Textainer Group Holdings Limited Reports Fourth Quarter and Full Year 2010 Results and Declares Quarterly Dividend

News

  View printer-friendly version

<<  Back
Textainer Group Holdings Limited Reports Fourth Quarter and Full Year 2010 Results and Declares Quarterly Dividend

Generates Record Revenue and Net Income;
Raises Dividend by 7.4% to $0.29 per Common Share, Representing Fourth Consecutive Increase to Quarterly Payout

Fourth Quarter and Year 2010 Highlights

  • Paid a $0.27 per common share dividend on November 24, 2010 to all shareholders of record as of November 15, 2010;
  • Declared a dividend increase of 7.4% to $0.29 per common share, payable on March 1, 2011 to all shareholders of record as of February 22, 2011, increasing total dividends declared since the October 2007 IPO to $3.29 per common share;
  • Recorded net income attributable to Textainer Group Holdings Limited common shareholders of $40.0 million, or $0.81 per diluted common share, for the fourth quarter, and $120.0 million, or $2.43 per diluted common share, for the full year ended December 31, 2010;
  • Recorded net income attributable to Textainer Group Holdings Limited common shareholders excluding unrealized (gains) losses on interest rate swaps, net(1) of $35.7 million, or $0.72 per diluted common share, for the fourth quarter, and $123.5 million, or $2.50 per diluted common share, for the full year ended December 31, 2010, the highest in our company's history;
  • Increased average fleet utilization to 98.0% for the fourth quarter from 86.4% for the fourth quarter of 2009;
  • Extended the term and increased the size of the securitization facility of our principal asset-owning subsidiary, Textainer Marine Containers Limited, to a total revolving commitment of $750.0 million from $475.0 million for a two-year revolving period;
  • Utilized balance sheet strength to purchase a total of 214,000 Twenty-Foot Equivalent Units ("TEU") of new containers delivered in 2010, representing a total of $503.7 million in capital expenditures, the highest in our company's history;
  • Purchased 40,000 TEU of used containers that we previously managed, resulting in a transaction that was immediately accretive to earnings; and
  • Increased our owned portion of the total fleet to 51% as of December 31, 2010 from 45% as of December 31, 2009.

HAMILTON, Bermuda--(BUSINESS WIRE)-- Textainer Group Holdings Limited (NYSE:TGH) ("Textainer", the "Company", "we" and "our"), the world's largest lessor of intermodal containers based on fleet size, today reported results for the fourth quarter and full year ended December 31, 2010.

Total revenue for the fourth quarter 2010 was $84.0 million, which was an increase of $16.7 million, or 25%, compared to $67.3 million for the prior year quarter. For the year ended December 31, 2010, total revenue was $303.9 million, which was an increase of $64.9 million, or 27%, compared to $239.0 million for the prior year. EBITDA(1—see GAAP to non-GAAP reconciliations) for the fourth quarter 2010 was $65.3 million, which was an increase of $23.6 million, or 57%, compared to $41.7 million for the prior year quarter. The increase in EBITDA(1) for the fourth quarter 2010 compared to the prior year quarter was primarily due to an 11.6 percentage point improvement in utilization and a 13.4% increase in the Company's owned fleet size. EBITDA(1) for the year ended December 31, 2010 was $219.0 million, which was an increase of $50.3 million, or 30%, compared to $168.7 million for the prior year. The increase in EBITDA(1) for the year ended December 31, 2010 compared to the prior year was primarily due to a 16.6% increase in the Company's owned fleet size, an 8.2 percentage point improvement in utilization and a $15.3 million increase in gains on sales of containers, net, partially offset by a gain of $19.4 million in the prior year due to the early extinguishment of debt in 2009.

Net income attributable to Textainer Group Holdings Limited common shareholders excluding unrealized (gains) losses on interest rate swaps, net(1) for the fourth quarter 2010 was $35.7 million, which was an increase of $13.6 million, or 61%, compared to $22.1 million for the prior year quarter. Net income attributable to Textainer Group Holdings Limited common shareholders excluding unrealized (gains) losses on interest rate swaps, net(1) for the fourth quarter 2010 was positively affected by the improvement in utilization and the increase in the Company's owned fleet size. Net income attributable to Textainer Group Holdings Limited common shareholders per diluted common share excluding unrealized (gains) losses on interest rate swaps, net(1) for the fourth quarter 2010 was $0.72 per share, which was an increase of $0.26 per share, or 57%, compared to $0.46 per share for the prior year quarter.

Net income attributable to Textainer Group Holdings Limited common shareholders excluding unrealized (gains) losses on interest rate swaps, net(1) for the year ended December 31, 2010 was $123.5 million, which was an increase of $41.9 million, or 51%, compared to $81.6 million for the prior year. The increase in net income attributable to Textainer Group Holdings Limited common shareholders excluding unrealized (gains) losses on interest rate swaps, net(1) was primarily due to the increase in the Company's owned fleet size, the improvement in utilization and the increase in gains on sales of containers, net, partially offset by the gain due to the early extinguishment of debt in 2009. Net income attributable to Textainer Group Holdings Limited common shareholders per diluted common share excluding unrealized (gains) losses on interest rate swaps, net(1) for the year ended December 31, 2010 was $2.50 per share, which was an increase of $0.81 per share, or 48%, compared to $1.69 per share for the prior year.

Net income attributable to Textainer Group Holdings Limited common shareholders for the fourth quarter 2010 was $40.0 million, which was an increase of $14.7 million, or 58%, compared to $25.3 million for the prior year quarter. The increase in net income attributable to Textainer Group Holdings Limited common shareholders was primarily due to the improvement in utilization and the increase in the Company's owned fleet size. Net income attributable to Textainer Group Holdings Limited common shareholders for the year ended December 31, 2010 was $120.0 million, which was an increase of $29.3 million, or 32%, compared to $90.8 million for the prior year. The increase in net income attributable to Textainer Group Holdings Limited common shareholders was primarily due to the increase in the Company's owned fleet size, the improvement in utilization and the increase in gains on sales of containers, net, partially offset by the gain due to the early extinguishment of debt in 2009 and $4.0 million of unrealized losses on interest rate swaps, net in the year ended December 31, 2010 compared to $11.1 million of unrealized gains on interest rate swaps, net in the prior year.

Net income attributable to Textainer Group Holdings Limited common shareholders per diluted common share for the fourth quarter 2010 was $0.81, which was an increase of $0.29 per share, or 56%, from the $0.52 per share for the prior year quarter. Net income attributable to Textainer Group Holdings Limited common shareholders per diluted common share for the year ended December 31, 2010 was $2.43, which was an increase of $0.55 per share, or 29%, from the $1.88 per share for the prior year.

John A. Maccarone, President and Chief Executive Officer of Textainer, commented, "Our record financial results for 2010 demonstrate management's continued successful execution of its growth strategy and further strengthens the Company's industry leading position. During 2010, we significantly expanded our fleet with the acquisition of 214,000 TEU of new containers, which contributed to a 27.2% increase in total revenue and a 32.2% increase in net income attributable to Textainer Group Holdings Limited common shareholders compared to the prior year. Our results also benefited from a worldwide shortage of containers, which resulted in historically high utilization rates throughout the year. With 1,683,779 TEU, or 72.8%, of our fleet supported by long-term leases, we expect to be able to provide our shareholders with a sizeable contracted revenue stream. We also intend to utilize our considerable financial flexibility, including nearly $1 billion in total credit facilities with current liquidity of over $292 million, to capitalize on future growth opportunities that further expand our earnings power."

Mr. Maccarone concluded, "As a result of our record results, balance sheet strength and the favorable market trends in the container leasing industry, Textainer's Board declared a dividend increase for the fourth consecutive quarter. The $0.29 per share dividend for the three months ended December 31, 2010 represents a 7.4% increase from our previous quarterly payout and a 26.1% increase from the fourth quarter of 2009. In continuing our record of providing shareholders with sizeable and increasing cash distributions, we have now raised our quarterly payout a total of seven times since going public in October 2007 for a cumulative dividend of $3.29 per common share."

Outlook

Industry

We expect new container production to be approximately 3.5 million TEU in 2011, compared to approximately 2.4 million TEU in 2010, due to stronger replacement demand, vessel capacity growth of approximately 6.8% and cargo volume growth of approximately 9.7%. In 2010, the container leasing industry purchased about two-thirds of all new container production as shipping lines were capital constrained. We expect the leasing sector to be major purchasers and suppliers of new containers again in 2011 as shipping lines continue to rely on leasing companies, such as Textainer, to meet their requirements for new containers. As a result of these positive trends, we expect utilization to remain in the high 90% range and the resale market for used containers to remain strong during 2011.

Strategic Focus

Our record year of new container purchases in 2010 consisted of 214,000 TEU at a cost of $503.7 million. Consistent with our strategy to increase the percentage of our owned fleet, approximately 90% of the new containers delivered in 2010 are owned by Textainer. Additionally, we purchased containers totaling 40,000 TEU that we had previously managed. Currently, our owned containers comprise 50.9% of Textainer's total fleet as compared to 45.4% as of December 31, 2009. We generally earn significantly more income per TEU from containers that we own than from containers that we manage.

With the extension of the term of the securitization facility of Textainer Marine Containers Limited by two years and the increase in its size to a total revolving commitment of $750.0 million from $475.0 million in the second quarter of 2010, combined with a low debt-to-equity ratio of 1.3:1, we are in a strong position to continue to execute our growth strategy. We expect our capital expenditures for new container purchases in 2011 to be considerably higher than in 2010 as we seek to take full advantage of attractive market opportunities. We will also continue to pursue accretive acquisitions.

Dividend

On February 8, 2011, Textainer's board of directors approved and declared a quarterly cash dividend of $0.29 per share on Textainer's issued and outstanding common shares, payable on March 1, 2011 to shareholders of record as of February 22, 2011. This dividend is an increase of $0.02 per share from the prior quarter and will be the fourteenth consecutive quarterly dividend since Textainer's October 2007 initial public offering. Combined, these dividends have averaged 46% of net income attributable to Textainer Group Holdings Limited common shareholders excluding unrealized (gains) losses on interest rate swaps, net(1) during this period. The current dividend represents 40% of net income attributable to Textainer Group Holdings Limited common shareholders excluding unrealized (gains) losses on interest rate swaps, net(1) for the fourth quarter and the last four quarterly dividends declared represent 41% of net income attributable to Textainer Group Holdings Limited common shareholders excluding unrealized (gains) losses on interest rate swaps, net(1) for the year ended December 31, 2010.

Investors' Webcast

Textainer will hold a conference call and a Webcast with an accompanying slide presentation at 11:00 am EST on Thursday, February 10, 2011 to discuss Textainer's 2010 fourth quarter and full year results. An archive of the Webcast will be available one hour after the live call through February 10, 2012. For callers in the U.S. the dial-in number for the conference call is 877-303-9078; for callers outside the U.S. the dial-in number for the conference call is 970-315-0455. To access the live Webcast or archive, please visit Textainer's website at http://www.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. We have a total of 1.5 million containers, representing about 2.3 million TEU, in our owned and managed fleet. We lease containers to more than 400 shipping lines and other lessees. We lease dry freight containers, which are by far the most common of the three principal types of intermodal containers, as well as specialized and refrigerated containers. We have also been one of the largest purchasers of new containers among container lessors over the last 10 years. We are one of the largest sellers of used containers, having sold more than 77,000 containers last year to more than 1,100 customers. We provide our services worldwide via a network of regional and area offices and independent depots.

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 to be able to provide its shareholders with a sizeable contracted revenue stream; (ii) Textainer's intention to utilize its considerable financial flexibility, including nearly $1 billion in total credit facilities with current liquidity of over $292 million, to capitalize on future growth opportunities that further expand its earnings power; (iii) Textainer's expectation that new container production will be approximately 3.5 million TEU in 2011, compared to approximately 2.4 million TEU in 2010, due to stronger replacement demand, vessel capacity growth of approximately 6.8% and cargo volume growth of approximately 9.7%; (iv) Textainer's expectation that the leasing sector will be major purchasers and suppliers of new containers again in 2011 as shipping lines continue to rely on leasing companies, such as Textainer, to meet their requirements for new containers; (v) Textainer's expectation that utilization will remain in the 90% range and the resale market for used containers will remain strong during 2011; (vi) Textainer's belief that, with the extension of the securitization facility of Textainer Marine Containers Limited by two years and the increase in its size to a total revolving commitment of $750.0 million from $475.0 million in the second quarter of 2010, combined with a low debt-to-equity ratio of 1.3:1, it is still in a strong position to continue to execute its growth strategy; (vii) Textainer's expectation that its capital expenditures for new container purchases in 2011 will be considerably higher than in 2010; and (viii) Textainer's belief that it will seek to take full advantage of attractive market opportunities and continue to pursue accretive acquisitions in 2011. 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 risk that there could be a double-dip global recession that may adversely affect our business, financial condition and results of operations, including the risk that a double-dip global recession may delay or prevent Textainer's customers from making payments; the risk that gains and losses associated with the disposition of equipment may fluctuate; Textainer's ability to finance the continued purchase of containers; the demand for leased containers depends on many political and economic factors beyond Textainer's control; lease and freight rates may decline; the demand for leased containers is partially tied to international trade; Textainer faces extensive competition in the container leasing industry; the international nature of the container shipping industry exposes Textainer to numerous risks; acquisitions involve a number of risks and present financial, managerial and operational challenges; 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 17, 2010.

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 Balance Sheets

December 31, 2010 and 2009

(Unaudited)
(All currency expressed in United States dollars in thousands)
              2010         2009  

 

 

Assets
Current assets:
Cash and cash equivalents $ 57,081 $ 56,819
Accounts receivable, net of allowance for doubtful accounts of
$8,653 and $8,347 in 2010 and 2009, respectively 63,511 68,896
Net investment in direct financing and sales-type leases 19,117 17,225
Trading containers 404 1,271
Containers held for sale 2,883 9,756
Prepaid expenses 8,603 1,785
Deferred taxes 1,895 1,463
Due from affiliates, net   -     126  

Total current assets

 

153,494 157,341
Restricted cash 15,034 6,586
Containers, net of accumulated depreciation of $361,791 and $343,513
at 2010 and 2009, respectively 1,437,259 1,061,866

 

Net investment in direct financing and sales-type leases 72,224 63,326
Fixed assets, net of accumulated depreciation of $8,820 and $8,512
at 2010 and 2009, respectively 1,804 1,986
Intangible assets, net of accumulated amortization of $27,441 and $20,897
at 2010 and 2009, respectively 60,122 66,692
Interest rate swaps 1,320 731
Other assets   5,950     1,495  

Total assets

 

$ 1,747,207   $ 1,360,023  

 

 
Liabilities and Equity
Current liabilities:
Accounts payable $ 6,296 $ 9,078
Accrued expenses 11,988 9,740
Container contracts payable 98,731 13,140
Deferred revenue 6,855 7,948
Due to owners, net 17,545 14,141
Secured debt facility - 16,500
Bonds payable   51,500     51,500  

Total current liabilities

 

192,915 122,047
Revolving credit facility 104,000 79,000
Secured debt facility 558,127 313,021
Bonds payable 175,570 226,875
Deferred revenue 2,994 11,294
Interest rate swaps 13,581 8,971
Income tax payable 20,821 18,656
Deferred taxes   8,632     6,894  

Total liabilities

 

  1,076,640     786,758  
Equity:
Textainer Group Holdings Limited shareholders' equity:
Common shares, $0.01 par value. Authorized 140,000,000 shares; issued and
outstanding 48,318,058 and 47,760,771 at 2010 and 2009, respectively 483 478
Additional paid-in capital 181,602 170,497
Accumulated other comprehensive loss (52 ) (111 )
Retained earnings   401,849     329,449  

Total Textainer Group Holdings Limited shareholders' equity

 

583,882 500,313
Noncontrolling interest   86,685     72,952  

Total equity

 

  670,567     573,265  

Total liabilities and equity

 

$ 1,747,207   $ 1,360,023  

 

 

 
TEXTAINER GROUP HOLDINGS LIMITED AND SUBSIDIARIES
Condensed Consolidated Statements of Income
Three Months and Years Ended December 31, 2010 and 2009
(Unaudited)
(All currency expressed in United States dollars in thousands, except per share amounts)
                                   
Three Months Ended

Years Ended

December 31, December 31,
  2010     2009     2010     2009  
 
Revenues:
Lease rental income $ 68,237 $ 51,060 $ 235,827 $ 189,779
Management fees 8,072 6,581 29,137 25,228
Trading container sales proceeds 1,445 5,729 11,291 11,843
Gains on sale of containers, net   6,245     3,953     27,624     12,111  
Total revenues   83,999     67,323     303,879     238,961  
Operating expenses:
Direct container expense 4,094 11,476 25,542 39,062
Cost of trading containers sold 1,146 4,417 9,046 9,721
Depreciation expense 18,050 13,507 58,972 48,473
Amortization expense 1,756 1,601 6,544 7,080
General and administrative expense 5,575 5,056 21,670 20,304
Short-term incentive compensation expense 1,342 1,094 4,805 2,924
Long-term incentive compensation expense 1,118 959 5,318 3,575
Bad debt expense, net   399     99     145     3,304  
Total operating expenses   33,480     38,209     132,042     134,443  
Income from operations   50,519     29,114     171,837     104,518  
Other income (expense):
Interest expense (6,658 ) (2,851 ) (18,151 ) (11,750 )
Gain on early extinguishment of debt - - - 19,398
Interest income 13 2 27 61
Realized losses on interest rate swaps and caps, net (2,445 ) (3,368 ) (9,844 ) (14,608 )
Unrealized gains (losses) on interest rate swaps, net 5,495 3,894 (4,021 ) 11,147
Other, net   (762 )   (90 )   (1,591 )   35  
Net other (expense) income   (4,357 )   (2,413 )   (33,580 )   4,283  
Income before income tax and noncontrolling interest 46,162 26,701 138,257 108,801
Income tax (expense) benefit   (1,274 )   1,382     (4,493 )   (3,471 )
Net income 44,888 28,083 133,764 105,330
Less: Net income attributable to the noncontrolling interest   (4,841 )   (2,739 )   (13,733 )   (14,554 )
Net income attributable to Textainer Group Holdings
Limited common shareholders $ 40,047   $ 25,344   $ 120,031   $ 90,776  
 
Net income attributable to Textainer Group Holdings Limited

common shareholders per share:

Basic $ 0.83 $ 0.53 $ 2.50 $ 1.90
Diluted $ 0.81 $ 0.52 $ 2.43 $ 1.88
 
Weighted average shares outstanding (in thousands):
Basic 48,255 47,761 48,108 47,761
Diluted 49,532 48,431 49,307 48,185
 
       
TEXTAINER GROUP HOLDINGS LIMITED AND SUBSIDIARIES
Condensed Consolidated Statements of Cash Flows
Years Ended December 31, 2010 and 2009
(Unaudited)
(All currency expressed in United States dollars in thousands)
 
           

Years Ended December 31,

  2010           2009  
 
Cash flows from operating activities:
Net income $ 133,764   $ 105,330  
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation expense 58,972 48,473
Bad debt expense, net 145 3,304
Unrealized losses (gains) on interest rate swaps, net 4,021 (11,147 )
Amortization of debt issuance costs 4,399 2,176
Amortization of intangible assets 6,544 7,080
Amortization of acquired above-market leases 26 1,456
Amortization of deferred revenue (7,082 ) (4,462 )
Amortization of unearned income on direct financing and sales-type leases (7,853 ) (8,625 )
Gains on sale of containers, net (27,624 ) (12,111 )
Gain on early extinguishment of debt - (19,398 )
Share-based compensation expense 5,457 3,493
Changes in operating assets and liabilities   (6,886 )   (1,807 )
Total adjustments   30,119     8,432  
Net cash provided by operating activities   163,883     113,762  
Cash flows from investing activities:
Purchase of containers and fixed assets (419,650 ) (144,274 )
Purchase of intangible assets - (13,795 )
Proceeds from sale of containers and fixed assets 75,530 58,833
Receipt of principal payments on direct financing and sales-type leases   41,156     23,748  
Net cash used in investing activities   (302,964 )   (75,488 )
Cash flows from financing activities:
Proceeds from revolving credit facility 152,000 186,000
Principal payments on revolving credit facility (127,000 ) (160,000 )
Proceeds from secured debt facility 327,000 196,500
Principal payments on secured debt facility (98,500 ) (167,500 )
Principal payments on bonds payable (51,500 ) (53,293 )
Extinguishment of bonds payable - (20,234 )
(Increase) decrease in restricted cash (8,448 ) 9,521
Debt issuance costs (11,670 ) (112 )
Issuance of common shares upon exercise of share options 5,033 -
Dividends paid   (47,631 )   (43,940 )
Net cash provided by (used in) financing activities   139,284     (53,058 )
Effect of exchange rate changes   59     113  
Net increase (decrease) in cash and cash equivalents 262 (14,671 )
Cash and cash equivalents, beginning of the year   56,819     71,490  
Cash and cash equivalents, end of year $ 57,081   $ 56,819  

 

 

TEXTAINER GROUP HOLDINGS LIMITED AND SUBSIDIARIES
Reconciliation of GAAP financial measures to non-GAAP financial measures
Three Months and Years Ended December 31, 2010 and 2009
(Unaudited)
(All currency expressed in United States dollars in thousands, except per share amounts)

(1) The following is a reconciliation of net income attributable to Textainer Group Holdings Limited common shareholders to EBITDA and net income attributable to Textainer Group Holdings Limited common shareholders excluding unrealized (gains) losses on interest rate swaps and a reconciliation of net income attributable to Textainer Group Holdings Limited common shareholders per diluted common share to net income attributable to Textainer Group Holdings Limited common shareholders per diluted common share excluding unrealized (gains) losses on interest rate swaps, net for the three months and years ended December 31, 2010 and 2009 and a reconciliation of cash flows provided by operating activities to EBITDA for the years ended December 31, 2010 and 2009. EBITDA (defined as net income attributable to Textainer Group Holdings Limited common shareholders before interest income and interest expense, realized and unrealized (gains) losses on interest rate swaps and caps, net, income tax expense, net income attributable to the noncontrolling interest, depreciation and amortization expense and the related impact on net income attributable to the noncontrolling interest), net income attributable to Textainer Group Holdings Limited common shareholders excluding unrealized (gains) losses on interest rate swaps, net (defined as net income attributable to Textainer Group Holdings Limited common shareholders before unrealized (gains) losses on interest rate swaps, net and the related impact on net income attributable to the noncontrolling interest) and net income attributable to Textainer Group Holdings Limited common shareholders per diluted common share excluding unrealized (gains) losses on interest rate swaps, net (defined as net income attributable to Textainer Group Holdings Limited common shareholders per diluted common share before unrealized (gains) losses on interest rate swaps, net and the related impact on income tax expense and net income attributable to the noncontrolling interest) 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. EBITDA, net income attributable to Textainer Group Holdings Limited common shareholders excluding unrealized (gains) losses on interest rate swaps, net and net income attributable to Textainer Group Holdings Limited common shareholders per diluted common share excluding unrealized (gains) losses on interest rate swaps, net are presented solely as supplemental disclosures. Management believes that EBITDA may be a useful performance measure that is widely used within our industry and net income attributable to Textainer Group Holdings Limited common shareholders excluding unrealized (gains) losses on interest rate swaps, net may be a useful performance measure because Textainer intends to hold its interest rate swaps until maturity and over the life of an interest rate swap held to maturity the unrealized (gains) losses will net to zero. 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 net income attributable to Textainer Group Holdings Limited common shareholders excluding unrealized (gains) losses on interest rate swaps, net and net income attributable to Textainer Group Holdings Limited common shareholders per diluted common share excluding unrealized (gains) losses on interest rate swaps, net are useful in evaluating our operating performance because unrealized (gains) losses on interest rate swaps, net is a noncash, non-operating item. We believe EBITDA, net income attributable to Textainer Group Holdings Limited common shareholders excluding unrealized (gains) losses on interest rate swaps, net and net income attributable to Textainer Group Holdings Limited common shareholders per diluted common share excluding unrealized (gains) losses on interest rate swaps, net provides useful information on our earnings from ongoing operations. We believe that 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. EBITDA, net income attributable to Textainer Group Holdings Limited common shareholders excluding unrealized (gains) losses on interest rate swaps, net and net income attributable to Textainer Group Holdings Limited common shareholders per diluted common share excluding unrealized (gains) losses on interest rate swaps, net 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;
  • EBITDA does not reflect interest expense or cash requirements necessary to service interest or principal payments on our debt;
  • Although depreciation is a noncash charge, the assets being depreciated may be replaced in the future, and neither EBITDA, net income attributable to Textainer Group Holdings Limited common shareholders excluding unrealized (gains) losses on interest rate swaps, net or net income attributable to Textainer Group Holdings Limited common shareholders per diluted common share excluding unrealized (gains) losses on interest rate swaps, net 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

Years Ended

December 31, December 31,
  2010     2009     2010     2009  
(Dollars in thousands) (Dollars in thousands)
(Unaudited) (Unaudited)
Reconciliation of EBITDA:

Net income attributable to Textainer Group Holdings Limited common shareholders

 

$ 40,047 $ 25,344 $ 120,031 $ 90,776
Adjustments:
Interest income (13 ) (2 ) (27 ) (61 )
Interest expense 6,658 2,851 18,151 11,750
Realized losses on interest rate swaps and caps, net 2,445 3,368 9,844 14,608
Unrealized (gains) losses on interest rate swaps, net (5,495 ) (3,894 ) 4,021 (11,147 )
Income tax expense (benefit) 1,274 (1,382 ) 4,493 3,471
Net income attributable to the noncontrolling interest 4,841 2,739 13,733 14,554
Depreciation expense 18,050 13,507 58,972 48,473
Amortization expense 1,756 1,601 6,544 7,080

Impact of reconciling items on net income attributable to the noncontrolling interest

  (4,263 )   (2,462 )   (16,767 )   (10,823 )
EBITDA $ 65,300   $ 41,670   $ 218,995   $ 168,681  
 
 
Net cash provided by operating activities $ 163,883 $ 113,762
Adjustments:
Bad debt expense, net (145 ) (3,304 )
Amortization of debt issuance costs (4,399 ) (2,176 )
Amortization of acquired above-market leases (26 ) (1,456 )
Amortization of deferred revenue 7,082 4,462
Amortization of unearned income on direct financing and sales-type leases 7,853 8,625
Gains on sale of containers, net 27,624 12,111
Gain on early extinguishment of debt - 19,398
Share-based compensation expense (5,457 ) (3,493 )
Interest expense 18,151 11,750
Interest income (27 ) (61 )
Realized losses on interest rate swaps and caps, net 9,844 14,608
Income tax expense 4,493 3,471
Changes in operating assets and liabilities 6,886 1,807

Impact of reconciling items on net income attributable to the noncontrolling interest

  (16,767 )   (10,823 )
EBITDA $ 218,995   $ 168,681  
 
                   
Three Months Ended

Years Ended

December 31, December 31,
  2010     2009     2010     2009  
(Dollars in thousands) (Dollars in thousands)
(Unaudited) (Unaudited)

Reconciliation of net income attributable to Textainer Group Holdings Limited common shareholders excluding unrealized (gains) losses on

interest rate swaps, net:

Net income attributable to Textainer Group Holdings Limited common

shareholders

$ 40,047 $ 25,344 $ 120,031 $ 90,776
Adjustments:
Unrealized (gains) losses on interest rate swaps, net (5,495 ) (3,894 ) 4,021 (11,147 )

Impact of reconciling item on net income attributable to noncontrolling

interest

  1,149     685     (601 )   1,952  
Net income attributable to Textainer Group Holdings Limited common

shareholders excluding unrealized (gains) losses on interest rate

swaps, net

$ 35,701   $ 22,135   $ 123,451   $ 81,581  
 
Reconciliation of net income attributable to Textainer Group Holdings

Limited common shareholders per diluted common share excluding

unrealized (gains) losses on interest rate swaps, net:

Net income attributable to Textainer Group Holdings

Limited common shareholders per diluted common share

$ 0.81 $ 0.52 2.43 $ 1.88
Adjustments:
Unrealized (gains) losses on interest rate swaps, net (0.11 ) (0.08 ) 0.08 (0.23 )
Impact of reconciling item on net income attributable to noncontrolling

interest

  0.02     0.02     (0.01 )   0.04  
Net income attributable to Textainer Group Holdings Limited common

shareholders per diluted common share excluding unrealized (gains)

losses on interest rate swaps, net

$ 0.72   $ 0.46   $ 2.50   $ 1.69  
 

Textainer Group Holdings Limited
Mr. Tom Gallo, 415-658-8227
Investor Relations Director
ir@textainer.com

Source: Textainer Group Holdings Limited

News Provided by Acquire Media