UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 6-K

REPORT OF FOREIGN PRIVATE ISSUER
PURSUANT TO RULE 13a-16 OR 15d-16
UNDER THE SECURITIES EXCHANGE ACT OF 1934
February 12, 2013
Commission File Number 001-33725

Textainer Group Holdings Limited
(Translation of registrant’s name into English)

Century House
16 Par-La-Ville Road
Hamilton HM 08
Bermuda
(441) 296-2500
(Address of principal executive office)

Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.
Form 20-F    x            Form 40-F  ¨
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1):  ¨
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7):  ¨

 

This report contains a copy of the press release entitled “Textainer Group Holdings Limited Reports Fourth-Quarter and Full-Year 2012 Results and Increases Quarterly Dividend,” dated February 12, 2013.
Exhibit

1.	  	Press Release dated February 12, 2013	

Exhibit 1
Textainer Group Holdings Limited Reports Fourth-Quarter and Full-Year 2012 Results and Increases Quarterly Dividend
$1.2 Billion of Total Fleet Capex in 2012 Sets New Record
HAMILTON, Bermuda, February 12, 2013 (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, 2012.
Highlights:
 
 	•	 	We achieved record capex, revenue, net income attributable to Textainer common shareholders, adjusted net income(1) and adjusted EBITDA (1)  for the quarter and full year;	
 
 	•	 	Continued strong pace of expansion, invested a record of $1.2 billion of total fleet capex in new and used containers for the year, including $192 million of purchases from our managed fleet;	
 
 	•	 	Revenues of $127.3 million for the quarter, an increase of 9.4% from the prior year quarter, and $487.1 million for the full year, an increase of 15.2% from the prior year;	
 
 	•	 	Net income attributable to Textainer common shareholders of $60.6 million, or $1.07 per diluted common share, for the quarter, an increase of 10.3%, from the prior year quarter, and $207.0 million, or $3.96 per diluted common share, for the full year, an increase of 9.1% from the prior year;	
 
 	•	 	Adjusted net income(1) of $58.2 million, or $1.03 per diluted common share, for the quarter, an increase of 9.8% from the prior year quarter, and $201.2 million, or $3.85 per diluted common share, for the full year, an increase of 12.9% from the prior year;	
 
 	•	 	Adjusted EBITDA(1) of $114.9 million for the quarter, an increase of 28.8% from the prior year quarter, and $395.3 million for the full year, an increase of 19.0% from the prior year;	
 
 	•	 	Utilization continued at very high levels, averaging 96.7% during the fourth quarter and 97.2% for 2012;	
 
 	•	 	Acquired a majority interest in TAP Funding Ltd., a company that owns 99,000 TEU of containers managed by Textainer and recorded a bargain purchase gain of $9.4 million;	
 
 	•	 	Textainer now owns 73% of its total fleet, the highest percentage in Company history;	
 
 	•	 	Annual 2012 return on equity of 26%, exceeding Textainer’s average annual return on equity of 23% since the Company’s October 2007 initial public offering; and	
 
 	•	 	Textainer paid a $0.44 per share dividend in the fourth quarter and declared a $0.45 per share dividend in the first quarter of 2013, the Company’s twelfth consecutive quarterly increase.	
“The fourth quarter marked the close of a phenomenal year for Textainer. We reported record quarterly revenue of $127 million, record adjusted net income (1)  of $58 million and record adjusted EBITDA (1)  of $115 million,” commented Philip K. Brewer, President and Chief Executive Officer

of Textainer. “Not only did we achieve record performance for the quarter, but for the year as well with record revenues, income, and adjusted net income. We also set a new Textainer benchmark with $1.2 billion of annual capex in new and used containers. We also increased our dividend for the twelfth consecutive quarter. We are extremely pleased with Textainer’s performance.”
“We now own 73% of our total fleet reflecting our success in rapidly deploying capital raised during our September equity offering on revenue generating assets,” continued Mr. Brewer. “Owning containers increases the value we deliver to our shareholders as we earn significantly more on owned containers than managed containers. Our 26% return on equity, which is impressive given that we are the least leveraged of all public container leasing companies, is a result of our focus on investing in immediately accretive assets that provide strong returns.”
Key Financial Information (in thousands except for per share and TEU amounts):

 	  	Q4 QTD	 	 	Full-year	 	
 	  	2012	 	 	2011	 	 	% Change	 	 	2012	 	 	2011	 	 	% Change	 	
Total revenues	  	$	127,284	  	 	$	116,377	  	 	 	9.4	% 	 	$	487,094	  	 	$	422,796	  	 	 	15.2	% 	
Net income attributable to Textainer Group Holdings Limited common shareholders	  	$	60,573	  	 	$	54,919	  	 	 	10.3	% 	 	$	206,950	  	 	$	189,606	  	 	 	9.1	% 	
Net income attributable to Textainer Group Holdings Limited common shareholders per diluted common share	  	$	1.07	  	 	$	1.10	  	 	 	(2.7	%) 	 	$	3.96	  	 	$	3.80	  	 	 	4.2	% 	
Adjusted net income(1)	  	$	58,219	  	 	$	53,008	  	 	 	9.8	% 	 	$	201,199	  	 	$	178,199	  	 	 	12.9	% 	
Adjusted net income per diluted common share(1)	  	$	1.03	  	 	$	1.06	  	 	 	(2.8	%) 	 	$	3.85	  	 	$	3.58	  	 	 	7.5	% 	
Weighted average diluted shares outstanding	  	 	56,585	  	 	 	49,910	  	 	 	13.4	% 	 	 	52,231	  	 	 	49,839	  	 	 	4.8	% 	
Adjusted EBITDA(1)	  	$	114,908	  	 	$	89,213	  	 	 	28.8	% 	 	$	395,330	  	 	$	332,212	  	 	 	19.0	% 	
Average fleet utilization	  	 	96.7	% 	 	 	97.7	% 	 	 	(1.0	%) 	 	 	97.2	% 	 	 	98.3	% 	 	 	(1.1	%) 	
Total fleet size at end of period (TEU)	  	 	2,775,034	  	 	 	2,469,039	  	 	 	12.4	% 	 	 	 	 	 	 	 	 	 	 	 	 	
Owned percentage of total fleet at end of period	  	 	72.7	% 	 	 	58.6	% 	 	 	24.1	% 	 	 	 	 	 	 	 	 	 	 	 	 	
“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 unrealized (gains) losses on interest rate swaps and caps, net, gain on sale of containers to NCI and related impact of reconciling items on net (loss) income attributable to the NCI. “Adjusted EBITDA” is defined as net income attributable to Textainer Group Holdings Limited common shareholders before interest income and interest expense, realized and unrealized losses (gains) on interest rate swaps and caps, net, income tax expense (benefit), net (loss) income attributable to the NCI, depreciation and amortization expense, gain on sale of containers to NCI and related impact of reconciling items on net (loss) income attributable to the NCI. Footnote 1 provides certain qualifications and limitations on the use of Non-GAAP Measures.
Textainer’s adjusted net income(1) for the quarter and full year benefited from higher revenue from an increase in the size of the owned container fleet, offset by increased depreciation expense due to our record level of capex and higher new container prices, which averaged almost $2,400 per CEU in 2012, and an increase in interest expense due to an increase in debt required to fund the expansion of our owned fleet.

On December 20, 2012, Textainer acquired a 50.1% interest in TAP Funding Ltd., a company that owns an approximately 99,000 TEU (“twenty-foot equivalent unit”) fleet of containers currently managed by Textainer, for cash consideration of approximately $21 million plus the value of TAP Funding Ltd.’s existing debt that remains outstanding. This fleet contains a well diversified mix of container types, including standard dry freight, refrigerated and specialized dry freight containers. Additionally, the fleet has high utilization and a diversified lessee mix consistent with Textainer’s overall container fleet. Textainer has agreed with TAP Ltd., the other shareholder in TAP Funding Ltd., to continue to invest in new containers for this fleet, in order both to grow the portfolio and maintain the relatively young average age of the containers. As a result of the acquisition, the Company consolidated TAP Funding Ltd. and recorded a $9.4 million non-cash bargain purchase gain.
On December 31, 2012, Textainer also acquired approximately 24,000 TEU of standard dry freight containers from its managed fleet for approximately $33 million.
Textainer ended the year with a debt-to-equity ratio of 2.16:1. In 2012 the Company completed approximately $2.4 billion of financing in the debt and equity markets, resulting in over $1.3 billion in net incremental funding.
Outlook
“We believe the outlook for 2013 for our industry remains attractive. Shipping lines are likely to remain dependent on container lessors for the majority of their container needs due to limitations on both the cash they have available for investment and the funding provided by banks. Manufacturers are expected to produce 2.7 million TEU in 2013 compared to 2.5 million TEU during 2012, and lessors are expected to purchase 70% or more of total production versus 65% last year. Additionally, shipping lines are expected to continue their recent increase in disposals, which provides opportunities for purchase leaseback and trading business as well as increases in the demand for new replacement containers,” commented Mr. Brewer. “These factors, coupled with our strong balance sheet and access to financing, position us to continue to grow our market share, provide consistent financial results and maintain our market leading position. We are off to a good start in 2013, with over $95 million already invested in new and used containers.”
“Two other factors help support our positive outlook for 2013. First, we own a record 73% of our fleet. While we expect average utilization to be below last year’s level, it should remain high since 82% of our fleet is subject to long-term and finance leases. Second, during the fourth quarter of 2012 we successfully closed several finance lease and purchase leaseback transactions and expect to further grow this business in 2013.”
Dividend
On February 8, 2013, Textainer’s Board of Directors approved and declared a quarterly cash dividend of $0.45 per share on Textainer’s issued and outstanding common shares, payable on March 5, 2013 to shareholders of record as of February 22, 2013. This dividend is an increase of $0.01 per share from the prior quarter. The current dividend represents 44% of adjusted net income (1) .
“We increased our dividend by 2% from the third quarter, resulting in a 44% payout ratio. This is our twelfth consecutive quarterly dividend increase, continues our record of either stable or increasing dividends every quarter since going public and is a 22% increase compared to the dividend declared for the fourth quarter of 2011,” added Mr. Brewer. “We believe our dividend policy properly balances the need to fund growth while providing income to our shareholders.”
Investors’ Webcast
Textainer will hold a conference call and a Webcast at 11:00 am EST on Tuesday, February 12, 2013 to discuss Textainer’s fourth-quarter and full-year 2012 results. An archive of the Webcast will be available one hour after the live call through February 12, 2014. For callers in the U.S. the dial-in number for the conference call is (888) 895-5271; for callers outside the U.S. the dial-in number for the conference call is

(847) 619-6547. To access the live Webcast or archive, please visit Textainer’s website at http://www.textainer.com.
About Textainer Group Holdings Limited
Textainer Group Holdings Limited and its subsidiaries (“Textainer”) is the world’s largest lessor of intermodal containers based on fleet size. The Company began operations in 1979 and as of the most recent quarter end had approximately 1.9 million containers, representing approximately 2.8 million TEU, in its owned and managed fleet. Textainer leases dry freight, refrigerated, and specialized containers. Each year the Company is one of the largest purchasers of new containers as well as one of the largest sellers of used containers in the world. Textainer leases containers to approximately 400 shipping lines and other lessees and sells containers to more than 1,000 customers worldwide. Textainer operates via an international network of 14 regional and area offices, as well as more than 390 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) Textainers belief that the outlook for 2013 for its industry remains attractive; (ii) Textainer’s belief that owning containers increases the value it delivers to its shareholders as it earns significantly more on owned containers than managed containers; (iii) industry data suggesting that shipping lines are likely to remain dependent on container lessors for the majority of their container needs due to limitations on both the cash they have available for investment and the funding provided by banks; (iv) industry data suggesting that manufacturers are expected to purchase 70% or more of total production versus 65% last year; (v) Textainer’s belief that the expectation of shipping lines to continue their recent increase in disposals provides opportunities for purchase leaseback and trading business as well as increases in the demand for new replacement containers; (vi) Textainer’s belief that the container industry’s outlook, coupled with Textainer’s strong balance sheet and access to financing, positions Textainer to continue to grow its market share, provide consistent financial results and maintain its market leading position; (vii) Textainer’s belief that, while it expects its average utilization to be below last year’s level, it should remain high since 82% of its fleet is subject to long-term and financing leases; (viii) Textainer’s expectation that it will further grow its finance lease and purchase leaseback business in 2013 and (ix) Textainer’s belief that its dividend policy properly balances the need to fund growth while providing income to its shareholders. 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 increasing storage, repositioning, collection and recovery expenses; we own a large and growing number of containers in our fleet and are subject to significant ownership risk; further consolidation of container manufacturers or the disruption of manufacturing for the major manufacturers could result in higher new container prices and/or decreased supply of new containers and any increase in the cost or reduction in the supply of new containers; the demand for leased containers depends on many political and economic factors beyond Textainer’s control; the demand for leased containers is partially tied to international trade and if this demand were to decrease due to increased barriers to trade, 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/A filed with the Securities and Exchange Commission on June 27, 2012.

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.
Contact:
Textainer Group Holdings Limited
Thomas J. Gallo, +1- 415-658-8227
Investor Relations Director
ir@textainer.com

TEXTAINER GROUP HOLDINGS LIMITED AND SUBSIDIARIES
Condensed Consolidated Statements of Comprehensive Income
Three Months and Years Ended December 31, 2012 and 2011
(Unaudited)
(All currency expressed in United States dollars in thousands, except per share amounts)

 	  	Three Months Ended December 31,	 	 	Years Ended December 31,	 	
 	  	2012	 	 	2011	 	 	2012	 	 	2011	 	
Revenues:	  	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Lease rental income	  	$	106,816	  	 	$	87,072	  	 	$	383,989	  	 	$	327,627	  	
Management fees	  	 	5,880	  	 	 	6,628	  	 	 	26,169	  	 	 	29,324	  	
Trading container sales proceeds	  	 	6,760	  	 	 	14,770	  	 	 	42,099	  	 	 	34,214	  	
Gains on sale of containers, net	  	 	7,828	  	 	 	7,907	  	 	 	34,837	  	 	 	31,631	  	
 	  	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Total revenues	  	 	127,284	  	 	 	116,377	  	 	 	487,094	  	 	 	422,796	  	
 	  	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Operating expenses:	  	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Direct container expense	  	 	7,584	  	 	 	5,554	  	 	 	25,173	  	 	 	18,307	  	
Cost of trading containers sold	  	 	5,767	  	 	 	12,219	  	 	 	36,810	  	 	 	29,456	  	
Depreciation expense	  	 	33,522	  	 	 	21,501	  	 	 	104,844	  	 	 	83,177	  	
Amortization expense	  	 	1,140	  	 	 	1,335	  	 	 	5,020	  	 	 	6,110	  	
General and administrative expense	  	 	5,974	  	 	 	5,453	  	 	 	23,015	  	 	 	23,495	  	
Short-term incentive compensation expense	  	 	1,837	  	 	 	1,209	  	 	 	5,310	  	 	 	4,921	  	
Long-term incentive compensation expense	  	 	1,721	  	 	 	1,486	  	 	 	6,950	  	 	 	5,950	  	
Bad debt (recovery) expense, net	  	 	(1,618	) 	 	 	782	  	 	 	1,525	  	 	 	3,007	  	
Gain on sale of containers to noncontrolling interest	  	 	—  	  	 	 	—  	  	 	 	—  	  	 	 	(19,773	) 	
 	  	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Total operating expenses	  	 	55,927	  	 	 	49,539	  	 	 	208,647	  	 	 	154,650	  	
 	  	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Income from operations	  	 	71,357	  	 	 	66,838	  	 	 	278,447	  	 	 	268,146	  	
 	  	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Other income (expense):	  	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Interest expense	  	 	(20,195	) 	 	 	(14,649	) 	 	 	(72,886	) 	 	 	(44,891	) 	
Interest income	  	 	43	  	 	 	12	  	 	 	146	  	 	 	32	  	
Realized losses on interest rate swaps and caps, net	  	 	(2,541	) 	 	 	(2,654	) 	 	 	(10,163	) 	 	 	(10,824	) 	
Unrealized gains (losses) on interest rate swaps and caps, net	  	 	2,343	  	 	 	1,909	  	 	 	5,527	  	 	 	(3,849	) 	
Bargain purchase gain	  	 	9,441	  	 	 	—  	  	 	 	9,441	  	 	 	—  	  	
Other, net	  	 	43	  	 	 	3	  	 	 	44	  	 	 	(115	) 	
 	  	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Net other expense	  	 	(10,866	) 	 	 	(15,379	) 	 	 	(67,891	) 	 	 	(59,647	) 	
 	  	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Income before income tax and noncontrolling interests	  	 	60,491	  	 	 	51,459	  	 	 	210,556	  	 	 	208,499	  	
Income tax (expense) benefit	  	 	(372	) 	 	 	3,030	  	 	 	(5,493	) 	 	 	(4,481	) 	
 	  	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Net income	  	 	60,119	  	 	 	54,489	  	 	 	205,063	  	 	 	204,018	  	
Less: Net loss (income) attributable to the noncontrolling interests	  	 	454	  	 	 	430	  	 	 	1,887	  	 	 	(14,412	) 	
 	  	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Net income attributable to Textainer Group Holdings Limited common shareholders	  	$	60,573	  	 	$	54,919	  	 	$	206,950	  	 	$	189,606	  	
 	  	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Net income attributable to Textainer Group Holdings Limited common shareholders per share:	  	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Basic	  	$	1.09	  	 	$	1.12	  	 	$	4.04	  	 	$	3.88	  	
Diluted	  	$	1.07	  	 	$	1.10	  	 	$	3.96	  	 	$	3.80	  	
Weighted average shares outstanding (in thousands):	  	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Basic	  	 	55,753	  	 	 	48,931	  	 	 	51,277	  	 	 	48,859	  	
Diluted	  	 	56,585	  	 	 	49,910	  	 	 	52,231	  	 	 	49,839	  	
Other comprehensive income:	  	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Foreign currency translation adjustments	  	 	69	  	 	 	(165	) 	 	 	142	  	 	 	24	  	
 	  	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Comprehensive income	  	 	60,188	  	 	 	54,324	  	 	 	205,205	  	 	 	204,042	  	
Less: Comprehensive loss (income) attributable to the noncontrolling interest	  	 	454	  	 	 	430	  	 	 	1,887	  	 	 	(14,412	) 	
 	  	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Comprehensive income attributable to Textainer Group Holdings Limited common shareholders	  	$	60,642	  	 	$	54,754	  	 	$	207,092	  	 	$	189,630	  	

TEXTAINER GROUP HOLDINGS LIMITED AND SUBSIDIARIES
Condensed Consolidated Balance Sheets
December 31, 2012 and December 31, 2011
(Unaudited)
(All currency expressed in United States dollars in thousands)

 	  	2012	 	  	2011	 	
Assets	  	 	 	 	  	 	 	 	
Current assets:	  	 	 	 	  	 	 	 	
Cash and cash equivalents	  	$	100,127	  	  	$	74,816	  	
Accounts receivable, net of allowance for doubtful accounts of $8,025 and $7,840 in 2012 and 2011, respectively	  	 	94,102	  	  	 	86,428	  	
Net investment in direct financing and sales-type leases	  	 	43,253	  	  	 	25,075	  	
Trading containers	  	 	7,296	  	  	 	12,970	  	
Containers held for sale	  	 	15,717	  	  	 	7,832	  	
Prepaid expenses	  	 	14,006	  	  	 	10,243	  	
Deferred taxes	  	 	2,332	  	  	 	2,443	  	
Due from affiliates, net	  	 	4,377	  	  	 	—  	  	
 	  	 	 	 	  	 	 	 	
Total current assets	  	 	281,210	  	  	 	219,807	  	
Restricted cash	  	 	54,945	  	  	 	45,858	  	
Containers, net of accumulated depreciation of $490,930 and $377,731 at 2012 and 2011, respectively	  	 	2,916,673	  	  	 	1,903,855	  	
Net investment in direct financing and sales-type leases	  	 	173,634	  	  	 	85,121	  	
Fixed assets, net of accumulated depreciation of $9,189 and $9,027 at 2012 and 2011, respectively	  	 	1,621	  	  	 	1,717	  	
Intangible assets, net of accumulated amortization of $26,963 and $33,340 at 2012 and 2011, respectively	  	 	33,383	  	  	 	46,675	  	
Other assets	  	 	14,614	  	  	 	7,171	  	
 	  	 	 	 	  	 	 	 	
Total assets	  	$	3,476,080	  	  	$	2,310,204	  	
 	  	 	 	 	  	 	 	 	
Liabilities and Equity	  	 	 	 	  	 	 	 	
Current liabilities:	  	 	 	 	  	 	 	 	
Accounts payable	  	$	4,451	  	  	$	2,616	  	
Accrued expenses	  	 	14,329	  	  	 	18,491	  	
Container contracts payable	  	 	87,708	  	  	 	25,510	  	
Deferred revenue and other	  	 	1,681	  	  	 	6,245	  	
Due to owners, net	  	 	13,218	  	  	 	15,812	  	
Secured debt facility	  	 	—  	  	  	 	41,035	  	
Bonds payable	  	 	131,500	  	  	 	91,500	  	
 	  	 	 	 	  	 	 	 	
Total current liabilities	  	 	252,887	  	  	 	201,209	  	
Revolving credit facilities	  	 	549,911	  	  	 	133,047	  	
Secured debt facilities	  	 	874,000	  	  	 	779,383	  	
Bonds payable	  	 	706,291	  	  	 	464,226	  	
Deferred revenue and other	  	 	3,210	  	  	 	1,136	  	
Interest rate swaps and caps	  	 	10,819	  	  	 	16,110	  	
Income tax payable	  	 	27,580	  	  	 	22,729	  	
Deferred taxes	  	 	5,249	  	  	 	7,438	  	
 	  	 	 	 	  	 	 	 	
Total liabilities	  	 	2,429,947	  	  	 	1,625,278	  	
 	  	 	 	 	  	 	 	 	
Equity:	  	 	 	 	  	 	 	 	
Textainer Group Holdings Limited shareholders’ equity:	  	 	 	 	  	 	 	 	
Common shares, $0.01 par value. Authorized 140,000,000 shares; issued and outstanding 55,754,529 and 48,951,114 at 2012 and 2011, respectively	  	 	558	  	  	 	490	  	
Additional paid-in capital	  	 	354,448	  	  	 	154,460	  	
Accumulated other comprehensive loss	  	 	114	  	  	 	(28	) 	
Retained earnings	  	 	652,383	  	  	 	528,906	  	
 	  	 	 	 	  	 	 	 	
Total Textainer Group Holdings Limited shareholders’ equity	  	 	1,007,503	  	  	 	683,828	  	
Noncontrolling interests	  	 	38,630	  	  	 	1,098	  	
 	  	 	 	 	  	 	 	 	
Total equity	  	 	1,046,133	  	  	 	684,926	  	
 	  	 	 	 	  	 	 	 	
Total liabilities and equity	  	$	3,476,080	  	  	$	2,310,204	  	

TEXTAINER GROUP HOLDINGS LIMITED AND SUBSIDIARIES
Condensed Consolidated Statements of Cash Flows
Years Ended December 31, 2012 and 2011
(Unaudited)
(All currency expressed in United States dollars in thousands)

 	  	Years Ended
December 31,	 	
 	  	2012	 	 	2011	 	
Cash flows from operating activities:	  	 	 	 	 	 	 	 	
Net income	  	$	205,063	  	 	$	204,018	  	
 	  	 	 	 	 	 	 	 	
Adjustments to reconcile net income to net cash provided by operating activities:	  	 	 	 	 	 	 	 	
Depreciation expense	  	 	104,844	  	 	 	83,177	  	
Bad debt expense, net	  	 	1,525	  	 	 	3,007	  	
Unrealized (gains) losses on interest rate swaps and caps, net	  	 	(5,527	) 	 	 	3,849	  	
Amortization of debt issuance costs	  	 	11,700	  	 	 	8,101	  	
Amortization of intangible assets	  	 	5,020	  	 	 	6,110	  	
Amortization of acquired below-market leases	  	 	(33	) 	 	 	(411	) 	
Amortization of deferred revenue	  	 	(6,026	) 	 	 	(9,181	) 	
Amortization of unearned income on direct financing and sales-type leases	  	 	(11,828	) 	 	 	(9,055	) 	
Gains on sale of containers, net	  	 	(34,837	) 	 	 	(31,631	) 	
Bargain purchase gain	  	 	(9,441	) 	 	 	—  	  	
Gain on sale of containers to noncontrolling interest	  	 	—  	  	 	 	(19,773	) 	
Share-based compensation expense	  	 	7,968	  	 	 	6,177	  	
Changes in operating assets and liabilities	  	 	(1,901	) 	 	 	(31,043	) 	
 	  	 	 	 	 	 	 	 	
Total adjustments	  	 	61,464	  	 	 	9,327	  	
 	  	 	 	 	 	 	 	 	
Net cash provided by operating activities	  	 	266,527	  	 	 	213,345	  	
 	  	 	 	 	 	 	 	 	
Cash flows from investing activities:	  	 	 	 	 	 	 	 	
Purchase of containers and fixed assets	  	 	(1,087,489	) 	 	 	(823,694	) 	
Acquisition of TAP Funding Ltd.	  	 	(20,532	) 	 	 	—  	  	
Payment for Textainer Marine Containers Ltd. capital restructuring, net of cash acquired	  	 	—  	  	 	 	(11,783	) 	
Proceeds from sale of containers and fixed assets	  	 	91,324	  	 	 	75,311	  	
Receipt of principal payments on direct financing and sales-type leases	  	 	42,410	  	 	 	35,042	  	
 	  	 	 	 	 	 	 	 	
Net cash used in investing activities	  	 	(974,287	) 	 	 	(725,124	) 	
 	  	 	 	 	 	 	 	 	
Cash flows from financing activities:	  	 	 	 	 	 	 	 	
Proceeds from revolving credit facilities	  	 	435,720	  	 	 	202,100	  	
Principal payments on revolving credit facilities	  	 	(127,327	) 	 	 	(173,053	) 	
Proceeds from secured debt facilities	  	 	907,000	  	 	 	627,000	  	
Principal payments on secured debt facilities	  	 	(853,697	) 	 	 	(364,803	) 	
Proceeds from bonds payable	  	 	400,000	  	 	 	400,000	  	
Principal payments on bonds payable	  	 	(118,168	) 	 	 	(71,500	) 	
Increase in restricted cash	  	 	(7,173	) 	 	 	(30,824	) 	
Debt issuance costs	  	 	(24,048	) 	 	 	(8,402	) 	
Issuance of common shares upon exercise of share options	  	 	4,669	  	 	 	6,065	  	
Issuance of common shares in public offering	  	 	185,220	  	 	 	—  	  	
Public offering costs	  	 	(381	) 	 	 	—  	  	
Excess tax benefit from share-based compensation awards	  	 	2,580	  	 	 	3,633	  	
Capital contributions from noncontrolling interest	  	 	12,007	  	 	 	1,823	  	
Dividends paid	  	 	(83,473	) 	 	 	(62,549	) 	
 	  	 	 	 	 	 	 	 	
Net cash provided by financing activities	  	 	732,929	  	 	 	529,490	  	
 	  	 	 	 	 	 	 	 	
Effect of exchange rate changes	  	 	142	  	 	 	24	  	
 	  	 	 	 	 	 	 	 	
Net increase in cash and cash equivalents	  	 	25,311	  	 	 	17,735	  	
Cash and cash equivalents, beginning of the year	  	 	74,816	  	 	 	57,081	  	
 	  	 	 	 	 	 	 	 	
Cash and cash equivalents, end of year	  	$	100,127	  	 	$	74,816	  	

TEXTAINER GROUP HOLDINGS LIMITED AND SUBSIDIARIES
Reconciliation of GAAP financial measures to non-GAAP financial measures
Three Months and Years Ended December 31, 2012 and 2011
(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 months and years ended December 31, 2012 and 2011, 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 interest expense, realized and unrealized losses (gains) on interest rate swaps and caps, net, income tax expense (benefit), net (loss) income attributable to the noncontrolling interests (“NCI”), depreciation and amortization expense, gain on sale of containers to NCI and the related impact of reconciling items on net (loss) 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 unrealized (gains) losses on interest rate swaps and caps, net, gain on sale of containers to NCI and the related impact of reconciling items on net (loss) 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 unrealized (gains) losses on interest rate swaps and caps, net, gain on sale of containers to NCI and the related impact of reconciling items on net (loss) 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 until maturity and over the life of an interest rate swap or cap held to maturity 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 and caps, net and gain on sale of containers to NCI are both noncash items and unrealized (gains) losses on interest rate swaps and caps, net is a 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 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
December 31,	 	 	Years Ended
December 31,	 	
 	  	2012	 	 	2011	 	 	2012	 	 	2011	 	
 	  	(Dollars in thousands)	 	 	(Dollars in thousands)	 	
 	  	(Unaudited)	 	 	(Unaudited)	 	
Reconciliation of adjusted EBITDA:	  	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Net income attributable to Textainer Group Holdings Limited common shareholders	  	$	60,573	  	 	$	54,919	  	 	$	206,950	  	 	$	189,606	  	
Adjustments:	  	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Interest income	  	 	(43	) 	 	 	(12	) 	 	 	(146	) 	 	 	(32	) 	
Interest expense	  	 	20,195	  	 	 	14,649	  	 	 	72,886	  	 	 	44,891	  	
Realized losses on interest rate swaps and caps, net	  	 	2,541	  	 	 	2,654	  	 	 	10,163	  	 	 	10,824	  	
Unrealized (gains) losses on interest rate swaps and caps, net	  	 	(2,343	) 	 	 	(1,909	) 	 	 	(5,527	) 	 	 	3,849	  	
Income tax expense (benefit)	  	 	372	  	 	 	(3,030	) 	 	 	5,493	  	 	 	4,481	  	
Net (loss) income attributable to the noncontrolling interest	  	 	(454	) 	 	 	(430	) 	 	 	(1,887	) 	 	 	14,412	  	
Depreciation expense	  	 	33,522	  	 	 	21,501	  	 	 	104,844	  	 	 	83,177	  	
Amortization expense	  	 	1,140	  	 	 	1,335	  	 	 	5,020	  	 	 	6,110	  	
Gain on sale of containers to noncontrolling interest	  	 	—  	  	 	 	—  	  	 	 	—  	  	 	 	(19,773	) 	
Impact of reconciling items on net (loss) income attributable to the noncontrolling interests	  	 	(595	) 	 	 	(464	) 	 	 	(2,466	) 	 	 	(5,333	) 	
 	  	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Adjusted EBITDA	  	$	114,908	  	 	$	89,213	  	 	$	395,330	  	 	$	332,212	  	
 	  	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Net cash provided by operating activities	  	 	 	 	 	 	 	 	 	$	266,527	  	 	$	213,345	  	
Adjustments:	  	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Bad debt expense, net	  	 	 	 	 	 	 	 	 	 	(1,525	) 	 	 	(3,007	) 	
Amortization of debt issuance costs	  	 	 	 	 	 	 	 	 	 	(11,700	) 	 	 	(8,101	) 	
Amortization of acquired net below market leases	  	 	 	 	 	 	 	 	 	 	33	  	 	 	411	  	
Amortization of deferred revenue	  	 	 	 	 	 	 	 	 	 	6,026	  	 	 	9,181	  	
Amortization of unearned income on direct financing and sales-type leases	  	 	 	 	 	 	 	 	 	 	11,828	  	 	 	9,055	  	
Gains on sale of containers, net	  	 	 	 	 	 	 	 	 	 	34,837	  	 	 	31,631	  	
Bargain purchase gain	  	 	 	 	 	 	 	 	 	 	9,441	  	 	 	—  	  	
Share-based compensation expense	  	 	 	 	 	 	 	 	 	 	(7,968	) 	 	 	(6,177	) 	
Interest income	  	 	 	 	 	 	 	 	 	 	(146	) 	 	 	(32	) 	
Interest expense	  	 	 	 	 	 	 	 	 	 	72,886	  	 	 	44,891	  	
Realized losses on interest rate swaps and caps, net	  	 	 	 	 	 	 	 	 	 	10,163	  	 	 	10,824	  	
Income tax expense	  	 	 	 	 	 	 	 	 	 	5,493	  	 	 	4,481	  	
Changes in operating assets and liabilities	  	 	 	 	 	 	 	 	 	 	1,901	  	 	 	31,043	  	
Impact of reconciling items on net (loss) income attributable to the noncontrolling interests	  	 	 	 	 	 	 	 	 	 	(2,466	) 	 	 	(5,333	) 	
 	  	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Adjusted EBITDA	  	 	 	 	 	 	 	 	 	$	395,330	  	 	$	332,212	  	

 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
 	  	Three Months Ended
December 31,	 	 	Years Ended
December 31,	 	
 	  	2012	 	 	2011	 	 	2012	 	 	2011	 	
 	  	(Dollars in thousands)	 	 	(Dollars in thousands)	 	
 	  	(Unaudited)	 	 	(Unaudited)	 	
Reconciliation of adjusted net income:	  	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Net income attributable to Textainer Group Holdings Limited common shareholders	  	$	60,573	  	 	$	54,919	  	 	$	206,950	  	 	$	189,606	  	
Adjustments:	  	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Unrealized (gains) losses on interest rate swaps and caps, net	  	 	(2,343	) 	 	 	(1,909	) 	 	 	(5,527	) 	 	 	3,849	  	
Gain on sale of containers to noncontrolling interest	  	 	—  	  	 	 	—  	  	 	 	—  	  	 	 	(19,773	) 	
Impact of reconciling items on net (loss) income attributable to noncontrolling interests	  	 	(11	) 	 	 	(2	) 	 	 	(224	) 	 	 	4,517	  	
 	  	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Adjusted net income	  	$	58,219	  	 	$	53,008	  	 	$	201,199	  	 	$	178,199	  	
 	  	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Reconciliation of adjusted net income per diluted common share:	  	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Net income attributable to Textainer Group Holdings Limited common shareholders per diluted common share	  	$	1.07	  	 	$	1.10	  	 	$	3.96	  	 	$	3.80	  	
Adjustments:	  	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Unrealized (gains) losses on interest rate swaps and caps, net	  	 	(0.04	) 	 	 	(0.04	) 	 	 	(0.11	) 	 	 	0.08	  	
Gain on sale of containers to noncontrolling interest	  	 	—  	  	 	 	—  	  	 	 	—  	  	 	 	(0.39	) 	
Impact of reconciling items on net (loss) income attributable to noncontrolling interests	  	 	—  	  	 	 	—  	  	 	 	—  	  	 	 	0.09	  	
 	  	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
Adjusted net income per diluted common share	  	$	1.03	  	 	$	1.06	  	 	$	3.85	  	 	$	3.58	  	

SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
Date: February 12, 2013

Textainer Group Holdings Limited	
 	
/s/ PHILIP K. BREWER	
Philip K. Brewer	
President and Chief Executive Officer