UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549

FORM 8-K

CURRENT REPORT
Pursuant to Section 13 or 15(d)
of the Securities Exchange Act of 1934

Date of Report (Date of Earliest Event Reported): February 28, 2018
 
Fortress Transportation and Infrastructure Investors LLC
(Exact Name of Registrant as Specified in its Charter)

Delaware
001-37386
32-0434238
(State or Other Jurisdiction
of Incorporation)
(Commission
File Number)
(IRS Employer
Identification No.)
 
1345 Avenue of the Americas, 45th Floor, New York, New York 10105
(Address of Principal Executive Offices) (Zip Code)
 
(212) 798-6100
(Registrant’s Telephone Number, Including Area Code)
 
Not Applicable
(Former Name or Former Address, if Changed Since Last Report)
 
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
 
Indicate by check mark whether the registrant is an emerging growth company as defined in as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter). 
 
Emerging growth company ☐
 
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐


Item 2.02.
Results of Operations and Financial Condition.

On February 28, 2018, the Company issued a press release announcing the Company’s results for its fiscal quarter and year ended December 31, 2017. A copy of the Company’s press release is attached to this Current Report on Form 8-K (the “Current Report”) as Exhibit 99.1 and is incorporated herein solely for purposes of this Item 2.02 disclosure.

This Current Report, including the exhibit attached hereto, is being furnished and shall not be deemed to be filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that section, nor shall it be incorporated by reference into any of the Company’s filings under the Securities Act of 1933, as amended, or the Exchange Act, unless expressly set forth as being incorporated by reference into such filing.
 
Item 9.01 Financial Statements and Exhibits.
(d) Exhibits. 

Exhibit
Number
  
Description
   
  
Press release, dated February 28, 2018, issued by Fortress Transportation and Infrastructure Investors LLC

SIGNATURE
 
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 
FORTRESS TRANSPORTATION AND INFRASTRUCTURE INVESTORS LLC
     
 
By:
/s/ Scott Christopher
 
Name: 
Scott Christopher
  Title:
Chief Financial Officer and Chief Accounting Officer
 
Date: February 28, 2018
 


Exhibit 99.1

PRESS RELEASE

FTAI Reports Fourth Quarter and Full Year 2017 Results, Dividend of $0.33 per Common Share

NEW YORK, February 28, 2018 – Fortress Transportation and Infrastructure Investors LLC (NYSE:FTAI) (the “Company”) today reported financial results for the quarter and full year ended December 31, 2017. The Company’s consolidated comparative financial statements and key performance measures are attached as an exhibit to this press release.

Financial Overview

(in thousands, except per share data)
           
Selected Financial Results(1)
   
Q4’17
   
FY17
 
Net Cash Provided by Operating Activities
 
$
16,054
   
$
68,497
 
Net Income Attributable to Shareholders
 
$
3,010
   
$
134
 
Basic and Diluted Loss per Share
 
$
0.04
   
$
-
 
                 
Funds Available for Distribution (“FAD”)
 
$
47,249
   
$
177,252
 
Adjusted Net Income
 
$
6,187
   
$
10,401
 
Adjusted Net Income per Share
 
$
0.08
   
$
0.14
 
Adjusted EBITDA
 
$
47,789
   
$
136,524
 
 

(1)           
For definitions and reconciliations of Non-GAAP measures, please refer to the exhibit to this press release.

For the fourth quarter of 2017, our total FAD was $47.2 million. This amount includes $79.1 million from equipment leasing activities, offset by $(16.4) million and $(15.5) million from infrastructure and corporate activities, respectively.

Fourth Quarter 2017 Dividend

On February 27, 2018, the Company’s Board of Directors declared a cash dividend on its common shares of $0.33 per share for the quarter ended December 31, 2017, payable on March 27, 2018 to the holders of record on March 16, 2018.

Additional Information

For additional information that management believes to be useful for investors, please refer to the presentation posted on the Investor Relations section of the Company’s website, www.ftandi.com, and the Company’s Annual Report on Form 10-K, when available on the Company’s website. Nothing on the Company’s website is included or incorporated by reference herein.

Conference Call

The Company will host a conference call on Wednesday, February 28, 2018 at 8:00 A.M. Eastern Time. The conference call may be accessed by dialing 1-877-447-5636 (from within the U.S.) or 1-615-247-0080 (from outside of the U.S.) ten minutes prior to the scheduled start of the call; please reference “FTAI Fourth Quarter Earnings Call.” A simultaneous webcast of the conference call will be available to the public on a listen-only basis at www.ftandi.com.

Following the call, a replay of the conference call will be available after 12:00 P.M. on Wednesday, February 28, 2018 through midnight Wednesday, March 7, 2018 at 1-855-859-2056 (from within the U.S.) or 1-404-537-3406 (from outside of the U.S.), Passcode: 3883439.
1

About Fortress Transportation and Infrastructure Investors LLC

Fortress Transportation and Infrastructure Investors LLC owns and acquires high quality infrastructure and equipment that is essential for the transportation of goods and people globally. FTAI targets assets that, on a combined basis, generate strong and stable cash flows with the potential for earnings growth and asset appreciation. FTAI is externally managed by an affiliate of Fortress Investment Group LLC, a leading, diversified global investment firm.

Cautionary Note Regarding Forward-Looking Statements

Certain statements in this press release may constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These statements are based on management’s current expectations and beliefs and are subject to a number of trends and uncertainties that could cause actual results to differ materially from those described in the forward-looking statements, many of which are beyond the Company’s control. The Company can give no assurance that its expectations will be attained and such differences may be material. Accordingly, you should not place undue reliance on any forward-looking statements contained in this press release. For a discussion of some of the risks and important factors that could affect such forward-looking statements, see the sections entitled “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in the Company’s Annual Report on Form 10-K and Quarterly Reports on Form 10-Q, which are available on the Company’s website (www.ftandi.com). In addition, new risks and uncertainties emerge from time to time, and it is not possible for the Company to predict or assess the impact of every factor that may cause its actual results to differ from those contained in any forward-looking statements. Such forward-looking statements speak only as of the date of this press release. The Company expressly disclaims any obligation to release publicly any updates or revisions to any forward-looking statements contained herein to reflect any change in the Company’s expectations with regard thereto or change in events, conditions or circumstances on which any statement is based. This release shall not constitute an offer to sell or the solicitation of an offer to buy any securities.

For further information, please contact:

Alan Andreini
Investor Relations
Fortress Transportation and Infrastructure Investors LLC
(212) 798-6128
aandreini@fortress.com
2


U.S. FEDERAL INCOME TAX IMPLICATIONS OF DIVIDEND

This announcement is intended to be a qualified notice as provided in the Internal Revenue Code (the “Code”) and the Regulations thereunder. For U.S. federal income tax purposes, the dividend declared in February 2018 will be treated as a partnership distribution. The per share distribution components are as follows:

Distribution Components
     
U.S. Long Term Capital Gain (1)
 
$
 
Non-U.S. Long Term Capital Gain
 
$
 
U.S. Portfolio Interest Income (2)
 
$
0.1300
 
U.S. Dividend Income (3)
 
$
 
Income Not from U.S. Sources (4) / Return of Capital
 
$
0.2000
 
Distribution Per Share
 
$
0.3300
 
 

1)
U.S. Long Term Capital Gain realized on the sale of a United States Real Property Holding Corporation. As a result, the gain from the sale will be treated as income that is effectively connected with a U.S. trade or business.
   
2)
Eligible for the U.S. portfolio interest exemption for any holder not considered a 10-Percent shareholder under Sec.871(h)(3)(B) of the Code.
   
3)
This income is subject to withholding under Sec.1441 of the Code.
   
4)
This income is not subject to withholding under Sec.1441 or Sec.1446 of the Code.

It is possible that a common shareholder’s allocable share of FTAI’s taxable income may differ from the distribution amounts reflected above.
3


Exhibit - Financial Statements

FORTRESS TRANSPORTATION AND INFRASTRUCTURE INVESTORS LLC

CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited)
(Dollar amounts in thousands, except share and per share data)
 
   
Three Months Ended December 31,
   
Year Ended December 31,
 
   
2017(1)
   
2016
   
2017
   
2016
 
Revenues
                       
Equipment leasing revenues
 
$
48,613
   
$
29,969
   
$
170,000
   
$
101,949
 
Infrastructure revenues
   
12,817
     
12,377
     
47,659
     
46,771
 
Total revenues
   
61,430
     
42,346
     
217,659
     
148,720
 
                                 
Expenses
                               
Operating expenses
   
26,360
     
17,232
     
92,385
     
66,169
 
General and administrative
   
3,955
     
3,160
     
14,570
     
12,314
 
Acquisition and transaction expenses
   
2,242
     
1,694
     
7,306
     
6,316
 
Management fees and incentive allocation to affiliate
   
4,203
     
4,017
     
15,732
     
16,742
 
Depreciation and amortization
   
25,728
     
16,916
     
88,110
     
60,210
 
Interest expense
   
17,535
     
3,118
     
38,827
     
18,957
 
Total expenses
   
80,023
     
46,137
     
256,930
     
180,708
 
                                 
Other income (expense)
                               
Equity in (losses) earnings of unconsolidated entities
   
(140
)
   
(4,657
)
   
(1,601
)
   
(5,992
)
Gain on sale of assets, net
   
11,555
     
2,634
     
18,281
     
5,941
 
Loss on extinguishment of debt
   
     
     
(2,456
)
   
(1,579
)
Asset impairment
   
     
     
     
(7,450
)
Interest income
   
106
     
49
     
688
     
136
 
Other income
   
893
     
19
     
3,073
     
602
 
Total other income (expense)
   
12,414
     
(1,955
)
   
17,985
     
(8,342
)
                                 
(Loss) income before income taxes
   
(6,179
)
   
(5,746
)
   
(21,286
)
   
(40,330
)
Provision (benefit) for income taxes
   
369
     
(73
)
   
1,954
     
268
 
Net (loss) income
   
(6,548
)
   
(5,819
)
   
(23,240
)
   
(40,598
)
Less:  Net loss attributable to non-controlling interests in consolidated subsidiaries
   
(9,558
)
   
(4,006
)
   
(23,374
)
   
(20,534
)
Net income (loss) attributable to shareholders
 
$
3,010
   
$
(1,813
)
 
$
134
   
$
(20,064
)
                                 
Basic and Diluted Earnings (Loss) per Share:
                               
Basic
 
$
0.04
   
$
(0.02
)
 
$
-
   
$
(0.26
)
Diluted
 
$
0.04
   
$
(0.02
)
 
$
-
   
$
(0.26
)
Weighted Average Shares Outstanding:
                               
Basic
   
75,771,738
     
75,750,943
     
75,766,811
     
75,738,698
 
Diluted
   
75,772,867
     
75,750,943
     
75,766,811
     
75,738,698
 
 

(1)           
Results of operations for the three months ended December 31, 2017 include a $5.9 million out of period adjustment to interest expense, including non-controlling interest of $2.3 million, which primarily relates to interest previously capitalized that should have been expensed ratably during the first nine months of 2017.  We do not believe this out of period adjustment is material to our financial position or results of operations for any prior periods.

4


FORTRESS TRANSPORTATION AND INFRASTRUCTURE INVESTORS LLC
 
CONSOLIDATED BALANCE SHEETS (Unaudited)
(Dollar amounts in thousands, except share and per share data)
 
   
December 31,
 
   
2017
   
2016
 
Assets
           
Cash and cash equivalents
 
$
59,400
   
$
68,055
 
Restricted cash
   
33,406
     
65,441
 
Accounts receivable, net
   
31,076
     
21,358
 
Leasing equipment, net
   
1,074,130
     
765,455
 
Finance leases, net
   
9,244
     
9,717
 
Property, plant, and equipment, net
   
489,949
     
352,181
 
Investments (includes $0 and $17,630 available-for-sale securities at fair value as of December 31, 2017 and 2016, respectively)
   
42,538
     
39,978
 
Intangible assets, net
   
40,043
     
38,954
 
Goodwill
   
116,584
     
116,584
 
Other assets
   
59,436
     
69,589
 
Total assets
 
$
1,955,806
   
$
1,547,312
 
                 
Liabilities
               
Accounts payable and accrued liabilities
 
$
68,226
   
$
38,239
 
Debt, net
   
703,264
     
259,512
 
Maintenance deposits
   
103,464
     
45,394
 
Security deposits
   
27,257
     
19,947
 
Other liabilities
   
18,520
     
18,540
 
Total liabilities
   
920,731
     
381,632
 
                 
Equity
               
Common shares ($0.01 par value per share; 2,000,000,000 shares authorized; 75,771,738 and 75,750,943 shares issued and outstanding as of December 31, 2017 and December 31, 2016, respectively)
   
758
     
758
 
Additional paid in capital
   
985,009
     
1,084,757
 
Accumulated deficit
   
(38,699
)
   
(38,833
)
Accumulated other comprehensive income
   
     
7,130
 
Shareholders' equity
   
947,068
     
1,053,812
 
Non-controlling interest in equity of consolidated subsidiaries
   
88,007
     
111,868
 
Total equity
   
1,035,075
     
1,165,680
 
Total liabilities and equity
 
$
1,955,806
   
$
1,547,312
 
 

5



FORTRESS TRANSPORTATION AND INFRASTRUCTURE INVESTORS LLC
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
(Dollar amounts in thousands, unless otherwise noted)

 
   
Year Ended December 31,
 
   
2017
   
2016
 
 Cash flows from operating activities:
           
 Net loss
 
$
(23,240
)
 
$
(40,598
)
 Adjustments to reconcile net income to net cash provided by operating activities:
               
Equity in losses of unconsolidated entities
   
1,601
     
5,992
 
Gain on sale of assets, net
   
(18,281
)
   
(5,941
)
Security deposits and maintenance claims included in earnings
   
(60
)
   
(300
)
Loss on extinguishment of debt
   
2,456
     
1,579
 
Equity-based compensation
   
1,343
     
(3,672
)
Depreciation and amortization
   
88,110
     
60,210
 
Gain on settlement of liabilities
   
(1,093
)
   
 
Asset impairment
   
     
7,450
 
Change in current and deferred income taxes
   
227
     
(387
)
Change in fair value of non-hedge derivative
   
(1,022
)
   
3
 
Amortization of lease intangibles and incentives
   
8,306
     
5,447
 
Amortization of deferred financing costs
   
4,202
     
2,576
 
Operating distributions from unconsolidated entities
   
     
30
 
Bad debt expense
   
701
     
158
 
Other
   
732
     
86
 
Change in:
               
 Accounts receivable
   
(12,001
)
   
(7,980
)
 Other assets
   
6,475
     
(8,584
)
 Accounts payable and accrued liabilities
   
10,266
     
7,726
 
 Management fees payable to affiliate
   
899
     
457
 
 Other liabilities
   
(1,124
)
   
6,651
 
 Net cash provided by operating activities
   
68,497
     
30,903
 
                 
 Cash flows from investing activities:
               
Change in restricted cash
   
32,036
     
(2,349
)
Investment in notes receivable
   
     
(3,066
)
Investment in unconsolidated entities and available for sale securities
   
(30,310
)
   
(28,784
)
Principal collections on finance leases
   
473
     
2,513
 
Acquisition of leasing equipment
   
(425,769
)
   
(200,640
)
Acquisition of property plant and equipment
   
(116,031
)
   
(57,371
)
Acquisition of lease intangibles
   
(10,149
)
   
(4,527
)
Purchase deposit for aircraft and aircraft engines
   
(12,299
)
   
(13,681
)
Proceeds from sale of finance leases
   
     
71,000
 
Proceeds from sale of leasing equipment
   
91,130
     
22,885
 
Proceeds from sale of available-for-sale securities
   
30,238
     
 
Proceeds from sale of property, plant and equipment
   
51
     
490
 
Proceeds from deposit on sale of leasing equipment
   
400
     
250
 
Return of deposit on sale of leasing equipment
   
     
(250
)
Return of capital distributions from unconsolidated entities
   
     
432
 
 Net cash used in investing activities
 
$
(440,230
)
 
$
(213,098
)

6


FORTRESS TRANSPORTATION AND INFRASTRUCTURE INVESTORS LLC
 
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
(Dollar amounts in thousands, unless otherwise noted)
 
   
Year Ended December 31,
 
   
2017
   
2016
 
 Cash flows from financing activities:
           
Proceeds from debt
 
$
567,191
   
$
110,658
 
Repayment of debt
   
(125,223
)
   
(160,166
)
Payment of other liabilities to non-controlling interest holder
   
     
(1,000
)
Payment of deferred financing costs
   
(3,377
)
   
(4,246
)
Receipt of security deposits
   
7,290
     
3,815
 
Return of security deposits
   
(3,231
)
   
(316
)
Receipt of maintenance deposits
   
27,049
     
14,804
 
Release of maintenance deposits
   
(6,270
)
   
(6,255
)
Capital contributions from non-controlling interests
   
35
     
11,480
 
Capital distributions to non-controlling interests
   
(254
)
   
 
Settlement of equity-based compensation
   
(74
)
   
(200
)
Cash dividends
   
(100,058
)
   
(100,027
)
 Net cash provided by (used in) financing activities
 
$
363,078
   
$
(131,453
)
                 
 Net decrease in cash and cash equivalents
   
(8,655
)
   
(313,648
)
 Cash and cash equivalents, beginning of period
   
68,055
     
381,703
 
 Cash and cash equivalents, end of period
 
$
59,400
   
$
68,055
 
 Supplemental disclosure of cash flow information:
               
 Cash paid for interest, net of capitalized interest
 
$
25,068
   
$
13,150
 
 Cash paid for taxes
 
$
1,726
   
$
654
 
                 
 Supplemental disclosure of non-cash investing and financing activities:
               
Restricted cash proceeds from borrowings of debt
 
$
   
$
44,342
 
Proceeds from borrowings of debt
 
$
108,339
   
$
 
Repayment and settlement of debt
 
$
(102,352
)
 
$
 
Acquisition of leasing equipment
 
$
(35,332
)
 
$
(7,724
)
Acquisition of property, plant and equipment
 
$
(37,281
)
 
$
(12,184
)
Financing of property, plant and equipment
 
$
   
$
5,321
 
Settled and assumed security deposits
 
$
3,312
   
$
758
 
Billed, assumed and settled maintenance deposits
 
$
37,292
   
$
6,350
 
Deferred financing costs
 
$
(8,802
)
 
$
(2,884
)
Non-cash contribution of non-controlling interest
 
$
1,261
   
$
641
 
Transfer of non-controlling interest
 
$
(2,798
)
 
$
 
Equity compensation to non-controlling interest
 
$
1,343
   
$
(3,872
)



7

Key Performance Measures
 
The Chief Operating Decision Maker (“CODM”) utilizes Adjusted Net Income (Loss) and Adjusted EBITDA as performance measures.

Adjusted Net Income (Loss) is our key performance measure and provides the CODM with the information necessary to assess operational performance, as well as make resource and allocation decisions. Adjusted Net Income (Loss) is defined as net income attributable to shareholders, adjusted (a) to exclude the impact of provision for income taxes, equity-based compensation expense, acquisition and transaction expenses, losses on the modification or extinguishment of debt and capital lease obligations, changes in fair value of non-hedge derivative instruments, asset impairment charges, incentive allocations, and equity in earnings of unconsolidated entities, (b) to include the impact of cash income tax payments, and our pro-rata share of the Adjusted Net Income (Loss) from unconsolidated entities, and (c) to exclude the impact of the non-controlling share of Adjusted Net Income (Loss). We evaluate investment performance for each reportable segment primarily based on Adjusted Net Income (Loss). We believe that net income attributable to shareholders, as defined by GAAP, is the most comparable earnings measurement with which to reconcile Adjusted Net Income.

The following table presents our consolidated reconciliation of net income (loss) attributable to shareholders to Adjusted Net Income (Loss) for the three months ended and year ended December 31, 2017 and December 31, 2016:
 
   
Three Months Ended December 31,
   
Year Ended December 31,
 
(in thousands)
 
2017
   
2016
   
2017
   
2016
 
Net income (loss) attributable to shareholders
 
$
3,010
   
$
(1,813
)
 
$
134
   
$
(20,064
)
Add: Provision for income taxes
   
369
     
73
     
1,954
     
268
 
Add: Equity-based compensation expense (income)
   
648
     
146
     
1,343
     
(3,672
)
Add: Acquisition and transaction expenses
   
2,242
     
1,694
     
7,306
     
6,316
 
Add: Losses on the modification or extinguishment of debt and capital lease obligations
   
     
     
2,456
     
1,579
 
Add: Changes in fair value of non-hedge derivative instruments
   
14
     
     
(1,022
)
   
3
 
Add: Asset impairment charges
   
     
     
     
7,450
 
Add: Pro-rata share of Adjusted Net Loss from unconsolidated entities (1)
   
(2
)
   
(1,461
)
   
(1,601
)
   
(2,905
)
Add: Incentive allocations
   
514
     
     
514
     
 
Less: Cash payments for income taxes
   
(693
)
   
(60
)
   
(1,726
)
   
(654
)
Less: Equity in losses of unconsolidated entities
   
140
     
4,657
     
1,601
     
5,992
 
Less: Non-controlling share of Adjusted Net Income (2)
   
(55
)
   
(54
)
   
(558
)
   
(2,945
)
Adjusted Net Income (Loss)
 
$
6,187
   
$
3,182
   
$
10,401
   
$
(8,632
)


(1)
Pro-rata share of Adjusted Net Loss from unconsolidated entities includes the Company’s proportionate share of the unconsolidated entities’ net income adjusted for the excluded and included items detailed in the table above.

(2)
Non-controlling share of Adjusted Net Income is comprised of the following for the three months ended December 31, 2017 and 2016: (i) equity-based compensation of $51 and $47 and (ii) provision for income tax of $4 and $7, respectively.
 
Non-controlling share of Adjusted Net Income is comprised of the following for the year ended December 31, 2017 and 2016: (i) equity-based compensation of $169 and $(1,561), (ii) provision for income tax of $16 and $29, (iii) loss on extinguishment of debt of $0 and $616, (iv) asset impairment charges of $0 and $3,725, (v) transaction and acquisition expense of $0 and $156, and (vi) changes in fair value of non-hedge derivative instruments of $404 and $0, less (vii) cash tax payments of $31 and $20, respectively.
                
We view Adjusted EBITDA as a secondary measurement to Adjusted Net Income (Loss), which we believe serves as a useful supplement to investors, analysts and management to measure economic performance of deployed revenue generating assets between periods on a consistent basis, and which we believe measures our financial performance and helps identify operational factors that management can impact in the short-term, namely our cost structure and expenses. Adjusted EBITDA may not be comparable to similarly titled measures of other companies because other entities may not calculate Adjusted EBITDA in the same manner.
8

Adjusted EBITDA is defined as net income attributable to shareholders, adjusted (a) to exclude the impact of provision for income taxes, equity-based compensation expense, acquisition and transaction expenses, losses on the modification or extinguishment of debt and capital lease obligations, changes in fair value of non-hedge derivative instruments, asset impairment charges, incentive allocations, depreciation and amortization expense, and interest expense, (b) to include the impact of our pro-rata share of Adjusted EBITDA from unconsolidated entities, and (c) to exclude the impact of equity in earnings of unconsolidated entities and the non-controlling share of Adjusted EBITDA.

The following table sets forth a reconciliation of net income (loss) attributable to shareholders to Adjusted EBITDA for the three months ended and year ended December 31, 2017 and December 31, 2016:

   
Three Months Ended December 31,
   
Year Ended December 31,
 
(in thousands)
 
2017
   
2016
   
2017
   
2016
 
Net income (loss) attributable to shareholders
 
$
3,010
   
$
(1,813
)
 
$
134
   
$
(20,064
)
Add: Provision for income taxes
   
369
     
73
     
1,954
     
268
 
Add: Equity-based compensation expense (income)
   
648
     
146
     
1,343
     
(3,672
)
Add: Acquisition and transaction expenses
   
2,242
     
1,694
     
7,306
     
6,316
 
Add: Losses on the modification or extinguishment of debt and capital lease obligations
   
     
     
2,456
     
1,579
 
Add: Changes in fair value of non-hedge derivative instruments
   
14
     
     
(1,022
)
   
3
 
Add: Asset impairment charges
   
     
     
     
7,450
 
Add: Incentive allocations
   
514
     
     
514
     
 
Add: Depreciation and amortization expense (3)
   
28,842
     
17,580
     
96,417
     
65,657
 
Add: Interest expense
   
17,535
     
3,118
     
38,827
     
18,957
 
Add: Pro-rata share of Adjusted EBITDA from unconsolidated entities (4)
   
(34
)
   
(677
)
   
(243
)
   
1,196
 
Less: Equity in losses of unconsolidated entities
   
140
     
4,657
     
1,601
     
5,992
 
Less: Non-controlling share of Adjusted EBITDA (5)
   
(5,491
)
   
(2,339
)
   
(12,763
)
   
(14,653
)
Adjusted EBITDA (non-GAAP)
 
$
47,789
   
$
22,439
   
$
136,524
   
$
69,029
 


(3)
Depreciation and amortization expense includes $25,728 and $16,916 of depreciation and amortization expense, $1,221 and $422 of lease intangible amortization, and $1,893 and $242 of amortization for lease incentives in the three months ended December 31, 2017 and 2016, respectively.
         
Depreciation and amortization expense includes $88,110 and $60,210 of depreciation and amortization expense, $4,716 and $4,979 of lease intangible amortization, and $3,591 and $467 of amortization for lease incentives in the year ended December 31, 2017 and 2016, respectively.
 
(4)
Pro-rata share of Adjusted EBITDA from unconsolidated entities includes the following items for the three months ended December 31, 2017 and 2016: (i) net loss of $187 and $4,686, (ii) interest expense of $135 and $391, (iii) depreciation and amortization expense of $18 and $550, and (iv) asset impairment charges of $0 and $3,068, respectively.
 
Pro-rata share of Adjusted EBITDA from unconsolidated entities includes the following items for the year ended December 31, 2017 and 2016: (i) net loss of $1,786 and $6,161, (ii) interest expense of $785 and $1,323, (iii) depreciation and amortization expense of $758 and $2,966, and (iv) asset impairment charges of $0 and $3,068, respectively.

(5)
Non-controlling share of Adjusted EBITDA is comprised of the following items for the three months ended December 31, 2017 and 2016: (i) equity based compensation of $51 and $47, (ii) provision for income taxes of $4 and $7, (iii) interest expense of $3,542 and $630, and (iv) depreciation and amortization expense of $1,894 and $1,655, respectively.
 
Non-controlling share of Adjusted EBITDA is comprised of the following items for the year ended December 31, 2017 and 2016: (i) equity based compensation of $169 and $(1,561), (ii) provision for income taxes of $16 and $29, (iii) interest expense of $5,030 and $5,124, (iv) depreciation and amortization expense of $7,144 and $6,564, (v) changes in fair value of non-hedge derivative instruments of $404 and $0, (vi) loss on extinguishment of debt of $0 and $616, (vii) asset impairment charge of $0 and $3,725, and (vii) transaction and acquisition expense of $0 and $156, respectively.
       
We use Funds Available for Distribution (“FAD”) in evaluating its ability to meet its stated dividend policy. FAD is not a financial measure in accordance with GAAP. The GAAP measure most directly comparable to FAD is net cash provided by operating activities. We believe FAD is a useful metric for investors and analysts for similar purposes.
9


We define FAD as: Net Cash Provided by operating activities plus principal collections on finance leases, proceeds from sale of assets, and return of capital distributions from unconsolidated entities, less required payments on debt obligations and capital distributions to non-controlling interest, and excluding changes in working capital.

The following table sets forth a reconciliation of Cash from Operating Activities to FAD for the year ended December 31, 2017 and 2016:

 
Year Ended December 31,
(in thousands)
2017
 
2016
Net Cash Provided by Operating Activities
$
68,497
   
$
30,903
 
Add: Principal Collections on Finance Leases
473
   
2,513
 
Add: Proceeds from Sale of Assets (1)
121,419
   
94,875
 
Add: Return of Capital Distributions from Unconsolidated Entities
   
432
 
Less: Required Payments on Debt Obligations (2)
(8,368
)
 
(53,668
)
Less: Capital Distributions to Non-Controlling Interest
(254
)
 
 
Exclude: Changes in Working Capital
(4,515
)
 
1,730
 
Funds Available for Distribution (FAD)
$
177,252
   
$
76,785
 


(1)
Proceeds from sale of assets includes $500 received in December 2015 for a deposit on the sale of a commercial jet engine, which was completed in the year ended December 31, 2016.

(2)
Required payments on debt obligations for the year ended December 31, 2017 excludes $100,000 repayment of the Term Loan, $95,000 repayment of the Revolving Credit Facility and $21,855 repayment of the CMQR Credit Agreement, and for the year ended December 31, 2016 excludes $98,750 repayment upon the termination of the Jefferson Terminal Credit Agreement and $7,748 repayment under the CMQR Credit Agreement which were voluntary refinancing as repayment of these amounts were not required at this time.

The following tables set forth a reconciliation of Net Cash Provided by Operating Activities to FAD for the three months ended and year ended December 31, 2017:
 
 
Three Months Ended December 31, 2017(1)
(in thousands)
Equipment Leasing
 
Infrastructure
 
Corporate
 
Total
Funds Available for Distribution (FAD)
$
79,077
   
$
(16,301
)
 
$
(15,527
)
 
$
47,249
 
Less: Principal Collections on Finance Leases
           
(126
)
Less: Proceeds from Sale of Assets
           
(34,275
)
Less: Return of Capital Distributions from Unconsolidated Entities
           
 
Add: Required Payments on Debt Obligations
           
 
Add: Capital Distributions to Non-Controlling Interest
           
254
 
Include: Changes in Working Capital
           
2,952
 
Net Cash Provided by Operating Activities
           
$
16,054
 
 

(1)
FAD for the three months ended December 31, 2017 includes a $5.9 million out of period adjustment, which primarily relates to interest previously capitalized that should have been expensed ratably during the first nine months of 2017.  We do not believe this out of period adjustment is material to FAD for any prior periods.
 
10

   
Year Ended December 31, 2017
 
(in thousands)
 
Equipment Leasing
   
Infrastructure
   
Corporate
   
Total
 
Funds Available for Distribution (FAD)
 
$
266,245
   
$
(34,594
)
 
$
(54,399
)
 
$
177,252
 
Less: Principal Collections on Finance Leases
                           
(473
)
Less: Proceeds from Sale of Assets
                           
(121,419
)
Less: Return of Capital Distributions from Unconsolidated Entities
                           
 
Add: Required Payments on Debt Obligations
                           
8,368
 
Add: Capital Distributions to Non-Controlling Interest
                           
254
 
Include: Changes in Working Capital
                           
4,515
 
Net Cash Provided by Operating Activities
                         
$
68,497
 
 
FAD is subject to a number of limitations and assumptions and there can be no assurance that the Company will generate FAD sufficient to meet its intended dividends. FAD has material limitations as a liquidity measure of the Company because such measure excludes items that are required elements of the Company’s net cash provided by operating activities as described below. FAD should not be considered in isolation nor as a substitute for analysis of the Company’s results of operations under GAAP, and it is not the only metric that should be considered in evaluating the Company’s ability to meet its stated dividend policy. Specifically:

FAD does not include equity capital called from the Company’s existing limited partners, proceeds from any debt issuance or future equity offering, historical cash and cash equivalents and expected investments in the Company’s operations.

FAD does not give pro forma effect to prior acquisitions, certain of which cannot be quantified.

While FAD reflects the cash inflows from sale of certain assets, FAD does not reflect the cash outflows to acquire assets as the Company relies on alternative sources of liquidity to fund such purchases.

FAD does not reflect expenditures related to capital expenditures, acquisitions and other investments as the Company has multiple sources of liquidity and intends to fund these expenditures with future incurrences of indebtedness, additional capital contributions and/or future issuances of equity.

FAD does not reflect any maintenance capital expenditures necessary to maintain the same level of cash generation from our capital investments.

FAD does not reflect changes in working capital balances as management believes that changes in working capital are primarily driven by short term timing differences, which are not meaningful to the Company’s distribution decisions.

Management has significant discretion to make distributions, and the Company is not bound by any contractual provision that requires it to use cash for distributions.

If such factors were included in FAD, there can be no assurance that the results would be consistent with the Company’s presentation of FAD.
 
11