HAMILTON, Bermuda, Nov. 4, 2021 /PRNewswire/ -- Textainer Group
Holdings Limited (NYSE: TGH; JSE: TXT) ("Textainer", "the Company",
"we" and "our"), one of the world's largest lessors of intermodal
containers, today reported financial results for the third-quarter
ended September 30, 2021.
Key Financial Information (in thousands except for per share
and TEU amounts) and Business Highlights:
|
|
QTD
|
|
|
|
Q3
2021
|
|
|
Q2
2021
|
|
|
Q3
2020
|
|
Lease rental
income
|
|
$
|
195,830
|
|
|
$
|
187,434
|
|
|
$
|
149,130
|
|
Gain on sale of owned
fleet containers, net
|
|
$
|
20,028
|
|
|
$
|
18,836
|
|
|
$
|
7,976
|
|
Income from
operations
|
|
$
|
114,037
|
|
|
$
|
110,007
|
|
|
$
|
54,109
|
|
Net income
attributable to common shareholders
|
|
$
|
64,729
|
|
|
$
|
73,795
|
|
|
$
|
16,952
|
|
Net income
attributable to common shareholders
per
diluted common
share
|
|
$
|
1.28
|
|
|
$
|
1.45
|
|
|
$
|
0.32
|
|
Adjusted net income
(1)
|
|
$
|
76,502
|
|
|
$
|
75,204
|
|
|
$
|
21,634
|
|
Adjusted net income
per diluted common share (1)
|
|
$
|
1.52
|
|
|
$
|
1.48
|
|
|
$
|
0.41
|
|
Adjusted EBITDA
(1)
|
|
$
|
184,240
|
|
|
$
|
178,448
|
|
|
$
|
118,960
|
|
Average fleet
utilization (2)
|
|
|
99.8
|
%
|
|
|
99.8
|
%
|
|
|
96.0
|
%
|
Total fleet size at
end of period (TEU) (3)
|
|
|
4,264,946
|
|
|
|
4,101,575
|
|
|
|
3,599,889
|
|
Owned percentage of
total fleet at end of period
|
|
|
92.6
|
%
|
|
|
90.6
|
%
|
|
|
87.1
|
%
|
|
|
(1)
|
Refer to the "Use of
Non-GAAP Financial Information" set forth below.
|
(2)
|
Utilization is
computed by dividing total units on lease in CEUs (cost equivalent
unit) by the total units in our fleet in CEUs, excluding CEUs that
have been designated as held for sale and units manufactured for us
but not yet delivered to a lessee. CEU is a unit of measurement
based on the approximate cost of a container relative to the cost
of a standard 20-foot dry container. These factors may differ from
CEU ratios used by others in the industry.
|
(3)
|
TEU refers to a
twenty-foot equivalent unit, which is a unit of measurement used in
the container shipping industry to compare shipping containers of
various lengths to a standard 20-foot container, thus a 20-foot
container is one TEU and a 40-foot container is two TEU.
|
- Net income of $64.7 million for
the third quarter or $1.28 per
diluted common share, as compared to $73.8
million, or $1.45 per diluted
common share in the second quarter of 2021;
- Adjusted net income of $76.5
million for the third quarter, or $1.52 per diluted common share, as compared to
$75.2 million, or $1.48 per diluted common share in the second
quarter of 2021;
- Adjusted EBITDA of $184.2 million
for the third quarter, as compared to $178.4
million in the second quarter of 2021;
- Average and ending utilization rate for the third quarter of
99.8%;
- Invested $622 million in
containers delivered during the third quarter, for a total
$1.7 billion delivered through the
first nine months of the year, virtually all of which are currently
on lease with tenors in excess of 12 years;
- As previously announced, issued $600
million of fixed-rate asset backed notes with an 11-year
tenor on August 11, 2021.
Additionally, issued a $209 million
fixed-rate term loan with a 7-year tenor on October 18, 2021. The resulting proceeds from
both issuances were used to pay down other debt facilities and
create additional borrowing capacity for future container
investments. The successful closing of these financings in turn
further lowered our average effective interest rate to 2.60% as of
the end of the quarter;
- As previously announced, repaid in full $208 million of term loans on August 20, 2021, which carried a blended interest
rate of 4.30% and had an original maturity in February 2025. In accordance with the early
redemption provisions of the term loans, Textainer made a loan
termination payment of $10.6 million
and incurred a write-off of unamortized debt issuance costs of
$1.3 million;
- As previously announced, completed an underwritten public
offering of 6,000,000 depositary shares, each representing a
1/1,000th interest in a share of its 6.25% Series B cumulative
redeemable perpetual preference shares, for an aggregate public
offering price of $150 million;
- Repurchased 523,662 shares of common stock at an average price
of $31.63 per share during the third
quarter. Textainer's board of directors authorized a $50 million increase to the share repurchase
program of the Company's outstanding shares in September 2021, bringing its total authorization
level to $200 million since
inception. As of the end of the third quarter, the remaining
authority under the share repurchase program totaled $77.5 million;
- Textainer's board of directors approved and declared a
quarterly preferred cash dividend on its 7.00% Series A and its
6.25% Series B cumulative redeemable perpetual preference shares,
payable on December 15, 2021, to
holders of record as of December 3,
2021; and
- Textainer's board of directors approved the reinstatement of
the common dividend program and declared a $0.25 per common share cash dividend in the third
quarter of 2021, payable on December 15,
2021 to holders of record as of December 3, 2021.
"We are proud to deliver yet another quarter of very positive
results, which reflect the consistent execution of our strategy to
maximize the current favorable market opportunities and drive
profitable organic growth with a focus on optimized capex as well
as continued operational and financial efficiencies. For the
quarter, lease rental income increased to $196 million, a 31% increase over the same
quarter last year driven by continued fleet growth in a strong
demand environment. Adjusted EBITDA increased to $184 million, a 55% increase from the same
quarter last year, and adjusted net income was $77 million, or $1.52 per diluted share, which represents an
annualized ROE of 22%," stated Olivier
Ghesquiere, President and Chief Executive Officer of
Textainer Group Holdings Limited.
"During the third quarter, we deployed $622 million in capex, for a total of
approximately $1.7 billion through
the first nine months of the year and currently have committed
orders in excess of $250 million for
delivery in the fourth quarter. The current market environment
remains favorable, as trade volumes and global supply-chain
bottlenecks have continued to drive container demand. Furthermore,
new container prices remain strong as we continue to successfully
renew and extend expiring leases into life-cycle-leases, with
maturities extending through the remaining useful life of the
containers. The overall lease duration across the entirety of our
fleet averages 6 years, thereby further securing stable future cash
flows and mitigating possible future market cyclicality."
"The Board increased its authorization to repurchase shares by
$50 million to an aggregate of
$200 million, pursuant to its share
repurchase program. To date, $122
million has been deployed, including $17 million in the third quarter, to repurchase
approximately 16% of the shares outstanding when the program
commenced in September 2019."
"Additionally, the Textainer board has decided to reinstate a
quarterly common dividend program. This is supported by our
confidence in the underlying long-term business fundamentals and
our reliable and stable cash generation capability. Efficiently
managing shareholder capital with a focus on shareholder returns is
key to our capital allocation strategy and the reinstatement of the
dividend program demonstrates this, adding to our already strong
share repurchase program."
"The current market fundamentals are expected to continue to be
favorable as cargo demand remains strong and supply chain
disruptions are widely predicted to sustain through most of 2022.
We plan to maintain our disciplined approach towards fleet growth,
investing selectively in the most attractive long-term
opportunities, and remain committed to enhancing our financial
performance to deliver long-term value to our common shareholders
focusing on dividends and share repurchases to return capital to
shareholders," concluded Ghesquiere.
Third-Quarter Results
Lease rental income increased $8.4
million from the second quarter of 2021 due to an increase
in fleet size and average rental rate, showing growth even when
considering $5.9 million of
non-recurring revenue recorded in the second quarter of 2021.
Trading container margin decreased $1.6
million from the second quarter of 2021, due to a reduction
in the number of containers sold.
Gain on sale of owned fleet containers, net increased
$1.2 million from the second quarter
of 2021, due to an increase in the average gain per container
sold.
Depreciation expense increased $2.8
million from the second quarter of 2021, primarily due to an
increase in fleet size.
General and administrative expense increased $1.7 million from the second quarter of 2021,
primarily due to an increase in incentive compensation and benefit
costs associated with improved company performance.
Interest expense increased $3.0
million compared to the second quarter of 2021, due to a
higher average debt balance, partially offset by a decrease in our
average effective interest rate.
Debt termination expense amounted to $11.9 million in the quarter, which included a
$10.6 million loan termination
payment and a $1.3 million write off
of unamortized deferred debt issuance costs, resulting from the
early redemption of higher-priced fixed-rate asset backed notes
with proceeds from our lower-priced debt facilities.
Realized loss on financial instruments, net decreased
$2.3 million, and unrealized gain on
financial instruments, net decreased $1.3
million from the second quarter of 2021 to a minimal amount,
due to the termination of all interest rate swaps not designated
under hedge accounting during the second and third quarter of 2021.
As of September 30, 2021, all of our
outstanding interest rate swaps were designated under hedge
accounting and will no longer generate realized or unrealized gain
(loss) on financial instruments.
Conference Call and Webcast
A conference call to discuss the financial results for the third
quarter 2021 will be held at 5:00 pm Eastern
Time on Thursday, November 4, 2021. The dial-in number
for the conference call is 1-855-327-6838 (U.S. & Canada) and 1-604-235-2082 (International).
The call and archived replay may also be accessed via webcast on
Textainer's Investor Relations website at
http://investor.textainer.com.
About Textainer Group Holdings Limited
Textainer has operated since 1979 and is one of the world's
largest lessors of intermodal containers with approximately 4.3
million TEU in our owned and managed fleet. We lease containers to
approximately 250 customers, including all of the world's leading
international shipping lines, and other lessees. Our fleet consists
of standard dry freight, refrigerated intermodal containers, and
dry freight specials. We also lease tank containers through our
relationship with Trifleet Leasing and are a supplier of containers
to the U.S. Military. Textainer is one of the largest and most
reliable suppliers of new and used containers. In addition to
selling older containers from our fleet, we buy older containers
from our shipping line customers for trading and resale. We sold an
average of approximately 150,000 containers per year for the last
five years to more than 1,500 customers making us one of the
largest sellers of used containers. Textainer operates via a
network of 14 offices and approximately 400 independent depots
worldwide. Textainer has a primary listing on the New York Stock
Exchange (NYSE: TGH) and a secondary listing on the Johannesburg
Stock Exchange (JSE: TXT). Visit www.textainer.com for additional
information about Textainer.
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
may relate to, but are not limited to, expectations or estimates of
future operating results or financial performance, capital
expenditures, introduction of new products, regulatory compliance,
plans for growth and future operations, as well as assumptions
relating to the foregoing. In some cases, you can identify
forward-looking statements by terminology such as "may," "will,"
"should," "could," "expect," "plan," "anticipate," "believe,"
"estimate," "predict," "intend," "potential," "continue" or the
negative of these terms or other similar terminology. 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:
(i) current market fundamentals are expected to continue to be
favorable; (ii) disruptions are predicted to sustain through most
of 2022; 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 18, 2021.
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
Investor Relations
Phone: +1 (415) 658-8333
ir@textainer.com
TEXTAINER GROUP
HOLDINGS LIMITED AND SUBSIDIARIES
|
Consolidated
Statements of Operations
|
(Unaudited)
|
(All currency
expressed in United States dollars in thousands, except per share
amounts)
|
|
|
Three Months
Ended
September 30,
|
|
|
Nine Months
Ended
September 30,
|
|
|
2021
|
|
|
2020
|
|
|
2021
|
|
|
2020
|
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Lease rental income -
owned fleet
|
|
$
|
182,655
|
|
|
$
|
133,587
|
|
|
$
|
509,526
|
|
|
$
|
392,307
|
|
Lease rental income -
managed fleet
|
|
|
13,175
|
|
|
|
15,543
|
|
|
|
42,982
|
|
|
|
47,075
|
|
Lease rental
income
|
|
|
195,830
|
|
|
|
149,130
|
|
|
|
552,508
|
|
|
|
439,382
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Management fees -
non-leasing
|
|
|
598
|
|
|
|
1,696
|
|
|
|
2,746
|
|
|
|
3,724
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trading container
sales proceeds
|
|
|
6,307
|
|
|
|
7,655
|
|
|
|
22,648
|
|
|
|
24,667
|
|
Cost of trading
containers sold
|
|
|
(3,668)
|
|
|
|
(6,721)
|
|
|
|
(13,612)
|
|
|
|
(22,513)
|
|
Trading container
margin
|
|
|
2,639
|
|
|
|
934
|
|
|
|
9,036
|
|
|
|
2,154
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on sale of owned
fleet containers, net
|
|
|
20,028
|
|
|
|
7,976
|
|
|
|
51,222
|
|
|
|
19,410
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Direct container
expense - owned fleet
|
|
|
5,210
|
|
|
|
16,395
|
|
|
|
17,794
|
|
|
|
44,907
|
|
Distribution expense
to managed fleet container investors
|
|
|
11,751
|
|
|
|
14,364
|
|
|
|
38,770
|
|
|
|
43,219
|
|
Depreciation
expense
|
|
|
72,839
|
|
|
|
65,374
|
|
|
|
208,660
|
|
|
|
196,056
|
|
Amortization
expense
|
|
|
802
|
|
|
|
645
|
|
|
|
2,290
|
|
|
|
1,766
|
|
General and
administrative expense
|
|
|
12,543
|
|
|
|
10,868
|
|
|
|
34,263
|
|
|
|
30,872
|
|
Bad debt recovery,
net
|
|
|
(15)
|
|
|
|
(2,095)
|
|
|
|
(1,225)
|
|
|
|
(326)
|
|
Container lessee
default expense (recovery), net
|
|
|
1,928
|
|
|
|
76
|
|
|
|
(1,185)
|
|
|
|
(1,607)
|
|
Total operating
expenses
|
|
|
105,058
|
|
|
|
105,627
|
|
|
|
299,367
|
|
|
|
314,887
|
|
Income from
operations
|
|
|
114,037
|
|
|
|
54,109
|
|
|
|
316,145
|
|
|
|
149,783
|
|
Other (expense)
income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest
expense
|
|
|
(33,128)
|
|
|
|
(29,123)
|
|
|
|
(92,381)
|
|
|
|
(95,257)
|
|
Debt termination
expense
|
|
|
(11,866)
|
|
|
|
(8,628)
|
|
|
|
(15,078)
|
|
|
|
(8,750)
|
|
Interest
income
|
|
|
20
|
|
|
|
23
|
|
|
|
83
|
|
|
|
479
|
|
Realized loss on
financial instruments, net
|
|
|
(112)
|
|
|
|
(4,107)
|
|
|
|
(5,516)
|
|
|
|
(8,900)
|
|
Unrealized gain
(loss) on financial instruments, net
|
|
|
83
|
|
|
|
4,161
|
|
|
|
4,681
|
|
|
|
(9,434)
|
|
Other, net
|
|
|
(750)
|
|
|
|
859
|
|
|
|
(610)
|
|
|
|
803
|
|
Net other
expense
|
|
|
(45,753)
|
|
|
|
(36,815)
|
|
|
|
(108,821)
|
|
|
|
(121,059)
|
|
Income before income
taxes
|
|
|
68,284
|
|
|
|
17,294
|
|
|
|
207,324
|
|
|
|
28,724
|
|
Income tax benefit
(expense)
|
|
|
59
|
|
|
|
152
|
|
|
|
(890)
|
|
|
|
(89)
|
|
Net income
|
|
|
68,343
|
|
|
|
17,446
|
|
|
|
206,434
|
|
|
|
28,635
|
|
Less: Dividends on
preferred shares
|
|
|
3,614
|
|
|
|
—
|
|
|
|
5,860
|
|
|
|
—
|
|
Less: Net income
attributable to the noncontrolling interest
|
|
|
—
|
|
|
|
494
|
|
|
|
—
|
|
|
|
73
|
|
Net income
attributable to common shareholders
|
|
$
|
64,729
|
|
|
$
|
16,952
|
|
|
$
|
200,574
|
|
|
$
|
28,562
|
|
Net income
attributable to common shareholders per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
1.31
|
|
|
$
|
0.32
|
|
|
$
|
4.03
|
|
|
$
|
0.53
|
|
Diluted
|
|
$
|
1.28
|
|
|
$
|
0.32
|
|
|
$
|
3.96
|
|
|
$
|
0.53
|
|
Weighted average
shares outstanding (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
49,414
|
|
|
|
52,514
|
|
|
|
49,804
|
|
|
|
54,221
|
|
Diluted
|
|
|
50,417
|
|
|
|
52,713
|
|
|
|
50,708
|
|
|
|
54,317
|
|
|
TEXTAINER GROUP
HOLDINGS LIMITED AND SUBSIDIARIES
|
Consolidated Balance
Sheets
|
(Unaudited)
|
(All currency
expressed in United States dollars in thousands)
|
|
|
|
September 30,
2021
|
|
|
December 31,
2020
|
|
Assets
|
|
|
|
|
|
|
|
|
Current
assets:
|
|
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
$
|
184,099
|
|
|
$
|
131,018
|
|
Marketable
securities
|
|
|
986
|
|
|
|
—
|
|
Accounts receivable,
net of allowance of $1,389 and $2,663, respectively
|
|
|
184,225
|
|
|
|
108,578
|
|
Net investment in
finance leases, net of allowance of $86 and $169,
respectively
|
|
|
110,397
|
|
|
|
78,459
|
|
Container leaseback
financing receivable, net of allowance of $38 and $98,
respectively
|
|
|
29,865
|
|
|
|
27,076
|
|
Trading
containers
|
|
|
18,850
|
|
|
|
9,375
|
|
Containers held for
sale
|
|
|
7,405
|
|
|
|
15,629
|
|
Prepaid expenses and
other current assets
|
|
|
14,049
|
|
|
|
13,713
|
|
Due from affiliates,
net
|
|
|
2,770
|
|
|
|
1,509
|
|
Total current
assets
|
|
|
552,646
|
|
|
|
385,357
|
|
Restricted
cash
|
|
|
76,955
|
|
|
|
74,147
|
|
Marketable
securities
|
|
|
3,240
|
|
|
|
—
|
|
Containers, net of
accumulated depreciation of $1,789,718 and $1,619,591,
respectively
|
|
|
4,693,533
|
|
|
|
4,125,052
|
|
Net investment in
finance leases, net of allowance of $610 and $1,164
respectively
|
|
|
1,591,858
|
|
|
|
801,501
|
|
Container leaseback
financing receivable, net of allowance of $84 and $326,
respectively
|
|
|
331,808
|
|
|
|
336,792
|
|
Derivative
instruments
|
|
|
2,514
|
|
|
|
47
|
|
Deferred
taxes
|
|
|
1,151
|
|
|
|
1,153
|
|
Other
assets
|
|
|
14,440
|
|
|
|
17,327
|
|
Total
assets
|
|
$
|
7,268,145
|
|
|
$
|
5,741,376
|
|
Liabilities and
Equity
|
|
|
|
|
|
|
|
|
Current
liabilities:
|
|
|
|
|
|
|
|
|
Accounts payable and
accrued expenses
|
|
$
|
22,248
|
|
|
$
|
24,385
|
|
Container contracts
payable
|
|
|
282,794
|
|
|
|
231,647
|
|
Other
liabilities
|
|
|
4,841
|
|
|
|
2,288
|
|
Due to container
investors, net
|
|
|
18,188
|
|
|
|
18,697
|
|
Debt, net of
unamortized costs of $8,101 and $8,043, respectively
|
|
|
346,287
|
|
|
|
408,365
|
|
Total current
liabilities
|
|
|
674,358
|
|
|
|
685,382
|
|
Debt, net of
unamortized costs of $28,501 and $18,639, respectively
|
|
|
4,799,995
|
|
|
|
3,706,979
|
|
Derivative
instruments
|
|
|
3,671
|
|
|
|
29,235
|
|
Income tax
payable
|
|
|
10,466
|
|
|
|
10,047
|
|
Deferred
taxes
|
|
|
7,405
|
|
|
|
6,491
|
|
Other
liabilities
|
|
|
40,396
|
|
|
|
16,524
|
|
Total
liabilities
|
|
|
5,536,291
|
|
|
|
4,454,658
|
|
Equity:
|
|
|
|
|
|
|
|
|
Textainer Group
Holdings Limited shareholders' equity:
|
|
|
|
|
|
|
|
|
Preferred shares,
$0.01 par value, $25,000 liquidation preference per share.
Authorized
10,000,000 shares
|
|
|
|
|
|
|
|
|
7.00% Series A
fixed-to-floating rate cumulative redeemable perpetual preferred
shares, 6,000
shares issued and outstanding (equivalent to 6,000,000 depositary
shares at $25.00 liquidation
preference per depositary share)
|
|
|
150,000
|
|
|
|
—
|
|
6.25% Series B fixed
rate cumulative redeemable perpetual preferred shares, 6,000
shares
issued and outstanding (equivalent to 6,000,000 depositary shares
at $25.00 liquidation
preference per depositary share)
|
|
|
150,000
|
|
|
|
—
|
|
Common shares, $0.01
par value. Authorized 140,000,000 shares; 59,183,228 shares issued
and
49,252,536 shares
outstanding at 2021; 58,740,919 shares issued and 50,495,789
shares
outstanding at
2020
|
|
|
592
|
|
|
|
587
|
|
Treasury shares, at
cost, 9,930,692 and 8,245,130 shares, respectively
|
|
|
(132,028)
|
|
|
|
(86,239)
|
|
Additional paid-in
capital
|
|
|
424,273
|
|
|
|
416,609
|
|
Accumulated other
comprehensive loss
|
|
|
(1,379)
|
|
|
|
(9,744)
|
|
Retained
earnings
|
|
|
1,140,396
|
|
|
|
938,395
|
|
Total Textainer Group
Holdings Limited shareholders' equity
|
|
|
1,731,854
|
|
|
|
1,259,608
|
|
Noncontrolling
interest
|
|
|
—
|
|
|
|
27,110
|
|
Total
equity
|
|
|
1,731,854
|
|
|
|
1,286,718
|
|
Total liabilities and
equity
|
|
$
|
7,268,145
|
|
|
$
|
5,741,376
|
|
|
|
|
|
|
|
|
|
|
|
|
TEXTAINER GROUP
HOLDINGS LIMITED AND SUBSIDIARIES
|
Consolidated
Statements of Cash Flows
|
(Unaudited)
|
(All currency
expressed in United States dollars in thousands)
|
|
|
|
Nine Months Ended
September 30,
|
|
|
|
2021
|
|
|
2020
|
|
Cash flows from
operating activities:
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
206,434
|
|
|
$
|
28,635
|
|
Adjustments to
reconcile net income to net cash provided by operating
activities:
|
|
|
|
|
|
|
|
|
Depreciation
expense
|
|
|
208,660
|
|
|
|
196,056
|
|
Bad debt recovery,
net
|
|
|
(1,225)
|
|
|
|
(326)
|
|
Container recovery
from lessee default, net
|
|
|
(4,835)
|
|
|
|
(140)
|
|
Unrealized (gain) loss
on financial instruments, net
|
|
|
(4,681)
|
|
|
|
9,434
|
|
Amortization of
unamortized debt issuance costs and accretion
of
bond discounts
|
|
|
7,153
|
|
|
|
6,011
|
|
Debt termination
expense
|
|
|
15,078
|
|
|
|
8,750
|
|
Amortization of
intangible assets
|
|
|
2,290
|
|
|
|
1,766
|
|
Gain on sale of owned
fleet containers, net
|
|
|
(51,222)
|
|
|
|
(19,410)
|
|
Share-based
compensation expense
|
|
|
4,208
|
|
|
|
3,218
|
|
Changes in operating
assets and liabilities
|
|
|
1,757
|
|
|
|
54,319
|
|
Total
adjustments
|
|
|
177,183
|
|
|
|
259,678
|
|
Net cash provided by
operating activities
|
|
|
383,617
|
|
|
|
288,313
|
|
Cash flows from
investing activities:
|
|
|
|
|
|
|
|
|
Purchase of containers
and fixed assets
|
|
|
(1,689,588)
|
|
|
|
(273,171)
|
|
Payment on container
leaseback financing receivable
|
|
|
(18,705)
|
|
|
|
(24,089)
|
|
Proceeds from sale of
containers and fixed assets
|
|
|
112,745
|
|
|
|
109,144
|
|
Receipt of principal
payments on container leaseback financing receivable
|
|
|
21,081
|
|
|
|
15,788
|
|
Net cash used in
investing activities
|
|
|
(1,574,467)
|
|
|
|
(172,328)
|
|
Cash flows from
financing activities:
|
|
|
|
|
|
|
|
|
Proceeds from
debt
|
|
|
4,229,756
|
|
|
|
1,626,759
|
|
Payments on
debt
|
|
|
(3,199,942)
|
|
|
|
(1,704,132)
|
|
Payment of debt
issuance costs
|
|
|
(21,107)
|
|
|
|
(13,333)
|
|
Proceeds from
container leaseback financing liability, net
|
|
|
16,305
|
|
|
|
—
|
|
Principal repayments
on container leaseback financing liability, net
|
|
|
(3,128)
|
|
|
|
(12,754)
|
|
Issuance of preferred
shares, net of underwriting discount
|
|
|
290,550
|
|
|
|
—
|
|
Purchase of treasury
shares
|
|
|
(45,789)
|
|
|
|
(56,779)
|
|
Issuance of common
shares upon exercise of share options
|
|
|
6,789
|
|
|
|
224
|
|
Dividends paid on
preferred shares
|
|
|
(4,433)
|
|
|
|
—
|
|
Purchase of
noncontrolling interest
|
|
|
(21,500)
|
|
|
|
—
|
|
Other
|
|
|
(654)
|
|
|
|
—
|
|
Net cash provided by
(used in) financing activities
|
|
|
1,246,847
|
|
|
|
(160,015)
|
|
Effect of exchange
rate changes
|
|
|
(108)
|
|
|
|
3
|
|
Net increase
(decrease) in cash, cash equivalents and restricted cash
|
|
|
55,889
|
|
|
|
(44,027)
|
|
Cash, cash
equivalents and restricted cash, beginning of the year
|
|
|
205,165
|
|
|
|
277,905
|
|
Cash, cash
equivalents and restricted cash, end of the period
|
|
$
|
261,054
|
|
|
$
|
233,878
|
|
|
|
|
|
|
|
|
|
|
Supplemental
disclosures of cash flow information:
|
|
|
|
|
|
|
|
|
Cash paid for interest
expense and realized loss and settlement of derivative
instruments
|
|
$
|
115,454
|
|
|
$
|
98,351
|
|
Income taxes
paid
|
|
$
|
1,559
|
|
|
$
|
29
|
|
Receipt of payments on
finance leases, net of income earned
|
|
$
|
47,490
|
|
|
$
|
33,325
|
|
Supplemental
disclosures of noncash operating activities:
|
|
|
|
|
|
|
|
|
Receipt of marketable
securities from a lessee
|
|
$
|
5,789
|
|
|
$
|
-
|
|
Right-of-use asset for
leased properties
|
|
$
|
272
|
|
|
$
|
555
|
|
Supplemental
disclosures of noncash investing activities:
|
|
|
|
|
|
|
|
|
Increase in accrued
container purchases
|
|
$
|
51,147
|
|
|
$
|
316,503
|
|
Containers placed in
finance leases
|
|
$
|
902,748
|
|
|
$
|
355,096
|
|
|
|
|
|
|
|
|
|
|
Use of Non-GAAP Financial Information
To supplement Textainer's consolidated financial statements
presented in accordance with U.S. generally accepted accounting
principles ("GAAP"), the company uses non-GAAP measures of certain
components of financial performance. These non-GAAP measures
include adjusted net income, adjusted net income per diluted common
share, adjusted EBITDA, headline earnings and headline earnings per
basic and diluted common share.
Management believes that adjusted net income and adjusted net
income per diluted common share are useful in evaluating
Textainer's operating performance. Adjusted net income is defined
as net income attributable to common shareholders excluding debt
termination expense, unrealized gain (loss) on derivative
instruments and marketable securities and the related impacts on
income taxes and non-controlling interest. Management considers
adjusted EBITDA a widely used industry measure and useful in
evaluating Textainer's ability to fund growth and service long-term
debt and other fixed obligations. Headline earnings is reported as
a requirement of Textainer's listing on the JSE. Headline earnings
and headline earnings per basic and diluted common shares are
calculated from net income which has been determined based on
GAAP.
Reconciliations of these non-GAAP measures to the most directly
comparable GAAP measures are included in the tables below for the
three and nine months ended September 30,
2021 and 2020 and for the three months ended June 30, 2021.
Non-GAAP measures are not financial measures calculated in
accordance with GAAP and are presented solely as supplemental
disclosures. Non-GAAP measures have limitations as analytical
tools, and should not be relied upon in isolation, or as a
substitute to net income, income from operations, cash flows from
operating activities, or any other performance measures derived in
accordance with GAAP. Some of these limitations are:
- They do not reflect cash expenditures, or future requirements,
for capital expenditures or contractual commitments;
- They do not reflect changes in, or cash requirements for,
working capital needs;
- Adjusted EBITDA does not reflect interest expense or cash
requirements necessary to service interest or principal payments on
debt;
- Although depreciation expense and container impairment are a
non-cash 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 non-cash 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, 2021
|
|
|
June 30,
2021
|
|
|
September
30, 2020
|
|
|
September
30, 2021
|
|
|
September
30, 2020
|
|
|
|
(Dollars in
thousands)
|
|
|
(Dollars in
thousands)
|
|
|
|
|
(Unaudited)
|
|
|
(Unaudited)
|
|
|
Reconciliation of
adjusted net income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
attributable to common shareholders
|
|
$
|
64,729
|
|
|
$
|
73,795
|
|
|
$
|
16,952
|
|
|
$
|
200,574
|
|
|
$
|
28,562
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt termination
expense
|
|
|
11,866
|
|
|
|
2,945
|
|
|
|
8,628
|
|
|
|
15,078
|
|
|
|
8,750
|
|
Unrealized (gain) loss
on financial instruments, net
|
|
|
(83)
|
|
|
|
(1,406)
|
|
|
|
(4,161)
|
|
|
|
(4,681)
|
|
|
|
9,434
|
|
Loss on settlement of
pre-existing management agreement
|
|
|
116
|
|
|
|
—
|
|
|
|
—
|
|
|
|
116
|
|
|
|
—
|
|
Impact of reconciling
items on income tax
|
|
|
(126)
|
|
|
|
(130)
|
|
|
|
(42)
|
|
|
|
(229)
|
|
|
|
(179)
|
|
Impact of reconciling
items attributable to the
noncontrolling
interest
|
|
|
—
|
|
|
|
—
|
|
|
|
257
|
|
|
|
—
|
|
|
|
(437)
|
|
Adjusted net
income
|
|
$
|
76,502
|
|
|
$
|
75,204
|
|
|
$
|
21,634
|
|
|
$
|
210,858
|
|
|
$
|
46,130
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net
income per diluted common share
|
|
$
|
1.52
|
|
|
$
|
1.48
|
|
|
$
|
0.41
|
|
|
$
|
4.16
|
|
|
$
|
0.85
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended,
|
|
|
Nine Months
Ended,
|
|
|
|
September
30, 2021
|
|
|
June 30,
2021
|
|
|
September
30, 2020
|
|
|
September
30, 2021
|
|
|
September
30, 2020
|
|
|
|
(Dollars in
thousands)
|
|
|
(Dollars in
thousands)
|
|
|
|
(Unaudited)
|
|
|
(Unaudited)
|
|
Reconciliation of
adjusted EBITDA:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
attributable to common shareholders
|
|
$
|
64,729
|
|
|
$
|
73,795
|
|
|
$
|
16,952
|
|
|
$
|
200,574
|
|
|
$
|
28,562
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest
income
|
|
|
(20)
|
|
|
|
(26)
|
|
|
|
(23)
|
|
|
|
(83)
|
|
|
|
(479)
|
|
Interest
expense
|
|
|
33,128
|
|
|
|
30,147
|
|
|
|
29,123
|
|
|
|
92,381
|
|
|
|
95,257
|
|
Debt termination
expense
|
|
|
11,866
|
|
|
|
2,945
|
|
|
|
8,628
|
|
|
|
15,078
|
|
|
|
8,750
|
|
Realized loss on
derivative instruments, net
|
|
|
4
|
|
|
|
2,448
|
|
|
|
4,107
|
|
|
|
5,408
|
|
|
|
8,900
|
|
Unrealized (gain) loss
on financial instruments, net
|
|
|
(83)
|
|
|
|
(1,406)
|
|
|
|
(4,161)
|
|
|
|
(4,681)
|
|
|
|
9,434
|
|
Loss on settlement of
pre-existing management agreement
|
|
|
116
|
|
|
|
—
|
|
|
|
—
|
|
|
|
116
|
|
|
|
—
|
|
Income tax (benefit)
expense
|
|
|
(59)
|
|
|
|
(117)
|
|
|
|
(152)
|
|
|
|
890
|
|
|
|
89
|
|
Net income
attributable to the noncontrolling interest
|
|
|
—
|
|
|
|
—
|
|
|
|
494
|
|
|
|
—
|
|
|
|
73
|
|
Depreciation
expense
|
|
|
72,839
|
|
|
|
70,015
|
|
|
|
65,374
|
|
|
|
208,660
|
|
|
|
196,056
|
|
Container write off
(recovery) from lessee default, net
|
|
|
918
|
|
|
|
(41)
|
|
|
|
33
|
|
|
|
(4,835)
|
|
|
|
(1,525)
|
|
Amortization
expense
|
|
|
802
|
|
|
|
688
|
|
|
|
645
|
|
|
|
2,290
|
|
|
|
1,766
|
|
Impact of reconciling
items attributable to the
noncontrolling
interest
|
|
|
—
|
|
|
|
—
|
|
|
|
(2,060)
|
|
|
|
—
|
|
|
|
(7,507)
|
|
Adjusted
EBITDA
|
|
$
|
184,240
|
|
|
$
|
178,448
|
|
|
$
|
118,960
|
|
|
$
|
515,798
|
|
|
$
|
339,376
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended,
|
|
|
Nine Months
Ended,
|
|
|
|
September
30, 2021
|
|
|
June 30,
2021
|
|
|
September
30, 2020
|
|
|
September
30, 2021
|
|
|
September
30, 2020
|
|
|
|
(Dollars in
thousands)
|
|
|
(Dollars in
thousands)
|
|
|
|
(Unaudited)
|
|
|
(Unaudited)
|
|
Reconciliation of
headline earnings:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
attributable to common shareholders
|
|
$
|
64,729
|
|
|
$
|
73,795
|
|
|
$
|
16,952
|
|
|
$
|
200,574
|
|
|
$
|
28,562
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Container impairment
(recovery)
|
|
|
1,183
|
|
|
|
254
|
|
|
|
3,074
|
|
|
|
(5,114)
|
|
|
|
8,857
|
|
Loss on settlement of
pre-existing management agreement
|
|
|
116
|
|
|
|
—
|
|
|
|
—
|
|
|
|
116
|
|
|
|
—
|
|
Impact of reconciling
items on income tax
|
|
|
(35)
|
|
|
|
(2)
|
|
|
|
(28)
|
|
|
|
24
|
|
|
|
(86)
|
|
Impact of reconciling
items attributable to the
noncontrolling
interest
|
|
|
—
|
|
|
|
—
|
|
|
|
(85)
|
|
|
|
—
|
|
|
|
(243)
|
|
Headline
earnings
|
|
$
|
65,993
|
|
|
$
|
74,047
|
|
|
$
|
19,913
|
|
|
$
|
195,600
|
|
|
$
|
37,090
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Headline earnings
per basic common share
|
|
$
|
1.34
|
|
|
$
|
1.49
|
|
|
$
|
0.38
|
|
|
$
|
3.93
|
|
|
$
|
0.68
|
|
Headline earnings
per diluted common share
|
|
$
|
1.31
|
|
|
$
|
1.46
|
|
|
$
|
0.38
|
|
|
$
|
3.86
|
|
|
$
|
0.68
|
|
View original
content:https://www.prnewswire.com/news-releases/textainer-group-holdings-limited-reports-third-quarter-2021-results-and-reinstates-quarterly-dividend-301417101.html
SOURCE Textainer Group Holdings Limited