.9 %              
                               

“Adjusted net income” and “adjusted EBITDA” are Non-GAAP Measures that are reconciled to GAAP measures in footnote 1. “Adjusted net income” is defined as net income attributable to Textainer Group Holdings Limited common shareholders before charges to interest expense for the write-off of unamortized debt issuance costs related to refinancing of debt, unrealized (gains) losses on interest rate swaps, collars and caps, net and the related impact of reconciling items on income tax expense and net income attributable to the non-controlling interests (“NCI”). “Adjusted EBITDA” is defined as net income attributable to Textainer Group Holdings Limited common shareholders before interest income and expense, realized and unrealized (gains) losses on interest rate swaps, collars and caps, net, income tax expense (benefit), net income attributable to the NCI, depreciation expense and container impairment, amortization expense and the related impact of reconciling items on net income attributable to the NCI. Footnote 1 provides certain qualifications and limitations on the use of Non-GAAP Measures.

Second-Quarter Results

Textainer’s second-quarter results benefited from higher lease rental income due to an increase in our owned container fleet size and an increase in utilization, which also resulted in lower direct container expense. Textainer benefited from lower interest expense primarily due to interest savings from debt refinancings. These factors were offset by an increase in depreciation expense due to the larger owned fleet, lower per diem rental rates and lower gains on sale of containers, net. The Company’s prior year six month results also included a one-time $22.7 million discrete income tax benefit following the completion of an IRS examination.

Dividend

On July 28, 2015, Textainer’s board of directors approved and declared a quarterly cash dividend of $0.47 per share on Textainer’s issued and outstanding common shares, payable on August 25, 2015 to shareholders of record as of August 14, 2015.

Outlook

“We have not seen a traditional peak season and remain cautious about container demand during the second half of the year. We expect a further slight decline in utilization during the second half of the year and we do not expect the competitive environment to wane. Given the outlook for steel prices, ample manufacturing capacity and muted demand, new container prices are not expected to increase in the near term and are likely to fall further. With low new prices and increasing quantities of containers being put to disposal, used container prices will also remain under pressure,” continued Mr. Brewer.

“We are well positioned with the largest fleet and lowest operating costs in the industry. We continue to grow our fleet, 84% of which is subject to finance leases or long-term leases with an average remaining term of 39 months. As we have been a consistent buyer of containers over the years, only 6% of our term lease fleet will mature this year.”

“We continue to reduce our interest expense even though the absolute level of our outstanding debt increases. Our growing fleet, declining cost of funds and high utilization have offset some of the decline in rental rates and sales prices and enabled us to continue to deliver solid results. While we do not expect an improvement in market conditions during the second half of 2015, we are well positioned to deliver above average returns and solid financial results in this environment,” concluded Mr. Brewer.

Investors’ Webcast

Textainer will hold a conference call and a Webcast at 11:00 am EDT on Tuesday, August 4, 2015 to discuss Textainer’s second quarter 2015 results. An archive of the Webcast will be available one hour after the live call through August 3, 2016. For callers in the U.S. the dial-in number for the conference call is 1-888-895-5271; for callers outside the U.S. the dial-in number for the conference call is 1-847-619-6547. The participant passcode for both dial-in numbers is 40205187. To access the live Webcast or archive, please visit Textainer’s investor website at http://investor.textainer.com.

About Textainer Group Holdings Limited

Textainer has operated since 1979 and is the world's largest lessor of intermodal containers based on fleet size with a total of 2.2 million containers representing more than 3.2 million TEU in our owned and managed fleet. We lease containers to over 400 customers, including all of the world's leading international shipping lines, and other lessees. Our fleet consists of standard dry freight, dry freight specials, and refrigerated intermodal containers. We also lease tank containers through our relationship with Trifleet Leasing and are the primary supplier of containers to the U.S. Military. Textainer is one of the largest purchasers of new and used containers with annual capital expenditures of $800 million to $1 billion or more. In addition to selling older containers from our lease fleet, we buy older containers from our shipping line customers for trading and resale. We sell 100,000 or more containers per year to more than 1,100 customers making us one of the largest sellers of used containers. Textainer operates via a network of 14 offices and 400 depots worldwide.

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 include, without limitation, statements regarding: (i) Textainer’s expectation that there will be a further slight decline in utilization during the second half of the year and that the competitive environment will not wane; (ii) Textainer’s expectation that, given the outlook for steel prices, ample manufacturing capacity and muted demand, new container prices will not increase in the near term and are likely to fall further; (iii) Textainer’s belief that, with low new prices and increasing quantities of containers being put to disposal, used container prices will also remain under pressure; and (iv) Textainer’s belief that there will not be an improvement in market conditions during the second half of 2015 and that it is well positioned to deliver above average returns and solid financial results in this environment. 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: any deceleration or reversal of the current domestic and global economic recoveries; lease rates may decrease and lessees may default, which could decrease revenue and increase storage, repositioning, collection and recovery expenses; the demand for leased containers depends on many political and economic factors and is tied to international trade and if demand were to decrease due to increased barriers to trade or political or economic factors, or for any other reason, it could reduce demand for intermodal container leasing; as we increase the number of containers in our owned fleet, we will have significant capital at risk and may need to incur more debt, which could result in financial instability; Textainer faces extensive competition in the container leasing industry; the international nature of the container shipping industry exposes Textainer to numerous risks; gains and losses associated with the disposition of used equipment may fluctuate; our indebtedness reduces our financial flexibility and could impede our ability to operate; 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 13, 2015.

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 AND SUBSIDIARIES
Condensed Consolidated Statements of Comprehensive Income
Three and Six Months Ended June 30, 2015 and 2014
(Unaudited)
(All currency expressed in United States dollars in thousands, except per share amounts)
       
          Three Months Ended June 30,   Six Months Ended June 30,
          2015     2014     2015     2014  
                               
Revenues:                            
  Lease rental income       $ 128,342       $ 123,635       $ 257,588       $ 244,289  
  Management fees         4,010         4,380         8,027         8,781  
  Trading container sales proceeds         4,220         7,713         9,052         14,553  
  Gains on sale of containers, net         1,593         3,810         2,649         7,337  
    Total revenues         138,165         139,538         277,316         274,960  
Operating expenses:                          
  Direct container expense         9,965         13,832         19,169         26,114  
  Cost of trading containers sold         3,916         7,479         8,608         14,554  
  Depreciation expense and container impairment         49,358         42,125         96,327         82,540  
  Amortization expense         1,167         905         2,334         1,858  
  General and administrative expense         7,275         6,533         14,495         13,232  
  Short-term incentive compensation expense         719         812         1,438         1,507  
  Long-term incentive compensation expense         1,810         1,652         3,481         3,210  
  Bad debt expense, net         1,116         727         2,542         2,132  
    Total operating expenses         75,326         74,065         148,394         145,147  
    Income from operations         62,839         65,473         128,922         129,813  
Other (expense) income:                          
  Interest expense         (19,265 )       (26,685 )       (38,660 )       (48,874 )
  Interest income         24         29         63         59  
  Realized losses on interest rate swaps, collars and caps, net         (3,228 )       (2,545 )       (6,094 )       (4,567 )
  Unrealized gains (losses) on interest rate swaps, collars and caps, net         3,326         (1,377 )       (2,675 )       (861 )
  Other, net         13         (1 )       13         (8 )
    Net other expense         (19,130 )       (30,579 )       (47,353 )       (54,251 )
   

Income before income tax and noncontrolling interests

        43,709         34,894         81,569         75,562  
Income tax (expense) benefit         (1,151 )       (790 )       (2,635 )       19,515  
   

Net income

        42,558         34,104         78,934         95,077  
Less: Net income attributable to the noncontrolling interests       (2,297 )       (1,091 )       (3,368 )       (2,415 )  
   

Net income attributable to Textainer Group Holdings Limited common shareholders

    $ 40,261       $ 33,013       $ 75,566       $ 92,662    
                               

Net income attributable to Textainer Group Holdings Limited common shareholders per share:

                       
  Basic       $ 0.71       $ 0.58       $ 1.33       $ 1.64    
  Diluted     $ 0.70       $ 0.58       $ 1.32       $ 1.62    
                               
Weighted average shares outstanding (in thousands):                          
  Basic         56,990         56,687         56,985         56,668    
  Diluted       57,160         57,136         57,169         57,142    
                               
Other comprehensive income:                          
  Foreign currency translation adjustments         (4 )       17         (119 )       48  
Comprehensive income         42,554         34,121         78,815         95,125  
  Comprehensive income attributable to the noncontrolling interests         (2,297 )       (1,091 )       (3,368 )       (2,415 )
 

Comprehensive income attributable to Textainer Group Holdings Limited common shareholders

      $ 40,257       $ 33,030       $ 75,447       $ 92,710  
                                             
           
TEXTAINER GROUP HOLDINGS LIMITED AND SUBSIDIARIES
Condensed Consolidated Balance Sheets
June 30, 2015 and December 31, 2014

(Unaudited)

(All currency expressed in United States dollars in thousands)
             
          2015       2014  
Assets          
Current assets:          
  Cash and cash equivalents     $ 92,694     $ 107,067  
 

Accounts receivable, net of allowance for doubtful accounts of $13,866 and $12,139 at 2015 and 2014, respectively

      99,491       91,866  
  Net investment in direct financing and sales-type leases       92,008       89,003  
  Trading containers       6,834       6,673  
  Containers held for sale       32,855       25,213  
  Prepaid expenses and other current assets       15,264       17,593  
  Deferred taxes       2,084       2,100  
  Total current assets       341,230       339,515  
Restricted cash       42,482       60,310  

Containers, net of accumulated depreciation of $740,750 and $685,667 at 2015 and 2014, respectively

      3,747,902       3,629,882  
Net investment in direct financing and sales-type leases       291,517       280,002  

Fixed assets, net of accumulated depreciation of $9,472 and $9,139 at 2015 and 2014, respectively

      1,490       1,385  

Intangible assets, net of accumulated amortization of $33,302 and $30,968 at 2015 and 2014, respectively

      22,657       24,991  
Interest rate swaps, collars and caps       1,244       1,568  
Other assets       21,874       21,324  
  Total assets     $ 4,470,396     $ 4,358,977  
Liabilities and Equity          
Current liabilities:          
  Accounts payable     $ 7,032     $ 5,652  
  Accrued expenses       8,632       11,935  
  Container contracts payable       36,158       63,323  
  Other liabilities       304       317  
  Due to owners, net       8,779       11,003  
  Term loan       31,600       31,600  
  Bonds payable       59,974       59,959  
  Total current liabilities       152,479       183,789  
Revolving credit facilities       963,646       944,790  
Secured debt facilities       1,155,600       1,017,100  
Term loan       424,300       444,100  
Bonds payable       468,436       498,428  
Interest rate swaps, collars and caps       4,570       2,219  
Income tax payable       8,417       7,696  
Deferred taxes       6,724       5,675  
Other liabilities       2,669       2,815  
  Total liabilities       3,186,841       3,106,612  
Equity:          
Textainer Group Holdings Limited shareholders' equity:          
 

Common shares, $0.01 par value. Authorized 140,000,000 shares; issued and outstanding 57,001,029 and 56,863,094 at 2015 and 2014, respectively

      565       565  
  Additional paid-in capital       382,405       378,316  
  Accumulated other comprehensive income       (162 )     (43 )
  Retained earnings       835,709       813,707  
  Total Textainer Group Holdings Limited shareholders’ equity       1,218,517       1,192,545  
  Noncontrolling interest       65,038       59,820  
  Total equity       1,283,555       1,252,365  
  Total liabilities and equity     $ 4,470,396     $ 4,358,977  
             
 
TEXTAINER GROUP HOLDINGS LIMITED AND SUBSIDIARIES
Condensed Consolidated Statements of Cash Flows
Six Months Ended June 30, 2015 and 2014
(Unaudited)
(All currency expressed in United States dollars in thousands)
                     
                  2015       2014  
                     
Cash flows from operating activities:              
  Net income         $ 78,934     $ 95,077  
 

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

         
    Depreciation expense and container impairment       96,327       82,540  
    Bad debt expense, net           2,542       2,132  
    Unrealized losses on interest rate swaps, collars and caps, net       2,675       861  
    Amortization of debt issuance costs and accretion of bond discount       4,219       12,150  
    Amortization of intangible assets           2,334       1,858  
    Gains on sale of containers, net           (2,649 )     (7,337 )
    Share-based compensation expense         3,801       3,706  
    Changes in operating assets and liabilities         (10,996 )     (29,281 )
      Total adjustments           98,253       66,629  
      Net cash provided by operating activities       177,187       161,706  
Cash flows from investing activities:              
  Purchase of containers and fixed assets         (370,524 )     (289,920 )
  Proceeds from sale of containers and fixed assets       59,964       68,376  
 

Receipt of payments on direct financing and sales-type leases, net of income earned

      49,430       34,107  
      Net cash used in investing activities         (261,130 )     (187,437 )
Cash flows from financing activities:              
  Proceeds from revolving credit facilities         159,177       100,440  
  Principal payments on revolving credit facilities         (140,321 )     (164,706 )
  Proceeds from secured debt facilities           160,000       341,500  
  Principal payments on secured debt facilities         (21,500 )     (30,000 )
  Proceeds from term loan           -       500,000  
  Principal payments on term loan           (19,800 )     -  
  Principal payments on bonds payable           (30,115 )     (721,337 )
  Decrease in restricted cash           17,828       32,297  
  Debt issuance costs           (4,154 )     (2,053 )
  Issuance of common shares upon exercise of share options       194       1,503  
  Excess tax benefit from share-based compensation awards       94       1,266  
  Capital contributions from noncontrolling interests       1,850       2,250  
  Dividends paid           (53,564 )     (53,272 )
      Net cash provided by financing activities       69,689       7,888  
Effect of exchange rate changes           (119 )     48  
      Net decrease in cash and cash equivalents       (14,373 )     (17,795 )
Cash and cash equivalents, beginning of the year         107,067       120,223  
Cash and cash equivalents, end of period         $ 92,694     $ 102,428  
               

TEXTAINER GROUP HOLDINGS LIMITED AND SUBSIDIARIES
Reconciliation of GAAP financial measures to non-GAAP financial measures
Three and six months ended June 30, 2015 and 2014
(Unaudited)
(All currency expressed in United States dollars in thousands, except per share amounts)

(1) The following is a reconciliation of certain GAAP measures to non-GAAP financial measures (such items listed in (a) to (d) below and defined as “Non-GAAP Measures”) for the three and six months ended June 30, 2015 and 2014, including:

(a) net income attributable to Textainer Group Holdings Limited common shareholders to adjusted EBITDA (Adjusted EBITDA defined as net income attributable to Textainer Group Holdings Limited common shareholders before interest income and expense, realized and unrealized (gains) losses on interest rate swaps, collars and caps, net, income tax expense (benefit), net income attributable to the noncontrolling interests (“NCI”), depreciation expense and container impairment, amortization expense and the related impact of reconciling items on net income attributable to the NCI);

(b) net cash provided by operating activities to Adjusted EBITDA;

(c) net income attributable to Textainer Group Holdings Limited common shareholders to adjusted net income (defined as net income attributable to Textainer Group Holdings Limited common shareholders before the write-off of unamortized debt issuance costs, unrealized (gains) losses on interest rate swaps, collars and caps, net, the related impact of reconciling items on income tax expense and net income attributable to the NCI); and

(d) net income attributable to Textainer Group Holdings Limited common shareholders per diluted common share to adjusted net income per diluted common share (defined as net income attributable to Textainer Group Holdings Limited common shareholders per diluted common share before the write-off of unamortized debt issuance costs, unrealized (gains) losses on interest rate swaps, collars and caps, net, the related impact of reconciling items on income tax expense and net income attributable to the NCI).

Non-GAAP Measures are not financial measures calculated in accordance with U.S. generally accepted accounting principles ("GAAP") and should not be considered as an alternative to net income, income from operations or any other performance measures derived in accordance with GAAP or as an alternative to cash flows from operating activities as a measure of our liquidity. Non-GAAP Measures are presented solely as supplemental disclosures. Management believes that adjusted EBITDA may be a useful performance measure that is widely used within our industry and adjusted net income may be a useful performance measure because Textainer intends to hold its interest rate swaps, collars and caps until maturity and over the life of an interest rate swap, collar or cap the unrealized (gains) losses will net to zero. Adjusted EBITDA is not calculated in the same manner by all companies and, accordingly, may not be an appropriate measure for comparison.

Management also believes that adjusted net income and adjusted net income per diluted common share are useful in evaluating our operating performance because unrealized (gains) losses on interest rate swaps, collars and caps, net is a noncash, non-operating item. We believe Non-GAAP Measures provide useful information on our earnings from ongoing operations. We believe that adjusted EBITDA provides useful information on our ability to service our long-term debt and other fixed obligations and on our ability to fund our expected growth with internally generated funds. Non-GAAP Measures have limitations as analytical tools, and you should not consider either of them in isolation, or as a substitute for analysis of our operating results or cash flows as reported under GAAP. Some of these limitations are:

  • They do not reflect our cash expenditures, or future requirements, for capital expenditures or contractual commitments;
  • They do not reflect changes in, or cash requirements for, our working capital needs;
  • Adjusted EBITDA does not reflect interest expense or cash requirements necessary to service interest or principal payments on our debt;
  • Although depreciation expense and container impairment is a noncash 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 noncash 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   Six Months Ended
      June 30,   June 30,
        2015       2014       2015       2014  
      (Dollars in thousands)   (Dollars in thousands)
      (Unaudited)   (Unaudited)
                   
Reconciliation of adjusted net income:                  
Net income attributable to Textainer Group Holdings Limited common shareholders     $ 40,261     $ 33,013     $ 75,566     $ 92,662  
Adjustments:                  
Write-off of unamortized debt issuance costs       160       6,424       458       6,424  
Unrealized (gains) losses on interest rate swaps, collars and caps, net       (3,326 )     1,377       2,675       861  
Impact of reconciling items on income tax expense       154       (261 )     (108 )     (244 )
Impact of reconciling item on net income attributable to the noncontrolling interests       476       (398 )     (318 )     (427 )
Adjusted net income     $ 37,725     $ 40,155     $ 78,273     $ 99,276  
                   
Reconciliation of adjusted net income per diluted common share:                  

Net income attributable to Textainer Group Holdings Limited common shareholders per diluted common share

    $ 0.70     $ 0.58     $ 1.32     $ 1.62  
Adjustments:                  
Write-off of unamortized debt issuance costs       -       0.11       0.01       0.11  
Unrealized (gains) losses on interest rate swaps, collars and caps, net       (0.05 )     0.02       0.05       0.02  
Impact of reconciling items on income tax expense       -       -       -       -  
Impact of reconciling item on net income attributable to the noncontrolling interests       0.01       (0.01 )     (0.01 )     (0.01 )
Adjusted net income per diluted common share     $ 0.66     $ 0.70     $ 1.37     $ 1.74  
                   
                   
      Three Months Ended   Six Months Ended
      June 30,   June 30,
        2015       2014       2015       2014  
      (Dollars in thousands)   (Dollars in thousands)
      (Unaudited)   (Unaudited)
Reconciliation of adjusted EBITDA:                  
Net income attributable to Textainer Group Holdings Limited common shareholders     $ 40,261     $ 33,013     $ 75,566     $ 92,662  
Adjustments:                  
Interest income       (24 )     (29 )     (63 )     (59 )
Interest expense       19,265       26,685       38,660       48,874  
Realized losses on interest rate swaps, collars and caps, net       3,228       2,545       6,094       4,567  
Unrealized (gains) losses on interest rate swaps, collars and caps, net       (3,326 )     1,377       2,675       861  
Income tax expense (benefit)       1,151       790       2,635       (19,515 )
Net income attributable to the noncontrolling interests       2,297       1,091       3,368       2,415  
Depreciation expense and container impairment       49,358       42,125       96,327       82,540  
Amortization expense       1,167       905       2,334       1,858  
Impact of reconciling items on net income attributable to the noncontrolling interests       (2,350 )     (2,784 )     (5,750 )     (5,073 )
Adjusted EBITDA     $ 111,027     $ 105,718     $ 221,846     $ 209,130  
                   
                   
Net cash provided by operating activities             $ 177,187     $ 161,706  
Adjustments:                  
Bad debt expense, net               (2,542 )     (2,132 )
Amortization of debt issuance costs and accretion of bond discount               (4,219 )     (12,150 )
Gains on sale of containers, net               2,649       7,337  
Share-based compensation expense               (3,801 )     (3,706 )
Interest income               (63 )     (59 )
Interest expense               38,660       48,874  
Realized losses on interest rate swaps, collars and caps, net               6,094       4,567  
Income tax expense (benefit)               2,635       (19,515 )
Changes in operating assets and liabilities               10,996       29,281  
Impact of reconciling items on net income attributable to the noncontrolling interests               (5,750 )     (5,073 )
Adjusted EBITDA             $ 221,846     $ 209,130  
                           

 

Source: Textainer Group Holdings Limited

Textainer Group Holdings Limited
Hilliard C. Terry, III, +1 415-658-8214
Executive Vice President and Chief Financial Officer
ir@textainer.com