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): October 27, 2022
(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 October 27, 2022, Fortress Transportation and Infrastructure Investors LLC (“FTAI” or the “Company”) issued a press release announcing the Company’s
results for its fiscal quarter ended September 30, 2022. 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 October 27, 2022, 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 (Angela) Nam
|
|
|
Name:
|
Eun (Angela) Nam
|
|
|
Title:
|
Chief Financial Officer and Chief Accounting Officer
|
|
|
Date: October 27, 2022
|
||
Exhibit 99.1
PRESS RELEASE
Fortress Transportation and Infrastructure Investors LLC Reports Third Quarter 2022 Results, Declares Dividend of $0.30 per Common Share
NEW YORK, October 27, 2022 (GLOBE NEWSWIRE) -- Fortress Transportation and Infrastructure Investors LLC (NASDAQ:FTAI) (the “Company” or “FTAI”) today reported financial
results for the third quarter 2022. 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
|
Q3’22
|
|||
|
Net Loss Attributable to Shareholders
|
$
|
22,849
|
||
|
Basic Loss per Common Share
|
$
|
0.23
|
||
|
Diluted Loss per Common Share
|
$
|
0.23
|
||
|
Adjusted EBITDA(1)
|
$
|
108,863
|
||
| (1) |
For definitions and reconciliations of non-GAAP measures, please refer to the exhibit to this press release.
|
Third Quarter 2022 Dividends
On October 27, 2022, the Company’s Board of Directors (the “Board”) declared a cash dividend on its common shares of $0.30 per share for the quarter ended September 30,
2022, payable on November 28, 2022 to the holders of record on November 14, 2022.
Additionally, on October 27, 2022, the Board declared cash dividends on its Fixed-to-Floating Rate Series A Cumulative Perpetual Redeemable Preferred Shares (“Series A
Preferred Shares”), Fixed-to-Floating Rate Series B Cumulative Perpetual Redeemable Preferred Shares (“Series B Preferred Shares”) and Fixed Rate Reset Series C Cumulative Perpetual Redeemable Preferred Shares (“Series C Preferred Shares”) of
$0.51563, $0.50000 and $0.51563 per share, respectively, for the quarter ended September 30, 2022, payable on December 15, 2022 to the holders of record on December 1, 2022.
1
Business Highlights
| • |
Delays in new aircraft deliveries are creating scarcity of 737 NGs and A320ceos which are expected to drive strong long-term demand for 737 NGs, A320ceos and CFM56 engines.
|
| • |
We have begun closing the sale of $200mm in assets in Q4 and have signed LOIs to purchase $300mm in new assets also in Q4.
|
| • |
Gains from asset sales were $21mm within our quarterly range target range of $20-30mm.
|
| • |
Aerospace products had another solid quarter with $19mm in EBITDA up from $17.0 million in Q2.
|
| • |
Industry demand has returned to almost pre-Covid level.
|
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 Quarterly Report on Form 10-Q, 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, October 28, 2022 at 8:00 A.M.
Eastern Time. The conference call may be accessed by registering via the following link https://register.vevent.com/register/BI88dfc2c47565449f93a5cfe98d8b94f7. Once registered, participants will receive a dial-in and unique pin to access the call.
A replay of the conference call will be available after 11:30 A.M. on Friday,
October 28, 2022 through 11:30 A.M. on Friday, November 4, 2022 on https://ir.ftandi.com/presentations.
The information contained on, or accessible through, any websites included in this press release is not incorporated by reference into, and should
not be considered a part of, this press release.
About Fortress Transportation and Infrastructure Investors LLC
FTAI primarily invests across the aviation sector and targets high quality aviation equipment and 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.
2
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 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
(646) 734-9414
aandreini@fortress.com
3
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, Series B Preferred and Series C Preferred dividends declared in October 2022 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)
|
$
|
0.00964
|
||
|
U.S. Dividend Income(2)
|
$
|
—
|
||
|
Income Not from U.S. Sources(3)
|
$
|
0.29036
|
||
|
U.S. Long Term Capital Gain (4)
|
$
|
—
|
||
|
Distribution Per Share
|
$
|
0.30000
|
||
|
Series A Preferred Distribution Components
|
||||
|
Guaranteed Payments(5)
|
$
|
0.51563
|
||
|
Distribution Per Share
|
$
|
0.51563
|
||
|
Series B Preferred Distribution Components
|
||||
|
Guaranteed Payments(5)
|
$
|
0.50000
|
||
|
Distribution Per Share
|
$
|
0.50000
|
||
|
Series C Preferred Distribution Components
|
||||
|
Guaranteed Payments(5)
|
$
|
0.51563
|
||
|
Distribution Per Share
|
$
|
0.51563
|
||
| (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.
4
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 September 30,
|
Nine Months Ended September 30,
|
|||||||||||||||
|
2022
|
2021
|
2022
|
2021
|
|||||||||||||
|
Revenues
|
$
|
230,365
|
$
|
99,174
|
$
|
434,120
|
$
|
237,352
|
||||||||
|
Expenses
|
||||||||||||||||
|
Operating expenses
|
27,393
|
15,339
|
108,197
|
34,191
|
||||||||||||
|
Cost of sales
|
95,948
|
5,367
|
120,139
|
8,577
|
||||||||||||
|
General and administrative
|
3,354
|
3,679
|
11,821
|
9,618
|
||||||||||||
|
Acquisition and transaction expenses
|
2,848
|
6,583
|
8,340
|
12,626
|
||||||||||||
|
Management fees and incentive allocation to affiliate
|
4
|
16
|
4
|
704
|
||||||||||||
|
Depreciation and amortization
|
34,853
|
36,237
|
115,461
|
106,374
|
||||||||||||
|
Asset impairment
|
4,495
|
859
|
128,171
|
3,048
|
||||||||||||
|
Interest expense
|
40,171
|
50,096
|
132,197
|
115,598
|
||||||||||||
|
Total expenses
|
209,066
|
118,176
|
624,330
|
290,736
|
||||||||||||
|
Other (expense) income
|
||||||||||||||||
|
Equity in losses of unconsolidated entities
|
(358
|
)
|
(369
|
)
|
(125
|
)
|
(1,050
|
)
|
||||||||
|
Gain on sale of assets, net
|
—
|
12,685
|
79,933
|
17,467
|
||||||||||||
|
Loss on extinguishment of debt
|
(19,861
|
)
|
—
|
(19,861
|
)
|
(3,254
|
)
|
|||||||||
|
Other (expense) income
|
(1,038
|
)
|
(1,341
|
)
|
208
|
(717
|
)
|
|||||||||
|
Total other (expense) income
|
(21,257
|
)
|
10,975
|
60,155
|
12,446
|
|||||||||||
|
Income (loss) from continuing operations before income taxes
|
42
|
(8,027
|
)
|
(130,055
|
)
|
(40,938
|
)
|
|||||||||
|
Provision for income taxes
|
4,189
|
485
|
7,357
|
824
|
||||||||||||
|
Net loss from continuing operations
|
(4,147
|
)
|
(8,512
|
)
|
(137,412
|
)
|
(41,762
|
)
|
||||||||
|
Net loss from discontinued operations, net of income taxes
|
(14,782
|
)
|
(30,931
|
)
|
(101,416
|
)
|
(69,165
|
)
|
||||||||
|
Net loss
|
(18,929
|
)
|
(39,443
|
)
|
(238,828
|
)
|
(110,927
|
)
|
||||||||
|
Less: Net loss attributable to non-controlling interests in consolidated subsidiaries:
|
||||||||||||||||
|
Continuing operations
|
—
|
—
|
—
|
—
|
||||||||||||
|
Discontinued operations
|
(2,871
|
)
|
(7,363
|
)
|
(18,817
|
)
|
(18,949
|
)
|
||||||||
|
Less: Dividends on preferred shares
|
6,791
|
6,791
|
20,373
|
17,967
|
||||||||||||
|
Net loss attributable to shareholders
|
$
|
(22,849
|
)
|
$
|
(38,871
|
)
|
$
|
(240,384
|
)
|
$
|
(109,945
|
)
|
||||
|
Loss per share:
|
||||||||||||||||
|
Basic
|
||||||||||||||||
|
Continuing operations
|
$
|
(0.11
|
)
|
$
|
(0.17
|
)
|
$
|
(1.59
|
)
|
$
|
(0.69
|
)
|
||||
|
Discontinued operations
|
$
|
(0.12
|
)
|
$
|
(0.27
|
)
|
$
|
(0.83
|
)
|
$
|
(0.58
|
)
|
||||
|
Diluted
|
||||||||||||||||
|
Continuing operations
|
$
|
(0.11
|
)
|
$
|
(0.17
|
)
|
$
|
(1.59
|
)
|
$
|
(0.69
|
)
|
||||
|
Discontinued operations
|
$
|
(0.12
|
)
|
$
|
(0.27
|
)
|
$
|
(0.83
|
)
|
$
|
(0.58
|
)
|
||||
|
Weighted average shares outstanding:
|
||||||||||||||||
|
Basic
|
99,378,771
|
88,277,897
|
99,372,016
|
86,787,072
|
||||||||||||
|
Diluted
|
99,378,771
|
88,277,897
|
99,372,016
|
86,787,072
|
||||||||||||
5
FORTRESS TRANSPORTATION AND INFRASTRUCTURE INVESTORS LLC
CONSOLIDATED BALANCE SHEETS (Unaudited)
(Dollar amounts in thousands, except share and per share data)
|
September 30, 2022
|
December 31, 2021
|
|||||||
|
Assets
|
||||||||
|
Cash and cash equivalents
|
$
|
72,742
|
$
|
138,206
|
||||
|
Accounts receivable, net
|
94,867
|
124,924
|
||||||
|
Leasing equipment, net
|
1,692,182
|
1,855,637
|
||||||
|
Property, plant, and equipment, net
|
47,669
|
38,263
|
||||||
|
Investments
|
22,280
|
22,917
|
||||||
|
Intangible assets, net
|
29,416
|
30,962
|
||||||
|
Inventory, net
|
160,019
|
100,307
|
||||||
|
Other assets
|
158,810
|
110,337
|
||||||
|
Assets of discontinued operations
|
—
|
2,442,301
|
||||||
|
Total assets
|
$
|
2,277,985
|
$
|
4,863,854
|
||||
|
Liabilities
|
||||||||
|
Accounts payable and accrued liabilities
|
$
|
102,506
|
$
|
87,035
|
||||
|
Debt, net
|
2,024,549
|
2,501,587
|
||||||
|
Maintenance deposits
|
51,430
|
106,836
|
||||||
|
Security deposits
|
27,409
|
40,149
|
||||||
|
Other liabilities
|
46,043
|
23,892
|
||||||
|
Liabilities of discontinued operations
|
—
|
980,255
|
||||||
|
Total liabilities
|
$
|
2,251,937
|
$
|
3,739,754
|
||||
|
Commitments and contingencies
|
||||||||
|
Equity
|
||||||||
|
Common shares ($0.01 par value per share; 2,000,000,000 shares authorized; 99,378,771 and 99,180,385 shares issued and outstanding as of September 30, 2022 and December 31, 2021, respectively)
|
$
|
992
|
$
|
992
|
||||
|
Preferred shares ($0.01 par value per share; 200,000,000 shares authorized; 13,320,000 and 13,320,000 shares issued and outstanding as of September 30, 2022 and December 31, 2021, respectively)
|
133
|
133
|
||||||
|
Additional paid in capital
|
376,802
|
1,411,940
|
||||||
|
Accumulated deficit
|
(352,403
|
)
|
(132,392
|
)
|
||||
|
Accumulated other comprehensive loss
|
—
|
(156,381
|
)
|
|||||
|
Shareholders' equity
|
25,524
|
1,124,292
|
||||||
|
Non-controlling interest in equity of consolidated subsidiaries
|
524
|
(192
|
)
|
|||||
|
Total equity
|
26,048
|
1,124,100
|
||||||
|
Total liabilities and equity
|
$
|
2,277,985
|
$
|
4,863,854
|
||||
6
FORTRESS TRANSPORTATION AND INFRASTRUCTURE INVESTORS LLC
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
(Dollar amounts in thousands, unless otherwise noted)
|
Nine Months Ended September 30,
|
||||||||
|
2022
|
2021
|
|||||||
|
Cash flows from operating activities:
|
||||||||
|
Net loss
|
$
|
(238,828
|
)
|
$
|
(110,927
|
)
|
||
|
Adjustments to reconcile net loss to net cash used in operating activities:
|
||||||||
|
Equity in losses of unconsolidated entities
|
46,727
|
9,860
|
||||||
|
Gain on sale of assets, net
|
(106,427
|
)
|
(17,483
|
)
|
||||
|
Security deposits and maintenance claims included in earnings
|
(31,558
|
)
|
(30,866
|
)
|
||||
|
Loss on extinguishment of debt
|
19,861
|
3,254
|
||||||
|
Equity-based compensation
|
2,623
|
3,281
|
||||||
|
Depreciation and amortization
|
155,780
|
145,274
|
||||||
|
Asset impairment
|
128,171
|
3,048
|
||||||
|
Change in deferred income taxes
|
14,923
|
(2,311
|
)
|
|||||
|
Change in fair value of non-hedge derivative
|
(1,567
|
)
|
(1,979
|
)
|
||||
|
Amortization of lease intangibles and incentives
|
30,315
|
21,348
|
||||||
|
Amortization of deferred financing costs
|
17,142
|
18,853
|
||||||
|
Provision for credit losses
|
47,226
|
817
|
||||||
|
Other
|
(693
|
)
|
(240
|
)
|
||||
|
Change in:
|
||||||||
|
Accounts receivable
|
(61,892
|
)
|
(100,821
|
)
|
||||
|
Other assets
|
(23,576
|
)
|
(34,499
|
)
|
||||
|
Inventory
|
(13,370
|
)
|
—
|
|||||
|
Accounts payable and accrued liabilities
|
4,329
|
71,285
|
||||||
|
Management fees payable to affiliate
|
(2,530
|
)
|
(844
|
)
|
||||
|
Other liabilities
|
(7,955
|
)
|
2,242
|
|||||
|
Net cash used in operating activities
|
(21,299
|
)
|
(20,708
|
)
|
||||
|
Cash flows from investing activities:
|
||||||||
|
Investment in unconsolidated entities
|
(7,344
|
)
|
(54,499
|
)
|
||||
|
Principal collections on finance leases
|
2,165
|
1,707
|
||||||
|
Acquisition of business, net of cash acquired
|
(3,819
|
)
|
(627,399
|
)
|
||||
|
Acquisition of leasing equipment
|
(360,642
|
)
|
(299,564
|
)
|
||||
|
Acquisition of property, plant and equipment
|
(138,750
|
)
|
(109,405
|
)
|
||||
|
Acquisition of lease intangibles
|
(6,542
|
)
|
(7,403
|
)
|
||||
|
Purchase deposits for acquisitions
|
(28,621
|
)
|
(13,790
|
)
|
||||
|
Proceeds from sale of leasing equipment
|
262,096
|
78,463
|
||||||
|
Proceeds from sale of property, plant and equipment
|
5,289
|
—
|
||||||
|
Proceeds for deposit on sale of aircraft and engine
|
7,801
|
600
|
||||||
|
Return of purchase deposits
|
—
|
1,010
|
||||||
|
Net cash used in investing activities
|
$
|
(268,367
|
)
|
$
|
(1,030,280
|
)
|
||
|
Cash flows from financing activities:
|
||||||||
|
Proceeds from debt
|
$
|
503,980
|
$
|
2,553,600
|
||||
|
Repayment of debt
|
(984,529
|
)
|
(1,452,704
|
)
|
||||
|
Payment of deferred financing costs
|
(18,151
|
)
|
(45,123
|
)
|
||||
|
Receipt of security deposits
|
2,636
|
1,390
|
||||||
|
Return of security deposits
|
(941
|
)
|
(1,034
|
)
|
||||
|
Capital contributions from non-controlling interests
|
1,187
|
—
|
||||||
|
Receipt of maintenance deposits
|
37,586
|
23,075
|
||||||
|
Release of maintenance deposits
|
(878
|
)
|
(19,615
|
)
|
||||
|
Proceeds from issuance of common shares, net of underwriter's discount
|
—
|
291,822
|
||||||
|
Proceeds from issuance of preferred shares, net of underwriter's discount and issuance costs
|
—
|
101,201
|
||||||
|
Dividend from spin-off of FTAI Infrastructure, net of cash transferred
|
500,562
|
—
|
||||||
|
Settlement of equity-based compensation
|
(148
|
)
|
(421
|
)
|
||||
|
Cash dividends - common shares
|
(98,584
|
)
|
(85,204
|
)
|
||||
|
Cash dividends - preferred shares
|
(20,373
|
)
|
(17,967
|
)
|
||||
|
Net cash (used in) provided by financing activities
|
$
|
(77,653
|
)
|
$
|
1,349,020
|
|||
|
Net (decrease) increase in cash and cash equivalents and restricted cash
|
(367,319
|
)
|
298,032
|
|||||
|
Cash and cash equivalents and restricted cash, beginning of period
|
440,061
|
161,418
|
||||||
|
Cash and cash equivalents and restricted cash, end of period
|
$
|
72,742
|
$
|
459,450
|
||||
7
Key Performance Measures
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 (loss) 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, dividends on preferred shares,
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 loss attributable to shareholders to Adjusted EBITDA for the three and nine months ended September 30, 2022 and
2021:
|
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
|||||||||||||||
|
(in thousands)
|
2022
|
2021
|
2022
|
2021
|
||||||||||||
|
Net loss attributable to shareholders from continuing operations
|
$
|
(10,938
|
)
|
$
|
(15,303
|
)
|
$
|
(157,785
|
)
|
$
|
(59,729
|
)
|
||||
|
Add: Provision for income taxes
|
4,189
|
485
|
7,357
|
824
|
||||||||||||
|
Add: Equity-based compensation expense
|
—
|
—
|
—
|
—
|
||||||||||||
|
Add: Acquisition and transaction expenses
|
2,848
|
6,583
|
8,340
|
12,626
|
||||||||||||
|
Add: Losses on the modification or extinguishment of debt and capital lease obligations
|
19,861
|
—
|
19,861
|
3,254
|
||||||||||||
|
Add: Changes in fair value of non-hedge derivative instruments
|
—
|
—
|
—
|
—
|
||||||||||||
|
Add: Asset impairment charges
|
4,495
|
859
|
128,171
|
3,048
|
||||||||||||
|
Add: Incentive allocations
|
—
|
—
|
—
|
—
|
||||||||||||
|
Add: Depreciation and amortization expense (1)
|
41,329
|
42,681
|
145,754
|
127,723
|
||||||||||||
|
Add: Interest expense and dividends on preferred shares
|
46,962
|
56,887
|
152,570
|
133,565
|
||||||||||||
|
Add: Pro-rata share of Adjusted EBITDA from unconsolidated entities (2)
|
(241
|
)
|
(312
|
)
|
165
|
(906
|
)
|
|||||||||
|
Less: Equity in losses of unconsolidated entities
|
358
|
369
|
125
|
1,050
|
||||||||||||
|
Less: Non-controlling share of Adjusted EBITDA
|
—
|
—
|
—
|
—
|
||||||||||||
|
Adjusted EBITDA (non-GAAP)
|
$
|
108,863
|
$
|
92,249
|
$
|
304,558
|
$
|
221,455
|
||||||||
(1) Includes the following items for the three months ended September 30, 2022 and 2021: (i) depreciation and amortization expense of $34,853 and $36,237, (ii) lease
intangible amortization of $3,291 and $1,266 and (iii) amortization for lease incentives of $3,185 and $5,178, respectively. Includes the following items for the nine months ended September 30, 2022 and 2021: (i) depreciation and amortization expense
of $115,461 and $106,374, (ii) lease intangible amortization of $10,259 and $3,216 and (iii) amortization for lease incentives of $20,034 and $18,133, respectively.
(2) Includes the following items for the three months ended September 30, 2022 and 2021: (i) net loss of $358 and $369 and (ii) depreciation and amortization expense of
$117 and $57, respectively. Includes the following items for the nine months ended September 30, 2022 and 2021:
(i) net loss of $125 and $1,050 and (ii) depreciation and amortization expense of $290 and $144, respectively.
8