Textainer Group Quarterly Cash Flow Statements Chart
Quarterly
|
Annual
Textainer Group Quarterly Cash Flow Statements Table
Quarterly
|
Annual
Unit: USD | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-03-31 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||
net income | 49,645,000 | 56,301,000 | 58,595,000 | 66,823,000 | 81,368,000 | 83,559,000 | 77,674,000 | 77,854,000 | 68,343,000 | 76,041,000 | 62,050,000 | 45,038,000 | -5,108,000 | 29,189,000 | 10,561,000 | -349,000 | 17,155,000 | 20,229,000 | 42,558,000 | 36,376,000 | 43,652,000 | 56,325,000 | 34,104,000 | 60,973,000 | 47,404,000 | 41,314,000 | 50,840,000 | 49,816,000 | 60,119,000 | 50,359,000 | 45,122,000 | 49,463,000 | 54,489,000 | 45,505,000 | 61,211,000 | 42,813,000 | 44,888,000 | 33,420,000 | 28,383,000 | 27,073,000 | 28,083,000 | 15,208,000 | 37,501,000 | 24,538,000 | 12,927,000 | 24,559,000 | 30,389,000 | 17,366,000 |
adjustments to reconcile net income to net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 73,686,000 | 70,527,000 | 71,838,000 | 74,140,000 | 73,238,000 | |||||||||||||||||||||||||||||||||||||||||||
bad debt (recovery) expense | -198,000 | -100,000 | -305,000 | -83,000 | -1,127,000 | -1,342,000 | -607,000 | 1,095,000 | -750,000 | 227,000 | -205,000 | -276,000 | ||||||||||||||||||||||||||||||||||||
container (recovery) write-off from lessee default | -120,000 | |||||||||||||||||||||||||||||||||||||||||||||||
amortization of unamortized debt issuance costs and accretion of bond discounts | 2,289,000 | 2,315,000 | 2,344,000 | 2,419,000 | 2,504,000 | 2,591,000 | 2,615,000 | 2,692,000 | ||||||||||||||||||||||||||||||||||||||||
gain on sale of owned fleet containers | -5,197,000 | -7,703,000 | -9,548,000 | -15,033,000 | -22,788,000 | -23,213,000 | -15,913,000 | -16,007,000 | -20,028,000 | -18,836,000 | -12,358,000 | -7,820,000 | -5,794,000 | -3,134,000 | -6,092,000 | -5,404,000 | -6,767,000 | |||||||||||||||||||||||||||||||
share-based compensation expense | 2,385,000 | 2,290,000 | 2,261,000 | 2,413,000 | 1,817,000 | 1,771,000 | 1,727,000 | 2,491,000 | 1,492,000 | 1,382,000 | 1,334,000 | 1,505,000 | 1,071,000 | 1,175,000 | 1,098,000 | 1,059,000 | 1,056,000 | 1,504,000 | 1,995,000 | 1,806,000 | 1,907,000 | 1,886,000 | 1,880,000 | 1,826,000 | 1,799,000 | 1,338,000 | 1,302,000 | 1,255,000 | 1,958,000 | 1,820,000 | 1,680,000 | 2,510,000 | 1,514,000 | 1,402,000 | 1,419,000 | 1,842,000 | 1,141,000 | 1,055,000 | 1,068,000 | 2,193,000 | 957,000 | 867,000 | 855,000 | 814,000 | 860,000 | 783,000 | 787,000 | 592,000 |
changes in operating assets and liabilities | 46,956,000 | 32,919,000 | 27,056,000 | 15,204,000 | 58,389,000 | 48,679,000 | 87,661,000 | -34,897,000 | 12,171,000 | 24,483,000 | -3,009,000 | 33,745,000 | 21,578,000 | 25,552,000 | -8,339,000 | -5,054,000 | -5,942,000 | -868,000 | -2,376,000 | -26,905,000 | 3,984,000 | -4,178,000 | -6,106,000 | 7,288,000 | -6,118,000 | -8,453,000 | 1,186,000 | -8,757,000 | -10,862,000 | -2,381,000 | -7,529,000 | 10,482,000 | -1,621,000 | 402,000 | 1,641,000 | -1,144,000 | ||||||||||||
total adjustments | 118,761,000 | 100,248,000 | 93,646,000 | 148,045,000 | 72,054,000 | 112,711,000 | 110,285,000 | 150,312,000 | 41,260,000 | 63,460,000 | 72,463,000 | 62,904,000 | 78,830,000 | 77,145,000 | 99,627,000 | 105,263,000 | 89,954,000 | 44,869,000 | 45,656,000 | 52,597,000 | 60,612,000 | 40,512,000 | 50,027,000 | 16,602,000 | 47,326,000 | 43,533,000 | 21,071,000 | 15,325,000 | 19,299,000 | 28,225,000 | 10,496,000 | 3,444,000 | -142,000 | 17,499,000 | -9,157,000 | 1,127,000 | 179,000 | 12,106,000 | 1,879,000 | 15,955,000 | -11,858,000 | 5,243,000 | -8,951,000 | 9,930,000 | 26,043,000 | 12,633,000 | -1,354,000 | 19,701,000 |
net cash from operating activities | 168,406,000 | 156,549,000 | 152,241,000 | 214,868,000 | 153,422,000 | 196,270,000 | 187,959,000 | 228,166,000 | 109,603,000 | 139,501,000 | 134,513,000 | 107,942,000 | 73,722,000 | 106,334,000 | 110,188,000 | 104,914,000 | 107,109,000 | 65,098,000 | 88,214,000 | 88,973,000 | 104,264,000 | 96,837,000 | 84,131,000 | 77,575,000 | 94,730,000 | 84,847,000 | 71,911,000 | 65,141,000 | 79,418,000 | 78,584,000 | 55,618,000 | 52,907,000 | 54,347,000 | 63,004,000 | 52,054,000 | 43,940,000 | 45,067,000 | 45,526,000 | 30,262,000 | 43,028,000 | 16,225,000 | 20,451,000 | 28,550,000 | 34,468,000 | 38,970,000 | 37,192,000 | 29,035,000 | 37,067,000 |
cash flows from investing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||
purchase of containers | -39,497,000 | -24,240,000 | -7,775,000 | |||||||||||||||||||||||||||||||||||||||||||||
payments on container leaseback financing receivable | -58,812,000 | 0 | -9,469,000 | |||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of containers | 32,920,000 | 43,494,000 | 41,908,000 | |||||||||||||||||||||||||||||||||||||||||||||
receipt of principal payments on container leaseback financing receivable | 16,504,000 | 13,906,000 | 13,156,000 | 16,913,000 | 12,708,000 | 22,654,000 | 7,444,000 | 9,038,000 | 5,803,000 | 6,557,000 | 8,721,000 | 5,697,000 | 5,099,000 | 5,662,000 | ||||||||||||||||||||||||||||||||||
other | 24,000 | -2,000 | 5,000 | -316,000 | -442,000 | |||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | -48,861,000 | -4,035,000 | 47,294,000 | 50,988,000 | -128,355,000 | -130,674,000 | -473,270,000 | -355,662,000 | -683,070,000 | -611,352,000 | -280,045,000 | -517,574,000 | 24,789,000 | -154,317,000 | -342,999,000 | -178,026,000 | -86,450,000 | -208,087,000 | -123,462,000 | -137,668,000 | -265,914,000 | -145,746,000 | -54,423,000 | -133,014,000 | -170,008,000 | -134,388,000 | -94,954,000 | -185,130,000 | -312,360,000 | -411,626,000 | -176,842,000 | -73,459,000 | -32,316,000 | -212,320,000 | -372,310,000 | -108,178,000 | -217,664,000 | -83,794,000 | 5,916,000 | -7,422,000 | -47,757,000 | -24,407,000 | -578,000 | 11,322,000 | -85,886,000 | -69,011,000 | -53,492,000 | -29,368,000 |
cash flows from financing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from debt | 62,000,000 | 0 | 145,000,000 | 362,550,000 | 482,100,000 | 634,000,000 | 1,522,982,000 | 1,553,175,000 | 1,153,599,000 | 487,501,000 | 444,089,000 | 444,500,000 | 490,634,000 | 60,000,000 | 714,000,000 | |||||||||||||||||||||||||||||||||
payments on debt | -151,067,000 | -138,688,000 | -163,041,000 | -190,947,000 | -156,750,000 | -334,051,000 | -149,262,000 | -435,721,000 | ||||||||||||||||||||||||||||||||||||||||
payment of debt issuance costs | -44,000 | -6,788,000 | -6,638,000 | -7,624,000 | -6,845,000 | |||||||||||||||||||||||||||||||||||||||||||
principal repayments on container leaseback financing liability | -206,000 | -206,000 | -204,000 | -200,000 | -201,000 | -198,000 | -200,000 | -186,000 | -2,901,000 | -133,000 | -94,000 | -71,000 | -124,000 | |||||||||||||||||||||||||||||||||||
purchase of treasury shares | -40,055,000 | -42,446,000 | -41,659,000 | -45,317,000 | -52,172,000 | -45,194,000 | -36,409,000 | -26,431,000 | -16,596,000 | -18,415,000 | -10,778,000 | -11,714,000 | -15,477,000 | -6,039,000 | ||||||||||||||||||||||||||||||||||
issuance of common shares upon exercise of share options | 1,991,000 | 846,000 | 337,000 | 1,025,000 | 481,000 | 73,000 | 3,906,000 | 2,254,000 | 2,865,000 | 2,082,000 | 1,842,000 | 1,071,000 | 5,000 | 28,000 | 25,000 | 132,000 | 62,000 | 92,000 | 902,000 | 902,000 | 601,000 | 797,000 | 772,000 | 827,000 | 1,221,000 | 64,000 | 842,000 | 419,000 | 3,344,000 | 225,000 | 214,000 | 777,000 | 4,849,000 | 1,246,000 | ||||||||||||||
dividends paid on common shares | -12,212,000 | -12,533,000 | -12,865,000 | -10,957,000 | -11,420,000 | -11,804,000 | -12,054,000 | |||||||||||||||||||||||||||||||||||||||||
dividends paid on preferred shares | -4,968,000 | -4,969,000 | -4,969,000 | -4,969,000 | -4,968,000 | -4,969,000 | -4,969,000 | -5,542,000 | -2,625,000 | |||||||||||||||||||||||||||||||||||||||
net cash from financing activities | -144,517,000 | -140,996,000 | -222,401,000 | -251,409,000 | -84,356,000 | -33,593,000 | 283,112,000 | 148,985,000 | 433,610,000 | 660,203,000 | 153,034,000 | 380,745,000 | -150,355,000 | 58,320,000 | 256,400,000 | 97,633,000 | -26,171,000 | 177,984,000 | 27,116,000 | 42,573,000 | 181,953,000 | 33,405,000 | -17,812,000 | 25,700,000 | 58,464,000 | 93,734,000 | 38,864,000 | 96,930,000 | 219,414,000 | 364,408,000 | 127,022,000 | 22,085,000 | -20,399,000 | 145,434,000 | 307,410,000 | 97,045,000 | 166,659,000 | 42,020,000 | -33,072,000 | -36,323,000 | 40,845,000 | 1,909,000 | -45,463,000 | -50,349,000 | 55,729,000 | 30,974,000 | 15,939,000 | -4,303,000 |
effect of exchange rate changes | -70,000 | -53,000 | 66,000 | 330,000 | -219,000 | -180,000 | -56,000 | 29,000 | -67,000 | 5,000 | -46,000 | 174,000 | -63,000 | 94,000 | -119,000 | -40,000 | 107,000 | 106,000 | -4,000 | -115,000 | -158,000 | -2,000 | 17,000 | 31,000 | 91,000 | -2,000 | -37,000 | -97,000 | 69,000 | 68,000 | -72,000 | 77,000 | -165,000 | 69,000 | 38,000 | 82,000 | 47,000 | 74,000 | -16,000 | -46,000 | 52,000 | 35,000 | 96,000 | -70,000 | -470,000 | -258,000 | 6,000 | -81,000 |
net change in cash, cash equivalents and restricted cash | -25,042,000 | 11,465,000 | -22,800,000 | |||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash, beginning of the year | 0 | 0 | 267,409,000 | 0 | 0 | 0 | 282,572,000 | 0 | 0 | 0 | 205,165,000 | 0 | 277,905,000 | 0 | 0 | 0 | 224,928,000 | 237,569,000 | ||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash, end of the period | -25,042,000 | 11,465,000 | 244,609,000 | -59,508,000 | 31,823,000 | 280,317,000 | -139,924,000 | 188,357,000 | 212,621,000 | |||||||||||||||||||||||||||||||||||||||
supplemental disclosures of cash flow information: | ||||||||||||||||||||||||||||||||||||||||||||||||
interest paid | 41,410,000 | 39,545,000 | 39,475,000 | |||||||||||||||||||||||||||||||||||||||||||||
income taxes paid | 3,000 | 236,000 | 3,000 | 558,000 | 117,000 | 0 | 140,000 | 8,000 | ||||||||||||||||||||||||||||||||||||||||
receipt of payments on finance leases, net of income earned | 35,583,000 | 34,420,000 | 33,142,000 | 49,840,000 | 47,605,000 | 42,580,000 | 53,132,000 | 57,280,000 | 8,664,000 | |||||||||||||||||||||||||||||||||||||||
supplemental disclosures of noncash investing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||
decrease in accrued container purchases | 4,831,000 | |||||||||||||||||||||||||||||||||||||||||||||||
containers placed in finance leases | 41,778,000 | 489,000 | 736,000 | 2,154,000 | 48,039,000 | 112,259,000 | 57,361,000 | 140,575,000 | 53,730,000 | |||||||||||||||||||||||||||||||||||||||
container write-off from lessee default | 25,000 | |||||||||||||||||||||||||||||||||||||||||||||||
increase in accrued container purchases | 127,000 | -138,051,000 | 14,517,000 | -10,913,000 | -141,826,000 | -4,100,000 | 2,389,000 | -321,596,000 | 235,336,000 | 50,555,000 | -1,256,000 | |||||||||||||||||||||||||||||||||||||
bad debt expense (recovery) | -3,000 | 206,000 | 60,000 | 477,000 | 159,000 | 1,405,000 | 1,681,000 | 408,000 | 136,000 | |||||||||||||||||||||||||||||||||||||||
container write-off (recovery) from lessee default | 0 | 1,669,000 | ||||||||||||||||||||||||||||||||||||||||||||||
unrealized gain on financial instruments | 176,000 | 204,000 | -85,000 | 207,000 | ||||||||||||||||||||||||||||||||||||||||||||
debt termination expense | 131,000 | |||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable | -1,424,000 | |||||||||||||||||||||||||||||||||||||||||||||||
trading containers | ||||||||||||||||||||||||||||||||||||||||||||||||
interest portion of container leaseback financing receivable | ||||||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses and other current assets | ||||||||||||||||||||||||||||||||||||||||||||||||
due from affiliates | 3,000 | |||||||||||||||||||||||||||||||||||||||||||||||
receipt of marketable securities from a lessee | 0 | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of marketable securities | ||||||||||||||||||||||||||||||||||||||||||||||||
other assets | -150,000 | |||||||||||||||||||||||||||||||||||||||||||||||
accounts payable and accrued expenses | ||||||||||||||||||||||||||||||||||||||||||||||||
other liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||
due to container investors | ||||||||||||||||||||||||||||||||||||||||||||||||
settlement of interest rate swaps | ||||||||||||||||||||||||||||||||||||||||||||||||
long-term income tax payable | 1,345,000 | |||||||||||||||||||||||||||||||||||||||||||||||
deferred taxes | 4,000 | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from container leaseback financing liability | 0 | 4,771,000 | 4,733,000 | 6,801,000 | ||||||||||||||||||||||||||||||||||||||||||||
issuance of preferred shares, net of underwriting discount | 0 | 145,275,000 | ||||||||||||||||||||||||||||||||||||||||||||||
purchase of noncontrolling interest | 0 | 0 | 0 | -21,500,000 | ||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash, end of the year | ||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for interest expense and realized loss and settlement of derivative instruments | 39,793,000 | 30,257,000 | ||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosures of noncash operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||
right-of-use asset for leased properties | 0 | |||||||||||||||||||||||||||||||||||||||||||||||
purchase of containers and fixed assets | -128,005,000 | -50,606,000 | -206,476,000 | -394,231,000 | -726,859,000 | -650,734,000 | -311,995,000 | -472,974,000 | -11,249,000 | -17,888,000 | -114,038,000 | -215,732,000 | -119,335,000 | -253,619,000 | -180,993,000 | -189,531,000 | -326,289,000 | -202,242,000 | -109,508,000 | -180,412,000 | -203,081,000 | -186,335,000 | -146,583,000 | -229,419,000 | -328,621,000 | -442,847,000 | -210,525,000 | -105,496,000 | -62,503,000 | -234,106,000 | -397,166,000 | -129,919,000 | -238,516,000 | -102,877,000 | -46,788,000 | -31,469,000 | -82,720,000 | -50,133,000 | -5,574,000 | -5,847,000 | -103,713,000 | -98,740,000 | -73,441,000 | -44,324,000 | ||||
proceeds from sale of containers and fixed assets | 52,557,000 | 61,636,000 | 29,656,000 | 29,531,000 | 50,266,000 | 32,825,000 | 29,654,000 | 41,877,000 | 30,939,000 | 39,219,000 | 40,932,000 | 37,706,000 | 32,885,000 | 32,639,000 | 30,854,000 | 29,110,000 | 35,665,000 | 37,140,000 | 37,196,000 | 31,180,000 | 33,566,000 | 31,494,000 | 31,941,000 | 26,737,000 | 23,483,000 | 20,278,000 | 24,334,000 | 23,229,000 | 18,003,000 | 21,898,000 | 20,704,000 | 14,706,000 | 14,089,000 | 12,315,000 | 31,737,000 | 17,389,000 | 16,357,000 | 15,679,000 | 14,079,000 | 12,718,000 | 13,729,000 | 25,053,000 | 18,173,000 | 11,357,000 | ||||
net increase in cash, cash equivalents and restricted cash | -59,508,000 | 31,823,000 | -2,255,000 | 21,518,000 | -139,924,000 | 188,357,000 | 7,456,000 | -28,713,000 | 10,431,000 | 23,470,000 | 24,481,000 | -5,405,000 | 35,101,000 | |||||||||||||||||||||||||||||||||||
payment on container leaseback financing receivable | -164,358,000 | -303,894,000 | 0 | -12,280,000 | 0 | -6,425,000 | ||||||||||||||||||||||||||||||||||||||||||
cash paid for interest expense and realized loss and settlement on derivative instruments | ||||||||||||||||||||||||||||||||||||||||||||||||
right-of-use asset for leased property | ||||||||||||||||||||||||||||||||||||||||||||||||
depreciation expense | 72,444,000 | 72,915,000 | 72,839,000 | 70,015,000 | 65,806,000 | 65,609,000 | 66,834,000 | 66,129,000 | 71,632,000 | 61,667,000 | 60,944,000 | 56,334,000 | 33,833,000 | 32,683,000 | 33,522,000 | 26,941,000 | 22,801,000 | 21,580,000 | 21,501,000 | 18,809,000 | 24,001,000 | 18,866,000 | 18,050,000 | 14,891,000 | 13,188,000 | 12,843,000 | 13,507,000 | 12,553,000 | 11,261,000 | 11,152,000 | 11,636,000 | 10,614,000 | 13,766,000 | 12,884,000 | ||||||||||||||
container recovery from lessee default | -33,000 | 918,000 | -41,000 | -5,712,000 | -1,000 | |||||||||||||||||||||||||||||||||||||||||||
amortization of intangible assets | 49,000 | 250,000 | 802,000 | 688,000 | 800,000 | 806,000 | 564,000 | 517,000 | 481,000 | 493,000 | 602,000 | 1,822,000 | 1,167,000 | 1,167,000 | 1,167,000 | 985,000 | 905,000 | 953,000 | 954,000 | 1,097,000 | 1,088,000 | 1,087,000 | 1,140,000 | 1,275,000 | 1,299,000 | 1,306,000 | 1,335,000 | 1,443,000 | 1,574,000 | 1,758,000 | 1,756,000 | 1,636,000 | 1,575,000 | 1,577,000 | 1,601,000 | 2,020,000 | 1,849,000 | 1,610,000 | 1,665,000 | 1,670,000 | 1,674,000 | 1,970,000 | ||||||
cash paid for interest expense and realized loss on derivative instruments | 32,266,000 | |||||||||||||||||||||||||||||||||||||||||||||||
bad debt recovery | -60,000 | |||||||||||||||||||||||||||||||||||||||||||||||
unrealized (gain) loss on financial instruments | 272,000 | -83,000 | ||||||||||||||||||||||||||||||||||||||||||||||
amortization and write-off of unamortized debt issuance costs and accretion of bond discounts | 5,359,000 | 2,429,000 | ||||||||||||||||||||||||||||||||||||||||||||||
receipt of marketable securities on legal settlement | ||||||||||||||||||||||||||||||||||||||||||||||||
principal payments on debt | -1,016,870,000 | -969,991,000 | -95,738,000 | -134,697,000 | -395,134,000 | -182,056,000 | -386,496,000 | -86,171,000 | -533,367,000 | |||||||||||||||||||||||||||||||||||||||
unrealized (gain) loss on derivative instruments | -3,192,000 | |||||||||||||||||||||||||||||||||||||||||||||||
unrealized loss on derivative instruments | -3,390,000 | 14,937,000 | ||||||||||||||||||||||||||||||||||||||||||||||
amortization and write-off of unamortized deferred debt issuance costs and accretion of bond discounts | 2,101,000 | 2,183,000 | 2,031,000 | |||||||||||||||||||||||||||||||||||||||||||||
gain on insurance recovery and legal settlement | 0 | |||||||||||||||||||||||||||||||||||||||||||||||
gain on settlement of pre-existing management agreement | ||||||||||||||||||||||||||||||||||||||||||||||||
decrease (increase) in: | ||||||||||||||||||||||||||||||||||||||||||||||||
increase in: | ||||||||||||||||||||||||||||||||||||||||||||||||
payment for leased assets pool company limited, net of cash acquired | ||||||||||||||||||||||||||||||||||||||||||||||||
payment for tw container leasing, ltd. capital restructuring | ||||||||||||||||||||||||||||||||||||||||||||||||
debt issuance costs | -304,000 | -57,000 | -2,049,000 | -3,514,000 | -2,674,000 | -2,988,000 | -1,166,000 | -4,519,000 | -5,869,000 | -1,555,000 | -6,468,000 | -935,000 | -4,613,000 | -17,948,000 | -552,000 | -90,000 | -840,000 | -6,414,000 | -1,058,000 | -1,000 | 3,000 | -11,661,000 | -11,000 | 0 | 0 | -92,000 | -20,000 | -16,000 | -1,837,000 | -1,237,000 | -39,000 | |||||||||||||||||
dividends paid to noncontrolling interest | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||
cash paid for interest expense and realized gain on derivative instruments | 35,657,000 | |||||||||||||||||||||||||||||||||||||||||||||||
net income taxes paid | 22,000 | 2,000 | -36,000 | 61,000 | 15,000 | |||||||||||||||||||||||||||||||||||||||||||
decrease in insurance receivable due to a decrease in estimated unrecoverable containers | ||||||||||||||||||||||||||||||||||||||||||||||||
payment on leaseback financing receivable | ||||||||||||||||||||||||||||||||||||||||||||||||
bad debt expense | 2,045,000 | -648,000 | -1,198,000 | 1,116,000 | 1,426,000 | 1,346,000 | 4,251,000 | -1,618,000 | 682,000 | 743,000 | 1,718,000 | 99,000 | 1,011,000 | 1,527,000 | 667,000 | 563,000 | 2,477,000 | 488,000 | 135,000 | |||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash, end of period | 225,998,000 | 23,470,000 | 24,481,000 | 219,523,000 | 272,670,000 | |||||||||||||||||||||||||||||||||||||||||||
initial recognition of operating lease liability from obtaining right-of-use assets | ||||||||||||||||||||||||||||||||||||||||||||||||
container leaseback financing receivable | ||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash, cash equivalents and restricted cash | -51,907,000 | |||||||||||||||||||||||||||||||||||||||||||||||
unrealized gain on derivative instruments | ||||||||||||||||||||||||||||||||||||||||||||||||
net investment in direct financing and sales-type leases | ||||||||||||||||||||||||||||||||||||||||||||||||
insurance proceeds received for unrecoverable containers | ||||||||||||||||||||||||||||||||||||||||||||||||
containers placed in direct financing and sales-type leases | 44,384,000 | 38,109,000 | 61,606,000 | 29,757,000 | -27,148,000 | |||||||||||||||||||||||||||||||||||||||||||
unrealized gain on interest rate swaps, collars and caps | 2,478,000 | 10,099,000 | 5,738,000 | |||||||||||||||||||||||||||||||||||||||||||||
cash paid for interest expense and realized gain on interest rate swaps, collars and caps | 37,428,000 | |||||||||||||||||||||||||||||||||||||||||||||||
receipt of payments on direct financing and sales-type leases, net of income earned | 11,703,000 | 11,773,000 | 14,428,000 | 12,893,000 | 26,677,000 | 22,753,000 | 24,710,000 | 19,356,000 | 17,889,000 | 16,218,000 | ||||||||||||||||||||||||||||||||||||||
initial recognition of operating lease liability arising from obtaining right-of use assets | 0 | 0 | 12,024,000 | |||||||||||||||||||||||||||||||||||||||||||||
container impairment | 10,918,000 | 800,000 | 832,000 | |||||||||||||||||||||||||||||||||||||||||||||
amortization of unamortized deferred debt issuance costs and accretion of bond discounts | ||||||||||||||||||||||||||||||||||||||||||||||||
amortization of unamortized deferred debt issuance costs and accretion of bond discount | 1,870,000 | 2,213,000 | ||||||||||||||||||||||||||||||||||||||||||||||
cash paid for interest expense and realized losses on interest rate swaps, collars and caps | 33,826,000 | |||||||||||||||||||||||||||||||||||||||||||||||
container write-down from lessee default | ||||||||||||||||||||||||||||||||||||||||||||||||
gain on insurance recovery | ||||||||||||||||||||||||||||||||||||||||||||||||
insurance receivable | ||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable | 1,759,000 | |||||||||||||||||||||||||||||||||||||||||||||||
accrued expenses | 474,000 | |||||||||||||||||||||||||||||||||||||||||||||||
deferred revenue and other liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||
due to owners | -2,051,000 | |||||||||||||||||||||||||||||||||||||||||||||||
net tax benefit from share-based compensation awards | ||||||||||||||||||||||||||||||||||||||||||||||||
dividends paid to shareholders | ||||||||||||||||||||||||||||||||||||||||||||||||
cash paid during the year for: | ||||||||||||||||||||||||||||||||||||||||||||||||
interest expense and realized loss on interest rate swaps, collars and caps | ||||||||||||||||||||||||||||||||||||||||||||||||
unrealized gains on interest rate swaps, collars and caps | -2,263,000 | 2,447,000 | ||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of containers | -6,627,000 | |||||||||||||||||||||||||||||||||||||||||||||||
insurance proceeds received for unrecovered containers | ||||||||||||||||||||||||||||||||||||||||||||||||
payment for tw container leasing, ltd capital restructuring | ||||||||||||||||||||||||||||||||||||||||||||||||
unrealized (gains) losses on interest rate swaps, collars and caps | ||||||||||||||||||||||||||||||||||||||||||||||||
amortization and write-off of unamortized deferred debt issuance costs and accretion of bond discount | ||||||||||||||||||||||||||||||||||||||||||||||||
capital contributions from noncontrolling interest | 0 | 638,000 | 863,000 | 975,000 | 7,418,000 | 0 | 3,097,000 | 1,492,000 | 1,074,000 | |||||||||||||||||||||||||||||||||||||||
dividends paid to noncontrolling interests | ||||||||||||||||||||||||||||||||||||||||||||||||
interest expense and realized losses on interest rate swaps, collars and caps | ||||||||||||||||||||||||||||||||||||||||||||||||
dividends paid | -26,784,000 | -26,780,000 | -26,724,000 | -26,652,000 | -26,646,000 | -26,626,000 | -26,509,000 | -26,481,000 | -25,896,000 | -25,313,000 | -24,530,000 | -20,839,000 | -19,816,000 | -18,288,000 | -17,128,000 | -16,148,000 | -15,158,000 | -14,115,000 | -13,025,000 | -12,038,000 | -11,533,000 | -11,035,000 | -10,985,000 | -10,985,000 | -10,985,000 | -10,985,000 | -10,949,000 | -10,949,000 | -10,473,000 | -9,997,000 | ||||||||||||||||||
gains on sale of containers | -1,593,000 | -1,056,000 | -2,661,000 | -3,471,000 | -3,810,000 | -3,527,000 | -5,701,000 | -6,516,000 | -7,663,000 | -7,460,000 | -7,828,000 | -7,558,000 | -8,162,000 | -11,289,000 | -7,907,000 | -7,913,000 | -9,417,000 | -6,394,000 | -3,537,000 | |||||||||||||||||||||||||||||
dividends paid to textainer group holdings limited shareholders | ||||||||||||||||||||||||||||||||||||||||||||||||
amortization of debt issuance costs and accretion of bond discount | 1,993,000 | 2,226,000 | 2,109,000 | 2,885,000 | 9,199,000 | 2,951,000 | 2,991,000 | |||||||||||||||||||||||||||||||||||||||||
proceeds from credit facilities | ||||||||||||||||||||||||||||||||||||||||||||||||
principal payments on credit facilities | ||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from secured debt facilities | 40,000,000 | 120,000,000 | 129,000,000 | 0 | 251,500,000 | 90,000,000 | 185,000,000 | |||||||||||||||||||||||||||||||||||||||||
principal payments on secured debt facilities | -20,000,000 | -1,500,000 | -227,500,000 | -4,500,000 | -12,000,000 | -18,000,000 | -2,000,000 | |||||||||||||||||||||||||||||||||||||||||
principal payments on term loan | -9,900,000 | -10,900,000 | ||||||||||||||||||||||||||||||||||||||||||||||
principal payments on bonds payable | -15,057,000 | -15,058,000 | -12,546,000 | -7,522,000 | -680,939,000 | -40,398,000 | -40,397,000 | -32,876,000 | -32,875,000 | -32,874,000 | -32,876,000 | -32,874,000 | -29,543,000 | -22,875,000 | -22,875,000 | -22,875,000 | -12,875,000 | -12,875,000 | -12,875,000 | -12,875,000 | -12,875,000 | -12,875,000 | -12,875,000 | -12,876,000 | -13,042,000 | -14,500,000 | -14,500,000 | -14,500,000 | -14,500,000 | -14,500,000 | ||||||||||||||||||
increase in restricted cash | 6,545,000 | 4,960,000 | -2,399,000 | -4,004,000 | 24,341,000 | -25,111,000 | -3,793,000 | -6,124,000 | -11,469,000 | -9,438,000 | -1,186,000 | -129,000 | 413,000 | -7,546,000 | ||||||||||||||||||||||||||||||||||
net cash from (provided by) financing activities | ||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | 20,145,000 | -16,723,000 | 44,191,000 | 15,784,000 | -23,156,000 | -13,459,000 | 31,434,000 | 5,726,000 | 1,610,000 | 1,467,000 | -3,813,000 | -12,808,000 | 32,889,000 | -5,891,000 | 3,826,000 | -4,629,000 | 3,315,000 | |||||||||||||||||||||||||||||||
cash and cash equivalents, beginning of the year | 0 | 107,067,000 | 0 | 0 | 0 | 120,223,000 | 0 | 0 | 0 | 100,127,000 | 0 | 0 | 0 | 74,816,000 | 0 | 0 | 0 | 57,081,000 | 0 | 0 | 0 | 56,819,000 | 0 | 0 | 0 | 71,490,000 | 0 | 0 | 0 | 69,447,000 | ||||||||||||||||||
cash and cash equivalents, end of the period | -2,012,000 | -17,395,000 | 66,861,000 | -1,103,000 | -8,512,000 | 72,762,000 | ||||||||||||||||||||||||||||||||||||||||||
proceeds from revolving credit facilities | 82,766,000 | 76,411,000 | 181,956,000 | 110,855,000 | 31,600,000 | 68,840,000 | 79,000,000 | 109,770,000 | 121,390,000 | 136,978,000 | 226,190,000 | 59,000,000 | 80,900,000 | 69,630,000 | ||||||||||||||||||||||||||||||||||
principal payments on revolving credit facilities | -29,358,000 | -110,963,000 | -133,614,000 | -10,617,000 | -106,124,000 | -58,582,000 | -19,572,000 | -105,783,000 | -7,237,000 | -3,981,000 | -1,752,000 | -1,582,000 | -123,601,000 | -392,000 | ||||||||||||||||||||||||||||||||||
cash and cash equivalents, end of period | -8,136,000 | 100,830,000 | -15,506,000 | 11,913,000 | 90,515,000 | 44,191,000 | 15,784,000 | 76,971,000 | 31,434,000 | 5,726,000 | 76,426,000 | -3,813,000 | -12,808,000 | 89,970,000 | 3,826,000 | 3,090,000 | 56,056,000 | |||||||||||||||||||||||||||||||
proceeds from term loan | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||
proceeds from bonds payable | -4,000 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, end of the year | ||||||||||||||||||||||||||||||||||||||||||||||||
interest and realized losses on interest rate swaps, collars and caps | ||||||||||||||||||||||||||||||||||||||||||||||||
unrealized losses on interest rate swaps, collars and caps | ||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents | -8,136,000 | -6,237,000 | 11,913,000 | -29,708,000 | -763,000 | -2,012,000 | -1,103,000 | |||||||||||||||||||||||||||||||||||||||||
net cash from by financing activities | ||||||||||||||||||||||||||||||||||||||||||||||||
capital contributions from noncontrolling interests | -1,000 | 1,851,000 | 2,373,000 | 0 | 2,250,000 | |||||||||||||||||||||||||||||||||||||||||||
decrease (increase) in restricted cash | -17,173,000 | 8,576,000 | 359,000 | 2,677,000 | ||||||||||||||||||||||||||||||||||||||||||||
purchases of treasury shares | ||||||||||||||||||||||||||||||||||||||||||||||||
unrealized losses (gains) on interest rate swaps, collars and caps | 6,001,000 | |||||||||||||||||||||||||||||||||||||||||||||||
amortization of deferred revenue | 0 | -31,000 | -296,000 | -674,000 | -733,000 | -761,000 | -2,128,000 | -2,404,000 | -2,756,000 | -2,518,000 | -2,220,000 | -1,687,000 | -1,737,000 | -1,772,000 | -1,760,000 | -1,813,000 | -2,466,000 | |||||||||||||||||||||||||||||||
depreciation expense and container impairment | 49,358,000 | 46,969,000 | 46,440,000 | 47,616,000 | 42,125,000 | 40,415,000 | 40,006,000 | |||||||||||||||||||||||||||||||||||||||||
decrease in restricted cash | 8,295,000 | 9,533,000 | -795,000 | 6,270,000 | 1,368,000 | 2,678,000 | 3,939,000 | |||||||||||||||||||||||||||||||||||||||||
excess tax benefit from share-based compensation awards | 11,000 | 83,000 | 749,000 | 109,000 | 196,000 | 1,070,000 | 244,000 | -91,000 | 226,000 | 2,065,000 | -385,000 | 258,000 | -130,000 | 2,837,000 | 142,000 | 457,000 | -148,000 | 3,182,000 | ||||||||||||||||||||||||||||||
principal payments on term facility | ||||||||||||||||||||||||||||||||||||||||||||||||
amortization of acquired net below-market leases | 0 | 0 | -33,000 | |||||||||||||||||||||||||||||||||||||||||||||
bargain purchase gain | ||||||||||||||||||||||||||||||||||||||||||||||||
payment for tap funding ltd. | ||||||||||||||||||||||||||||||||||||||||||||||||
issuance of common shares in public offering, net of offering costs | ||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets relinquished for container purchases | ||||||||||||||||||||||||||||||||||||||||||||||||
unrealized gains on interest rate swaps and caps | -516,000 | -12,000 | -3,981,000 | -2,287,000 | -1,048,000 | |||||||||||||||||||||||||||||||||||||||||||
unrealized (gains) losses on interest rate swaps and caps | -2,343,000 | -1,111,000 | ||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of containers to noncontrolling interest | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||
payment for textainer marine containers ltd. capital restructuring, net of cash acquired | 0 | -7,997,000 | ||||||||||||||||||||||||||||||||||||||||||||||
amortization of unearned income on direct financing and sales-type leases | -5,641,000 | -5,513,000 | -5,166,000 | -3,438,000 | -2,983,000 | -2,546,000 | -2,861,000 | -2,257,000 | -2,247,000 | -2,631,000 | -1,920,000 | -1,809,000 | -1,923,000 | -2,358,000 | -1,763,000 | -2,337,000 | ||||||||||||||||||||||||||||||||
receipt of principal payments on direct financing and sales-type leases | 20,453,000 | 19,688,000 | 17,552,000 | 13,310,000 | 10,943,000 | 9,349,000 | 8,808,000 | 12,184,000 | 7,885,000 | 7,938,000 | 7,035,000 | 6,763,000 | 6,768,000 | 20,967,000 | 6,658,000 | 18,579,000 | 10,057,000 | 4,729,000 | 4,451,000 | 4,096,000 | 4,678,000 | 1,882,000 | 3,599,000 | |||||||||||||||||||||||||
proceeds from secured debt facility | 70,000,000 | 4,100,000 | 30,000,000 | 12,000,000 | 36,000,000 | 255,000,000 | 193,500,000 | 142,500,000 | 218,000,000 | 62,000,000 | 39,000,000 | 8,000,000 | 71,000,000 | 52,000,000 | 16,500,000 | 57,000,000 | 87,000,000 | 81,000,000 | 46,000,000 | 74,500,000 | ||||||||||||||||||||||||||||
principal payments on secured debt facility | -193,000,000 | -25,500,000 | -12,500,000 | -11,001,000 | 1,000 | -322,803,000 | -31,000,000 | -28,500,000 | -14,000,000 | -24,500,000 | -31,500,000 | -81,500,000 | -28,500,000 | -26,000,000 | -31,500,000 | -22,700,000 | -31,500,000 | -29,500,000 | -35,500,000 | |||||||||||||||||||||||||||||
issuance of common shares in public offering | ||||||||||||||||||||||||||||||||||||||||||||||||
amortization of debt issuance costs | 3,242,000 | 2,743,000 | 2,698,000 | 2,632,000 | 3,952,000 | 2,418,000 | 2,223,000 | 2,199,000 | 1,929,000 | 1,750,000 | 1,688,000 | 1,692,000 | 507,000 | 512,000 | 521,000 | 420,000 | 612,000 | 623,000 | 1,279,000 | 681,000 | 376,000 | 357,000 | ||||||||||||||||||||||||||
amortization of acquired net (below) above-market leases | -58,000 | -59,000 | ||||||||||||||||||||||||||||||||||||||||||||||
deferred revenue | ||||||||||||||||||||||||||||||||||||||||||||||||
unrealized losses (gains) on interest rate swaps and caps | ||||||||||||||||||||||||||||||||||||||||||||||||
gain on early extinguishment of debt | 0 | 0 | -16,298,000 | -3,100,000 | ||||||||||||||||||||||||||||||||||||||||||||
purchase of intangible assets | 27,000 | -10,000 | 2,000 | -2,000 | ||||||||||||||||||||||||||||||||||||||||||||
extinguishment of bonds payable | ||||||||||||||||||||||||||||||||||||||||||||||||
unrealized losses on interest rate swaps | ||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from revolving credit facility | 29,000,000 | 82,000,000 | 55,000,000 | 101,000,000 | 22,000,000 | 11,000,000 | 18,000,000 | 176,000,000 | 3,000,000 | 21,000,000 | 18,000,000 | |||||||||||||||||||||||||||||||||||||
principal payments on revolving credit facility | -94,000,000 | 0 | -40,000,000 | -98,000,000 | -5,000,000 | -100,000,000 | -7,000,000 | -3,000,000 | -50,000,000 | 0 | -39,500,000 | |||||||||||||||||||||||||||||||||||||
unrealized losses on interest rate swaps | 6,269,000 | |||||||||||||||||||||||||||||||||||||||||||||||
unrealized (gains) losses on interest rate swaps | -2,211,000 | -1,329,000 | -711,000 | |||||||||||||||||||||||||||||||||||||||||||||
amortization of acquired above-market leases | -151,000 | -144,000 | -113,000 | 43,000 | 240,000 | 313,000 | 387,000 | 388,000 | 368,000 | 361,000 | 339,000 | |||||||||||||||||||||||||||||||||||||
unrealized losses (gains) on interest rate swaps | -5,495,000 | 3,188,000 | 4,728,000 | 1,600,000 | ||||||||||||||||||||||||||||||||||||||||||||
initial public offering costs | ||||||||||||||||||||||||||||||||||||||||||||||||
repayments of notes receivable from shareholders | 0 | 321,000 | 55,000 | 56,000 | ||||||||||||||||||||||||||||||||||||||||||||
gains on sale of containers and lost military containers | -4,394,000 | -11,618,000 | -5,400,000 | -3,966,000 | -2,919,000 | -2,814,000 | -2,516,000 | -4,047,000 | -4,915,000 | |||||||||||||||||||||||||||||||||||||||
purchase of bonds payable | 0 | -17,212,000 | -3,022,000 | |||||||||||||||||||||||||||||||||||||||||||||
issuance of common shares | 1,084,000 | 644,000 | ||||||||||||||||||||||||||||||||||||||||||||||
(gains) losses on sales-type leases | -4,240,000 | |||||||||||||||||||||||||||||||||||||||||||||||
containers held for resale | 49,000 | |||||||||||||||||||||||||||||||||||||||||||||||
purchase of additional shares of textainer marine containers ltd | ||||||||||||||||||||||||||||||||||||||||||||||||
unrealized gains on interest rate swaps | 809,000 | |||||||||||||||||||||||||||||||||||||||||||||||
cash paid during the period for: | ||||||||||||||||||||||||||||||||||||||||||||||||
interest | 5,893,000 | |||||||||||||||||||||||||||||||||||||||||||||||
income taxes | 94,000 | |||||||||||||||||||||||||||||||||||||||||||||||
minority interest expense | -284,000 | 2,839,000 | 4,423,000 | 1,703,000 | ||||||||||||||||||||||||||||||||||||||||||||
retirement of common shares | ||||||||||||||||||||||||||||||||||||||||||||||||
benefit from containers held for resale | 16,000 | |||||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses | -697,000 | |||||||||||||||||||||||||||||||||||||||||||||||
decrease in investments in affiliates | ||||||||||||||||||||||||||||||||||||||||||||||||
receipt of principal payments on direct finance and sales-type leases | ||||||||||||||||||||||||||||||||||||||||||||||||
unrealized losses on derivative instruments | ||||||||||||||||||||||||||||||||||||||||||||||||
gains on sale of containers and disposal of lost military containers | ||||||||||||||||||||||||||||||||||||||||||||||||
share option plan benefit | ||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, beginning of the period |
We provide you with 20 years of cash flow statements for Textainer Group stock, allowing you to gain comprehensive visibility into the fundamentals of the company. Our detailed breakdowns include key financial metrics such as operating cash flows, cash levels, capital expenditures, profits, stock-based compensations and profit margins. This in-depth information is essential for making informed investment decisions and understanding the financial health and performance of Textainer Group stock. Explore the full financial landscape of Textainer Group stock with our expertly curated income statements.
The information provided in this report about Textainer Group stock is taken from www.sec.gov and many other data providers. While we have conducted our best efforts to ensure that the parsed data is accurate, we cannot guarantee its accuracy. Please use caution and understand that any consequences of its use are your own responsibility.