Textainer Group Holdings Ltd
NYSE:TGH
Income Statement
Earnings Waterfall
Textainer Group Holdings Ltd
Revenue
|
816.3m
USD
|
Cost of Revenue
|
-95.5m
USD
|
Gross Profit
|
720.8m
USD
|
Operating Expenses
|
-349.2m
USD
|
Operating Income
|
371.6m
USD
|
Other Expenses
|
-186.8m
USD
|
Net Income
|
184.8m
USD
|
Income Statement
Textainer Group Holdings Ltd
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
529
N/A
|
536
+1%
|
545
+2%
|
557
+2%
|
565
+1%
|
569
+1%
|
568
0%
|
560
-1%
|
544
-3%
|
534
-2%
|
522
-2%
|
506
-3%
|
496
-2%
|
484
-2%
|
477
-2%
|
482
+1%
|
491
+2%
|
534
+9%
|
581
+9%
|
630
+9%
|
677
+7%
|
773
+14%
|
785
+2%
|
784
0%
|
708
-10%
|
692
-2%
|
672
-3%
|
665
-1%
|
665
+0%
|
693
+4%
|
751
+8%
|
807
+7%
|
853
+6%
|
886
+4%
|
902
+2%
|
914
+1%
|
914
0%
|
900
-1%
|
873
-3%
|
841
-4%
|
816
-3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(55)
|
(63)
|
(72)
|
(75)
|
(75)
|
(69)
|
(62)
|
(61)
|
(60)
|
(63)
|
(68)
|
(72)
|
(79)
|
(82)
|
(80)
|
(71)
|
(64)
|
(85)
|
(111)
|
(145)
|
(178)
|
(258)
|
(263)
|
(262)
|
(191)
|
(181)
|
(171)
|
(164)
|
(141)
|
(130)
|
(117)
|
(100)
|
(95)
|
(93)
|
(92)
|
(96)
|
(98)
|
(99)
|
(100)
|
(99)
|
(95)
|
|
Gross Profit |
474
N/A
|
473
0%
|
473
N/A
|
482
+2%
|
490
+2%
|
499
+2%
|
506
+1%
|
499
-1%
|
485
-3%
|
471
-3%
|
454
-3%
|
434
-5%
|
418
-4%
|
402
-4%
|
397
-1%
|
411
+3%
|
427
+4%
|
449
+5%
|
469
+5%
|
486
+3%
|
499
+3%
|
515
+3%
|
522
+1%
|
522
0%
|
517
-1%
|
511
-1%
|
502
-2%
|
501
0%
|
524
+5%
|
563
+7%
|
634
+13%
|
707
+12%
|
758
+7%
|
793
+5%
|
810
+2%
|
818
+1%
|
815
0%
|
801
-2%
|
773
-4%
|
742
-4%
|
721
-3%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(44)
|
(47)
|
(45)
|
(40)
|
(204)
|
(249)
|
(295)
|
(353)
|
(237)
|
(246)
|
(252)
|
(284)
|
(297)
|
(304)
|
(311)
|
(282)
|
(275)
|
(271)
|
(273)
|
(288)
|
(286)
|
(299)
|
(303)
|
(297)
|
(303)
|
(307)
|
(305)
|
(304)
|
(305)
|
(301)
|
(309)
|
(320)
|
(329)
|
(337)
|
(342)
|
(341)
|
(342)
|
(342)
|
(339)
|
(342)
|
(349)
|
|
Selling, General & Administrative |
(40)
|
(43)
|
(41)
|
(36)
|
(36)
|
(37)
|
(38)
|
(44)
|
(41)
|
(40)
|
(39)
|
(54)
|
(56)
|
(55)
|
(54)
|
(39)
|
(40)
|
(40)
|
(43)
|
(46)
|
(47)
|
(56)
|
(57)
|
(52)
|
(40)
|
(42)
|
(39)
|
(40)
|
(40)
|
(38)
|
(39)
|
(43)
|
(45)
|
(47)
|
(50)
|
(49)
|
(49)
|
(50)
|
(49)
|
(52)
|
(66)
|
|
Depreciation & Amortization |
(4)
|
(4)
|
(4)
|
(4)
|
(168)
|
(212)
|
(257)
|
(309)
|
(197)
|
(206)
|
(213)
|
(230)
|
(241)
|
(249)
|
(256)
|
(243)
|
(235)
|
(232)
|
(230)
|
(243)
|
(239)
|
(251)
|
(255)
|
(253)
|
(263)
|
(264)
|
(267)
|
(264)
|
(264)
|
(263)
|
(270)
|
(277)
|
(284)
|
(290)
|
(292)
|
(292)
|
(293)
|
(292)
|
(290)
|
(290)
|
(284)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
9
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
430
N/A
|
426
-1%
|
428
+0%
|
442
+3%
|
286
-35%
|
250
-12%
|
211
-16%
|
146
-31%
|
247
+69%
|
225
-9%
|
202
-10%
|
150
-26%
|
121
-20%
|
98
-19%
|
86
-12%
|
129
+49%
|
152
+18%
|
178
+17%
|
197
+11%
|
198
+1%
|
213
+7%
|
217
+2%
|
219
+1%
|
225
+2%
|
214
-5%
|
205
-4%
|
196
-4%
|
197
+0%
|
220
+12%
|
262
+19%
|
325
+24%
|
387
+19%
|
429
+11%
|
456
+6%
|
468
+3%
|
476
+2%
|
474
-1%
|
459
-3%
|
434
-6%
|
400
-8%
|
372
-7%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(85)
|
(87)
|
(98)
|
(93)
|
(95)
|
(99)
|
(88)
|
(103)
|
(91)
|
(96)
|
(105)
|
(89)
|
(88)
|
(82)
|
(86)
|
(99)
|
(114)
|
(114)
|
(116)
|
(120)
|
(137)
|
(151)
|
(165)
|
(172)
|
(164)
|
(175)
|
(161)
|
(148)
|
(141)
|
(118)
|
(117)
|
(121)
|
(128)
|
(135)
|
(141)
|
(150)
|
(158)
|
(164)
|
(169)
|
(171)
|
(170)
|
|
Non-Reccuring Items |
(149)
|
(157)
|
(165)
|
(170)
|
(13)
|
24
|
62
|
97
|
(35)
|
(50)
|
(64)
|
(96)
|
(95)
|
(81)
|
(62)
|
(21)
|
(8)
|
(5)
|
(5)
|
(14)
|
(18)
|
(12)
|
(21)
|
(10)
|
9
|
6
|
18
|
17
|
2
|
6
|
3
|
1
|
1
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
1
|
1
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(7)
|
(7)
|
(8)
|
(8)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(0)
|
(0)
|
(8)
|
(7)
|
(7)
|
(10)
|
(15)
|
(16)
|
(15)
|
(12)
|
2
|
2
|
4
|
6
|
7
|
8
|
|
Pre-Tax Income |
196
N/A
|
183
-7%
|
164
-10%
|
179
+9%
|
178
-1%
|
175
-2%
|
185
+5%
|
140
-24%
|
121
-14%
|
79
-35%
|
34
-57%
|
(35)
N/A
|
(61)
-78%
|
(65)
-6%
|
(69)
-6%
|
2
N/A
|
22
+918%
|
51
+127%
|
75
+48%
|
62
-17%
|
56
-9%
|
53
-6%
|
33
-38%
|
42
+29%
|
59
+38%
|
35
-40%
|
53
+51%
|
59
+10%
|
73
+25%
|
142
+94%
|
201
+41%
|
252
+25%
|
286
+14%
|
302
+6%
|
312
+3%
|
327
+5%
|
317
-3%
|
298
-6%
|
270
-9%
|
237
-12%
|
210
-11%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(7)
|
18
|
19
|
20
|
18
|
(4)
|
(4)
|
(5)
|
(7)
|
(5)
|
(5)
|
0
|
3
|
3
|
(1)
|
1
|
(4)
|
(4)
|
(1)
|
(5)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
0
|
(2)
|
(0)
|
(0)
|
(2)
|
(2)
|
(5)
|
(6)
|
(8)
|
(7)
|
(7)
|
(6)
|
(6)
|
|
Income from Continuing Operations |
189
|
201
|
184
|
199
|
196
|
172
|
181
|
135
|
114
|
74
|
29
|
(35)
|
(58)
|
(62)
|
(70)
|
3
|
18
|
46
|
75
|
57
|
54
|
51
|
32
|
40
|
57
|
34
|
51
|
58
|
74
|
141
|
201
|
251
|
284
|
300
|
307
|
320
|
309
|
290
|
263
|
231
|
205
|
|
Income to Minority Interest |
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(7)
|
(5)
|
(6)
|
(4)
|
(2)
|
4
|
5
|
6
|
6
|
(1)
|
(1)
|
(4)
|
(5)
|
(4)
|
(4)
|
(2)
|
(1)
|
0
|
0
|
1
|
0
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
183
N/A
|
194
+6%
|
178
-8%
|
192
+8%
|
191
-1%
|
166
-13%
|
174
+5%
|
130
-25%
|
108
-17%
|
70
-36%
|
27
-62%
|
(31)
N/A
|
(53)
-72%
|
(56)
-6%
|
(63)
-13%
|
2
N/A
|
19
+870%
|
45
+132%
|
72
+60%
|
55
-23%
|
50
-9%
|
49
-3%
|
32
-35%
|
40
+28%
|
57
+41%
|
35
-38%
|
51
+44%
|
57
+13%
|
73
+27%
|
139
+91%
|
197
+41%
|
245
+24%
|
273
+12%
|
284
+4%
|
289
+2%
|
301
+4%
|
290
-4%
|
270
-7%
|
243
-10%
|
211
-13%
|
185
-13%
|
|
EPS (Diluted) |
3.22
N/A
|
3.42
+6%
|
3.14
-8%
|
3.38
+8%
|
3.34
-1%
|
2.91
-13%
|
3.01
+3%
|
2.28
-24%
|
1.9
-17%
|
1.21
-36%
|
0.46
-62%
|
-0.55
N/A
|
-0.93
-69%
|
-0.98
-5%
|
-1.11
-13%
|
0.04
N/A
|
0.33
+725%
|
0.78
+136%
|
1.25
+60%
|
0.96
-23%
|
0.88
-8%
|
0.84
-5%
|
0.55
-35%
|
0.7
+27%
|
0.99
+41%
|
0.61
-38%
|
0.94
+54%
|
1.08
+15%
|
1.36
+26%
|
2.73
+101%
|
3.86
+41%
|
4.85
+26%
|
5.41
+12%
|
5.76
+6%
|
5.98
+4%
|
6.43
+8%
|
6.12
-5%
|
6.16
+1%
|
5.67
-8%
|
5.04
-11%
|
4.33
-14%
|