Financial and Business Highlights:
-
Net income attributable to
Textainer Group Holdings Limited common shareholders increased 35.4 percent from the prior year quarter to$54.3 million , or$0.95 per diluted share; -
Adjusted net income(1) increased 25.9 percent from the
prior year quarter to
$50.2 million , or$0.88 per diluted share; -
Lease rental income grew 10.9 percent from the prior year quarter to
$130.5 million ; - Utilization increased 1.6 percentage points during the third quarter and is currently 97.4 percent, the highest since 2012;
-
Adjusted EBITDA(1) of
$120.0 million , an increase of 12.7 percent from the prior year quarter; -
Declared a quarterly dividend of
$0.47 per share; -
Continued our strong pace of expansion with
$821 million of capex year-to-date and more than$882 million invested for delivery in 2014; and - Increased total fleet size by 6.8 percent year-over-year to 3.2 million Twenty-Foot Equivalent Units (“TEU”).
“During 2014, we have invested
“Our adjusted net income(1) includes
“Our relatively low leverage and low cost funding provide ample flexibility to invest. We have reduced our funding costs by 48 basis points year over year. Our fleet has grown by 7 percent over the past 12 months to 3.2 million TEU and our owned fleet has grown 11 percent in the last 12 months. While lower rental rates impact per container profitability, our growing fleet, declining cost of funds and higher utilization have offset this decline and allowed us to continue to deliver solid performance.”
“We continue to see pressure on rental rates due to the high level of liquidity available to container lessors coupled with low new container prices and low interest rates. Low new prices continue to depress used container prices resulting in reduced gains on sales and trading profits. We believe container prices are near the cost of production and interest rates cannot go much lower. We also believe returns on containers purchased at today’s prices will improve over time, especially if interest rates and/or new container prices rise.”
Q3 QTD |
Q3 YTD |
||||||||||||||||||||||||||||||||||
2014 | 2013 | % Change | 2014 | 2013 | % Change | ||||||||||||||||||||||||||||||
Total revenues | $ | 144,525 | $ | 132,647 | 9.0 | % | $ | 419,485 | $ | 391,494 | 7.1 | % | |||||||||||||||||||||||
Income from operations | $ | 73,625 | $ | 64,317 | 14.5 | % | $ | 203,438 | $ | 212,448 | -4.2 | % | |||||||||||||||||||||||
Net income attributable to Textainer Group
Holdings Limited common shareholders |
$ | 54,297 | $ | 40,115 | 35.4 | % | $ | 146,959 | $ | 137,264 | 7.1 | % | |||||||||||||||||||||||
Net income attributable to Textainer Group
Holdings Limited common shareholders per diluted common share |
$ | 0.95 | $ | 0.71 | 33.8 | % | $ | 2.57 | $ | 2.41 | 6.6 | % | |||||||||||||||||||||||
Adjusted net income(1) | $ | 50,172 | $ | 39,858 | 25.9 | % | $ | 149,543 | $ | 132,849 | 12.6 | % | |||||||||||||||||||||||
Adjusted net income per diluted common share(1) | $ | 0.88 | $ | 0.70 | 25.7 | % | $ | 2.62 | $ | 2.34 | 12.0 | % | |||||||||||||||||||||||
Adjusted EBITDA(1) | $ | 119,952 | $ | 106,416 | 12.7 | % | $ | 329,082 | $ | 321,183 | 2.5 | % | |||||||||||||||||||||||
Average fleet utilization | 97.0 | % | 94.5 | % | 2.6 | % | 95.6 | % | 95.1 | % | 0.5 | % | |||||||||||||||||||||||
Total fleet size at end of period (TEU) | 3,173,017 | 2,971,589 | 6.8 | % | |||||||||||||||||||||||||||||||
Owned percentage of total fleet at end of period | 78.0 | % | 75.0 | % | 4.0 | % | |||||||||||||||||||||||||||||
“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
Effective
Third-Quarter Results:
Textainer’s third-quarter financial results benefited from higher
revenue due to an increase in our owned container fleet size and an
increase in utilization. The Company settled outstanding claims from a
lessee in bankruptcy, which resulted in an increase in lease rental
income of
Dividend
On
Outlook
“For the first time in several years, 2014 had a traditional second to third quarter peak season. Although the demand for refrigerated containers is expected to be strong over the coming months, we are now heading into the slow season for dry containers. Fortunately, we closed out the third-quarter with our lowest depot inventory in two years, which positions us well for the near term.
“Pressure on rental rates will remain as a result of the competitive environment and ready access to capital. We do not expect new and used container prices or returns to increase in the near term,” continued Mr. Brewer. “We believe our utilization level will remain high and expect similar operating performance next quarter as booked containers are picked up and we continue to benefit from reduced funding costs.”
Investors’ Webcast
About
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 belief that
container prices are near the cost of production and interest rates
cannot go much lower; (ii) Textainer’s belief that returns on containers
purchased at today’s prices will improve over time, especially if
interest rates and/or new container prices rise; (iii) Textainer’s
expectation that demand for reefers will be strong in the coming months;
(iv) Textainer’s belief that pressure on rental rates will remain as a
result of the competitive environment and ready access to capital for
container lessors; (v) Textainer’s expectation that new and used
container prices or returns will not increase in the near term; and (vi)
Textainer’s belief that its utilization level will remain high and that
it will have similar operating performance next quarter as booked
containers are picked up and it benefits from a full quarter of reduced
funding costs. 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 GROUP HOLDINGS LIMITED AND SUBSIDIARIES | |||||||||||||||||||||||||||||||||||||||
Condensed Consolidated Statements of Comprehensive Income | |||||||||||||||||||||||||||||||||||||||
Three and Nine Months Ended September 30, 2014 and 2013 | |||||||||||||||||||||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||||||||||||||||||||
(All currency expressed in United States dollars in thousands, except per share amounts) | |||||||||||||||||||||||||||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||||||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||||||||||||||||||||||||||
Revenues: | |||||||||||||||||||||||||||||||||||||||
Lease rental income | $ | 130,491 | $ | 117,634 | $ | 374,780 | $ | 346,231 | |||||||||||||||||||||||||||||||
Management fees | 4,475 | 4,960 | 13,256 | 15,192 | |||||||||||||||||||||||||||||||||||
Trading container sales proceeds | 6,088 | 3,537 | 20,641 | 8,432 | |||||||||||||||||||||||||||||||||||
Gains on sale of containers, net | 3,471 | 6,516 | 10,808 | 21,639 | |||||||||||||||||||||||||||||||||||
Total revenues | 144,525 | 132,647 | 419,485 | 391,494 | |||||||||||||||||||||||||||||||||||
Operating expenses: | |||||||||||||||||||||||||||||||||||||||
Direct container expense | 11,126 | 10,799 | 37,240 | 29,937 | |||||||||||||||||||||||||||||||||||
Cost of trading containers sold | 5,911 | 3,279 | 20,465 | 7,489 | |||||||||||||||||||||||||||||||||||
Depreciation expense and
container impairment |
47,616 | 42,452 | 130,156 | 108,968 | |||||||||||||||||||||||||||||||||||
Amortization expense | 985 | 1,097 | 2,843 | 3,272 | |||||||||||||||||||||||||||||||||||
General and administrative expense | 6,037 | 5,541 | 19,269 | 18,145 | |||||||||||||||||||||||||||||||||||
Short-term incentive
compensation expense (benefit) |
1,257 | (253 | ) | 2,764 | 1,119 | ||||||||||||||||||||||||||||||||||
Long-term incentive
compensation expense |
1,669 | 1,164 | 4,879 | 3,378 | |||||||||||||||||||||||||||||||||||
Bad debt expense (recovery), net |
(3,701 | ) | 4,251 | (1,569 | ) | 6,738 | |||||||||||||||||||||||||||||||||
Total operating expenses | 70,900 | 68,330 | 216,047 | 179,046 | |||||||||||||||||||||||||||||||||||
Income from operations | 73,625 | 64,317 | 203,438 | 212,448 | |||||||||||||||||||||||||||||||||||
Other income (expense): | |||||||||||||||||||||||||||||||||||||||
Interest expense | (18,484 | ) | (20,091 | ) | (67,358 | ) | (62,614 | ) | |||||||||||||||||||||||||||||||
Interest income | 31 | 31 | 90 | 100 | |||||||||||||||||||||||||||||||||||
Realized losses on interest rate
swaps and caps, net |
(2,854 | ) | (1,963 | ) | (7,421 | ) | (6,442 | ) | |||||||||||||||||||||||||||||||
Unrealized gains on interest rate
swaps, collars and caps, net |
4,820 | 12 | 3,959 | 6,280 | |||||||||||||||||||||||||||||||||||
Other, net | 7 | (4 | ) | (1 | ) | (33 | ) | ||||||||||||||||||||||||||||||||
Net other expense | (16,480 | ) | (22,015 | ) | (70,731 | ) | (62,709 | ) | |||||||||||||||||||||||||||||||
Income before income tax
and noncontrolling interests |
57,145 | 42,302 | 132,707 | 149,739 | |||||||||||||||||||||||||||||||||||
Income tax (expense) benefit | (820 | ) | (988 | ) | 18,695 | (7,769 | ) | ||||||||||||||||||||||||||||||||
Net income | 56,325 | 41,314 | 151,402 | 141,970 | |||||||||||||||||||||||||||||||||||
Less: Net income attributable to the
noncontrolling interests |
(2,028 | ) | (1,199 | ) | (4,443 | ) | (4,706 | ) | |||||||||||||||||||||||||||||||
Net income attributable to
Textainer Group Holdings Limited common shareholders |
$ | 54,297 | $ | 40,115 | $ | 146,959 | $ | 137,264 | |||||||||||||||||||||||||||||||
Net income attributable to Textainer
Group Holdings Limited common shareholders per share: |
|||||||||||||||||||||||||||||||||||||||
Basic | $ | 0.96 | $ | 0.71 | $ | 2.59 | $ | 2.44 | |||||||||||||||||||||||||||||||
Diluted | $ | 0.95 | $ | 0.71 | $ | 2.57 | $ | 2.41 | |||||||||||||||||||||||||||||||
Weighted average shares outstanding
(in thousands): |
|||||||||||||||||||||||||||||||||||||||
Basic | 56,719 | 56,317 | 56,687 | 56,289 | |||||||||||||||||||||||||||||||||||
Diluted |
57,120 |
56,844 | 57,085 | 56,839 | |||||||||||||||||||||||||||||||||||
Other comprehensive income: | |||||||||||||||||||||||||||||||||||||||
Foreign currency translation
adjustments |
(2 | ) | (2 | ) | 46 | (136 | ) | ||||||||||||||||||||||||||||||||
Comprehensive income | 56,323 | 41,312 | 151,448 | 141,834 | |||||||||||||||||||||||||||||||||||
Comprehensive income
attributable to the noncontrolling interests |
(2,028 | ) | (1,199 | ) | (4,443 | ) | (4,706 | ) | |||||||||||||||||||||||||||||||
Comprehensive income attributable to
Textainer Group Holdings Limited common shareholders |
$ | 54,295 | $ | 40,113 | $ | 147,005 | $ | 137,128 |
TEXTAINER GROUP HOLDINGS LIMITED AND SUBSIDIARIES | |||||||||||||
Condensed Consolidated Balance Sheets | |||||||||||||
September 30, 2014 and December 31, 2013 | |||||||||||||
(Unaudited) | |||||||||||||
(All currency expressed in United States dollars in thousands) | |||||||||||||
2014 | 2013 | ||||||||||||
Assets | |||||||||||||
Current assets: | |||||||||||||
Cash and cash equivalents | $ | 86,922 | $ | 120,223 | |||||||||
Accounts receivable, net of allowance for doubtful accounts of
$11,176 and
$14,891 in 2014 and 2013, respectively |
96,288 | 91,967 | |||||||||||
Net investment in direct financing and sales-type leases | 84,905 | 64,811 | |||||||||||
Trading containers | 6,556 | 13,009 | |||||||||||
Containers held for sale | 23,891 | 31,968 | |||||||||||
Prepaid expenses and other current assets | 19,203 | 19,063 | |||||||||||
Deferred taxes | 1,505 | 1,491 | |||||||||||
Total current assets | 319,270 | 342,532 | |||||||||||
Restricted cash | 43,137 | 63,160 | |||||||||||
Containers, net of accumulated depreciation of $638,369 and $562,456
at 2014
and 2013, respectively |
3,544,882 | 3,233,131 | |||||||||||
Net investment in direct financing and sales-type leases | 255,198 | 217,310 | |||||||||||
Fixed assets, net of accumulated depreciation of $9,007 and $8,286
at 2014 and
2013, respectively |
1,455 | 1,635 | |||||||||||
Intangible assets, net of accumulated amortization of $34,031 and
$31,188 at 2014
and 2013, respectively |
26,161 | 29,157 | |||||||||||
Interest rate swaps, collars and caps | 3,480 | 1,831 | |||||||||||
Other assets | 19,481 | 20,227 | |||||||||||
Total assets | $ | 4,213,064 | $ | 3,908,983 | |||||||||
Liabilities and Equity | |||||||||||||
Current liabilities: | |||||||||||||
Accounts payable | $ | 6,841 | $ | 8,086 | |||||||||
Accrued expenses | 9,974 | 9,838 | |||||||||||
Container contracts payable | 170,307 | 22,819 | |||||||||||
Deferred revenue and other liabilities | 324 | 345 | |||||||||||
Due to owners, net | 8,705 | 12,775 | |||||||||||
Secured debt facility | 108,500 | - | |||||||||||
Term loan | 31,600 | - | |||||||||||
Bonds payable | 29,830 | 161,307 | |||||||||||
Total current liabilities | 366,081 | 215,170 | |||||||||||
Revolving credit facilities | 896,448 | 860,476 | |||||||||||
Secured debt facilities | 1,007,100 | 808,600 | |||||||||||
Term loan | 455,000 | - | |||||||||||
Bonds payable | 239,733 | 836,901 | |||||||||||
Interest rate swaps, collars and caps | 1,684 | 3,994 | |||||||||||
Income tax payable | 7,405 | 16,050 | |||||||||||
Deferred taxes | 5,705 | 19,166 | |||||||||||
Other liabilities | 2,894 | 3,132 | |||||||||||
Total liabilities | 2,982,050 | 2,763,489 | |||||||||||
Equity: | |||||||||||||
Textainer Group Holdings Limited shareholders' equity: | |||||||||||||
Common shares, $0.01 par value. Authorized 140,000,000 shares;
issued and
outstanding 56,763,745 and 56,450,580 at 2014 and 2013, respectively |
565 | 564 | |||||||||||
Additional paid-in capital | 375,568 | 366,197 | |||||||||||
Accumulated other comprehensive income | 115 | 69 | |||||||||||
Retained earnings | 798,028 | 730,993 | |||||||||||
Total Textainer Group Holdings Limited shareholders’ equity | 1,174,276 | 1,097,823 | |||||||||||
Noncontrolling interest | 56,738 | 47,671 | |||||||||||
Total equity | 1,231,014 | 1,145,494 | |||||||||||
Total liabilities and equity | $ | 4,213,064 | $ | 3,908,983 |
TEXTAINER GROUP HOLDINGS LIMITED AND SUBSIDIARIES | ||||||||||||||||||||
Condensed Consolidated Statements of Cash Flows | ||||||||||||||||||||
Nine Months Ended September 30, 2014 and 2013 | ||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||
(All currency expressed in United States dollars in thousands) | ||||||||||||||||||||
2014 | 2013 | |||||||||||||||||||
Cash flows from operating activities: | ||||||||||||||||||||
Net income | $ | 151,402 | $ | 141,970 | ||||||||||||||||
Adjustments to reconcile net income to net cash provided by operating
activities: |
||||||||||||||||||||
Depreciation expense and container impairment | 130,156 | 108,968 | ||||||||||||||||||
Bad debt (recovery) expense, net | (1,569 | ) | 6,738 | |||||||||||||||||
Unrealized gains on interest rate swaps, collars and caps, net | (3,959 | ) | (6,280 | ) | ||||||||||||||||
Amortization of debt issuance costs and accretion of bond discount | 15,035 | 8,596 | ||||||||||||||||||
Amortization of intangible assets | 2,843 | 3,272 | ||||||||||||||||||
Amortization of deferred revenue | - | (1,001 | ) | |||||||||||||||||
Gains on sale of containers, net | (10,808 | ) | (21,639 | ) | ||||||||||||||||
Share-based compensation expense | 5,592 | 3,895 | ||||||||||||||||||
Changes in operating assets and liabilities | (30,149 | ) | (6,300 | ) | ||||||||||||||||
Total adjustments | 107,141 | 96,249 | ||||||||||||||||||
Net cash provided by operating activities | 258,543 | 238,219 | ||||||||||||||||||
Cash flows from investing activities: | ||||||||||||||||||||
Purchase of containers and fixed assets | (492,162 | ) | (562,337 | ) | ||||||||||||||||
Proceeds from sale of containers and fixed assets | 105,516 | 90,172 | ||||||||||||||||||
Receipt of payments on direct financing and sales-type leases, net of income earned |
53,463 |
41,373 | ||||||||||||||||||
Net cash used in investing activities | (333,183 | ) | (430,792 | ) | ||||||||||||||||
Cash flows from financing activities: | ||||||||||||||||||||
Proceeds from revolving credit facilities | 211,295 | 368,138 | ||||||||||||||||||
Principal payments on revolving credit facilities | (175,323 | ) | (117,001 | ) | ||||||||||||||||
Proceeds from secured debt facilities | 341,500 | 104,100 | ||||||||||||||||||
Principal payments on secured debt facilities | (34,500 | ) | (231,000 | ) | ||||||||||||||||
Proceeds from term loan | 500,000 | - | ||||||||||||||||||
Principal payments on term loan | (13,400 | ) | - | |||||||||||||||||
Proceeds from bonds payable | - | 299,363 | ||||||||||||||||||
Principal payments on bonds payable | (728,859 | ) | (98,625 | ) | ||||||||||||||||
Decrease (increase) in restricted cash | 20,023 | (13,175 | ) | |||||||||||||||||
Debt issuance costs | (7,922 | ) | (12,078 | ) | ||||||||||||||||
Issuance of common shares upon exercise of share options | 2,405 | 2,820 | ||||||||||||||||||
Excess tax benefit from share-based compensation awards | 1,375 | 2,200 | ||||||||||||||||||
Capital contributions from noncontrolling interests | 4,623 | 2,476 | ||||||||||||||||||
Dividends paid | (79,924 | ) | (77,690 | ) | ||||||||||||||||
Net cash provided by financing activities | 41,293 | 229,528 | ||||||||||||||||||
Effect of exchange rate changes | 46 | (136 | ) | |||||||||||||||||
Net (decrease) increase in cash and cash equivalents | (33,301 | ) | 36,819 | |||||||||||||||||
Cash and cash equivalents, beginning of the year | 120,223 | 100,127 | ||||||||||||||||||
Cash and cash equivalents, end of period | $ | 86,922 | $ | 136,946 | ||||||||||||||||
TEXTAINER GROUP HOLDINGS LIMITED AND SUBSIDIARIES
Reconciliation
of GAAP financial measures to non-GAAP financial measures
Three and
Nine Months Ended
(Unaudited)
(All
currency expressed in
(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 nine months ended
(a) net income attributable to
(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
(d) net income attributable to
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
Management also believes that adjusted net income and adjusted net income per diluted common share are useful in evaluating our operating performance because unrealized losses (gains) 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 | Nine Months Ended | ||||||||||||||||||||||||||
September 30, | September 30, | ||||||||||||||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||||||||||||||
(Dollars in thousands) | (Dollars in thousands) | ||||||||||||||||||||||||||
(Unaudited) | (Unaudited) | ||||||||||||||||||||||||||
Reconciliation of adjusted net income: | |||||||||||||||||||||||||||
Net income attributable to Textainer Group Holdings Limited common
shareholders |
$ | 54,297 | $ | 40,115 | $ | 146,959 | $ | 137,264 | |||||||||||||||||||
Adjustments: | |||||||||||||||||||||||||||
Write-off of unamortized debt issuance costs | 390 | - | 6,814 | 895 | |||||||||||||||||||||||
Unrealized gains on interest rate swaps, collars and caps, net | (4,820 | ) | (12 | ) | (3,959 | ) | (6,280 | ) | |||||||||||||||||||
Impact of reconciling items on income tax expense | 74 | - | (75 | ) | 306 | ||||||||||||||||||||||
Impact of reconciling item on net income attributable to the
noncontrolling
interests |
231 | (245 | ) | (196 | ) | 664 | |||||||||||||||||||||
Adjusted net income | $ | 50,172 | $ | 39,858 | $ | 149,543 | $ | 132,849 | |||||||||||||||||||
Reconciliation of adjusted net income per diluted common share: | |||||||||||||||||||||||||||
Net income attributable to Textainer Group Holdings Limited common
shareholders
per diluted common share |
$ | 0.95 | $ | 0.71 | $ | 2.57 | $ | 2.41 | |||||||||||||||||||
Adjustments: | |||||||||||||||||||||||||||
Write-off of unamortized debt issuance costs | 0.01 | - | 0.12 | 0.02 | |||||||||||||||||||||||
Unrealized gains on interest rate swaps, collars and caps, net | (0.08 | ) | - | (0.07 | ) | (0.11 | ) | ||||||||||||||||||||
Impact of reconciling items on income tax expense | - | - | - | 0.01 | |||||||||||||||||||||||
Impact of reconciling item on net income attributable to the
noncontrolling
interests |
- | (0.01 | ) | - | 0.01 | ||||||||||||||||||||||
Adjusted net income per diluted common share | $ | 0.88 | $ | 0.70 | $ | 2.62 | $ | 2.34 |
Three Months Ended | Nine Months Ended | ||||||||||||||||||||||||||
September 30, | September 30, | ||||||||||||||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||||||||||||||
(Dollars in thousands) | (Dollars in thousands) | ||||||||||||||||||||||||||
(Unaudited) | (Unaudited) | ||||||||||||||||||||||||||
Reconciliation of adjusted EBITDA: | |||||||||||||||||||||||||||
Net income attributable to Textainer Group Holdings
Limited common shareholders |
$ | 54,297 | $ | 40,115 | $ | 146,959 | $ | 137,264 | |||||||||||||||||||
Adjustments: | |||||||||||||||||||||||||||
Interest income | (31 | ) | (31 | ) | (90 | ) | (100 | ) | |||||||||||||||||||
Interest expense | 18,484 | 20,091 | 67,358 | 62,614 | |||||||||||||||||||||||
Realized losses on interest rate swaps and caps, net | 2,854 | 1,963 | 7,421 | 6,442 | |||||||||||||||||||||||
Unrealized gains on interest rate swaps, collars and caps, net | (4,820 | ) | (12 | ) | (3,959 | ) | (6,280 | ) | |||||||||||||||||||
Income tax expense (benefit) | 820 | 988 | (18,695 | ) | 7,769 | ||||||||||||||||||||||
Net income attributable to the noncontrolling interests | 2,028 | 1,199 | 4,443 | 4,706 | |||||||||||||||||||||||
Depreciation expense and container impairment | 47,616 | 42,452 | 130,156 | 108,968 | |||||||||||||||||||||||
Amortization expense | 985 | 1,097 | 2,843 | 3,272 | |||||||||||||||||||||||
Impact of reconciling items on net income attributable to
the noncontrolling interests |
(2,281 | ) | (1,446 | ) | (7,354 | ) | (3,472 | ) | |||||||||||||||||||
Adjusted EBITDA | $ | 119,952 | $ | 106,416 | $ | 329,082 | $ | 321,183 | |||||||||||||||||||
Net cash provided by operating activities | $ | 258,543 | $ | 238,219 | |||||||||||||||||||||||
Adjustments: | |||||||||||||||||||||||||||
Bad debt recovery (expense), net | 1,569 | (6,738 | ) | ||||||||||||||||||||||||
Amortization of debt issuance costs and accretion of bond discount | (15,035 | ) | (8,596 | ) | |||||||||||||||||||||||
Amortization of deferred revenue | - | 1,001 | |||||||||||||||||||||||||
Gains on sale of containers, net | 10,808 | 21,639 | |||||||||||||||||||||||||
Share-based compensation expense | (5,592 | ) | (3,895 | ) | |||||||||||||||||||||||
Interest income | (90 | ) | (100 | ) | |||||||||||||||||||||||
Interest expense | 67,358 | 62,614 | |||||||||||||||||||||||||
Realized losses on interest rate swaps and caps, net | 7,421 | 6,442 | |||||||||||||||||||||||||
Income tax (benefit) expense | (18,695 | ) | 7,769 | ||||||||||||||||||||||||
Changes in operating assets and liabilities | 30,149 | 6,300 | |||||||||||||||||||||||||
Impact of reconciling items on net income attributable to the noncontrolling interests
|
(7,354 | ) | (3,472 | ) | |||||||||||||||||||||||
Adjusted EBITDA | $ | 329,082 | $ | 321,183 |
Source:
Textainer Group Holdings Limited
Hilliard C. Terry, III, +1
415-658-8214
Executive Vice President and Chief Financial Officer
ir@textainer.com