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

News

  View printer-friendly version

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

Board of Directors Authorizes Share Repurchase Program of Up to $100 million

HAMILTON, Bermuda--(BUSINESS WIRE)--Nov. 3, 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 third-quarter 2015 results.

Financial and Business Highlights

  • Lease rental income of $128.3 million was flat year over year, excluding the $2.6 million of proceeds received from a settlement with a bankrupt lessee in the prior year quarter;
  • Adjusted net income(1) of $17.7 million for the quarter, or $0.31 per diluted common share;
  • Net income attributable to Textainer Group Holdings Limited common shareholders of $9.9 million for the quarter, or $0.17 per diluted common share;
  • Adjusted EBITDA(1) of $104.1 million for the quarter, a decrease of 13 percent from the prior year quarter;
  • Utilization remained at high levels, averaging 96.4 percent for the quarter and is currently at 95.4 percent;
  • Recorded a $2.7 million container impairment, net of estimated insurance proceeds and a $1.6 million bad debt provision for the quarter due to a customer insolvency;
  • Decreased the estimated future residual value of 40 foot high cube containers, resulting in $5.8 million of additional depreciation expense and container impairment;
  • Continued expansion with more than $600 million of capex for lease-out in 2015;
  • The Board of Directors authorized a share repurchase program of up to $100 million; and
  • A quarterly dividend of $0.24 per share was declared.

“Our performance this quarter was adversely impacted by the default of one of our customers and our decision to reduce the residual value of our 40 foot high cube containers from $1,650 to $1,450,” commented Philip K. Brewer, President and Chief Executive Officer of Textainer. “We had been working with the defaulted lessee to reduce our exposure. Unfortunately, the lessee was not able to overcome the challenging conditions in its domestic market. Our lessee default insurance will cover much of the loss after the deductible, so we do not expect this default to have a material impact on our financial results in future periods.”

“We continuously review container resale values compared to our residual values. Due to a decline in the resale value of 40 foot high cube containers, we decided to reduce their residual value for depreciation purposes. We do not see the need to reduce the residual value of other container types at this time. However, we will make adjustments should our expectations regarding future sales prices change.”

“Lease rental income, excluding $2.6 million of proceeds received from a settlement with a bankrupt lessee in the prior year quarter, was basically flat year over year. The decline in our rental rates and lower year-over-year utilization were almost completely offset by the increase in our owned fleet size,” continued Mr. Brewer. “The demand for containers this year has been much weaker than we expected. There was no traditional demand peak during the third quarter. The level of new dry container inventory at factories is currently around 930,000 TEU, which although down from last quarter is still high for this time of year. Container manufacturers are operating at very low levels if not effectively closed. Additionally, new and used container prices have continued to decline resulting in lower rental rates and gains on container sales.”

“Our average interest rate for the quarter has continued to decline as a result of recent refinancings. Our utilization has remained high declining only 2.6% since the beginning of the year. Our Resale Division sold more than 115,000 containers through the end of the third quarter. We have invested more than $600 million for lease-out in 2015, purchasing more than 230,000 TEU of new and used containers but additional investment through year-end is likely to be limited. We continue to successfully grow our reefer business having purchased more reefers during 2015 than in any year in our history,” concluded Mr. Brewer.

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

  Q3 QTD   Q3 YTD
      2015   2014   % Change   2015   2014   % Change
Total revenues     $135,585   $144,525   -6.2%   $412,901   $419,485   -1.6%
Income from operations     $43,578   $73,625   -40.8%   $172,500   $203,438   -15.2%

Net income attributable to Textainer Group Holdings Limited common shareholders

  $9,891   $54,297   -81.8%   $85,457   $146,959   -41.8%

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

  $0.17   $0.95   -82.1%   $1.50   $2.57   -41.6%
Adjusted net income(1)     $17,679   $50,172   -64.8%   $95,952   $149,543   -35.8%
Adjusted net income per diluted common share(1)     $0.31   $0.88   -64.8%   $1.68   $2.62   -35.9%
Adjusted EBITDA(1)     $104,121   $119,952   -13.2%   $325,967   $329,082   -0.9%
Average fleet utilization     96.4%   97.0%   -0.6%   97.2%   95.6%   1.7%
Total fleet size at end of period (TEU)     3,219,550   3,173,017   1.5%            
Owned percentage of total fleet at end of period     80.0%   78.0%   2.6%            

“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.

Third-Quarter Results

Textainer has experienced a decrease in resale prices for 40 foot high cube containers primarily due to slowing economies in Europe and Asia, the strength of the US dollar versus many other currencies, lower new container prices and an increase in the quantity of containers being put to sale. Based on this extended period of lower realized resale prices and our expectation that future prices will be lower than originally expected, we decreased the residual value of our 40 foot high cube containers from $1,650 per container to $1,450 per container. This decrease, which was effective July 1, 2015, resulted in $5.8 million of additional depreciation expense and container impairment during the quarter.

We continue to monitor the sales prices of other container types, especially 20 foot and 40 foot standard containers. While we do not believe adjustments to their residual values are necessary at this time, we will make adjustments should our expectations regarding future sales prices warrant a change.

In August 2015, one of our customers became insolvent and we are working to recover the containers on lease to this customer. Textainer’s lessee default insurance covers the value of unrecoverable containers, as well as the costs to recover containers and a period of lost future rental income. As a result, a $2.7 million impairment, net of estimated insurance proceeds, was recognized and included in depreciation expense and container impairment for unrecoverable containers and a $1.6 million bad debt provision was recognized to fully reserve for the customer’s accounts receivable in the third quarter of 2015. Our third-quarter 2014 results included a $7.9 million settlement received from a lessee in bankruptcy proceedings, $2.6 million of which was recorded in lease rental income. Excluding the third quarter 2015 container impairment, net of estimated insurance proceeds and the bad debt provision for our customer that became insolvent and the third quarter 2014 settlement received from a lessee in bankruptcy proceedings, our adjusted net income(1) would have been $21.8 million in the third quarter of 2015 compared to $42.5 million in the third quarter of 2014.

Textainer’s 2014 nine month results also included a one-time $22.7 million discrete income tax benefit following the completion of an IRS examination. Excluding the container impairment, net of estimated insurance proceeds and the bad debt provision for our customer that became insolvent from the current nine month results and the discrete income tax benefit following the completion of an IRS examination and the settlement received from a lessee in bankruptcy proceedings from the year ago nine month results, our adjusted net income(1) would have been $100.1 million for the first nine months of 2015 compared to $119.2 million for the first nine months of 2014, or a year-to-year decrease of 16%.

In addition to the above mentioned, Textainer’s third-quarter results were adversely impacted from: decreases in per diem rental rates and utilization; lower gains on sale of containers, net; higher storage costs; and an increase in container impairments for containers designated as held for sale due to declining used container prices.

Dividend

On October 30, 2015, Textainer’s board of directors approved and declared a quarterly cash dividend of $0.24 per share on Textainer’s issued and outstanding common shares, payable on December 4, 2015 to shareholders of record as of November 24, 2015.

“In light of the challenging market conditions we face, the board has decided to reduce our dividend from $0.47 per share to $0.24 per share. The reduced dividend establishes a level that we believe is sustainable and appropriate for the longer term,” commented Mr. Brewer.

Share Purchase Program

On October 30, 2015, the Company’s board of directors authorized the repurchase of up to $100 million of the Company’s common shares. Under the program, the Company may purchase its common shares from time to time in the open market or in privately negotiated transactions. The Company may also from time to time establish a trading plan under Rule 10b5-1 of the Securities Exchange Act of 1934 to facilitate purchases of its common shares under this authorization.

“We believe that our current share price does not properly reflect the underlying value of our assets and the growth prospects for our company. We believe containers are being valued based on new container prices and not on the cash flow expected to be generated over their lives. Purchasing shares at their current level will be meaningfully accretive to earnings per share and will add to our return on equity while allowing us to remain the least leveraged publicly traded container lessor,” added Mr. Brewer.

Outlook

“The outlook for the remainder of 2015 and early 2016 remains challenging. Improved performance requires an increase in demand, container prices and/or interest rates. We do not expect a significant increase in demand until at least Chinese New Year and possibly much later. Maturing leases that are extended will be repriced at lower rental rates. Container prices are not expected to increase in the near term and any increase in interest rates, if it does occur, is expected to be minor. We expect these factors combined will lead to lower financial results in 2016,” continued Mr. Brewer.

“It is important to keep in mind that our industry is and has always been cyclical. We have been in business for 35 years and have successfully managed through many cycles. We have the largest fleet, the least leverage and the lowest operating costs of any of our public competitors. Containers purchased at today’s prices are expected to generate attractive returns over their lives.”

“We are well positioned with the largest fleet and lowest operating costs in the industry. 85% of our fleet is subject to long-term or finance leases with an average remaining term of 40 months. As we have been a consistent buyer of containers over the years, only 8.3% of our total fleet on term leases will mature in 2016. We are well positioned to deliver above average returns both in today’s market and when conditions improve,” concluded Mr. Brewer.

Investors’ Webcast

Textainer will hold a conference call and a Webcast at 11:00 am EDT on Tuesday, November 3, 2015 to discuss Textainer’s third quarter 2015 results. An archive of the Webcast will be available one hour after the live call through November 2, 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 40957904. 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 2.1 million containers representing 3.2 million TEU in our owned and managed fleet. We lease containers to approximately 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 average 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 sold an average of more than 84,000 containers per year for the last five years to more than 1,400 customers making us one of the largest sellers of used containers. Textainer operates via a network of 14 offices and approximately 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 the default of one of its customers will not have a material impact on its financial results in future periods because its lessee default insurance will cover much of the loss after the deductible; (ii) Textainer’s belief that additional investment in new and used containers through year-end is likely to be limited; (iii) Textainer’s expectation that future resale prices will be lower than originally expected; (iv) Textainer’s belief that its reduced dividend establishes a level that is sustainable and appropriate for the longer term; (v) Textainer’s belief that purchasing its shares at their current level will be meaningfully accretive to earnings per share and will add to its return on equity while allowing it to remain the least leveraged publicly traded container lessor; (vi) Textainer’s belief that improved performance requires an increase in demand, container prices and/or interest rates; (vii) Textainer’s expectation that there will not be a significant increase in demand until at least Chinese New Year and possibly much later; (viii) Textainer’s belief that maturing leases that are extended will be replaced at lower rental rates; (ix) Textainer’s expectation that container prices will not increase in the near term and any increase in interest rates, if it does occur, will be minor; (x) Textainer’s belief that it will have lower financial results in 2016; (xi) Textainer’s expectation that containers purchased at today’s prices will generate attractive returns over their lives; and (xii) Textainer’s belief that it is well positioned to deliver above average returns both in today’s market and when conditions improve. 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 Nine Months Ended September 30, 2015 and 2014
(Unaudited)
(All currency expressed in United States dollars in thousands, except per share amounts)
 
      Three Months Ended September 30,   Nine Months Ended September 30,
   
2015 2014 2015 2014
 
Revenues:
Lease rental income $ 128,262 $ 130,491 $ 385,850 $ 374,780
Management fees 3,951 4,475 11,978 13,256
Trading container sales proceeds 2,280 6,088 11,332 20,641
Gains on sale of containers, net   1,092     3,471     3,741     10,808  
Total revenues   135,585     144,525     412,901     419,485  
Operating expenses:
Direct container expense 13,317 11,126 32,486 37,240
Cost of trading containers sold 2,599 5,911 11,207 20,465
Depreciation expense and container impairment 63,603 47,616 159,930 130,156
Amortization expense 1,168 985 3,502 2,843
General and administrative expense 7,134 6,037 21,629 19,269
Short-term incentive compensation expense 207 1,257 1,645 2,764
Long-term incentive compensation expense 1,360 1,669 4,841 4,879
Bad debt expense (recovery), net   2,619     (3,701 )   5,161     (1,569 )
Total operating expenses   92,007     70,900     240,401     216,047  
Income from operations   43,578     73,625     172,500     203,438  
Other (expense) income:
Interest expense (18,979 ) (18,484 ) (57,639 ) (67,358 )
Interest income 27 31 90 90
Realized losses on interest rate swaps, collars and caps, net (3,488 ) (2,854 ) (9,582 ) (7,421 )
Unrealized (losses) gains on interest rate swaps, collars and caps, net (9,378 ) 4,820 (12,053 ) 3,959
Other, net   12     7     25     (1 )
Net other expense   (31,806 )   (16,480 )   (79,159 )   (70,731 )
Income before income tax and noncontrolling interests 11,772 57,145 93,341 132,707
Income tax (expense) benefit   (1,625 )   (820 )   (4,260 )   18,695  
Net income 10,147 56,325 89,081 151,402
Less: Net income attributable to the noncontrolling interests   (256 )   (2,028 )   (3,624 )   (4,443 )

Net income attributable to Textainer Group Holdings Limited common shareholders

$ 9,891   $ 54,297   $ 85,457   $ 146,959  
 

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

Basic $ 0.17 $ 0.96 $ 1.50 $ 2.59
Diluted $ 0.17 $ 0.95 $ 1.50 $ 2.57
 
Weighted average shares outstanding (in thousands):
Basic 57,009 56,719 56,993 56,687
Diluted 57,083 57,120 57,127 57,085
 
Other comprehensive income:
Foreign currency translation adjustments   (86 )   (2 )   (205 )   46  
Comprehensive income 10,061 56,323 88,876 151,448
Comprehensive income attributable to the noncontrolling interests   (256 )   (2,028 )   (3,624 )   (4,443 )

Comprehensive income attributable to Textainer Group Holdings Limited common shareholders

$ 9,805   $ 54,295   $ 85,252   $ 147,005  
 
 
TEXTAINER GROUP HOLDINGS LIMITED AND SUBSIDIARIES
Condensed Consolidated Balance Sheets
September 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 $ 94,214 $ 107,067

Accounts receivable, net of allowance for doubtful accounts of $14,673 and $12,139 at 2015 and 2014, respectively

93,056 91,866
Net investment in direct financing and sales-type leases 88,123 89,003
Trading containers 5,834 6,673
Containers held for sale 41,185 25,213
Prepaid expenses and other current assets 14,113 17,593
Insurance receivable 9,068 -
Deferred taxes 2,087 2,100

Due from affiliates, net

  447       -  
Total current assets 348,127 339,515
Restricted cash 40,406 60,310

Containers, net of accumulated depreciation of $776,175 and $685,667 at 2015 and 2014, respectively

 

3,713,566 3,629,882
Net investment in direct financing and sales-type leases 263,367 280,002

Fixed assets, net of accumulated depreciation of $9,647 and $9,139 at 2015 and 2014, respectively

 

1,469 1,385

Intangible assets, net of accumulated amortization of $34,470 and $30,968 at 2015 and 2014, respectively

 

21,489 24,991
Interest rate swaps, collars and caps 12 1,568
Other assets   20,857     21,324  
Total assets $ 4,409,293   $ 4,358,977  

Liabilities and Equity

Current liabilities:
Accounts payable $ 7,893 $ 5,652
Accrued expenses 8,585 11,935
Container contracts payable 35,269 63,323
Other liabilities 298 317
Due to owners, net 11,939 11,003
Term loan 31,600 31,600
Bonds payable   59,982     59,959  
Total current liabilities 155,566 183,789
Revolving credit facilities 967,263 944,790
Secured debt facilities 1,121,100 1,017,100
Term loan 414,400 444,100
Bonds payable 453,438 498,428
Interest rate swaps, collars and caps 12,716 2,219
Income tax payable 8,483 7,696
Deferred taxes 8,263 5,675
Other liabilities   2,596     2,815  
Total liabilities   3,143,825     3,106,612  
Equity:
Textainer Group Holdings Limited shareholders' equity:

Common shares, $0.01 par value. Authorized 140,000,000 shares; issued and outstanding 57,015,980 and 56,863,094 at 2015 and 2014, respectively

 

565 565
Additional paid-in capital 384,047 378,316
Accumulated other comprehensive income (248 ) (43 )
Retained earnings   818,804     813,707  
Total Textainer Group Holdings Limited shareholders’ equity 1,203,168 1,192,545
Noncontrolling interest   62,300     59,820  
Total equity   1,265,468     1,252,365  
Total liabilities and equity $ 4,409,293   $ 4,358,977  
 
 
TEXTAINER GROUP HOLDINGS LIMITED AND SUBSIDIARIES
Condensed Consolidated Statements of Cash Flows
Nine Months Ended September 30, 2015 and 2014
(Unaudited)
(All currency expressed in United States dollars in thousands)
            2015   2014
 
Cash flows from operating activities:
Net income $ 89,081   $ 151,402  

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

 

Depreciation expense and container impairment 159,930 130,156
Bad debt expense (recovery), net 5,161 (1,569 )
Unrealized losses (gains) on interest rate swaps, collars and caps, net 12,053 (3,959 )
Amortization of debt issuance costs and accretion of bond discount 6,028 15,035
Amortization of intangible assets 3,502 2,843
Gains on sale of containers, net (3,741 ) (10,808 )
Share-based compensation expense 5,345 5,592
Changes in operating assets and liabilities   201     (30,149 )
Total adjustments   188,479     107,141  
Net cash provided by operating activities   277,560     258,543  
Cash flows from investing activities:
Purchase of containers and fixed assets (447,765 ) (492,162 )
Proceeds from sale of containers and fixed assets 94,486 105,516

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

 

  77,743     53,463  
Net cash used in investing activities   (275,536 )   (333,183 )
Cash flows from financing activities:
Proceeds from revolving credit facilities 345,177 211,295
Principal payments on revolving credit facilities (322,704 ) (175,323 )
Proceeds from secured debt facilities 160,000 341,500
Principal payments on secured debt facilities (56,000 ) (34,500 )
Proceeds from term loan - 500,000
Principal payments on term loan (29,700 ) (13,400 )
Principal payments on bonds payable (45,173 ) (728,859 )
Decrease in restricted cash 19,904 20,023
Debt issuance costs (5,058 ) (7,922 )
Issuance of common shares upon exercise of share options 292 2,405
Excess tax benefit from share-based compensation awards 94 1,375

Capital contributions from noncontrolling interest

1,850 4,623
Dividends paid to Textainer Group Holdings Limited shareholders (80,360 ) (79,924 )

Dividends paid to noncontrolling interest

  (2,994 )   -  
Net cash (used in) provided by financing activities   (14,672 )   41,293  
Effect of exchange rate changes   (205 )   46  
Net decrease in cash and cash equivalents (12,853 ) (33,301 )
Cash and cash equivalents, beginning of the year   107,067     120,223  
Cash and cash equivalents, end of period $ 94,214   $ 86,922  
 

TEXTAINER GROUP HOLDINGS LIMITED AND SUBSIDIARIES
Reconciliation of GAAP financial measures to non-GAAP financial measures
Three and nine months ended September 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 nine months ended September 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 Nine Months Ended
September 30, September 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 $ 9,891 $ 54,297 $ 85,457 $ 146,959
Adjustments:
Write-off of unamortized debt issuance costs - 390 458 6,814
Unrealized (gains) losses on interest rate swaps, collars and caps, net 9,378 (4,820 ) 12,053 (3,959 )
Impact of reconciling items on income tax expense (485 ) 74 (593 ) (75 )
Impact of reconciling item on net income attributable to the noncontrolling interests   (1,105 )   231     (1,423 )   (196 )
Adjusted net income $ 17,679   $ 50,172   $ 95,952   $ 149,543  
 
Reconciliation of adjusted net income per diluted common share:

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

$ 0.17 $ 0.95 $ 1.50 $ 2.57
Adjustments:
Write-off of unamortized debt issuance costs - 0.01 0.01 0.12
Unrealized (gains) losses on interest rate swaps, collars and caps, net 0.17 (0.08 ) 0.20 (0.07 )
Impact of reconciling items on income tax expense (0.01 ) - (0.01 ) -
Impact of reconciling item on net income attributable to the noncontrolling interests   (0.02 )   -     (0.02 )   -  
Adjusted net income per diluted common share $ 0.31   $ 0.88   $ 1.68   $ 2.62  
 
       
 
Three Months Ended Nine Months Ended
September 30, September 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 $ 9,891 $ 54,297 $ 85,457 $ 146,959
Adjustments:
Interest income (27 ) (31 ) (90 ) (90 )
Interest expense 18,979 18,484 57,639 67,358
Realized losses on interest rate swaps, collars and caps, net 3,488 2,854 9,582 7,421
Unrealized (gains) losses on interest rate swaps, collars and caps, net 9,378 (4,820 ) 12,053 (3,959 )
Income tax expense (benefit) 1,625 820 4,260 (18,695 )
Net income attributable to the noncontrolling interests 256 2,028 3,624 4,443
Depreciation expense and container impairment 63,603 47,616 159,930 130,156
Amortization expense 1,168 985 3,502 2,843
Impact of reconciling items on net income attributable to the noncontrolling interests   (4,240 )   (2,281 )   (9,990 )   (7,354 )
Adjusted EBITDA $ 104,121   $ 119,952   $ 325,967   $ 329,082  
 
Net cash provided by operating activities $ 277,560 $ 258,543
Adjustments:
Bad debt expense, net (5,161 ) 1,569
Amortization of debt issuance costs and accretion of bond discount (6,028 ) (15,035 )
Gains on sale of containers, net 3,741 10,808
Share-based compensation expense (5,345 ) (5,592 )
Interest income (90 ) (90 )
Interest expense 57,639 67,358
Realized losses on interest rate swaps, collars and caps, net 9,582 7,421
Income tax expense (benefit) 4,260 (18,695 )
Changes in operating assets and liabilities (201 ) 30,149
Impact of reconciling items on net income attributable to the noncontrolling interests   (9,990 )   (7,354 )
Adjusted EBITDA $ 325,967   $ 329,082  
 

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