HAMILTON, Bermuda--(BUSINESS WIRE)--
Triton International Limited (NYSE: TRTN) ("Triton") today reported results for the third quarter ended September 30, 2017. On July 12, 2016 Triton Container International Limited ("TCIL") and TAL International Group, Inc. ("TAL") completed their previously announced strategic combination and became wholly-owned subsidiaries of Triton. In this press release, Triton has presented its results based on U.S. GAAP as well as non-GAAP selected information for the three and nine months ended September 30, 2017 and September 30, 2016 and for the three months ended June 30, 2017.
Third Quarter and Recent Highlights:
- Triton reported Net income attributable to shareholders of $57.2 million and Income before income taxes of $70.6 million for the third quarter of 2017.
- Triton reported Adjusted pre-tax income of $73.0 million in the third quarter of 2017.
- Average utilization was 97.6% for the third quarter of 2017.
- Triton raised net proceeds of $192.9 million in September through the issuance of 6.15 million new common shares. The proceeds will be used for general corporate purposes including the purchase of containers.
- Triton announced a quarterly dividend of $0.45 per share payable on December 22, 2017 to shareholders of record as of December 1, 2017.
Financial Results
The following table summarizes Triton’s selected key financial information for the three and nine months ended September 30, 2017 and September 30, 2016 and for the three months ended June 30, 2017. Financial information for periods prior to July 12, 2016 is for TCIL (the accounting acquirer in the strategic combination of TCIL and TAL) only.
(in millions, except per share data) | ||||||||||
Three Months Ended, | Nine Months Ended, | |||||||||
September 30, |
June 30, |
September 30, |
September 30, |
September 30, |
||||||
Total leasing revenues | $302.1 | $281.9 | $247.8 | $849.7 | $569.1 | |||||
Income (loss) before income taxes | $70.6 | $59.5 | $(56.8) | $173.6 | $(36.9) | |||||
Net income (loss) attributable to shareholders | $57.2 | $45.7 | $(51.2) | $137.4 | $(36.3) | |||||
Adjusted pre-tax income (loss) (1) | $73.0 | $58.8 | $(2.8) | $174.5 | $30.1 | |||||
Adjusted net income (loss) (1) | $61.1 | $47.0 | $(0.3) | $143.6 | $31.5 | |||||
Net income (loss) per share - Diluted | $0.75 | $0.62 | $(0.74) | $1.84 | $(0.72) | |||||
Adjusted pre-tax income (loss) per share - Diluted (1) | $0.96 | $0.79 | $(0.04) | $2.34 | $0.60 | |||||
Adjusted net income (loss) per share - Diluted (1) | $0.81 | $0.63 | $— | $1.92 | $0.63 |
The effective tax rate in the third quarter of 2017 was positively impacted by discrete items for a benefit of approximately 2%.
(1) Adjusted pre-tax income (loss), Adjusted pre-tax income (loss) per share - Diluted, Adjusted net income (loss), Adjusted net income (loss) per share - Diluted are non-GAAP financial measures that we believe are useful in evaluating our operating performance. Triton's definition and calculation of Adjusted pre-tax income and Adjusted net income, including reconciliation of such non-GAAP financial measures to the most directly comparable GAAP financial measures, are outlined in the attached schedules.
Operating Performance
“We are very pleased with Triton’s strong operating and financial performance in the third quarter of 2017,” commented Brian Sondey, Chairman and Chief Executive Officer of Triton. “We generated $73.0 million in Adjusted pre-tax income during the quarter, an increase of 24% from the second quarter of 2017, we achieved improvements across all of our key operating metrics, and we continued to take advantage of large and attractive investment opportunities that Triton is uniquely suited to pursue.”
“Container pick-up volumes and new container lease transaction activity remained near record levels in the third quarter, and container drop-off volumes remained very low. Our container utilization increased by 0.9% during the quarter to reach 98.0% as of September 30, 2017, and our utilization currently stands at 98.2%.
“Our strong operating performance continued to be supported by a favorable supply and demand balance for containers. Container demand was driven by solid trade growth and an increase in the share of leased containers relative to direct ownership of containers by our shipping line customers. The supply of containers has been constrained, and the inventory of available new containers and used leasing containers remains tight. In addition, Triton continued to leverage our operational and financial capabilities to supply an outsized share of new containers in the third quarter, and we estimate our share of new container leasing transactions was in the range of 50%.”
“In September, Triton raised net proceeds of $192.9 million, net of underwriter and offering costs, by issuing 6.15 million common shares to support our aggressive container investments. As of November 8, 2017, we have ordered $1.6 billion of new and sale leaseback containers for delivery in 2017, and we have already ordered approximately $100 million of new containers for delivery next year. We believe the significant investments we have made in our container fleet will provide strong support for our future profitability and cash flow, while at the same time our unique ability to provide large, critically needed container solutions is strengthening our key customer relationships and building franchise value.”
Outlook
Mr. Sondey concluded, “In general, we expect our market to remain favorable. While we are heading into the seasonally slower period for dry containers, we expect the low inventory of available containers will keep market conditions firm. In addition, the traditional peak season for refrigerated containers is starting, and we have seen the supply / demand balance for refrigerated containers tighten ahead of the peak season over the last few months. We also expect to benefit from a full quarter of revenue in the fourth quarter from the very large number of dry containers picked up in the third quarter, and we expect our utilization will remain near peak levels during the fourth quarter. We expect our gain on sale of used containers will be impacted by a reduced inventory of containers available for sale and a lower benefit from prior period mark-downs, but on balance, we expect our Adjusted pre-tax income will increase from the third quarter of 2017 to the fourth quarter.”
Dividend
Triton’s Board of Directors has approved and declared a $0.45 per share quarterly cash dividend on its issued and outstanding common shares, payable on December 22, 2017 to shareholders of record at the close of business on December 1, 2017.
Investors’ Webcast
Triton will hold a Webcast at 9 a.m. (New York time) on Thursday, November 9, 2017 to discuss its third quarter results. To listen by phone, please dial 1-877-418-5277 (domestic) or 1-412-717-9592 (international) approximately 15 minutes prior to the start time and reference the Triton International Limited conference call. To access the live Webcast or archive, please visit Triton's website at http://www.trtn.com. An archive of the Webcast will be available one hour after the live call through Friday, December 22, 2017.
About Triton International Limited
Triton International Limited is the parent of Triton Container International Limited and TAL International Group, Inc., each of which merged under Triton on July 12, 2016 to create the world’s largest lessor of intermodal freight containers. With a container fleet of over five 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.
The following table sets forth the equipment fleet utilization for the periods indicated:
Quarter Ended | |||||||||||||||
September 30, 2017 |
June 30, 2017 |
March 31, 2017 |
December 31, 2016 |
September 30, 2016 |
|||||||||||
Average Utilization (a) | 97.6% | 96.5% | 95.3% | 93.6% | 92.4% | ||||||||||
September 30, 2017 |
June 30, 2017 |
March 31, 2017 |
December 31, 2016 |
September 30, 2016 |
|||||||||||
Ending Utilization (a) | 98.0% | 97.1% | 95.8% | 94.8% | 92.6% | ||||||||||
(a) Utilization is computed by dividing total units on lease (in cost equivalent units, or "CEUs") by the total units in fleet (in CEUs), excluding new units not yet leased and off-hire units designated for sale. For the utilization calculation, units on lease to Hanjin were treated as off-lease effective August 1, 2016.
The following table summarizes the equipment fleet as of September 30, 2017, December 31, 2016, and September 30, 2016:
Equipment Fleet in Units | Equipment Fleet in TEU | ||||||||||||||
September 30, |
December 31, |
September 30, |
September 30, |
December 31, |
September 30, |
||||||||||
Dry | 2,997,356 | 2,737,982 | 2,672,386 | 4,873,026 | 4,424,905 | 4,296,420 | |||||||||
Refrigerated | 217,121 | 217,243 | 213,417 | 417,138 | 416,992 | 409,657 | |||||||||
Special | 89,219 | 92,957 | 93,580 | 159,243 | 164,977 | 165,852 | |||||||||
Tank | 11,948 | 11,961 | 11,962 | 11,948 | 11,961 | 11,962 | |||||||||
Chassis | 22,522 | 22,128 | 22,158 | 41,062 | 40,233 | 40,279 | |||||||||
Equipment leasing fleet | 3,338,166 | 3,082,271 | 3,013,503 | 5,502,417 | 5,059,068 | 4,924,170 | |||||||||
Equipment trading fleet | 10,998 | 15,927 | 15,680 | 17,993 | 26,276 | 26,214 | |||||||||
Total | 3,349,164 | 3,098,198 | 3,029,183 | 5,520,410 | 5,085,344 | 4,950,384 | |||||||||
Equipment in CEU | |||||||||||||||
September 30, 2017 | December 31, 2016 | September 30, 2016 | |||||||||||||
Operating leases | 6,544,960 | 6,126,320 | 5,975,852 | ||||||||||||
Finance leases | 334,121 | 368,468 | 375,109 | ||||||||||||
Equipment trading fleet | 55,483 | 72,646 | 76,417 | ||||||||||||
Total | 6,934,564 | 6,567,434 | 6,427,378 | ||||||||||||
Important Cautionary Information Regarding Forward-Looking Statements
Certain statements in this release, other than purely historical information, are "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Statements that include the words "expect," "intend," "plan," "believe," "project," "anticipate," "will," "may," "would" and similar statements of a future or forward-looking nature may be used to identify forward-looking statements. All forward-looking statements address matters that involve risks and uncertainties, many of which are beyond Triton's control. Accordingly, there are or will be important factors that could cause actual results to differ materially from those indicated in such statements and, therefore, you should not place undue reliance on any such statements.
These factors include, without limitation, economic, business, competitive, market and regulatory conditions and the following: failure to realize the anticipated benefits of the combination of TCIL and TAL, including as a result of a delay or difficulty in integrating the businesses of TCIL and TAL; uncertainty as to the long-term value of Triton's common shares; the expected amount and timing of cost savings and operating synergies resulting from the transaction; 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; their customers' decisions to buy rather than lease containers; their dependence on a limited number of customers for a substantial portion of their revenues; customer defaults; decreases in the selling prices of used containers; extensive competition in the container leasing industry; difficulties stemming from the international nature of their businesses; decreases in the demand for international trade; disruption to their operations resulting from the political and economic policies of foreign countries, particularly China; disruption to their operations from failures of or attacks on their information technology systems; their compliance with laws and regulations related to security, anti-terrorism, environmental protection and corruption; their ability to obtain sufficient capital to support their growth; restrictions on their businesses imposed by the terms of their debt agreements; and other risks and uncertainties, including those risk factors set forth in the section entitled "Risk Factors" contained in our Annual Report on Form 10-K filed with the SEC, on March 17, 2017.
The foregoing list of important factors should not be construed as exhaustive and should be read in conjunction with the other cautionary statements that are included herein and elsewhere. Any forward-looking statements made herein are qualified in their entirety by these cautionary statements, and there can be no assurance that the actual results or developments anticipated by us will be realized or, even if substantially realized, that they will have the expected consequences to, or effects on Triton or its business or operations. Except to the extent required by applicable law, we undertake no obligation to update publicly or revise any forward-looking statement, whether as a result of new information, future developments or otherwise.
TRITON INTERNATIONAL LIMITED | ||||||||
Consolidated Balance Sheets | ||||||||
(In thousands, except share data) | ||||||||
(Unaudited) | ||||||||
September 30, 2017 |
December 31, 2016 |
|||||||
ASSETS: | ||||||||
Leasing equipment, net of accumulated depreciation of $2,110,332 and $1,787,505 | $ | 8,124,963 | $ | 7,370,519 | ||||
Net investment in finance leases | 309,704 | 346,810 | ||||||
Equipment held for sale | 52,287 | 99,863 | ||||||
Revenue earning assets | 8,486,954 | 7,817,192 | ||||||
Cash and cash equivalents | 146,262 | 113,198 | ||||||
Restricted cash | 84,209 | 50,294 | ||||||
Accounts receivable, net of allowances of $28,097 and $28,609 | 197,225 | 173,585 | ||||||
Goodwill | 236,665 | 236,665 | ||||||
Lease intangibles, net of accumulated amortization of $125,528 and $56,159 | 177,229 | 246,598 | ||||||
Insurance receivables | 767 | 17,170 | ||||||
Other assets | 49,064 | 53,126 | ||||||
Fair value of derivative instruments | 3,839 | 5,743 | ||||||
Total assets | $ | 9,382,214 | $ | 8,713,571 | ||||
LIABILITIES AND SHAREHOLDERS' EQUITY: | ||||||||
Equipment purchases payable | $ | 94,052 | $ | 83,567 | ||||
Fair value of derivative instruments | 9,078 | 9,404 | ||||||
Accounts payable and other accrued expenses | 116,849 | 143,098 | ||||||
Net deferred income tax liability | 336,387 | 317,316 | ||||||
Debt, net of unamortized deferred financing costs of $42,691 and $19,999 | 6,790,164 | 6,353,449 | ||||||
Total liabilities | 7,346,530 | 6,906,834 | ||||||
Shareholders' equity: | ||||||||
Common shares, $0.01 par value, 294,000,000 shares authorized,
80,686,940 and |
807 | 744 | ||||||
Undesignated shares $0.01 par value, 6,000,000 shares authorized, no shares issued and outstanding | — | — | ||||||
Additional paid-in capital | 887,778 | 690,418 | ||||||
Accumulated earnings | 988,566 | 945,313 | ||||||
Accumulated other comprehensive income | 22,877 | 26,758 | ||||||
Total shareholders' equity | 1,900,028 | 1,663,233 | ||||||
Non-controlling interests | 135,656 | 143,504 | ||||||
Total equity | 2,035,684 | 1,806,737 | ||||||
Total liabilities and shareholders' equity | $ | 9,382,214 | $ | 8,713,571 | ||||
TRITON INTERNATIONAL LIMITED | ||||||||||||||||
Consolidated Statements of Operations | ||||||||||||||||
(In thousands, except per share amounts) | ||||||||||||||||
(Unaudited) | ||||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||||||
Leasing revenues: | ||||||||||||||||
Operating leases | $ | 296,669 | $ | 242,899 | $ | 832,414 | $ | 560,262 | ||||||||
Finance leases | 5,451 | 4,890 | 17,247 | 8,886 | ||||||||||||
Total leasing revenues | 302,120 | 247,789 | 849,661 | 569,148 | ||||||||||||
Equipment trading revenues | 11,974 | 9,820 | 30,213 | 9,820 | ||||||||||||
Equipment trading expenses | (10,605 | ) | (9,588 | ) | (27,124 | ) | (9,588 | ) | ||||||||
Trading margin | 1,369 | 232 | 3,089 | 232 | ||||||||||||
Net gain (loss) on sale of leasing equipment | 10,263 | (12,319 | ) | 25,063 | (16,086 | ) | ||||||||||
Operating expenses: | ||||||||||||||||
Depreciation and amortization | 128,581 | 112,309 | 370,552 | 272,585 | ||||||||||||
Direct operating expenses | 13,833 | 27,815 | 51,396 | 54,298 | ||||||||||||
Administrative expenses | 21,233 | 17,456 | 66,268 | 45,136 | ||||||||||||
Transaction and other costsA | 32 | 59,570 | 3,340 | 66,517 | ||||||||||||
Provision for doubtful accounts | 783 | 22,372 | 1,244 | 22,201 | ||||||||||||
Total operating expenses | 164,462 | 239,522 | 492,800 | 460,737 | ||||||||||||
Operating income (loss) | 149,290 | (3,820 | ) | 385,013 | 92,557 | |||||||||||
Other expenses: | ||||||||||||||||
Interest and debt expense | 73,795 | 55,437 | 208,076 | 122,626 | ||||||||||||
Realized loss on derivative instruments, net | 20 | 864 | 902 | 2,268 | ||||||||||||
Unrealized loss (gain) on derivative instruments, net | 629 | (3,487 | ) | (80 | ) | 5,243 | ||||||||||
Write-off of deferred financing costs | 4,073 | — | 4,116 | 141 | ||||||||||||
Other expense (income), net | 164 | 214 | (1,552 | ) | (775 | ) | ||||||||||
Total other expenses | 78,681 | 53,028 | 211,462 | 129,503 | ||||||||||||
Income (loss) before income taxes | 70,609 | (56,848 | ) | 173,551 | (36,946 | ) | ||||||||||
Income tax expense (benefit) | 11,063 | (7,719 | ) | 29,688 | (5,536 | ) | ||||||||||
Net income (loss) | $ | 59,546 | $ | (49,129 | ) | $ | 143,863 | $ | (31,410 | ) | ||||||
Less: income attributable to noncontrolling interest | 2,390 | 2,082 | 6,425 | 4,886 | ||||||||||||
Net income (loss) attributable to shareholders | $ | 57,156 | $ | (51,211 | ) | $ | 137,438 | $ | (36,296 | ) | ||||||
Net income (loss) per common share—Basic | $ | 0.76 | $ | (0.74 | ) | $ | 1.85 | $ | (0.72 | ) | ||||||
Net income (loss) per common share—Diluted | $ | 0.75 | $ | (0.74 | ) | $ | 1.84 | $ | (0.72 | ) | ||||||
Cash dividends paid per common share | $ | 0.45 | $ | 0.90 | $ | 1.35 | $ | 0.90 | ||||||||
Weighted average number of common shares outstanding—Basic | 75,214 | 69,336 | 74,245 | 50,090 | ||||||||||||
Dilutive restricted shares and share options | 493 | — | 402 | — | ||||||||||||
Weighted average number of common shares outstanding—Diluted | 75,707 | 69,336 | 74,647 | 50,090 | ||||||||||||
(A) See definitions
TRITON INTERNATIONAL LIMITED | ||||||||
Consolidated Statements of Cash Flows | ||||||||
(In thousands) | ||||||||
(Unaudited) | ||||||||
Nine Months Ended September 30, | ||||||||
2017 | 2016 | |||||||
Cash flows from operating activities: | ||||||||
Net income (loss) | $ | 143,863 | $ | (31,410 | ) | |||
Adjustments to reconcile net income (loss) to net cash provided by operating activities: | ||||||||
Depreciation and amortization | 370,552 | 272,585 | ||||||
Amortization of deferred financing costs and other debt related amortization | 10,185 | 3,374 | ||||||
Amortization of leasing revenue adjustments | 67,592 | 25,726 | ||||||
Share compensation expense | 4,491 | 4,334 | ||||||
Net (gain) loss on sale of leasing equipment | (25,063 | ) | 16,086 | |||||
Unrealized (gain) loss on derivative instruments | (80 | ) | 5,243 | |||||
Write-off of deferred financing costs | 4,116 | 141 | ||||||
Deferred income taxes | 28,372 | (6,773 | ) | |||||
Changes in operating assets and liabilities: | ||||||||
Accounts receivable | (1,097 | ) | 15,928 | |||||
Accounts payable and other accrued expenses | (36,198 | ) | 26,679 | |||||
Net equipment sold for resale activity | 5,292 | 2,595 | ||||||
Cash received for settlement of interest rate swaps | 2,117 | — | ||||||
Other assets | 648 | 2,974 | ||||||
Net cash provided by operating activities | 574,790 | 337,482 | ||||||
Cash flows from investing activities: | ||||||||
Purchases of leasing equipment and investments in finance leases | (1,185,481 | ) | (384,739 | ) | ||||
Proceeds from sale of equipment, net of selling costs | 136,647 | 102,376 | ||||||
Cash collections on finance lease receivables, net of income earned | 45,146 | 22,315 | ||||||
Cash and cash equivalents acquired | — | 50,349 | ||||||
Other | 67 | (366 | ) | |||||
Net cash used in by investing activities | (1,003,621 | ) | (210,065 | ) | ||||
Cash flows from financing activities: | ||||||||
Issuance (redemption) of common shares, net of underwriter expenses | 192,932 | (3,527 | ) | |||||
Debt issuance costs | (32,738 | ) | (5,718 | ) | ||||
Borrowings under debt facilities | 2,782,825 | 367,700 | ||||||
Payments under debt facilities and capital lease obligations | (2,334,409 | ) | (365,697 | ) | ||||
(Increase) decrease in restricted cash | (33,915 | ) | 23,736 | |||||
Dividends paid | (99,586 | ) | (51,620 | ) | ||||
Cash paid for settlement of employee taxes related to equity vesting | (71 | ) | (672 | ) | ||||
Distributions to noncontrolling interest | (14,273 | ) | (19,185 | ) | ||||
Other | 1,130 | — | ||||||
Net cash provided by (used in) financing activities | 461,895 | (54,983 | ) | |||||
Net increase in cash and cash equivalents | $ | 33,064 | $ | 72,434 | ||||
Cash and cash equivalents, beginning of period | 113,198 | 56,689 | ||||||
Cash and cash equivalents, end of period | $ | 146,262 | $ | 129,123 | ||||
Supplemental non-cash investing activities: | ||||||||
Equipment purchases payable | $ | 94,052 | $ | 62,638 | ||||
A Transaction costs associated with the merger of TCIL and TAL and other costs for the three and nine months ended September 30, 2017 and 2016 were as follows:
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||||||||
Employee compensation costs | $ | 32 | $ | 42,773 | $ | 3,340 | $ | 47,028 | |||||||||||||
Professional fees | — | 12,615 | — | 13,818 | |||||||||||||||||
Legal expenses | — | 1,810 | 9 | 3,290 | |||||||||||||||||
Other | — | 2,372 | (9 | ) | 2,381 | ||||||||||||||||
Total | $ | 32 | $ | 59,570 | $ | 3,340 | $ | 66,517 | |||||||||||||
Employee compensation costs include costs to maintain and retain key employees, severance expenses, and certain stock compensation expenses, including retention and stock compensation expense pursuant to plans established in 2011. Professional fees and legal expenses include costs paid for services directly related to the closing of the merger and include legal fees, accounting fees and transaction and advisory fees.
Non-GAAP Financial Measures
We use the terms "Adjusted pre-tax income (loss)" and "Adjusted net income (loss)" throughout this press release.
Adjusted pre-tax income and Adjusted net income is adjusted for certain items management believes are not representative of our operating performance. Adjusted pre-tax income is defined as Income before income taxes excluding the write-off of deferred financing costs, gains and losses on derivative instruments, transaction and other costs, and noncontrolling interest. Adjusted net income is defined as net income attributable to shareholders excluding the write-off of deferred financing costs net of tax, gains and losses on derivative instruments net of tax, transaction and other costs net of tax, and any foreign income and withholding tax adjustments.
Adjusted pre-tax income (loss) and Adjusted net income (loss) are not presentations made in accordance with U.S. GAAP. Adjusted pre-tax income (loss) and Adjusted net income (loss) should not be considered as alternatives to, or more meaningful than, amounts determined in accordance with U.S. GAAP, including net income.
We believe that Adjusted pre-tax income (loss) and Adjusted net income (loss) are useful to an investor in evaluating our operating performance because these measures:
- are widely used by securities analysts and investors to measure a company’s operating performance;
- help investors to more meaningfully evaluate and compare the results of our operations from period to period by removing the impact of our capital structure, our asset base and certain non-routine events which we do not expect to occur in the future; and
- are 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 reconciliations of Net income before income taxes and Net income attributable to shareholders, the most directly comparable U.S. GAAP measures, to Adjusted pre-tax income (loss) and Adjusted net income (loss) in the tables below for the three and nine months ended September 30, 2017 and September 30, 2016 and for the three months ended June 30, 2017.
TRITON INTERNATIONAL LIMITED | |||||||||||||||||||||||
Non-GAAP Reconciliations of Adjusted Pre-tax Income and Adjusted Net Income | |||||||||||||||||||||||
(In Thousands, except per share amounts) | |||||||||||||||||||||||
Three Months Ended, |
Nine Months Ended, |
||||||||||||||||||||||
September 30, |
June 30, |
September 30, |
September 30, |
September 30, |
|||||||||||||||||||
Income (loss) before income taxes | $ | 70,609 | $ | 59,497 | $ | (56,848 | ) | $ | 173,551 | $ | (36,946 | ) | |||||||||||
Add: | |||||||||||||||||||||||
Write-off of deferred financing costs | 4,073 | 43 | — | 4,116 | 141 | ||||||||||||||||||
Unrealized loss (gain) on derivative instruments, net | 629 | 789 | (3,487 | ) | (80 | ) | 5,243 | ||||||||||||||||
Transaction and other costs | 32 | 836 | 59,570 | 3,340 | 66,517 | ||||||||||||||||||
Less: | |||||||||||||||||||||||
Income attributable to noncontrolling interest | 2,390 | 2,343 | 2,082 | 6,425 | 4,886 | ||||||||||||||||||
Adjusted pre-tax income (loss) | $ | 72,953 | $ | 58,822 | $ | (2,847 | ) | $ | 174,502 | $ | 30,069 | ||||||||||||
Adjusted pre-tax income (loss) per share - Diluted | $ | 0.96 | $ | 0.79 | $ | (0.04 | ) | $ | 2.34 | $ | 0.60 | ||||||||||||
Weighted average number of common shares outstanding - Diluted | 75,707 | 74,177 | 69,336 | 74,647 | 50,090 | ||||||||||||||||||
Three Months Ended, |
Nine Months Ended, |
||||||||||||||||||||||
September 30, |
June 30, |
September 30, |
September 30, |
September 30, |
|||||||||||||||||||
Net income (loss) attributable to shareholders | $ | 57,156 | $ | 45,671 | $ | (51,211 | ) | $ | 137,438 | $ | (36,296 | ) | |||||||||||
Add: | |||||||||||||||||||||||
Write-off of deferred financing costs | 3,377 | 35 | — | 3,412 | 137 | ||||||||||||||||||
Unrealized loss (gain) on derivative instruments, net | 515 | 671 | (3,138 | ) | (66 | ) | 5,175 | ||||||||||||||||
Transaction and other costs | 60 | 643 | 50,856 | 2,769 | 57,595 | ||||||||||||||||||
Foreign income and withholding tax adjustment | — | — | 3,222 | — | 4,893 | ||||||||||||||||||
Adjusted net income (loss) | $ | 61,108 | $ | 47,020 | $ | (271 | ) | $ | 143,553 | $ | 31,504 | ||||||||||||
Adjusted net income (loss) per share - Diluted | $ | 0.81 | $ | 0.63 | $ | — | $ | 1.92 | $ | 0.63 | |||||||||||||
Weighted average number of common shares outstanding - Diluted | 75,707 | 74,177 | 69,336 | 74,647 | 50,090 | ||||||||||||||||||
View source version on businesswire.com: http://www.businesswire.com/news/home/20171108006629/en/