| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 8 | | | |
| | | | 8 | | | |
| | | | 9 | | | |
| | | | 10 | | | |
| | | | 10 | | | |
| | | | 11 | | | |
| | | | 11 | | | |
| | | | 11 | | | |
| | | | 11 | | | |
| | | | 12 | | | |
| | | | 13 | | | |
| | | | 14 | | | |
| | | | 15 | | | |
| | | | 15 | | | |
| | | | 16 | | | |
| | | | 17 | | | |
| | | | 17 | | | |
| | | | 19 | | | |
| | | | 20 | | | |
| | | | 21 | | | |
| | | | 21 | | | |
| | | | 21 | | | |
| | | | 21 | | | |
| | | | 21 | | | |
| | | | 21 | | | |
| | | | 23 | | | |
| | | | 23 | | | |
| | | | 23 | | | |
| | | | 24 | | | |
| | | | 27 | | | |
| | | | 29 | | | |
| | |
|
| | ||
| | | | 33 | | | |
| | | | 34 | | | |
| | | | 34 | | | |
| | | | 39 | | | |
| | | | 62 | | |
| | |
Page
|
| |||
| | | | 64 | | | |
| | | | 75 | | | |
| | | | 75 | | | |
| | | | 75 | | | |
| | | | 75 | | | |
| | | | 75 | | | |
| | | | 75 | | | |
| | | | 76 | | | |
| | | | 76 | | | |
| | | | 76 | | | |
| | | | 76 | | | |
| | | | 77 | | | |
| | | | 77 | | | |
| | | | 77 | | | |
| | | | 78 | | | |
| | | | 78 | | | |
| | | | 79 | | | |
| | | | 79 | | | |
| | | | 80 | | | |
| | | | 80 | | | |
| | | | 80 | | | |
| | | | 80 | | | |
| | | | 81 | | | |
| | | | 81 | | | |
| | | | 81 | | | |
| | | | 82 | | | |
| | | | 82 | | | |
| | | | 82 | | | |
| | | | 97 | | | |
| | | | 97 | | | |
| | | | 101 | | | |
| | | | 115 | | | |
| | | | 120 | | | |
| | | | 123 | | | |
| | | | 123 | | | |
| | | | 125 | | | |
| | | | 125 | | | |
| | | | 125 | | | |
| | | | 126 | | | |
| | | | 126 | | | |
| | | | 126 | | | |
| | | | 127 | | |
| | |
Page
|
| |||
| | | | 131 | | | |
| | | | 131 | | | |
| | | | 131 | | | |
| | | | 132 | | | |
| | | | 132 | | | |
| | | | 132 | | | |
| | | | 132 | | | |
| | | | 132 | | | |
| | | | 133 | | | |
| | | | 134 | | | |
| | | | 137 | | | |
| | | | 151 | | | |
| | | | 153 | | | |
| | | | 154 | | | |
| | | | 154 | | | |
| | | | 155 | | | |
| | | | 156 | | | |
| | | | 157 | | | |
| | | | 161 | | | |
| | | | 191 | | | |
| | | | 191 | | | |
| | | | 191 | | | |
| | | | 191 | | | |
| | | | 192 | | | |
| | | | 192 | | | |
| | | | 192 | | | |
| | | | 192 | | | |
| | | | 193 | | | |
| | | | 193 | | | |
| | | | 194 | | | |
| | | | 196 | | | |
| | | | 199 | | | |
| | | | 219 | | | |
| | | | 220 | | | |
| | | | 232 | | | |
| | | | 233 | | | |
| | | | 233 | | | |
| | | | 233 | | | |
| | | | 233 | | | |
| | | | 233 | | |
| | |
Page
|
| |||
| | | | 235 | | | |
| | | | 235 | | | |
| | | | 235 | | | |
| | | | 237 | | | |
| | | | 237 | | | |
| | | | 237 | | | |
| | | | 237 | | | |
| | | | F-1 | | | |
| | | | A-1 | | | |
| | | | B-1-1 | | | |
| | | | B-2-1 | | | |
| | | | C-1 | | | |
| | | | D-1 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||||||||||||||
| | |
2015
|
| |
2014
|
| |
2013
|
| |
2012
|
| |
2011
|
| |||||||||||||||
| | |
(Dollars and shares in thousands, except per share data)
|
| |||||||||||||||||||||||||||
Statements of Income Data: | | | | | | | |||||||||||||||||||||||||
Leasing revenues: | | | | | | | |||||||||||||||||||||||||
Operating leases
|
| | | $ | 591,665 | | | | | $ | 573,778 | | | | | $ | 552,640 | | | | | $ | 511,189 | | | | | $ | 434,668 | | |
Finance leases
|
| | | | 15,192 | | | | | | 18,355 | | | | | | 14,728 | | | | | | 13,781 | | | | | | 16,394 | | |
Other revenues
|
| | | | 1,147 | | | | | | 1,873 | | | | | | 2,485 | | | | | | 3,227 | | | | | | 3,301 | | |
Total leasing revenues
|
| | | | 608,004 | | | | | | 594,006 | | | | | | 569,853 | | | | | | 528,197 | | | | | | 454,363 | | |
Trading margin
|
| | | | 4,194 | | | | | | 7,190 | | | | | | 10,278 | | | | | | 7,544 | | | | | | 10,994 | | |
Net (loss) gain on sale of leasing equipment
|
| | | | (13,646) | | | | | | 6,987 | | | | | | 26,751 | | | | | | 44,509 | | | | | | 51,969 | | |
Operating expenses: | | | | | | | |||||||||||||||||||||||||
Depreciation and amortization(1)
|
| | | | 242,538 | | | | | | 224,753 | | | | | | 205,073 | | | | | | 193,466 | | | | | | 152,576 | | |
Direct operating expenses
|
| | | | 48,902 | | | | | | 33,076 | | | | | | 27,142 | | | | | | 25,039 | | | | | | 18,157 | | |
Administrative expenses
|
| | | | 51,154 | | | | | | 45,399 | | | | | | 44,197 | | | | | | 43,991 | | | | | | 42,727 | | |
Provision (reversal) for doubtful accounts
|
| | | | 133 | | | | | | 212 | | | | | | 2,827 | | | | | | (208) | | | | | | 162 | | |
Total operating expenses
|
| | | | 342,727 | | | | | | 303,440 | | | | | | 279,239 | | | | | | 262,288 | | | | | | 213,622 | | |
Operating income
|
| | | | 255,825 | | | | | | 304,743 | | | | | | 327,643 | | | | | | 317,962 | | | | | | 303,704 | | |
Other expenses (income): | | | | | | | |||||||||||||||||||||||||
Interest and debt expense
|
| | | | 118,280 | | | | | | 109,265 | | | | | | 111,725 | | | | | | 114,629 | | | | | | 105,470 | | |
Write-off of deferred financing costs
|
| | | | 895 | | | | | | 5,192 | | | | | | 4,000 | | | | | | — | | | | | | 1,143 | | |
Net loss (gain) on interest rate swaps(2)
|
| | | | 205 | | | | | | 780 | | | | | | (8,947) | | | | | | 2,469 | | | | | | 27,354 | | |
Total other expenses
|
| | | | 119,380 | | | | | | 115,237 | | | | | | 106,778 | | | | | | 117,098 | | | | | | 133,967 | | |
Income before income taxes
|
| | | | 136,445 | | | | | | 189,506 | | | | | | 220,865 | | | | | | 200,864 | | | | | | 169,737 | | |
Income tax expense
|
| | | | 48,233 | | | | | | 65,461 | | | | | | 77,699 | | | | | | 70,732 | | | | | | 60,013 | | |
Net income
|
| | | $ | 88,212 | | | | | $ | 124,045 | | | | | $ | 143,166 | | | | | $ | 130,132 | | | | | $ | 109,724 | | |
Earnings Per Share Data: | | | | | | | |||||||||||||||||||||||||
Basic income per share applicable to common stockholders
|
| | | $ | 2.68 | | | | | $ | 3.70 | | | | | $ | 4.28 | | | | | $ | 3.92 | | | | | $ | 3.39 | | |
Diluted income per share applicable to common stockholders
|
| | | $ | 2.67 | | | | | $ | 3.68 | | | | | $ | 4.25 | | | | | $ | 3.87 | | | | | $ | 3.34 | | |
Weighted average common shares outstanding: | | | | | | | |||||||||||||||||||||||||
Basic
|
| | | | 32,861 | | | | | | 33,482 | | | | | | 33,483 | | | | | | 33,224 | | | | | | 32,414 | | |
Diluted
|
| | | | 32,979 | | | | | | 33,664 | | | | | | 33,694 | | | | | | 33,623 | | | | | | 32,821 | | |
Cash dividends paid per common share
|
| | | $ | 2.61 | | | | | $ | 2.88 | | | | | $ | 2.68 | | | | | $ | 2.35 | | | | | $ | 1.99 | | |
| | |
As of December 31,
|
| |||||||||||||||||||||||||||
| | |
2015
|
| |
2014
|
| |
2013
|
| |
2012
|
| |
2011
|
| |||||||||||||||
| | |
(In thousands, except fleet data)
|
| |||||||||||||||||||||||||||
Balance Sheet Data (end of period): | | | | | | | |||||||||||||||||||||||||
Cash and cash equivalents (including restricted cash)
|
| | | $ | 89,209 | | | | | $ | 114,781 | | | | | $ | 98,001 | | | | | $ | 101,680 | | | | | $ | 175,343 | | |
Accounts receivable, net
|
| | | | 95,709 | | | | | | 85,681 | | | | | | 74,174 | | | | | | 71,363 | | | | | | 56,491 | | |
Revenue earning assets, net
|
| | | | 4,160,928 | | | | | | 3,953,764 | | | | | | 3,730,122 | | | | | | 3,418,446 | | | | | | 2,857,233 | | |
Total assets
|
| | | | 4,434,076 | | | | | | 4,242,047 | | | | | | 4,016,209 | | | | | | 3,674,744 | | | | | | 3,173,275 | | |
Debt, net of unamortized deferred financing
costs |
| | | | 3,216,488 | | | | | | 3,007,905 | | | | | | 2,788,846 | | | | | | 2,577,565 | | | | | | 2,211,557 | | |
Stockholders' equity
|
| | | | 665,012 | | | | | | 666,528 | | | | | | 691,918 | | | | | | 615,975 | | | | | | 562,802 | | |
Other Financial Data: | | | | | | | |||||||||||||||||||||||||
Capital expenditures
|
| | | | 704,178 | | | | | | 670,529 | | | | | | 660,492 | | | | | | 831,826 | | | | | | 815,730 | | |
Proceeds from sale of equipment leasing fleet, net of selling costs
|
| | | | 125,525 | | | | | | 165,990 | | | | | | 140,724 | | | | | | 133,367 | | | | | | 123,659 | | |
Selected Fleet Data(1)(2): | | | | | | | |||||||||||||||||||||||||
Dry container units
|
| | | | 1,351,170 | | | | | | 1,189,707 | | | | | | 1,105,433 | | | | | | 1,021,642 | | | | | | 847,902 | | |
Refrigerated container units
|
| | | | 70,505 | | | | | | 65,010 | | | | | | 64,030 | | | | | | 57,229 | | | | | | 50,751 | | |
Special container units
|
| | | | 56,118 | | | | | | 56,180 | | | | | | 56,761 | | | | | | 57,198 | | | | | | 48,039 | | |
Tank container units
|
| | | | 11,243 | | | | | | 9,282 | | | | | | 8,100 | | | | | | 6,608 | | | | | | 5,396 | | |
Chassis
|
| | | | 21,216 | | | | | | 19,116 | | | | | | 13,724 | | | | | | 13,146 | | | | | | 10,789 | | |
Equipment trading units
|
| | | | 21,135 | | | | | | 32,448 | | | | | | 40,374 | | | | | | 45,860 | | | | | | 46,767 | | |
Total container units/chassis
|
| | | | 1,531,387 | | | | | | 1,371,743 | | | | | | 1,288,422 | | | | | | 1,201,683 | | | | | | 1,009,644 | | |
Total containers/chassis in TEU
|
| | | | 2,512,667 | | | | | | 2,249,619 | | | | | | 2,113,215 | | | | | | 1,957,776 | | | | | | 1,645,868 | | |
Total containers/chassis in cost equivalent units(3)
|
| | | | 3,105,911 | | | | | | 2,778,284 | | | | | | 2,640,743 | | | | | | 2,404,516 | | | | | | 2,044,012 | | |
Average utilization %(4)
|
| | | | 96.0% | | | | | | 97.6% | | | | | | 97.4% | | | | | | 97.9% | | | | | | 98.7% | | |
| | |
Year Ended December 31,
|
| |||||||||||||||||||||||||||
| | |
2015
|
| |
2014
|
| |
2013
|
| |
2012
|
| |
2011
|
| |||||||||||||||
| | |
(Dollars and shares in thousands, except per share data)
|
| |||||||||||||||||||||||||||
Statements of Income Data: | | | | | | | |||||||||||||||||||||||||
Revenues: | | | | | | | |||||||||||||||||||||||||
Container rental revenue
|
| | | $ | 699,810 | | | | | $ | 699,188 | | | | | $ | 693,078 | | | | | $ | 687,757 | | | | | $ | 614,927 | | |
Direct financing lease income
|
| | | | 8,029 | | | | | | 8,027 | | | | | | 10,282 | | | | | | 15,219 | | | | | | 11,047 | | |
Total revenues
|
| | | | 707,839 | | | | | | 707,215 | | | | | | 703,360 | | | | | | 702,976 | | | | | | 625,974 | | |
Operating expenses (income): | | | | | | | |||||||||||||||||||||||||
Depreciation(1) | | | | | 300,470 | | | | | | 258,489 | | | | | | 229,298 | | | | | | 196,794 | | | | | | 215,605 | | |
Direct container expense
|
| | | | 54,440 | | | | | | 58,014 | | | | | | 72,846 | | | | | | 45,547 | | | | | | 25,003 | | |
Management, general and administrative expense
|
| | | | 75,620 | | | | | | 86,136 | | | | | | 78,911 | | | | | | 78,768 | | | | | | 110,478 | | |
Gain on disposition of container rental equipment
|
| | | | (2,013) | | | | | | (31,616) | | | | | | (42,562) | | | | | | (59,978) | | | | | | (64,171) | | |
Provision for (reduction of) bad debt expense
|
| | | | (2,156) | | | | | | 1,324 | | | | | | 4,966 | | | | | | 1,383 | | | | | | (128) | | |
Total operating expenses
|
| | | | 426,361 | | | | | | 372,347 | | | | | | 343,459 | | | | | | 262,514 | | | | | | 286,787 | | |
Operating income
|
| | | | 281,478 | | | | | | 334,868 | | | | | | 359,901 | | | | | | 440,462 | | | | | | 339,187 | | |
Other expenses (income): | | | | | | | |||||||||||||||||||||||||
Interest expense
|
| | | | 140,644 | | | | | | 137,370 | | | | | | 133,222 | | | | | | 119,821 | | | | | | 98,718 | | |
Realized loss on derivative instruments, net
|
| | | | 5,496 | | | | | | 9,385 | | | | | | 20,170 | | | | | | 22,792 | | | | | | 26,410 | | |
Unrealized loss (gain) on derivative instruments, net instruments, net(2)
|
| | | | 2,240 | | | | | | 3,798 | | | | | | (29,714) | | | | | | (11,311) | | | | | | (9,189) | | |
Loss on extinguishment of debt
|
| | | | 1,170 | | | | | | 7,468 | | | | | | 3,568 | | | | | | — | | | | | | 2,212 | | |
Other expense (income), net
|
| | | | 211 | | | | | | (689) | | | | | | 529 | | | | | | 682 | | | | | | (807) | | |
Total other expenses
|
| | | | 149,761 | | | | | | 157,332 | | | | | | 127,775 | | | | | | 131,984 | | | | | | 117,344 | | |
Income before income taxes
|
| | | | 131,717 | | | | | | 177,536 | | | | | | 232,126 | | | | | | 308,478 | | | | | | 221,843 | | |
Income taxes
|
| | | | 4,048 | | | | | | 6,232 | | | | | | 6,752 | | | | | | 6,015 | | | | | | 4,673 | | |
Net income
|
| | | | 127,669 | | | | | | 171,304 | | | | | | 225,374 | | | | | | 302,463 | | | | | | 217,170 | | |
Less: income attributable to noncontrolling interests
|
| | | | 16,580 | | | | | | 21,837 | | | | | | 31,274 | | | | | | 37,140 | | | | | | 42,422 | | |
Net income attributable to shareholders
|
| | | $ | 111,089 | | | | | $ | 149,467 | | | | | $ | 194,100 | | | | | $ | 265,323 | | | | | $ | 174,748 | | |
Earnings Per Share Data: | | | | | | | |||||||||||||||||||||||||
Basic income per share applicable to common
shareholders |
| | | $ | 2.20 | | | | | $ | 2.99 | | | | | $ | 3.88 | | | | | $ | 5.31 | | | | | $ | 3.49 | | |
Diluted income per share applicable to common shareholders
|
| | | $ | 2.17 | | | | | $ | 2.82 | | | | | $ | 3.66 | | | | | $ | 5.08 | | | | | $ | 3.49 | | |
Weighted average common shares outstanding: | | | | | | | |||||||||||||||||||||||||
Basic:
|
| | | | 50,536 | | | | | | 50,027 | | | | | | 50,011 | | | | | | 49,987 | | | | | | 50,000 | | |
Diluted:
|
| | | | 51,165 | | | | | | 53,073 | | | | | | 53,029 | | | | | | 52,181 | | | | | | 50,000 | | |
Cash dividends paid per common share
|
| | | $ | — | | | | | $ | 4.30 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
| | |
As of December 31,
|
| |||||||||||||||||||||||||||
| | |
2015
|
| |
2014
|
| |
2013
|
| |
2012
|
| |
2011
|
| |||||||||||||||
| | |
(In thousands, except fleet data)
|
| |||||||||||||||||||||||||||
Selected Balance Sheet Data (end of period):
|
| | | | | | |||||||||||||||||||||||||
Cash and cash equivalents (including restricted cash)
|
| | | $ | 79,264 | | | | | $ | 97,059 | | | | | $ | 112,813 | | | | | $ | 105,828 | | | | | $ | 97,703 | | |
Accounts receivable, net
|
| | | | 127,676 | | | | | | 130,615 | | | | | | 128,200 | | | | | | 132,162 | | | | | | 130,246 | | |
Revenue earning assets, net
|
| | | | 4,430,150 | | | | | | 4,614,393 | | | | | | 4,193,608 | | | | | | 3,929,516 | | | | | | 3,370,879 | | |
Total assets
|
| | | | 4,696,178 | | | | | | 4,905,195 | | | | | | 4,511,127 | | | | | | 4,237,996 | | | | | | 3,660,034 | | |
Total debt
|
| | | | 3,185,927 | | | | | | 3,387,406 | | | | | | 2,974,664 | | | | | | 2,899,053 | | | | | | 2,582,951 | | |
Shareholders’ equity
|
| | | | 1,217,329 | | | | | | 1,106,160 | | | | | | 1,153,599 | | | | | | 941,400 | | | | | | 677,040 | | |
Noncontrolling interests
|
| | | | 160,504 | | | | | | 190,851 | | | | | | 207,376 | | | | | | 216,622 | | | | | | 223,904 | | |
Total equity (incl. noncontrolling int.)
|
| | | | 1,377,833 | | | | | | 1,297,011 | | | | | | 1,360,975 | | | | | | 1,158,022 | | | | | | 900,944 | | |
Other Financial Data: | | | | | | | |||||||||||||||||||||||||
Capital expenditures
|
| | | | 398,799 | | | | | | 809,446 | | | | | | 633,317 | | | | | | 868,502 | | | | | | 902,130 | | |
Proceeds from sale of equipment leasing fleet, net of selling costs
|
| | | | 171,719 | | | | | | 195,282 | | | | | | 162,120 | | | | | | 135,798 | | | | | | 131,124 | | |
Selected Fleet Data(1)(2): | | | | | | | |||||||||||||||||||||||||
Dry container units
|
| | | | 1,248,865 | | | | | | 1,298,634 | | | | | | 1,242,402 | | | | | | 1,172,702 | | | | | | 1,053,010 | | |
Refrigerated container units
|
| | | | 126,475 | | | | | | 120,930 | | | | | | 100,088 | | | | | | 87,301 | | | | | | 71,409 | | |
Special container units
|
| | | | 33,384 | | | | | | 32,067 | | | | | | 31,032 | | | | | | 29,051 | | | | | | 24,382 | | |
Tank container units
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Chassis
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Equipment trading units
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total container units/chassis
|
| | | | 1,408,724 | | | | | | 1,451,631 | | | | | | 1,373,522 | | | | | | 1,289,054 | | | | | | 1,148,801 | | |
Total containers/chassis in TEU
|
| | | | 2,274,168 | | | | | | 2,336,671 | | | | | | 2,196,224 | | | | | | 2,058,798 | | | | | | 1,856,468 | | |
Total containers/chassis in cost equivalent units(3)
|
| | | | 3,054,227 | | | | | | 3,062,777 | | | | | | 2,771,376 | | | | | | 2,543,980 | | | | | | 2,228,804 | | |
Average utilization %(4)
|
| | | | 95.5% | | | | | | 94.7% | | | | | | 93.5% | | | | | | 96.5% | | | | | | 98.5% | | |
| | |
Unaudited Pro Forma
Combined |
| |||
| | |
Fiscal Year Ended
December 31, 2015 |
| |||
| | |
(in thousands, except
per share amounts) |
| |||
Statements of Income Data: | | | |||||
Total revenues
|
| | | $ | 1,196,310 | | |
Net income attributable to shareholders
|
| | | $ | 182,397 | | |
Weighted average number of common shares outstanding – basic
|
| | | | 73,892 | | |
Weighted average number of common shares outstanding – diluted
|
| | | | 74,000 | | |
Earnings per common share: | | | |||||
Basic
|
| | | $ | 2.47 | | |
Diluted
|
| | | $ | 2.46 | | |
Cash dividend paid per common share(1)
|
| | | $ | 1.80 | | |
| | |
Unaudited Pro Forma
Combined |
| |||
| | |
As of
December 31, 2015 |
| |||
| | |
(in thousands)
|
| |||
Balance Sheet Data: | | | |||||
Cash and cash equivalents (including restricted cash)
|
| | | $ | 135,272 | | |
Total assets
|
| | | $ | 8,604,840 | | |
Debt, net of deferred financing costs
|
| | | $ | 6,355,684 | | |
Total shareholders’ equity
|
| | | $ | 1,589,600 | | |
Noncontrolling interest
|
| | | $ | 160,504 | | |
Total equity
|
| | | $ | 1,750,104 | | |
| | |
As of and For the Year Ended
December 31, 2015 |
| |||||||||||||||
| | |
Triton
Historical |
| |
TAL
Historical |
| |
Unaudited
Pro Forma Combined |
| |||||||||
Basic earnings per common share
|
| | | $ | 2.20 | | | | | $ | 2.68 | | | | | $ | 2.47 | | |
Diluted earnings per common share
|
| | | | 2.17 | | | | | | 2.67 | | | | | | 2.46 | | |
Cash dividend per common share(1)
|
| | | | — | | | | | | 2.61 | | | | | | 1.80 | | |
| | |
As of December 31, 2015
|
| |||||||||||||||
| | |
Triton
Historical |
| |
TAL
Historical |
| |
Unaudited
Pro Forma Combined |
| |||||||||
Net book value per share
|
| | | $ | 24.09 | | | | | $ | 19.91 | | | | | $ | 21.42 | | |
| | |
As of December 31, 2015
|
| |||||||||||||||
| | |
Triton
Historical |
| |
TAL
Historical |
| |
Unaudited
Pro Forma Combined |
| |||||||||
Class A common shares
|
| | | $ | 445 | | | | | $ | — | | | | | $ | — | | |
Class B common shares
|
| | | | 60 | | | | | | — | | | | | | — | | |
Common shares
|
| | | | — | | | | | | 37 | | | | | | 74 | | |
Treasury stock
|
| | | | — | | | | | | (75,310) | | | | | | — | | |
Additional paid in capital
|
| | | | 176,088 | | | | | | 511,297 | | | | | | 559,304 | | |
Accumulated other comprehensive (loss) income
|
| | | | (3,666) | | | | | | (19,195) | | | | | | (3,666) | | |
Retained earnings accumulated (deficit) income
|
| | | | 1,044,402 | | | | | | 248,183 | | | | | | 1,033,888 | | |
Total shareholders' equity
|
| | | $ | 1,217,329 | | | | | $ | 665,012 | | | | | $ | 1,589,600 | | |
Noncontrolling interest
|
| | | | 160,504 | | | | | | — | | | | | | 160,504 | | |
Total equity
|
| | | $ | 1,377,833 | | | | | $ | 665,012 | | | | | $ | 1,750,104 | | |
Common shares outstanding
|
| | | | 50,536 | | | | | | 33,395 | | | | | | 74,212 | | |
Net book value per share
|
| | | $ | 24.09(1) | | | | | $ | 19.91(1) | | | | | $ | 21.42(2) | | |
| | |
TAL Common Stock
|
| | ||||||||||||||
| | |
High
|
| |
Low
|
| |
Dividends
Declared |
| |||||||||
Calendar Year Ending December 31, 2016 | | | | | |||||||||||||||
Second Quarter (through May 6, 2016)
|
| | | $ | 17.55 | | | | | $ | 13.35 | | | | | $ | 0.45 | | |
First Quarter
|
| | | $ | 15.44 | | | | | $ | 9.15 | | | | | $ | 0.45 | | |
Calendar Year Ending December 31, 2015 | | | | | |||||||||||||||
Fourth Quarter
|
| | | $ | 20.90 | | | | | $ | 13.11 | | | | | $ | 0.45 | | |
Third Quarter
|
| | | $ | 32.49 | | | | | $ | 13.27 | | | | | $ | 0.72 | | |
Second Quarter
|
| | | $ | 42.93 | | | | | $ | 31.22 | | | | | $ | 0.72 | | |
First Quarter
|
| | | $ | 43.87 | | | | | $ | 39.19 | | | | | $ | 0.72 | | |
Calendar Year Ended December 31, 2014 | | | | | |||||||||||||||
Fourth Quarter
|
| | | $ | 45.91 | | | | | $ | 37.67 | | | | | $ | 0.72 | | |
Third Quarter
|
| | | $ | 47.60 | | | | | $ | 41.09 | | | | | $ | 0.72 | | |
Second Quarter
|
| | | $ | 45.63 | | | | | $ | 41.18 | | | | | $ | 0.72 | | |
First Quarter
|
| | | $ | 57.60 | | | | | $ | 40.35 | | | | | $ | 0.72 | | |
| | |
Triton
|
| |
TAL
|
| |
Pro Forma
Adjustments |
| |
Pro Forma
|
| ||||||||||||
Assets | | | | | | ||||||||||||||||||||
Unrestricted cash and cash equivalents
|
| | | $ | 56,689 | | | | | $ | 58,907 | | | | | $ | (33,201)(5)(a) | | | | | $ | 82,395 | | |
Restricted cash
|
| | | | 22,575 | | | | | | 30,302 | | | | | | — | | | | | | 52,877 | | |
Accounts receivable, net
|
| | | | 127,676 | | | | | | 95,709 | | | | | | — | | | | | | 223,385 | | |
Container rental equipment
|
| | | | 4,362,043 | | | | | | 3,908,292 | | | | | | (827,567)(5)(b) | | | | | | 7,442,768 | | |
Net investment in direct financing leases
|
| | | | 68,107 | | | | | | 177,737 | | | | | | 3,395(5)(c) | | | | | | 249,239 | | |
Equipment held for sale
|
| | | | — | | | | | | 74,899 | | | | | | — | | | | | | 74,899 | | |
Goodwill
|
| | | | — | | | | | | 74,523 | | | | | | 10,890(5)(d) | | | | | | 85,413 | | |
Other assets
|
| | | | 37,911 | | | | | | 13,620 | | | | | | (399)(5)(e) | | | | | | 51,132 | | |
Derivative instruments
|
| | | | 2,153 | | | | | | 87 | | | | | | — | | | | | | 2,240 | | |
Intangible assets
|
| | | | — | | | | | | — | | | | | | 340,492(5)(f) | | | | | | 340,492 | | |
Total assets
|
| | | $ | 4,677,154 | | | | | $ | 4,434,076 | | | | | $ | (506,390) | | | | | $ | 8,604,840 | | |
Liabilities & shareholders’ equity | | | | | | ||||||||||||||||||||
Accounts payable & other accrued expenses
|
| | | $ | 120,033 | | | | | $ | 56,096 | | | | | | (8,069)(5)(g) | | | | | $ | 168,060 | | |
Derivative instruments
|
| | | | 257 | | | | | | 20,348 | | | | | | — | | | | | | 20,605 | | |
Container rental equipment payable
|
| | | | 12,128 | | | | | | 20,009 | | | | | | — | | | | | | 32,137 | | |
Deferred income tax liability
|
| | | | — | | | | | | 456,123 | | | | | | (177,873)(5)(h) | | | | | | 278,250 | | |
Debt, net of deferred financing costs
|
| | | | 3,166,903 | | | | | |