TRITON INTERNATIONAL REPORTS FIRST QUARTER 2023 RESULTS
AND DECLARES QUARTERLY DIVIDENDS
Hamilton, Bermuda – May 2, 2023 – Triton International Limited (NYSE: TRTN) ("Triton") today reported results for the first quarter of 2023.
Highlights
•Net income attributable to common shareholders for the first quarter of 2023 was $136.8 million or $2.44 per diluted share, a decrease of 12.2% from the first quarter of 2022 and a decrease of 6.5% from the fourth quarter of 2022.
•Adjusted net income for the first quarter of 2023 was $136.1 million or $2.42 per diluted share, a decrease of 12.3% from both the first and fourth quarters of 2022. Adjusted return on equity was 22.5% for the three months ended March 31, 2023.
•Utilization averaged 97.6% in the first quarter of 2023 and was 97.1% as of April 25, 2023.
•On April 12, 2023, Triton announced it had entered into a definitive agreement to be acquired by Brookfield Infrastructure in a transaction expected to close in the fourth quarter of 2023.
•Triton repurchased 1.7 million common shares in the first quarter of 2023 and has repurchased 1.9 million common shares year-to-date for a total of $125.6 million. Triton has suspended its share repurchase program in light of the pending transaction with Brookfield Infrastructure.
Financial Results
The following table summarizes Triton’s selected key financial information:
| | | | | | | | | | | | | | | | | | | | | |
| (in millions, except per share data) | | | | |
| Three Months Ended, | | |
| March 31, 2023 | | December 31, 2022 | | March 31, 2022 | | | | |
| Total leasing revenues | $397.7 | | | $416.3 | | | $417.1 | | | | | |
| | | | | | | | | |
| GAAP | | | | | | | | | |
| Net income attributable to common shareholders | $136.8 | | | $152.2 | | | $181.2 | | | | | |
| Net income per share - Diluted | $2.44 | | | $2.61 | | | $2.78 | | | | | |
| | | | | | | | | |
Non-GAAP (1) | | | | | | | | | |
| Adjusted net income | $136.1 | | | $160.7 | | | $179.6 | | | | | |
| Adjusted net income per share - Diluted | $2.42 | | | $2.76 | | | $2.76 | | | | | |
| | | | | | | | | |
Adjusted return on equity (2) | 22.5 | % | | 25.4 | % | | 30.3 | % | | | | |
(1)Refer to the "Use of Non-GAAP Financial Items" and "Non-GAAP Reconciliations of Adjusted Net Income" set forth below.
(2)Refer to the "Calculation of Adjusted Return on Equity" set forth below.
Operating Performance
"Triton delivered solid results in the first quarter of 2023," commented Brian M. Sondey, Chief Executive Officer of Triton. "We generated $2.42 of Adjusted net income per share and an annualized return on equity of 22.5%. While market conditions remain slow, our revenues and profitability are well protected by our strong long-term lease portfolio. Our utilization averaged 97.6% during the first quarter and currently stands at 97.1%. We are excited about our recent agreement to be acquired by Brookfield Infrastructure. We believe the acquisition provides a compelling value for our shareholders, and expect Brookfield will be an ideal partner for Triton."
Common and Preferred Share Dividends
Triton’s Board of Directors has declared a quarterly cash dividend of $0.70 per common share, payable on June 22, 2023 to shareholders of record at the close of business on June 8, 2023.
The Company's Board of Directors also declared a cash dividend payable on June 15, 2023 to holders of record at the close of business on June 8, 2023 on Triton's issued and outstanding preferred shares as follows:
| | | | | | | | | | | | | | |
| Preferred Share Series | | Dividend Rate | | Dividend Per Share |
| Series A Preferred Shares (NYSE:TRTNPRA) | | 8.500% | | $0.5312500 |
| Series B Preferred Shares (NYSE:TRTNPRB) | | 8.000% | | $0.5000000 |
| Series C Preferred Shares (NYSE:TRTNPRC) | | 7.375% | | $0.4609375 |
| Series D Preferred Shares (NYSE:TRTNPRD) | | 6.875% | | $0.4296875 |
| Series E Preferred Shares (NYSE:TRTNPRE) | | 5.750% | | $0.3593750 |
As previously disclosed, Triton’s preference shares will remain outstanding immediately following the closing of the Brookfield transaction, and Triton expects to continue paying normal quarterly dividends on these shares. Post-closing, they will remain entitled to the same dividends and other preferences and privileges that they currently have, with the preference share dividends remaining an obligation of Triton. Triton expects that the preference shares will continue to be listed on the NYSE immediately following the closing.
Transaction with Brookfield Infrastructure
As previously announced on April 12, 2023, Triton has entered into a definitive agreement under which Brookfield Infrastructure will acquire all outstanding common shares of Triton for $85.00 per share, consisting of $68.50 in cash and $16.50 in shares of Brookfield Infrastructure Corporation (NYSE: "BIPC"). The transaction is expected to close in the fourth quarter of 2023, subject to customary closing conditions, including approval by Triton’s shareholders and receipt of required regulatory approvals.
In light of the pending transaction, Triton will not hold an earnings conference call to discuss its first quarter results and Triton will not provide a financial outlook for 2023.
About Triton International Limited
Triton International Limited is the world’s largest lessor of intermodal freight containers. With a container fleet of over 7 million twenty-foot equivalent units ("TEU"), Triton’s global operations include acquisition, leasing, re-leasing and subsequent sale of multiple types of intermodal containers and chassis.
Contact
Andrew Kohl
Vice President
Corporate Strategy & Investor Relations
914-697-2900
Utilization, Fleet, and Leasing Revenue Information
The following table summarizes the equipment fleet utilization for the periods indicated:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Quarter Ended |
| | March 31, 2023 | | December 31, 2022 | | September 30, 2022 | | June 30, 2022 | | March 31, 2022 |
Average Utilization (1) | 97.6 | % | | 98.4 | % | | 99.1 | % | | 99.4 | % | | 99.6 | % |
Ending Utilization (1) | 97.2 | % | | 98.1 | % | | 98.8 | % | | 99.3 | % | | 99.5 | % |
(1)Utilization is computed by dividing total units on lease (in CEU) by the total units in our fleet (in CEU), excluding new units not yet leased and off-hire units designated for sale.
The following table summarizes the equipment fleet (in units, TEUs and CEUs):
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Equipment Fleet in Units | | Equipment Fleet in TEU |
| | March 31, 2023 | | December 31, 2022 | | March 31, 2022 | | March 31, 2023 | | December 31, 2022 | | March 31, 2022 |
| | | | | | | | | | | |
| Dry | 3,729,800 | | | 3,784,386 | | | 3,850,167 | | | 6,378,308 | | | 6,458,705 | | | 6,546,249 | |
| Refrigerated | 225,208 | | | 227,628 | | | 234,274 | | | 437,784 | | | 442,489 | | | 455,261 | |
| Special | 93,526 | | | 92,379 | | | 92,184 | | | 171,630 | | | 169,290 | | | 168,687 | |
| Tank | 12,156 | | | 12,000 | | | 11,734 | | | 12,156 | | | 12,000 | | | 11,734 | |
| Chassis | 27,616 | | | 27,937 | | | 23,711 | | | 52,198 | | | 52,744 | | | 44,272 | |
| Equipment leasing fleet | 4,088,306 | | | 4,144,330 | | | 4,212,070 | | | 7,052,076 | | | 7,135,228 | | | 7,226,203 | |
| Equipment trading fleet | 46,241 | | | 48,328 | | | 56,161 | | | 74,636 | | | 79,102 | | | 90,090 | |
| Total | 4,134,547 | | | 4,192,658 | | | 4,268,231 | | | 7,126,712 | | | 7,214,330 | | | 7,316,293 | |
| | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| Equipment in CEU(1) |
| | March 31, 2023 | | December 31, 2022 | | March 31, 2022 |
| | | | | |
| Operating leases | 7,058,868 | | | 7,147,332 | | | 7,250,246 | |
| Finance leases | 665,024 | | | 662,822 | | | 666,690 | |
| Equipment trading fleet | 70,348 | | | 75,697 | | | 85,686 | |
| Total | 7,794,240 | | | 7,885,851 | | | 8,002,622 | |
(1)In the equipment fleet tables above, we have included total fleet count information based on CEU. CEU is a ratio used to convert the actual number of containers in our fleet to a figure based on the relative purchase prices of our various equipment types to that of a 20-foot dry container. For example, the CEU ratio for a 40-foot high cube dry container is 1.70, and a 40-foot high cube refrigerated container is 7.50. These factors may differ slightly from CEU ratios used by others in the industry.
The following table provides a summary of our equipment lease portfolio by lease type, based on CEU and net book value, as of March 31, 2023:
| | | | | | | | | | | | | | |
| Lease Portfolio | | By CEU | | By Net Book Value |
| Long-term leases | | 70.0 | % | | 71.7 | % |
| Finance leases | | 9.2 | | | 15.7 | |
| Subtotal | | 79.2 | | | 87.4 | |
| Service leases | | 6.8 | | | 4.3 | |
| Expired long-term leases, non-sale age (units on hire) | | 7.1 | | | 5.0 | |
| Expired long-term leases, sale-age (units on hire) | | 6.9 | | | 3.3 | |
| Total | | 100.0 | % | | 100.0 | % |
The following table summarizes our leasing revenue for the periods indicated (in thousands):
| | | | | | | | | | | | | | | | | |
| | Three Months Ended, |
| | March 31, 2023 | | December 31, 2022 | | March 31, 2022 |
| Operating leases | | | | | |
| Per diem revenues | $ | 352,180 | | | $ | 369,837 | | | $ | 377,514 | |
| Fee and ancillary revenues | 18,168 | | | 18,213 | | | 11,431 | |
| Total operating lease revenues | 370,348 | | | 388,050 | | | 388,945 | |
| Finance leases | 27,375 | | | 28,257 | | | 28,143 | |
| | | | | |
| Total leasing revenues | $ | 397,723 | | | $ | 416,307 | | | $ | 417,088 | |
Share Repurchase Information
The following table provides information with respect to our purchases of the Company's common shares for the periods indicated:
| | | | | | | | | | | | | | |
| | Total Number of Shares Purchased | | Average Price Paid per Share |
| July 1, 2021 through September 30, 2021 | | 378,765 | | $ | 51.19 | |
| October 1, 2021 through December 31, 2021 | | 1,149,408 | | $ | 57.52 | |
| 2021 Total | | 1,528,173 | | $ | 55.95 | |
| | | | |
| January 1, 2022 through March 31, 2022 | | 1,257,374 | | | $ | 63.74 | |
| April 1, 2022 through June 30, 2022 | | 1,832,240 | | | $ | 60.04 | |
| July 1, 2022 through September 30, 2022 | | 3,200,340 | | | $ | 59.21 | |
| October 1, 2022 through December 31, 2022 | | 2,775,332 | | | $ | 63.19 | |
| 2022 Total | | 9,065,286 | | | $ | 61.22 | |
| | | | |
| January 1, 2023 through March 31, 2023 | | 1,744,616 | | | $ | 67.02 | |
April 1, 2023 through April 6, 2023(1) | | 140,000 | | | $ | 62.13 | |
| 2023 Total | | 1,884,616 | | | $ | 66.66 | |
| | | | |
| Total | | 12,478,075 | | $ | 61.40 | |
(1)Triton suspended its share repurchase program effective as of the close of business on April 6, 2023 in light of the pending transaction with Brookfield Infrastructure.
Important Cautionary Information Regarding Forward-Looking Statements
Certain statements in this press release may constitute "forward-looking statements." Actual results could differ materially from those projected or forecast in the forward-looking statements. The factors that could cause actual results to differ materially include the following: risks related to the satisfaction or waiver of the conditions to closing the proposed acquisition (including the failure to obtain necessary regulatory approvals and failure to obtain the requisite vote by Triton’s shareholders) in the anticipated timeframe or at all, including the possibility that the proposed acquisition does not close; the occurrence of any event, change or other circumstance or condition that could give rise to the termination of the merger agreement for the proposed acquisition, including in circumstances requiring Triton to pay a termination fee; the possibility that competing offers may be made; risks related to the ability to realize the anticipated benefits of the proposed acquisition, including the possibility that the expected benefits from the acquisition will not be realized or will not be realized within the expected time period; disruption from the transaction making it more difficult to maintain business and operational relationships; continued availability of capital and financing and rating agency actions; disruptions in the financial markets; certain restrictions during the pendency of the transaction that may impact Triton’s ability to pursue certain business opportunities or strategic transactions; risks related to diverting management’s attention from Triton’s ongoing business operation; negative effects of the acquisition announcement or the consummation of the proposed acquisition on the market price of Triton’s common shares or the class A exchangeable subordinate voting shares (the "BIPC Shares") of Brookfield Infrastructure Corporation ("Brookfield Infrastructure") and/or operating results; significant transaction costs; unknown liabilities; the risk of litigation and/or regulatory actions related to the proposed acquisition, other business effects and uncertainties, including the effects of industry, market, business, economic, political or regulatory conditions; decreases in the demand for leased containers; decreases in market leasing rates for containers; difficulties in re-leasing containers after their initial fixed-term leases; customers’ decisions to buy rather than lease containers; increases in the cost of repairing and storing Triton’s off-hire containers; Triton’s dependence on a limited number of customers and suppliers; customer defaults; decreases in the selling prices of used containers; the impact of COVID-19 or future global pandemics on Triton’s business and financial results; risks resulting from the political and economic policies of the United States and other countries, particularly China, including but not limited to, the impact of trade wars, duties, tariffs or geo-political conflict; risks stemming from the international nature of Triton’s business, including global and regional economic conditions, including inflation and attempts to control inflation, and geopolitical risks such as the ongoing war in Ukraine; extensive competition in the container leasing industry and developments thereto; decreases in demand for international trade; disruption to Triton’s operations from failures of, or attacks on, Triton’s information technology systems; disruption to Triton’s operations as a result of natural disasters; compliance with laws and regulations related to economic and trade sanctions, security, anti-terrorism, environmental protection and anti-corruption; the availability and cost of capital; restrictions imposed by the terms of Triton’s debt agreements; and changes in tax laws in Bermuda, the United States and other countries.
You should carefully consider the foregoing factors and the other risks and uncertainties that affect Triton’s business described in the "Risk Factors" and "Cautionary Note Regarding Forward-Looking Statements" sections of its Annual Report on Form 10-K filed with the U.S. Securities and Exchange Commission (the "SEC") on February 14, 2023 and other documents filed from time to time with the SEC, including our Quarterly Report on Form 10-Q for the quarter ended March 31, 2023, which we expect to file with the SEC on or about May 2, 2023, and Brookfield Infrastructure’s business described in the "Risk Factors" and "Forward-Looking Statements" sections of its Annual Report on Form 20-F, all of which are available at www.sec.gov. These filings identify and address other important risks and uncertainties that could cause actual events and results to differ materially from those contained in the forward-looking statements. Forward-looking statements speak only as of the date they are made. Readers are cautioned not to put undue reliance on forward-looking statements, and Triton and Brookfield Infrastructure assume no obligation to, and do not intend to, update or revise these forward-looking statements, whether as a result of new information, future events, or otherwise, unless required by law. Triton and Brookfield Infrastructure do not give any assurance that it will achieve its expectations.
Additional Information and Where to Find It
In connection with the proposed transaction, Brookfield Infrastructure intends to file a registration statement on Form F-4 with the SEC that will include a proxy statement for a special meeting of Triton’s shareholders to approve the proposed transaction and that will also constitute a prospectus for the BIPC Shares that will be issued in the proposed transaction. Each of Brookfield Infrastructure and Triton may also file other relevant documents with the SEC and, in the case of Brookfield Infrastructure, with the applicable Canadian securities regulatory authorities, regarding the proposed acquisition. This communication is not a substitute for the registration statements, the proxy statement/prospectus (if and when available) or any other document that Brookfield Infrastructure or Triton may file with the SEC and, in the case of Brookfield Infrastructure, with the applicable Canadian securities regulatory authorities, with respect to the proposed transaction. The definitive proxy statement/prospectus will be mailed to Triton’s shareholders. INVESTORS AND SECURITY HOLDERS ARE URGED TO READ THE REGISTRATION STATEMENTS, THE PROXY STATEMENT/PROSPECTUS, ANY AMENDMENTS OR SUPPLEMENTS TO THOSE DOCUMENTS AND ANY OTHER RELEVANT DOCUMENTS THAT MAY BE FILED WITH THE SEC OR APPLICABLE CANADIAN SECURITIES REGULATORY AUTHORITIES CAREFULLY AND IN THEIR ENTIRETY IF AND WHEN THEY BECOME AVAILABLE BECAUSE THEY CONTAIN OR WILL CONTAIN IMPORTANT INFORMATION ABOUT BROOKFIELD INFRASTRUCTURE, TRITON AND THE PROPOSED TRANSACTION.
Investors and security holders will be able to obtain copies of these materials (if and when they are available) and other documents containing important information about Brookfield Infrastructure, Triton and the proposed transaction, once such documents are filed with the SEC free of charge through the website maintained by the SEC at www.sec.gov. Copies of documents filed with the SEC or applicable Canadian securities regulatory authorities by Brookfield Infrastructure will be made available free of charge on Brookfield Infrastructure’s website at https://bip.brookfield.com/bip/reports-filings/regulatory-filings. Copies of documents filed with the SEC by Triton will be made available free of charge on Triton’s investor relations website at https://tritoninternational.com/investors.
No Offer or Solicitation
This communication is for information purposes only and is not intended to and does not constitute, or form part of, an offer, invitation or the solicitation of an offer or invitation to purchase, otherwise acquire, subscribe for, sell or otherwise dispose of any securities, or the solicitation of any vote or approval in any jurisdiction, pursuant to the proposed transaction or otherwise, nor shall there be any sale, issuance or transfer of securities in any jurisdiction in contravention of applicable law.
Participants in Solicitation
Brookfield Infrastructure, Triton and their respective directors and certain of their executive officers and other employees may be deemed to be participants in the solicitation of proxies from Triton’s shareholders in connection with the proposed transaction. Information about Triton’s directors and executive officers is set forth in the proxy statement for Triton’s 2023 Annual Meeting of Shareholders, which was filed with the SEC on March 15, 2023. Information about Brookfield Infrastructure’s directors and executive officers is set forth in Brookfield Infrastructure’s Annual Report on Form 20-F, which was filed with the SEC on March 17, 2023. Investors may obtain additional information regarding the interest of such participants by reading the proxy statement and other relevant materials regarding the acquisition to be filed with the SEC in respect of the proposed transaction when they become available. These documents can be obtained free of charge from the sources indicated above in "Additional Information and Where to Find It".
-Financial Tables Follow-
TRITON INTERNATIONAL LIMITED
Consolidated Balance Sheets
(In thousands, except share data)
(Unaudited)
| | | | | | | | | | | |
| March 31, 2023 | | December 31, 2022 |
| ASSETS: | | | |
| Leasing equipment, net of accumulated depreciation of $4,305,897 and $4,289,259 | $ | 9,290,628 | | | $ | 9,530,396 | |
| Net investment in finance leases | 1,621,341 | | | 1,639,831 | |
| Equipment held for sale | 178,327 | | | 138,506 | |
| Revenue earning assets | 11,090,296 | | | 11,308,733 | |
| Cash and cash equivalents | 92,825 | | | 83,227 | |
| Restricted cash | 103,032 | | | 103,082 | |
| Accounts receivable, net of allowances of $2,240 and $2,075 | 249,828 | | | 226,554 | |
| Goodwill | 236,665 | | | 236,665 | |
| Lease intangibles, net of accumulated amortization of $293,184 and $291,837 | 5,273 | | | 6,620 | |
| | | |
| Other assets | 30,814 | | | 28,383 | |
| Fair value of derivative instruments | 92,462 | | | 115,994 | |
| Total assets | $ | 11,901,195 | | | $ | 12,109,258 | |
| LIABILITIES AND SHAREHOLDERS' EQUITY: | | | |
| Equipment purchases payable | $ | 19,610 | | | $ | 11,817 | |
| Fair value of derivative instruments | 1,982 | | | 2,117 | |
| Deferred revenue | 315,643 | | | 333,260 | |
| Accounts payable and other accrued expenses | 86,225 | | | 71,253 | |
| Net deferred income tax liability | 412,583 | | | 411,628 | |
| Debt, net of unamortized costs of $52,068 and $55,863 | 7,907,392 | | | 8,074,820 | |
| Total liabilities | 8,743,435 | | | 8,904,895 | |
| | | |
| Shareholders' equity: | | | |
| Preferred shares, $0.01 par value, at liquidation preference | 730,000 | | | 730,000 | |
| Common shares, $0.01 par value, 270,000,000 shares authorized, 81,441,414 and 81,383,024 shares issued, respectively | 814 | | | 814 | |
| Undesignated shares, $0.01 par value, 800,000 shares authorized, no shares issued and outstanding | — | | | — | |
| Treasury shares, at cost, 26,239,401 and 24,494,785 shares, respectively | (1,194,519) | | | (1,077,559) | |
| Additional paid-in capital | 906,644 | | | 909,911 | |
| Accumulated earnings | 2,629,499 | | | 2,531,928 | |
| Accumulated other comprehensive income (loss) | 85,322 | | | 109,269 | |
| Total shareholders' equity | 3,157,760 | | | 3,204,363 | |
| | | |
| | | |
| Total liabilities and shareholders' equity | $ | 11,901,195 | | | $ | 12,109,258 | |
TRITON INTERNATIONAL LIMITED
Consolidated Statements of Operations
(In thousands, except per share amounts)
(Unaudited)
| | | | | | | | | | | | | | | |
| | Three Months Ended March 31, | | |
| 2023 | | 2022 | | | | |
| Leasing revenues: | | | | | | | |
| Operating leases | $ | 370,348 | | | $ | 388,945 | | | | | |
| Finance leases | 27,375 | | | 28,143 | | | | | |
| | | | | | | |
| Total leasing revenues | 397,723 | | | 417,088 | | | | | |
| | | | | | | |
| Equipment trading revenues | 19,102 | | | 34,120 | | | | | |
| Equipment trading expenses | (18,033) | | | (29,979) | | | | | |
| Trading margin | 1,069 | | | 4,141 | | | | | |
| | | | | | | |
| Net gain on sale of leasing equipment | 15,500 | | | 28,969 | | | | | |
| | | | | | | |
| | | | | | | |
| Operating expenses: | | | | | | | |
| Depreciation and amortization | 148,435 | | | 160,716 | | | | | |
| Direct operating expenses | 23,241 | | | 6,220 | | | | | |
| Administrative expenses | 22,864 | | | 21,300 | | | | | |
| | | | | | | |
| Provision (reversal) for doubtful accounts | (1,797) | | | (27) | | | | | |
| | | | | | | |
| Total operating expenses | 192,743 | | | 188,209 | | | | | |
| Operating income (loss) | 221,549 | | | 261,989 | | | | | |
| Other expenses: | | | | | | | |
| Interest and debt expense | 58,824 | | | 54,510 | | | | | |
| | | | | | | |
| Unrealized (gain) loss on derivative instruments, net | (4) | | | (439) | | | | | |
| Debt termination expense | — | | | 36 | | | | | |
| Other (income) expense, net | (44) | | | (308) | | | | | |
| Total other expenses | 58,776 | | | 53,799 | | | | | |
| Income (loss) before income taxes | 162,773 | | | 208,190 | | | | | |
| Income tax expense (benefit) | 12,960 | | | 13,932 | | | | | |
| Net income (loss) | $ | 149,813 | | | $ | 194,258 | | | | | |
| | | | | | | |
| Less: dividend on preferred shares | 13,028 | | | 13,028 | | | | | |
| Net income (loss) attributable to common shareholders | $ | 136,785 | | | $ | 181,230 | | | | | |
| Net income per common share—Basic | $ | 2.45 | | | $ | 2.79 | | | | | |
| Net income per common share—Diluted | $ | 2.44 | | | $ | 2.78 | | | | | |
| Cash dividends paid per common share | $ | 0.70 | | | $ | 0.65 | | | | | |
| Weighted average number of common shares outstanding—Basic | 55,885 | | | 64,887 | | | | | |
| Dilutive restricted shares | 255 | | | 267 | | | | | |
| Weighted average number of common shares outstanding—Diluted | 56,140 | | | 65,154 | | | | | |
TRITON INTERNATIONAL LIMITED
Consolidated Statements of Cash Flows
(In thousands)
(Unaudited)
| | | | | | | | | | | |
| | Three Months Ended March 31, |
| | 2023 | | 2022 |
| Cash flows from operating activities: | | | |
| Net income (loss) | $ | 149,813 | | | $ | 194,258 | |
| Adjustments to reconcile net income (loss) to net cash provided by operating activities: | | | |
| Depreciation and amortization | 148,435 | | | 160,716 | |
| Amortization of deferred debt cost and other debt related amortization | 1,945 | | | 3,526 | |
| | | |
| Lease related amortization | 1,455 | | | 3,013 | |
| | | |
| | | |
| Share-based compensation expense | 2,213 | | | 2,556 | |
| Net (gain) loss on sale of leasing equipment | (15,500) | | | (28,969) | |
| | | |
| Unrealized (gain) loss on derivative instruments | (4) | | | (439) | |
| Debt termination expense | — | | | 36 | |
| Deferred income taxes | 2,519 | | | 5,193 | |
| Changes in operating assets and liabilities: | | | |
| Accounts receivable, net | (25,332) | | | (23,835) | |
| Deferred revenue | (17,617) | | | 35,237 | |
| Accounts payable and other accrued expenses | 15,120 | | | 4,143 | |
| Net equipment sold (purchased) for resale activity | 8,724 | | | (7,749) | |
| Cash received (paid) for settlement of interest rate swaps | — | | | 12,178 | |
| Cash collections on finance lease receivables, net of income earned | 29,666 | | | 28,745 | |
| Other assets | 1,380 | | | 10,061 | |
| Net cash provided by (used in) operating activities | 302,817 | | | 398,670 | |
| Cash flows from investing activities: | | | |
| Purchases of leasing equipment and investments in finance leases | (35,316) | | | (511,027) | |
| Proceeds from sale of equipment, net of selling costs | 87,585 | | | 57,274 | |
| | | |
| | | |
| Other | (6) | | | (135) | |
| Net cash provided by (used in) investing activities | 52,263 | | | (453,888) | |
| Cash flows from financing activities: | | | |
| | | |
| Purchases of treasury shares | (116,655) | | | (81,720) | |
| | | |
| | | |
| Debt issuance costs | — | | | (5,507) | |
| Borrowings under debt facilities | 55,000 | | | 932,600 | |
| Payments under debt facilities and finance lease obligations | (226,502) | | | (766,686) | |
| Dividends paid on preferred shares | (13,028) | | | (13,028) | |
| Dividends paid on common shares | (38,867) | | | (41,950) | |
| | | |
| | | |
| Other | (5,480) | | | (5,629) | |
| Net cash provided by (used in) financing activities | (345,532) | | | 18,080 | |
| Net increase (decrease) in cash, cash equivalents and restricted cash | $ | 9,548 | | | $ | (37,138) | |
| Cash, cash equivalents and restricted cash, beginning of period | 186,309 | | | 230,538 | |
| Cash, cash equivalents and restricted cash, end of period | $ | 195,857 | | | $ | 193,400 | |
| Supplemental disclosures: | | | |
| Interest paid | $ | 54,008 | | | $ | 39,127 | |
| Income taxes paid (refunded) | $ | 214 | | | $ | 137 | |
| | | |
| Supplemental non-cash investing activities: | | | |
| Equipment purchases payable | $ | 19,610 | | | $ | 56,804 | |
Use of Non-GAAP Financial Items
We use the terms "Adjusted net income" and "Adjusted return on equity" throughout this press release.
Adjusted net income and Adjusted return on equity are not items presented in accordance with U.S. GAAP and should not be considered as alternatives to, or more meaningful than, amounts determined in accordance with U.S. GAAP, including net income.
Adjusted net income is adjusted for certain items management believes are not representative of our operating performance. Adjusted net income is defined as net income attributable to common shareholders excluding debt termination expenses net of tax, unrealized gains and losses on derivative instruments net of tax, and foreign and other income tax adjustments.
We believe that Adjusted net income is useful to an investor in evaluating our operating performance because this item:
•is widely used by securities analysts and investors to measure a company's operating performance;
•helps investors to more meaningfully evaluate and compare the results of our operations from period to period by removing certain non-routine events which we do not expect to occur in the future; and
•is used by our management for various purposes, including as measures of operating performance and liquidity, to assist in comparing performance from period to period on a consistent basis, in presentations to our board of directors concerning our financial performance and as a basis for strategic planning and forecasting.
We have provided a reconciliation of Net income attributable to common shareholders, the most directly comparable U.S. GAAP measure, to Adjusted net income in the table below for the three months ended March 31, 2023, December 31, 2022, and March 31, 2022.
Additionally, the calculation for Adjusted return on equity is adjusted annualized net income divided by average shareholders' equity. Management utilizes Adjusted return on equity in evaluating how much profit the Company generates on the shareholders' equity in the Company and believes it is useful for comparing the profitability of companies in the same industry.
Certain forward-looking information included in this press release is provided only on a non-GAAP basis without a reconciliation of these measures to the mostly directly comparable GAAP measure due to the inherent difficulty in forecasting and quantifying certain amounts that are necessary for such reconciliation. These items depend on highly variable factors, many of which may not be in our control, and which could vary significantly from future GAAP financial results.
| | | | | | | | | | | | | | | | | | | | | |
TRITON INTERNATIONAL LIMITED
Non-GAAP Reconciliations of Adjusted Net Income
(In thousands, except per share amounts) |
| | | | | |
| Three Months Ended, | | |
| March 31, 2023 | | December 31, 2022 | | March 31, 2022 | | | | |
| Net income attributable to common shareholders | $ | 136,785 | | | $ | 152,180 | | | $ | 181,230 | | | | | |
| Add (subtract): | | | | | | | | | |
| Unrealized loss (gain) on derivative instruments, net | (4) | | | (20) | | | (439) | | | | | |
| | | | | | | | | |
| Debt termination expense | — | | | 69 | | | 36 | | | | | |
| State and other income tax adjustments | — | | | 8,551 | | | — | | | | | |
| | | | | | | | | |
| Tax benefit from vesting of restricted shares | (692) | | | (107) | | | (1,184) | | | | | |
| | | | | | | | | |
| Adjusted net income | $ | 136,089 | | | $ | 160,673 | | | $ | 179,643 | | | | | |
| | | | | | | | | |
| Adjusted net income per common share—Diluted | $ | 2.42 | | | $ | 2.76 | | | $ | 2.76 | | | | | |
| | | | | | | | | |
| Weighted average number of common shares outstanding—Diluted | 56,140 | | | 58,225 | | | 65,154 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
TRITON INTERNATIONAL LIMITED
Calculation of Adjusted Return on Equity
(In thousands) |
| | | | | | | |
| Three Months Ended, | | | | |
| March 31, 2023 | | December 31, 2022 | | March 31, 2022 | | | | | | | | |
| Adjusted net income | $ | 136,089 | | | $ | 160,673 | | | $ | 179,643 | | | | | | | | | |
Annualized Adjusted net income (1) | 551,917 | | | 637,453 | | | 728,552 | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
Average Shareholders' equity (2)(3) | $ | 2,451,062 | | | $ | 2,509,142 | | | $ | 2,402,633 | | | | | | | | | |
| | | | | | | | | | | | | |
| Adjusted return on equity | 22.5% | | 25.4% | | 30.3% | | | | | | | | |
(1)Annualized Adjusted net income was calculated based on calendar days per quarter.
(2)Average Shareholders' equity was calculated using the quarter’s beginning and ending Shareholder’s equity for the three-month ended periods.
(3)Average Shareholders' equity was adjusted to exclude preferred shares.
