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 27, 2020
(Exact Name of Registrant as Specified in its Charter)
|
|
|
|
|
(State or Other Jurisdiction of Incorporation)
|
(Commission File Number)
|
(IRS Employer Identification No.)
|
(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. ☐
Securities registered pursuant to Section 12(b) of the Act:
|
Title of each class:
|
Trading Symbol:
|
Name of each exchange on which registered:
|
|
|
|
|
|
|
|
|
|
|
|
|
| Item 2.02. |
Results of Operations and Financial Condition.
|
On February 27, 2020, the Company issued a press release announcing the Company’s results for its fiscal quarter and year ended December 31, 2019. 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 27, 2020, issued by Fortress Transportation and Infrastructure Investors LLC
|
||
|
104
|
Cover Page Interactive Data File - the cover page XBRL tags are embedded within the Inline XBRL document
|
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/ Eun Nam
|
|
|
Name:
|
Eun Nam
|
|
|
Title:
|
Chief Accounting Officer
|
|
|
Date: February 27, 2020
|
||
Exhibit 99.1
PRESS RELEASE
| FTAI Reports Record Fourth Quarter and Full Year 2019 Results, Dividend of $0.33 per Common Share |
NEW YORK, February 27, 2020 – Fortress Transportation and Infrastructure Investors LLC (NYSE:FTAI) (the “Company” or “FTAI”) today reported financial results for the
quarter and full year ended December 31, 2019. 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
|
Q4’19
|
FY19
|
||||||
|
Net Cash Provided by Operating Activities
|
$
|
58,330
|
$
|
151,043
|
||||
|
Net Income Attributable to Shareholders
|
$
|
183,647
|
$
|
223,270
|
||||
|
Basic and Diluted Earnings per Common Share
|
$
|
2.13
|
$
|
2.59
|
||||
|
Funds Available for Distribution (“FAD”)
(1)
|
$
|
288,618
|
$
|
566,436
|
||||
|
Adjusted EBITDA(1)
|
$
|
233,954
|
$
|
503,408
|
||||
(1) For definitions and reconciliations of non-GAAP measures, please refer to the exhibit to this press release.
For the fourth quarter of 2019, total FAD was $288.6 million. This amount includes $174.2 million from our aviation leasing portfolio, and $167.2 million from our
infrastructure business, offset by $(52.8) million from corporate and other.
Joe Adams, FTAI’s CEO, stated “Our fourth quarter was exceptional, as was all of 2019. 2020 is setting up to be even better.”
Fourth Quarter 2019 Dividends
On February 27, 2020, the Company’s Board of Directors (the “Board”) declared a cash dividend on its common shares of $0.33 per share for the quarter ended December
31, 2019, payable on March 24, 2020 to the holders of record on March 13, 2020.
Additionally, on February 27, 2020, the Board declared cash dividends on its Fixed-to-Floating Rate Series A Cumulative Perpetual Redeemable Preferred Shares (“Series
A Preferred Shares”) and Fixed-to-Floating Rate Series B Cumulative Perpetual Redeemable Preferred Shares (“Series B Preferred Shares”) of $0.51563 and $0.60000 per share, respectively, for the quarter ended December 31, 2019, payable on March 16,
2020 to the holders of record on March 9, 2020.
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 Friday, February 28, 2020 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 2019 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.
1
Following the call, a replay of the conference call will be available after 12:00 P.M. on Friday, February 28, 2020 through midnight Friday, March 6, 2020 at
1-855-859-2056 (from within the U.S.) or 1-404-537-3406 (from outside of the U.S.), Passcode: 3473034.
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,
including, but not limited to, statements regarding fiscal year 2020. 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 most recent 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
Withholding Information for Withholding Agents
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 common dividend and the Series A Preferred and Series B Preferred dividends declared in February 2020 will be treated as a partnership distribution and guaranteed payments, respectively. For U.S. tax withholding purposes, the per
share distribution components are as follows:
|
Common Distribution Components
|
||||
|
Non-U.S. Long Term Capital Gain
|
$
|
—
|
||
|
U.S. Portfolio Interest Income(1)
|
$
|
0.02000
|
||
|
U.S. Dividend Income(2)
|
$
|
—
|
||
|
Income Not from U.S. Sources(3)
|
$
|
—
|
||
|
U.S. Long Term Capital Gain (4)
|
$
|
0.31000
|
||
|
Distribution Per Share
|
$
|
0.33000
|
||
|
Series A Preferred Distribution Components
|
||||
|
Guaranteed Payments(5)
|
$
|
0.51563
|
||
|
Distribution Per Share
|
$
|
0.51563
|
||
|
Series B Preferred Distribution Components
|
||||
|
Guaranteed Payments(5)
|
$
|
0.60000
|
||
|
Distribution Per Share
|
$
|
0.60000
|
||
|
(1)
|
Eligible for the U.S. portfolio interest exemption for any holder not considered a 10-percent shareholder under §871(h)(3)(B) of the Code.
|
|
(2)
|
This income is subject to withholding under §1441 or §1442 of the Code.
|
|
(3)
|
This income is not subject to withholding under §1441, §1442 or §1446 of the Code.
|
|
(4)
|
U.S. Long Term Capital Gain attributable to the sale of a U.S. Real Property Holding Corporation. As a result, the gain will be treated as income that is
effectively connected with a U.S. trade or business and be subject to withholding.
|
|
(5)
|
Brokers and nominees should treat this income as subject to withholding under §1441 or §1442 of the Code.
|
For U.S. shareholders: In computing your U.S. federal taxable income, you
should not rely on this qualified notice, but should generally take into account
your allocable share of the Company’s taxable income as reported to you on your Schedule K-1.
3
Exhibit - Financial Statements
FORTRESS TRANSPORTATION AND INFRASTRUCTURE INVESTORS LLC
CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited)
(Dollar amounts in thousands, except per share data)
|
Three Months Ended December 31,
|
Year Ended December 31,
|
|||||||||||||||
|
2019
|
2018
|
2019
|
2018
|
|||||||||||||
|
Revenues
|
||||||||||||||||
|
Equipment leasing revenues
|
$
|
110,411
|
$
|
67,035
|
$
|
349,322
|
$
|
253,039
|
||||||||
|
Infrastructure revenues
|
50,921
|
61,617
|
229,452
|
89,073
|
||||||||||||
|
Total revenues
|
161,332
|
128,652
|
578,774
|
342,112
|
||||||||||||
|
Expenses
|
||||||||||||||||
|
Operating expenses
|
67,267
|
63,022
|
288,036
|
136,570
|
||||||||||||
|
General and administrative
|
5,128
|
4,955
|
20,441
|
17,126
|
||||||||||||
|
Acquisition and transaction expenses
|
8,498
|
2,234
|
17,623
|
6,968
|
||||||||||||
|
Management fees and incentive allocation to affiliate
|
19,133
|
3,646
|
36,059
|
15,726
|
||||||||||||
|
Depreciation and amortization
|
44,843
|
38,793
|
169,023
|
133,908
|
||||||||||||
|
Interest expense
|
24,267
|
17,694
|
95,585
|
56,845
|
||||||||||||
|
Total expenses
|
169,136
|
130,344
|
626,767
|
367,143
|
||||||||||||
|
Other income (expense)
|
||||||||||||||||
|
Equity in losses of unconsolidated entities
|
(848
|
)
|
(410
|
)
|
(2,375
|
)
|
(1,008
|
)
|
||||||||
|
Gain (loss) on sale of assets, net
|
141,850
|
(1,287
|
)
|
203,250
|
3,911
|
|||||||||||
|
Asset impairment
|
(4,726
|
)
|
—
|
(4,726
|
)
|
—
|
||||||||||
|
Interest income
|
79
|
127
|
531
|
488
|
||||||||||||
|
Other (expense) income
|
(20
|
)
|
1,909
|
3,445
|
3,983
|
|||||||||||
|
Total other income
|
136,335
|
339
|
200,125
|
7,374
|
||||||||||||
|
Income (loss) from continuing operations before income taxes
|
128,531
|
(1,353
|
)
|
152,132
|
(17,657
|
)
|
||||||||||
|
Provision for income taxes
|
18,999
|
869
|
17,810
|
2,449
|
||||||||||||
|
Net income (loss) from continuing operations
|
109,532
|
(2,222
|
)
|
134,322
|
(20,106
|
)
|
||||||||||
|
Net income from discontinued operations, net of income taxes
|
71,579
|
1,577
|
73,462
|
4,402
|
||||||||||||
|
Net income (loss)
|
181,111
|
(645
|
)
|
207,784
|
(15,704
|
)
|
||||||||||
|
Less: Net income (loss) attributable to non-controlling interests in consolidated subsidiaries:
|
||||||||||||||||
|
Continuing operations
|
(4,520
|
)
|
(1,790
|
)
|
(17,571
|
)
|
(21,925
|
)
|
||||||||
|
Discontinued operations
|
146
|
108
|
247
|
339
|
||||||||||||
|
Dividends on preferred shares
|
1,838
|
—
|
1,838
|
—
|
||||||||||||
|
Net income attributable to shareholders
|
$
|
183,647
|
$
|
1,037
|
$
|
223,270
|
$
|
5,882
|
||||||||
|
Earnings (loss) per share:
|
||||||||||||||||
|
Basic
|
||||||||||||||||
|
Continuing operations
|
$
|
1.30
|
$
|
(0.01
|
)
|
$
|
1.74
|
$
|
0.02
|
|||||||
|
Discontinued operations
|
$
|
0.83
|
$
|
0.02
|
$
|
0.85
|
$
|
0.05
|
||||||||
|
Diluted
|
||||||||||||||||
|
Continuing operations
|
$
|
1.30
|
$
|
(0.01
|
)
|
$
|
1.74
|
$
|
0.02
|
|||||||
|
Discontinued operations
|
$
|
0.83
|
$
|
0.02
|
$
|
0.85
|
$
|
0.05
|
||||||||
|
Weighted average shares outstanding:
|
||||||||||||||||
|
Basic
|
85,997,619
|
85,065,125
|
85,992,019
|
83,654,068
|
||||||||||||
|
Diluted
|
86,090,207
|
85,068,966
|
86,029,363
|
83,664,833
|
||||||||||||
4
FORTRESS TRANSPORTATION AND INFRASTRUCTURE INVESTORS LLC
CONSOLIDATED BALANCE SHEETS (Unaudited)
(Dollar amounts in thousands, except per share data)
|
December 31,
|
||||||||
|
2019
|
2018
|
|||||||
|
Assets
|
||||||||
|
Cash and cash equivalents
|
$
|
226,512
|
$
|
99,601
|
||||
|
Restricted cash
|
16,005
|
21,236
|
||||||
|
Accounts receivable, net
|
49,470
|
46,414
|
||||||
|
Leasing equipment, net
|
1,707,059
|
1,432,210
|
||||||
|
Operating lease right-of-use assets, net
|
37,466
|
—
|
||||||
|
Finance leases, net
|
8,315
|
18,623
|
||||||
|
Property, plant, and equipment, net
|
732,109
|
662,019
|
||||||
|
Investments
|
180,550
|
40,560
|
||||||
|
Intangible assets, net
|
27,692
|
38,498
|
||||||
|
Goodwill
|
122,639
|
115,990
|
||||||
|
Other assets
|
129,105
|
106,883
|
||||||
|
Assets of discontinued operations
|
—
|
56,744
|
||||||
|
Total assets
|
$
|
3,236,922
|
$
|
2,638,778
|
||||
|
Liabilities
|
||||||||
|
Accounts payable and accrued liabilities
|
$
|
144,855
|
$
|
100,668
|
||||
|
Debt, net
|
1,420,928
|
1,215,108
|
||||||
|
Maintenance deposits
|
208,944
|
158,163
|
||||||
|
Security deposits
|
45,252
|
38,539
|
||||||
|
Operating lease liabilities
|
36,968
|
—
|
||||||
|
Other liabilities
|
41,118
|
37,055
|
||||||
|
Liabilities of discontinued operations
|
—
|
35,463
|
||||||
|
Total liabilities
|
$
|
1,898,065
|
$
|
1,584,996
|
||||
|
Commitments and contingencies
|
||||||||
|
Equity
|
||||||||
|
Common shares ($0.01 par value per share; 2,000,000,000 shares authorized; 84,917,448 and 84,050,889 shares issued and
outstanding as of December 31, 2019 and 2018, respectively)
|
$
|
849
|
$
|
840
|
||||
|
Preferred shares ($0.01 par value per share; 200,000,000 shares authorized; 8,050,000 and 0 shares issued and outstanding
as of December 31, 2019 and 2018, respectively)
|
81
|
—
|
||||||
|
Additional paid in capital
|
1,110,122
|
1,029,376
|
||||||
|
Retained earnings (accumulated deficit)
|
190,453
|
(32,817
|
)
|
|||||
|
Accumulated other comprehensive income
|
372
|
—
|
||||||
|
Shareholders’ equity
|
1,301,877
|
997,399
|
||||||
|
Non-controlling interest in equity of consolidated subsidiaries
|
36,980
|
56,383
|
||||||
|
Total equity
|
$
|
1,338,857
|
$
|
1,053,782
|
||||
|
Total liabilities and equity
|
$
|
3,236,922
|
$
|
2,638,778
|
||||
5
FORTRESS TRANSPORTATION AND INFRASTRUCTURE INVESTORS LLC
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
(Dollar amounts in thousands, unless otherwise noted)
|
Year Ended December 31,
|
||||||||
|
2019
|
2018
|
|||||||
|
Cash flows from operating activities:
|
||||||||
|
Net income (loss)
|
$
|
207,784
|
$
|
(15,704
|
)
|
|||
|
Adjustments to reconcile net income (loss) to cash provided by operating activities:
|
||||||||
|
Equity in losses of unconsolidated entities
|
2,375
|
1,008
|
||||||
|
Gain on sale of subsidiaries
|
(198,764
|
)
|
—
|
|||||
|
Gain on sale of assets, net
|
(81,954
|
)
|
(3,911
|
)
|
||||
|
Security deposits and maintenance claims included in earnings
|
(20,385
|
)
|
(6,323
|
)
|
||||
|
Equity-based compensation
|
8,404
|
901
|
||||||
|
Depreciation and amortization
|
171,225
|
136,354
|
||||||
|
Asset impairment
|
4,726
|
—
|
||||||
|
Change in current and deferred income taxes
|
14,495
|
649
|
||||||
|
Change in fair value of non-hedge derivatives
|
4,555
|
(5,523
|
)
|
|||||
|
Amortization of lease intangibles and incentives
|
30,162
|
26,659
|
||||||
|
Amortization of deferred financing costs
|
8,333
|
5,430
|
||||||
|
Bad debt expense
|
3,986
|
1,771
|
||||||
|
Other
|
827
|
(4
|
)
|
|||||
|
Change in:
|
||||||||
|
Accounts receivable
|
(22,622
|
)
|
(23,340
|
)
|
||||
|
Other assets
|
(17,890
|
)
|
(26,212
|
)
|
||||
|
Accounts payable and accrued liabilities
|
31,543
|
30,471
|
||||||
|
Management fees payable to affiliate
|
19,080
|
1,820
|
||||||
|
Other liabilities
|
(14,837
|
)
|
9,651
|
|||||
|
Net cash provided by operating activities
|
151,043
|
133,697
|
||||||
|
Cash flows from investing activities:
|
||||||||
|
Investment in notes receivable
|
—
|
(912
|
)
|
|||||
|
Investment in unconsolidated entities and available for sale securities
|
(13,500
|
)
|
(1,115
|
)
|
||||
|
Principal collections on finance leases
|
13,398
|
1,981
|
||||||
|
Acquisition of leasing equipment
|
(568,569
|
)
|
(497,988
|
)
|
||||
|
Acquisition of property plant and equipment
|
(331,171
|
)
|
(229,963
|
)
|
||||
|
Acquisition of lease intangibles
|
606
|
(11,396
|
)
|
|||||
|
Acquisition of remaining interest in JV investment
|
(28,828
|
)
|
—
|
|||||
|
Purchase deposit for aircraft and aircraft engines
|
(1,000
|
)
|
(10,150
|
)
|
||||
|
Proceeds from sale of subsidiaries
|
183,819
|
—
|
||||||
|
Proceeds from sale of leasing equipment
|
248,454
|
44,062
|
||||||
|
Proceeds from sale of property, plant and equipment
|
—
|
23
|
||||||
|
Proceeds from deposit on sale of leasing equipment
|
—
|
240
|
||||||
|
Return of deposit on sale of leasing equipment
|
—
|
(400
|
)
|
|||||
|
Return of capital distributions from unconsolidated entities
|
1,555
|
2,085
|
||||||
|
Net cash used in investing activities
|
$
|
(495,236
|
)
|
$
|
(703,533
|
)
|
||
6
FORTRESS TRANSPORTATION AND INFRASTRUCTURE INVESTORS LLC
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
(Dollar amounts in thousands)
|
Year Ended December 31,
|
||||||||
|
2019
|
2018
|
|||||||
|
Cash flows from financing activities:
|
||||||||
|
Proceeds from debt
|
$
|
788,829
|
$
|
750,980
|
||||
|
Repayment of debt
|
(405,131
|
)
|
(218,819
|
)
|
||||
|
Payment of deferred financing costs
|
(34,218
|
)
|
(3,055
|
)
|
||||
|
Receipt of security deposits
|
7,887
|
9,264
|
||||||
|
Return of security deposits
|
(368
|
)
|
(1,775
|
)
|
||||
|
Receipt of maintenance deposits
|
65,279
|
53,645
|
||||||
|
Release of maintenance deposits
|
(26,940
|
)
|
(25,582
|
)
|
||||
|
Proceeds from issuance of common shares, net of underwriter’s discount
|
—
|
148,318
|
||||||
|
Common shares issuance costs
|
—
|
(820
|
)
|
|||||
|
Proceeds from issuance of preferred shares, net of underwriter’s discount and issuance costs
|
193,992
|
—
|
||||||
|
Settlement of equity-based compensation
|
(8,078
|
)
|
—
|
|||||
|
Purchase of non-controlling interest shares
|
—
|
(3,705
|
)
|
|||||
|
Cash dividends - common shares
|
(113,541
|
)
|
(110,584
|
)
|
||||
|
Cash dividends - preferred shares
|
(1,838
|
)
|
—
|
|||||
|
Net cash provided by financing activities
|
465,873
|
597,867
|
||||||
|
Net increase in cash and cash equivalents and restricted cash
|
121,680
|
28,031
|
||||||
|
Cash and cash equivalents and restricted cash, beginning of period
|
120,837
|
92,806
|
||||||
|
Cash and cash equivalents and restricted cash, end of period
|
$
|
242,517
|
$
|
120,837
|
||||
|
Supplemental disclosure of cash flow information:
|
||||||||
|
Cash paid for interest, net of capitalized interest
|
$
|
83,164
|
$
|
43,636
|
||||
|
Cash paid for taxes
|
1,072
|
721
|
||||||
7
The Chief Operating Decision Maker (“CODM”) utilizes Adjusted EBITDA as our key performance measure.
Adjusted EBITDA provides the CODM with the information necessary to assess operational performance, as well as
make resource and allocation decisions. Adjusted EBITDA is defined as net income (losses) attributable to shareholders from continuing operations, 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 (losses) of unconsolidated entities
and the non-controlling share of Adjusted EBITDA.
The following table sets forth a reconciliation of net income attributable to shareholders to Adjusted EBITDA for the three months and years ended December 31, 2019
and December 31, 2018:
|
Three Months Ended
December 31,
|
Year Ended December 31,
|
|||||||||||||||
|
(in thousands)
|
2019
|
2018
|
2019
|
2018
|
||||||||||||
|
Net income (loss) attributable to shareholders from continuing operations
|
$
|
112,214
|
$
|
(432
|
)
|
$
|
150,055
|
$
|
1,819
|
|||||||
|
Add: Provision for income taxes
|
18,999
|
869
|
17,810
|
2,449
|
||||||||||||
|
Add: Equity-based compensation expense
|
343
|
186
|
1,509
|
717
|
||||||||||||
|
Add: Acquisition and transaction expenses
|
8,498
|
2,234
|
17,623
|
6,968
|
||||||||||||
|
Add: Losses on the modification or extinguishment of debt and capital lease obligations
|
—
|
—
|
—
|
—
|
||||||||||||
|
Add: Changes in fair value of non-hedge derivative instruments
|
425
|
(6,090
|
)
|
4,555
|
(5,523
|
)
|
||||||||||
|
Add: Asset impairment charges
|
4,726
|
—
|
4,726
|
—
|
||||||||||||
|
Add: Incentive allocations
|
15,122
|
(146
|
)
|
21,231
|
407
|
|||||||||||
|
Add: Depreciation and amortization expense (1)
|
50,997
|
47,823
|
199,185
|
160,567
|
||||||||||||
|
Add: Interest expense
|
24,267
|
17,694
|
95,585
|
56,845
|
||||||||||||
|
Add: Pro-rata share of Adjusted EBITDA from unconsolidated entities (2)
|
(492
|
)
|
(27
|
)
|
(1,387
|
)
|
359
|
|||||||||
|
Less: Equity in losses of unconsolidated entities
|
848
|
410
|
2,375
|
1,008
|
||||||||||||
|
Less: Non-controlling share of Adjusted EBITDA (3)
|
(1,993
|
)
|
(726
|
)
|
(9,859
|
)
|
(9,744
|
)
|
||||||||
|
Adjusted EBITDA (non-GAAP)
|
$
|
233,954
|
$
|
61,795
|
$
|
503,408
|
$
|
215,872
|
||||||||
| (1) |
Includes the following items for the three months ended December 31, 2019 and 2018: (i) depreciation and amortization expense of $44,843 and $38,793, (ii) lease intangible
amortization of $1,445 and $2,675 and (iii) amortization for lease incentives of $4,709 and $6,355, respectively.
|
Includes the following items for the years ended December 31, 2019 and 2018: (i) depreciation and amortization expense of $169,023 and $133,908,
(ii) lease intangible amortization of $7,181 and $8,588 and (iii) amortization for lease incentives of $22,981 and $18,071, respectively.
| (2) |
Includes the following items for the three months ended December 31, 2019 and 2018: (i) net loss of $(770) and $(463), (ii) interest expense of $30 and $174 and (iii)
depreciation and amortization expense of $248 and $262, respectively.
|
Includes the following items for the years ended December 31, 2019 and 2018: (i) net loss of $(2,563) and $(1,196), (ii) interest expense of $131
and $477 and (iii) depreciation and amortization expense of $1,045 and $1,078, respectively.
| (3) |
Includes the following items for the three months ended December 31, 2019 and 2018: (i) equity based compensation of $54 and $25, (ii) provision for income taxes of $22 and
$47, (iii) interest expense of $642 and $844, (iv) depreciation and amortization expense of $1,200 and $1,058 and (v) changes in fair value of non-hedge derivative instruments of $75 and $(1,248), respectively.
|
Includes the following items for the years ended December 31, 2019 and 2018: (i) equity based compensation of $230 and $113, (ii) provision for
(benefit from) income taxes of $60 and $57, (iii) interest expense of $3,400 and $4,624, (iv) depreciation and amortization expense of $4,833 and $6,049 and (v) changes in fair value of non-hedge derivative instruments of $1,336 and $(1,099),
respectively.
The Company uses 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. The Company believes FAD is a useful metric for investors and analysts for similar purposes.
The Company defines 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.
8
The following table sets forth a reconciliation of Net Cash Provided by Operating Activities to FAD for the years ended December 31, 2019 and 2018:
|
Year Ended December 31,
|
||||||||
|
(in thousands)
|
2019
|
2018
|
||||||
|
Net Cash Provided by Operating Activities
|
$
|
151,043
|
$
|
133,697
|
||||
|
Add: Principal Collections on Finance Leases
|
13,398
|
1,981
|
||||||
|
Add: Proceeds from Sale of Assets
|
432,273
|
44,085
|
||||||
|
Add: Return of Capital Distributions from Unconsolidated Entities
|
1,555
|
2,085
|
||||||
|
Less: Required Payments on Debt Obligations (1)
|
(36,559
|
)
|
(7,793
|
)
|
||||
|
Less: Capital Distributions to Non-Controlling Interest
|
—
|
—
|
||||||
|
Exclude: Changes in Working Capital
|
4,726
|
7,610
|
||||||
|
Funds Available for Distribution (FAD)
|
$
|
566,436
|
$
|
181,665
|
||||
| (1) |
Required payments on debt obligations for the year ended December 31, 2019 exclude repayments of $350,000 for the Revolving Credit Facility and $18,572 for the CMQR Credit
Agreement, and for the year ended December 31, 2018 exclude repayments of $175,000 for the Revolving Credit Facility and $36,026 for the CMQR Credit Agreement.
|
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, 2019:
|
Three Months Ended December 31, 2019
|
||||||||||||||||
|
(in thousands)
|
Equipment
Leasing
|
Infrastructure
|
Corporate and
Other
|
Total
|
||||||||||||
|
Funds Available for Distribution (FAD)
|
$
|
174,173
|
$
|
167,289
|
$
|
(52,844
|
)
|
$
|
288,618
|
|||||||
|
Less: Principal Collections on Finance Leases
|
(304
|
)
|
||||||||||||||
|
Less: Proceeds from Sale of Assets
|
(265,976
|
)
|
||||||||||||||
|
Less: Return of Capital Distributions from Unconsolidated Entities
|
(131
|
)
|
||||||||||||||
|
Add: Required Payments on Debt Obligations
|
7,046
|
|||||||||||||||
|
Add: Capital Distributions to Non-Controlling Interest
|
—
|
|||||||||||||||
|
Include: Changes in Working Capital
|
29,077
|
|||||||||||||||
|
Net Cash Provided by Operating Activities
|
$
|
58,330
|
||||||||||||||
|
Year Ended December 31, 2019
|
||||||||||||||||
|
(in thousands)
|
Equipment
Leasing
|
Infrastructure
|
Corporate and
Other
|
Total
|
||||||||||||
|
Funds Available for Distribution (FAD)
|
$
|
587,810
|
$
|
122,165
|
$
|
(143,539
|
)
|
$
|
566,436
|
|||||||
|
Less: Principal Collections on Finance Leases
|
(13,398
|
)
|
||||||||||||||
|
Less: Proceeds from Sale of Assets
|
(432,273
|
)
|
||||||||||||||
|
Less: Return of Capital Distributions from Unconsolidated Entities
|
(1,555
|
)
|
||||||||||||||
|
Add: Required Payments on Debt Obligations
|
36,559
|
|||||||||||||||
|
Add: Capital Distributions to Non-Controlling Interest
|
—
|
|||||||||||||||
|
Include: Changes in Working Capital
|
(4,726
|
)
|
||||||||||||||
|
Net Cash Provided by Operating Activities
|
$
|
151,043
|
||||||||||||||
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:
9
| • |
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.
10