TGH_Presentation_November 2015_final.pdf
-
Upload
arun7amity9122 -
Category
Documents
-
view
3 -
download
0
Transcript of TGH_Presentation_November 2015_final.pdf
7/21/2019 TGH_Presentation_November 2015_final.pdf
http://slidepdf.com/reader/full/tghpresentationnovember-2015finalpdf 1/35
1
Textainer Group Holdings Ltd.
Investor PresentationNovember 2015
7/21/2019 TGH_Presentation_November 2015_final.pdf
http://slidepdf.com/reader/full/tghpresentationnovember-2015finalpdf 2/35
2
Forward Looking Statements
Certain information included in this presentation and other statements or materials published or to be published by the Company are
not historical facts but are forward-looking statements relating to such matters as anticipated financial performance, business
prospects, technological developments, new and existing products, expectations for market segment and growth, and similar matters.
In connection with the “safe harbor” provisions of the Private Securities Litigation Reform Act of 1995, the Company provides the
following cautionary remarks regarding important factors which, among others, could cause the Company’s actual results and
experience to differ materially from the anticipated results or other expectations expressed in the Company’s forward-looking
statements. The risks and uncertainties that may affect the operations, performance, development, results of the Company’s business,and the other matters referred to above include, but are not limited to: (i) changes in the business environment in which the Company
operates, including global GDP changes, the level of international trade, inflation and interest rates; (ii) changes in taxes, governmental
laws, and regulations; (iii) competitive product and pricing activity; (iv) difficulties of managing growth profitably; and (v) the loss of
one or more members of the Company’s management team.
As required by SEC rules, we have provided a reconciliation of the non-GAAP financial measures included in this presentation to the
most directly comparable GAAP measures in materials on our website at www.textainer.com.
7/21/2019 TGH_Presentation_November 2015_final.pdf
http://slidepdf.com/reader/full/tghpresentationnovember-2015finalpdf 3/35
3
Company Background
7/21/2019 TGH_Presentation_November 2015_final.pdf
http://slidepdf.com/reader/full/tghpresentationnovember-2015finalpdf 4/35
4
Overview
Listed on the NYSE since 2007: TGH
World’s largest container lessor
– LTM revenue $557 million
– LTM total leasing rental income
(including all managed containers)
$623 million
–Total fleet size of 3.2 million TEU (80%owned)1
– Strong, long-standing relationships
with customers
– Established management team
Textainer is the market leader with a track record of results
(1) As of September 30, 2015
7/21/2019 TGH_Presentation_November 2015_final.pdf
http://slidepdf.com/reader/full/tghpresentationnovember-2015finalpdf 5/35
5
Corporate Strategy and Vision
VISION:
Provide consistently reliable, superior quality container leasing and
related services to our customers worldwide, creating sustained value
for equipment owners, employees and shareholders
CORPORATE STRATEGY
Be the industry benchmark for quality and customer service
Drive growth and profitability throughout economic cycles
Remain the industry leader and grow market share
Maximize shareholder value; increase total shareholder return
Delivering the best for our customers, employees, and shareholders
7/21/2019 TGH_Presentation_November 2015_final.pdf
http://slidepdf.com/reader/full/tghpresentationnovember-2015finalpdf 6/35
6
Investment Highlights and Total Returns
Market Leader
Organic Growth Opportunities
Unique Industry Dynamics
Track Record of Profitability
Conservative Capital Structure
Modest Relative Valuation
Significant Dividend Yield
Source: Bloomberg. S&P 500 calculated using S&P 500 and Russell 1000 Total Return Indices.
(100%)
(50%)
--
50%
100%
150%
200%
250%
300%
2007 2008 2009 2010 2011 2012 2013 2014
TGH: 208%
Russell 1000:
56%
S&P 500:
54%
7/21/2019 TGH_Presentation_November 2015_final.pdf
http://slidepdf.com/reader/full/tghpresentationnovember-2015finalpdf 7/357
World’s Largest Container Lessor
Refrigerated
Perishable and
frozen goods
Consumer staples,
electronics, apparel, etc.
Dry Freight
Specialized
Heavy or
oversized cargo
Sources: Harrison Consulting, Dry-Freight Container Market 2015 Industry Reports(1) Competitor data as of December 31, 2014; Textainer fleet data updated as of most recent quarter end
(2) Calculated based on CEU, as of September 30, 2015. CEU refers to a Cost Equivalent Unit, a unit of measurement based on the approximate cost of a container relative to the cost of a standard 20’ dry freight container
Refrigerated
16% Specialized3%
20’ Standard
31%
40’ Standard
9%
40’ High Cube
41%
Top Container Lessors 1 Textainer Fleet breakdown2
TEU (000’s)
1,885
575
1,110
1,065
1,600
1,950
1,950
2,350
3,220
0 1,000 2,000 3,000
Other
Beacon
CAI
SeaCube
SeaCo
Florens
TAL
Triton
Textainer
Textainer’s diversified fleet percentage split is similar to the worldwide container fleet
7/21/2019 TGH_Presentation_November 2015_final.pdf
http://slidepdf.com/reader/full/tghpresentationnovember-2015finalpdf 8/358
0
20,000
40,000
60,000
80,000
100,000
120,000
140,000
2008 2009 2010 2011 2012 2013 2014 2015
0
500,000
1,000,000
1,500,000
2,000,000
2,500,000
3,000,000
3,500,000
2008 2009 2010 2011 2012 2013 2014 2015
Container Fleet Growth
(1) As of December 31, 2014(2) As of September 30, 2015
Total Fleet
Reefer Fleet
TEU
TEU
41% Owned Fleet CAGR
Strong core fleet and reefer growth
9% Owned Fleet CAGR
OwnedManaged
91% of
Reefers
Owned
OwnedManaged
80% of
Fleet
Owned
2
2
1
1
7/21/2019 TGH_Presentation_November 2015_final.pdf
http://slidepdf.com/reader/full/tghpresentationnovember-2015finalpdf 9/359
Long-Standing Customer Relationships
Top 20 customers have leased
containers from us for an average of
over 24 years and lease 78% of our
on-hire containers
Our customers include all the world’stop 20 shipping lines
Textainer is a trusted partner of the world’s largest shipping lines
7/21/2019 TGH_Presentation_November 2015_final.pdf
http://slidepdf.com/reader/full/tghpresentationnovember-2015finalpdf 10/3510
Management Throughout Container Life Cycle
Maximizing returns throughout the container life cycle
Lease term generally fiveyears
Focus on return provisions
Initial Lease
Lease renewal or re-lease to
different customers May be re-leased several
times over useful life
Leverage global infrastructure
and operational expertise
Sale generally for static
storage or one-way cargo Useful life of 13+ years
Standard container residual
value historically 40-50% of
current asset cost
55% of
expected return
Disposition
15% of
expected return
Mid-Life
30% of
expected return
Note: Expected returns can vary and based on Management estimates
7/21/2019 TGH_Presentation_November 2015_final.pdf
http://slidepdf.com/reader/full/tghpresentationnovember-2015finalpdf 11/3511
Tank Container Partnership with Trifleet
Source: ITCO 2015 Tank Container Fleet Survey & Trifleet Estimate
Investing in new tank containers managed byTrifleet
– Leverage the company’s experience and
reputation
Total global tank container fleet estimated at
475,000 units
– 56% owned by Producers/Operators and 44%
owned by Lessors
7%-9% industry growth YTD 2015
Trifleet is 5th largest tank leasing company
–Fleet size of 11,500 tank containers
Tanks transport liquid
foodstuff, chemicals,
and gases
Tank containers represent a new growth opportunity
7/21/2019 TGH_Presentation_November 2015_final.pdf
http://slidepdf.com/reader/full/tghpresentationnovember-2015finalpdf 12/35
12
Industry Overview
7/21/2019 TGH_Presentation_November 2015_final.pdf
http://slidepdf.com/reader/full/tghpresentationnovember-2015finalpdf 13/35
13
Triple net: lessee is responsible formaintenance, insurance, and other
costs
Long-term: typical initial lease term of
5 to 8 years with a history of renewal
rates of 40 to 50%
Dollar denominated: container pricesand lease rates generally in dollars
Container Leasing Market Basics Container leasing is a relatively stable business in spite of broader cyclical
industry trends, due to the “long lived” nature of the assets and the terms of
the leases
Improving living standards in many countries around the world have
contributed to container trade growth generally and reefer trade in particular
Essential: essential to the shippingindustry, which is essential to global
trade
Long-lived: containers can last 12 to
15 years with minimal risk of technical
obsolescence
Standardized: containers are built tostandard specifications and can be
leased to different customers over
their lifetime
Containers Leases
Much of the world’s goods are transported via intermodal containers
7/21/2019 TGH_Presentation_November 2015_final.pdf
http://slidepdf.com/reader/full/tghpresentationnovember-2015finalpdf 14/35
14
Container Industry Evolution
Past Present Future
“Offshoring” Multi-decade shift to
containers
Slowing ships to save fuel
led to increased
container demand
Low new containerproduction in 2009 led to
multi-year “catch up”
Solid trade growth Weak global economies
High utilization
Shipping lines shift from
owned to leased
containers
“Onshoring” Improving economies
Mega-sized ships
Excess vessel capacity
Shipping lines refresh
older container fleets
Possible lessorconsolidation
Shifting industry drivers
7/21/2019 TGH_Presentation_November 2015_final.pdf
http://slidepdf.com/reader/full/tghpresentationnovember-2015finalpdf 15/35
15
Secular Shifts Toward Long-term Leases
70%
75%80%
85%
90%
95%
100%
2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015
Textainer
Lease Portfolio: 2000 1
Textainer
Lease Portfolio: 20152
Textainer Average Fleet Utilization
Master and Short-Term Leases (MLA)
Finance Leases (FL)
Long-Term Leases (LTL)
61%
38%
76%
14%
10%
1%
Long-term leases dampen utilization volatility
Note: % breakdown as measured in CEU and included on-hire units for total fleet (managed and owned)(1) As of December 31, 2000
(2) As of September 30, 2015
7/21/2019 TGH_Presentation_November 2015_final.pdf
http://slidepdf.com/reader/full/tghpresentationnovember-2015finalpdf 16/35
16
Container Lessors Container Manufacturers Shipping Lines
Access to Financing
Yields
Prices $1550/CEU
Factory Inventory
Production Lead TimeOutput
Lessor/Shipping Line Split Approx. 55/45
Freight Rates
GRI
Idle Vessel Inventory 5%
Vessel Capacity
Container Trade
Q4 2015 Industry Conditions
Textainer remains well positioned in the midst of mixed industry conditions
7/21/2019 TGH_Presentation_November 2015_final.pdf
http://slidepdf.com/reader/full/tghpresentationnovember-2015finalpdf 17/35
17
0.0
1.0
2.0
3.0
4.0
5.0
2008 2009 2010 2011 2012 2013 2014
T E U
i n M i l l i o n s
Production totals on a calendar year basis
Total Production of Containers
41%56% 59%
46%58% 54% 57%
59%44% 41%
54%42% 46% 43%
0%
10%
20%
30%
40%
50%
60%
70%
80%
90%
100%
2008 2009 2010 2011 2012 2013 2014
T o t a l P e r c e n t a g e
Production totals on a calendar year basis
Total Production of Containers
Leasing Shipping
Container Production and Purchase Trends
Shift towards leasing vs. buying
Source: Drewry Maritime ResearchNote: As of December 31, 2014
7/21/2019 TGH_Presentation_November 2015_final.pdf
http://slidepdf.com/reader/full/tghpresentationnovember-2015finalpdf 18/35
18
Profitability of Container Leasing versus
Container Shipping Industries
Sources: Company data, Bloomberg, Nomura estimates
Despite negative global GDP growth in 2009, container leasing
companies remained profitable and have since reported strong earnings
-20
-10
0
10
20
30
40
50
60
70
2005 2006 2007 2008 2009 2010 2011 2012
O p e r a
t i n g M a r g i n
Container Shipping Lines Leasing Companies
Dichotomy between leasing company and shipping line performance
7/21/2019 TGH_Presentation_November 2015_final.pdf
http://slidepdf.com/reader/full/tghpresentationnovember-2015finalpdf 19/35
19
Financial Update
7/21/2019 TGH_Presentation_November 2015_final.pdf
http://slidepdf.com/reader/full/tghpresentationnovember-2015finalpdf 20/35
20
Summary of Q3 2015 Results
Metric Result
Revenue $136 million
Adjusted Net Income1 $18 million
Adjusted EPS1 $0.31
Adjusted EBITDA1 $104 million
Return on Equity – full year 10.6% on an adjusted basis1
Dividend Declared $0.24
Average Utilization 96.4%
Fleet Size 3.2 million TEU
YTD Fleet Investment $500 million
Solid financial results in Q3
(1) Excluding unrealized gains/losses on interest rate swaps and write-off of unamortized financing fees
7/21/2019 TGH_Presentation_November 2015_final.pdf
http://slidepdf.com/reader/full/tghpresentationnovember-2015finalpdf 21/35
21
$304
$423
$487
$529
$563
$123
$178
$201
$175$194
$0
$50
$100
$150
$200
$250
$300
$350
$400
$450
$500
$550
$600
2010 2011 2012 2013 2014
Revenue Adjusted Net Income
Attractive Financial Trends
Source: Company filingsNote: $ in millions; “Adjusted net income” is defined as net income attributable to Textainer Group Holdings Limited common shareholders before unrealized gains
on interest rate swaps and caps, net and related impact of reconciling item on net income (loss) attributable to the noncontrolling interest
Demonstrated track record over the
past 5 years
–Revenue CAGR of 16%
– EBITDA CAGR of 18%
– Revenue earning assets CAGR of 28%
– 20% average return on equity
– Lowest overhead cost among
publicly-traded peers
– Strong financial metrics and TSR
relative to publicly-traded peers
Well positioned to compete in any
market environment
– 85% of on-hire fleet on long term
and finance leases – Actively reducing funding costs
– Focused on delivering strong total
shareholder returns
Total Revenue and Adjusted Net Income
Demonstrated track record of results
7/21/2019 TGH_Presentation_November 2015_final.pdf
http://slidepdf.com/reader/full/tghpresentationnovember-2015finalpdf 22/35
22
$0.00
$0.02
$0.04
$0.06
$0.08
$0.10
$0.12
2008 2009 2010 2011 2012 2013 2014
0
2000
4000
6000
8000
10000
12000
14000
16000
18000
20000
2008 2009 2010 2011 2012 2013 2014
TEU per Employee SG&A Cost per TEU / Day
Market Leading Productivity
Source: Company filings
Textainer leads its publicly-traded peers in productivity
7/21/2019 TGH_Presentation_November 2015_final.pdf
http://slidepdf.com/reader/full/tghpresentationnovember-2015finalpdf 23/35
23Source: Public filings, investor presentationsNote: As of September 30, 2015, unless otherwise noted; in CEUs, unless otherwise noted
(1) TAL equipment breakout as of March 31, 2015 (3) Represents Long-term Operating and Direct Finance Leases
(2) CAI specialized containers includes refrigerated; equipment breakout as of March 31, 2015
Container Portfol io in CEUs 3,332,874 3,015,695 1,212,270
Owned / Managed 80% / 20% 99% / 1% 85% / 15%
On-hire Lease Mix
85% 75% 80%
3.3 Years 3.5 Years 3.0 Years
Latest Quarter Average Uti l ization 96.4% 95.8% 92.0%
14% 12% 5%
$4,112 $4,059 $1,844
Publ ic/Halco (48%) Publ ic Publ ic/Ogawa (19%)
Average Remaini ng Lease Term
Net Book Value of Revenue Earning Assets ($ in millions)
Fleet by Equipment Type
Ownership
Market Share in TEUs
% on Fixed-Term Lease 3
61%
22%
5%
5%7%
81%
16%3%
73%
7%
20%
82%
18%
67%8%
25%
76%
10%
14%
Container Lessors – Operating Metrics
Long-Term
DFL
Short-Term / MLA
Dry
Refrigerated
Specialized
Tank
Other
1 2
7/21/2019 TGH_Presentation_November 2015_final.pdf
http://slidepdf.com/reader/full/tghpresentationnovember-2015finalpdf 24/35
24
$402
$824
$1,150
$752$864$1,233
$1,851
$2,596
$3,358
$3,796
$0
$500
$1,000
$1,500
$2,000
$2,500
$3,000
$3,500
$4,000
2010 2011 2012 2013 2014
Growing Capex
Strong Continued Investment
$500 million invested in 2015 ($600
million for delivery in 2015)
Multiple avenues of future growth
─ New container purchases
─ Purchase and leasebacks
─ Acquire managed containers
Total Capex Invested and
Avg. Revenue Earning Assets
Note: All $ in millions
Textainer leads the industry in capex of containers
Total Capex Invested Avg. Revenue Earning Assets
7/21/2019 TGH_Presentation_November 2015_final.pdf
http://slidepdf.com/reader/full/tghpresentationnovember-2015finalpdf 25/35
25
$219
$332
$395
$430$442
50%
55%
60%
65%
70%
75%
80%
85%
$0
$50
$100
$150
$200
$250
$300
$350
$400
$450
2010 2011 2012 2013 2014
Priorities for Cash
Reinvest in business ─ Organic growth
─ Expand market share
─ Increase owned portion of fleet
─ Expand reefer business
Return cash to owners
─ 25 consecutive years of dividends
─ Announced share repurchase
program of up to $100 million
Strong Cash GenerationEBITDA & EBITDA Margin
EBITDA EBITDA Margin
Note: All $ in millions
Strong cash generation enables organic growth
7/21/2019 TGH_Presentation_November 2015_final.pdf
http://slidepdf.com/reader/full/tghpresentationnovember-2015finalpdf 26/35
26
Strong Balance Sheet
Significant growth in total assets over the past 5 years
Low leverage relative to public peers
($ in milli ons)
September 30
2015 2014 2013 2012 2011
Cash And Cash Equivalents $94 $107 $120 $100 $75Containers, Net $3,714 $3,630 $3,233 $2,917 $1,904
Total Assets $4,409 $4,359 $3,909 $3,476 $2,310
Growth 1% 12% 12% 50% 32%
Long-Term Debt (Incl. Current Portion) $3,048 $2,996 $2,667 $2,262 $1,509
Total Liabilities $3,144 $3,107 $2,763 $2,430 $1,625
Non-controlling Interest $62 $60 $48 $39 $1
Total Shareholders’ Equity $1,203 $1,193 $1,098 $1,008 $684Total Equity & Liabilities $4,409 $4,359 $3,909 $3,476 $2,310
Debt / Equity plus Non-controlling Interest 2.4x 2.4x 2.3x 2.2x 2.2x
December 31
Ample capacity to capitalize on growth opportunities
7/21/2019 TGH_Presentation_November 2015_final.pdf
http://slidepdf.com/reader/full/tghpresentationnovember-2015finalpdf 27/35
27
Debt Facilities
Strong access to capital and keen focus on lowering borrowing cost
Capacity/
Initial Amount ($M)
Borrowings
30 September 2015 ($M)
Rate as of
30 September 2015
Revolver $700 $513 L+1.25%
Revolver II1 $190 $160 L+1.30%
2013 Term Notes2 $301 $240 3.90%
2014 Term Notes3 $301 $274 3.27%
Warehouse $1,200 $922 L+1.70%
Term Loan4 $500 $446 L+1.50%
Aged Container Facility5 $300 $199 L+1.95%
TWCL $300 $164 L+2.00%
TAP Facility $150 $130 L+1.75%
Total $3,942 $3,048
$1.8 billion in new financings since the beginning of 2013
Lowered average effective interest rate by 15 bps (vs. the year-ago quarter) to 2.93%
(1) Closed in July 2015(2) Issued in September 2013
(3) Issued in October 2014
(4) Closed in April 2014(5) Closed in August 2013
7/21/2019 TGH_Presentation_November 2015_final.pdf
http://slidepdf.com/reader/full/tghpresentationnovember-2015finalpdf 28/35
28
High Level of Locked in Interest Rates
(1) Included $80 short-term interest rate cap traded for TL containers to be transferred out/refinanced
Textainer debt obligations hedged to match the percentage
of long term and finance leases
Percentage
of Total
Debt
Interest Rate at
30 September
2015
Fixed Rate Debt 514$ 17% 103 3.56%
Hedged Floating Rate Debt 1,925$ 63% 33 2.67%
Total Fixed/Hedged 2,439$ 80% 48 2.86%
Unhedged Floating Rate Debt 609$ 20% 1.70%
Impact of Fees and Other Charges 0.30%
Total Debt and Effective Interest Rate 3,048$ 100% 2.93%
Remaining Lease Term 40
Balance at
30 September
2015
Avg.
Remaining
Term (Mos)
1
7/21/2019 TGH_Presentation_November 2015_final.pdf
http://slidepdf.com/reader/full/tghpresentationnovember-2015finalpdf 29/35
29
Market Environment and Outlook
Textainer is well positioned in today’s market environment
Pressure on rental rates will remain in Q4
2015 as a result of the competitiveenvironment and ready access to capital
With weak demand and low steel prices, we
do not expect new and used container prices
or returns to increase in the near term
We are well positioned1:
–We have a conservative 2.4x leverage ratio andaccess to additional financing
– Our utilization remains high at 96.4%
– 85% of our fleet is subject to long-term and
finance leases
– Approximately 8% of our total fleet subject to
long-term leases will expire in 2016
Potential Catalysts: Higher interest rates,
higher new container prices and/or increased
container demand
(1) As of September 30, 2015
7/21/2019 TGH_Presentation_November 2015_final.pdf
http://slidepdf.com/reader/full/tghpresentationnovember-2015finalpdf 30/35
30
Appendix(this section contains information for the company’s combined owned and managed fleet)
7/21/2019 TGH_Presentation_November 2015_final.pdf
http://slidepdf.com/reader/full/tghpresentationnovember-2015finalpdf 31/35
31
2007 2008 2009 2010 2011 2012 2013 2014
YTDSept. 30
2015
New Containers Purchased (CEU) 125,816 130,330 33,418 219,922 295,684 377,382 229,046 327,026 229,486
Containers Added Through Acquisitions
of Former Competitors (CEU)443,000 325,000
Containers Purchased by Textainer
from the Managed Fleet (CEU) 405 100,655 33,978 157,357 137,165 552 39,434 -
Retired1 (CEU) 90,200 84,940 125,238 98,328 61,167 77,776 113,734 148,621 127,721
New Container Average Purchase
Price per CEU$1,900 $2,400 $1,900 $2,470 $2,688 $2,354 $2,109 $2,027 $1,947
Average Residual Value
per CEU 2 $929 $1,151 $817 $1,112 $1,697 $1,444 $1,209 $961 $804
Average Residual Value/
Average Purchase Price49% 48% 43% 45% 63% 61% 57% 47% 41%
Average Bad Debt Expense
as % of Revenue0.5% 2.7% 1.7% 0.6% 0.1% 0.7% 1.5% -0.04% 1.3%
(1) In depot retirements only (excludes lost on lease)(2) Includes cash proceeds and repair bills
Fleet Data 2006 –2015
7/21/2019 TGH_Presentation_November 2015_final.pdf
http://slidepdf.com/reader/full/tghpresentationnovember-2015finalpdf 32/35
32
Lease Expiration Overview
$0.56
$0.58
$0.60
$0.62
$0.64
$0.66
$0.68
$0.70
$0.72
$0.74
$0.76
0
50,000
100,000
150,000
200,000
250,000
2016 2017 2018 2019
P e r
D i e m ( P e r C E U )
C E U
LTL Expirations and Average Per Diem Rates 2016-2019
CEU Per Diem (Per CEU)
7/21/2019 TGH_Presentation_November 2015_final.pdf
http://slidepdf.com/reader/full/tghpresentationnovember-2015finalpdf 33/35
33
0
50,000
100,000
150,000
200,000
250,000
300,000
350,000
400,000
1 9 9 8 & O
l d e
r
1 9 9
9
2 0 0
0
2 0 0
1
2 0 0
2
2 0 0
3
2 0 0
4
2 0 0
5
2 0 0
6
2 0 0
7
2 0 0
8
2 0 0
9
2 0 1
0
2 0 1
1
2 0 1
2
2 0 1
3
2 0 1
4
2 0 1
5
C E U C
o u
n t
Operating Fleet by Manufacture Year in CEU1
Standard Refrigerated Specials
Container Operating Fleet Demographic
(1) Excludes Finance Lease, Trading and Subleased containers. As of September 30, 2015
Fully Depreciated % = 15%
Average Age = 7.2 years
7/21/2019 TGH_Presentation_November 2015_final.pdf
http://slidepdf.com/reader/full/tghpresentationnovember-2015finalpdf 34/35
34
Reconciliation of GAAP to Non-GAAP Items
Amounts in millions 2014 2013 2012 2011 2010
Reconciliation of EBITDA
Net income $85 $189 $183 $207 $190 $120
Interest income ― ― ― ― ― ―
Interest expense 58 86 85 73 45 18
Realized losses on interest rate swaps and caps, net 10 10 9 10 11 10
Unrealized losses (gains) on
interest rate swaps, net 12 (2) (9) (6) 4 4
Income tax expense (benefit) 4 (18) 7 5 4 4
Net income (loss) attributable to noncontrolling interest 4 6 7 (2) 14 14
Depreciation expense and container impairment 160 177 149 105 83 59 Amortization expense 3 4 4 5 6 7
Gain on sale of containers to noncontrolling interest ― ― ― ― (20) ―
Impact of reconciling items on net income
attributable to noncontrolling interest (10) (10) (5) (2) (5) (17)
EBITDA $326 $442 $430 $395 $332 $219
Net income $85 $189 $183 $207 $190 $120
Unrealized losses (gains) on interest rate swaps, net 12 (1) (9) (6) 4 4
Write off of unamortized debt issuance costs ― 7 1 2 ― ―
Gain on sale of containers to noncontrolling interest ― ― ― ― (20) ―
Impact of reconciling items on net incomeattributable to noncontrolling interest and income tax
tax expense (1) (1) 1 ― 4 (1)
Adjusted Net Income $96 $194 $176 $202 $178 $123
Reconciliation of Adjusted Net Income:
Fiscal Year Ended December 319 Months Ended
September 30, 2015
7/21/2019 TGH_Presentation_November 2015_final.pdf
http://slidepdf.com/reader/full/tghpresentationnovember-2015finalpdf 35/35