Adjusted EBITDA(1) growth of 2.6%
to $279.5 million compared to Q2 2021
driven by highly differentiated business model and predictable cash
flow
LONDON,
UK, Aug. 9, 2022 /PRNewswire/ - Atlas Corp.
("Atlas" or the "Company") (NYSE: ATCO) announced today its results
for the quarter ended June 30, 2022.
Financial Highlights:
- Second quarter 2022 financial performance compared to second
quarter 2021:
-
- Revenue growth of 4.9% to $413.3
million
- Net earnings of $140.0 million
and Diluted EPS of $0.43
- Adjusted EBITDA(1) growth of 2.6% to $279.5 million
- Cash proceeds of $201.3 million
from exercise of warrants and resulting issuance of 25.0 million
common shares
- Closed nine vessel sales for gross proceeds of $224.3 million
- Robust balance sheet with liquidity of $1,100.7 million, total borrowings(1)
to total assets of 51.2%
- Approximately 70% of Seaspan's debt is fixed
rate, protecting against an unpredictable inflationary and rising
interest rate environment
(1)
|
Non-GAAP financial
measure. A reconciliation of each non-GAAP financial measure to the
most closely comparable GAAP measure is included in this release
beginning on page 13.
|
Comments from Management:
Bing Chen, President and CEO of Atlas, commented,
"We continued our strong quarterly performance amongst a backdrop
of global market turmoil, demonstrating the resilience of our
business model. Seaspan's customers continue to value our long-term
partnerships with the forward fixing of three operating vessels in
the second quarter, and an additional 14 since the end of the
quarter. We are working diligently to deliver our newbuild program
on time and on budget, and thanks to our experienced team and
integrated platform, all seven of our newbuilds were delivered
ahead of schedule. We have now completed 117 newbuilds since our
IPO in 2005, a proud track record that our customers deeply value.
"
"APR Energy continued to pivot the company to long-term,
predictable cash flow opportunities. Our team has secured one new
deployment in the second quarter, a dry rental with a Mexico-based counterparty representing 120 MW.
The new contracts signed in the first quarter, including the 226 MW
44-month Brazilian contract, have commenced and evidence APR's
focus, and execution on longer-term and quality cash flow
opportunities."
"Both Seaspan and APR are committed to creative customer
solutions, trusted long-term partnerships, and differentiated
business model to well position the companies for long-term quality
growth that consistently delivers value throughout all market
cycles."
Graham Talbot, CFO of Atlas,
commented, "The Atlas team has continued to execute with high
diligence and quality throughout the second quarter as demonstrated
by the continued through-cycle performance of our resilient
business model. Our fully integrated and scalable platform
continued to provide leading customer solutions as exhibited
through additional newbuild orders and forward fixtures. Our
long-term model and diligent focus on asset quality is evidenced
through ten strategic vessel divestments this year, generating an
additional $257.1 million in cashflow
to optimize our balance sheet and allocate capital to future growth
and further optimize our fleet. We also continued our pursuit of an
investment grade credit rating with the closing of our $500.0 million of long-dated financing, creating
greater financial flexibility, securing a lower cost of capital and
improving our liquidity."
"Our continued strong performance, underpinned by a gross
contracted cash flow balance of $17.8 billion as at June 30, 2022 and liquidity balance of
$1,100.7 million, reinforces Atlas'
industry-leading position and resilience in the face of global
economic uncertainty."
Significant Developments in the Second Quarter of 2022 &
Subsequent Events
Containership Sale Developments
In the second quarter, Seaspan completed the sale of nine
vessels for total gross proceeds of $224.3
million. Seaspan continues to manage the operations of six
of these vessels pursuant to management agreements entered into in
connection with each sale.
The table below summarizes our Containership Leasing fleet:
|
Actual
|
Expected
|
Containership
Leasing (# of vessels)
|
Q2
2022
|
Remainder
of 2022
|
2023
|
2024
|
2025
|
Beginning of period
balance
|
132
|
127
|
131
|
154
|
193
|
Delivered/Acquired
|
4
|
—
|
—
|
—
|
—
|
Future scheduled
deliveries(1)
|
—
|
4
|
23
|
39
|
1
|
Sold
|
(9)
|
—
|
—
|
—
|
—
|
End of period
balance
|
127
|
131
|
154
|
193
|
194
|
End of period
balance (managed)(2)
|
8
|
8
|
8
|
8
|
8
|
(1)
|
Includes four 7,700 TEU
vessels that are expected to be delivered in 2024 and 2025, which
remain subject to closing conditions.
|
(2)
|
Represents vessels that
are operated on behalf of other owners.
|
Containership Leasing and Newbuild Developments
Seaspan entered into proactive lease extensions for three
operating vessels in the second quarter of 2022, generating
approximately $230.0 million in gross
contracted cash flow. In July and August
2022, Seaspan entered into proactive lease extensions for an
additional 14 operating vessels, generating over $1.1 billion in gross contracted cash flow.
In April and May 2022, Seaspan
accepted delivery of its fourth and fifth 12,200 TEU vessels, each
of which commenced an 18-year charter upon delivery. These
deliveries mark the completion of Seaspan's five 12,200 TEU
newbuild order received from its customer in late 2020. In
June 2022, Seaspan also accepted
delivery of its first two 11,800 TEU vessels, each of which
commenced a 5-year charter upon delivery.
In May 2022, Seaspan entered into
shipbuilding contracts for four 7,700 TEU liquified natural gas
dual-fuel containerships which remain subject to certain closing
conditions. If and when the closing conditions are met, the four
containerships are expected to be delivered in the second half of
2024 and first quarter of 2025. These vessels will commence 18-year
charters with a leading global liner customer upon delivery,
generating gross contracted cash flow of approximately $0.96 billion.
Mobile Power Generation Developments
In May 2022, APR Energy entered
into a contract with a Mexico-based counterparty to provide a dry
rental of four turbines representing 120 MW for a minimum of four
consecutive months, which commenced in June
2022.
In June 2022, all of APR's
turbines based at its Zappalorto plant in Argentina were demobilized from the country
and redeployed on the aforementioned contract with the Mexico-based counterparty. APR's Matheu plant
in Argentina is on track to be
fully demobilized by the end of the third quarter of 2022.
Financing Development
In May 2022, Seaspan entered into
a note purchase agreement in respect of a sustainability-linked
U.S. private placement of $500.0
million of notes, to be secured by its vessel portfolio
financing program. The notes were issued on August 3, 2022, and carry a weighted average
maturity of approximately 12 years, and a weighted average fixed
interest rate of approximately 5.3%. Seaspan plans to use proceeds
from the private placement to pay down existing debt in the
portfolio financing program, fund capital expenditures and for
other general corporate purposes.
In June 2022, APR amended and
extended its secured financing program (the "Financing Program").
The amendment lowered interest costs, extended the maturity date to
2025, and improved financial flexibility. As of June 30, 2022,
the Financing Program consists of a $108.0
million term loan and a $50.0
million revolving credit facility. The revolving credit
facility is committed but undrawn.
Shareholder Development
In April 2022, Fairfax Financial
Holdings Limited ("Fairfax") exercised warrants to purchase 25.0
million common shares of Atlas. The warrants, which were originally
issued on July 16, 2018, had an
exercise price of $8.05 per common
share for an aggregate exercise price of $201.3 million. Immediately following this
exercise, Fairfax and its affiliates held in aggregate 124,805,753
common shares, representing approximately 45.1% of the then issued
and outstanding common shares of Atlas. Fairfax continues to hold
6.0 million warrants.
Take Private Proposal
On August 4, 2022,
Atlas' Board of Directors received a non-binding proposal letter,
dated August 4, 2022, from Poseidon
Acquisition Corp., an entity formed by certain affiliates of
Fairfax, certain affiliates of the Washington Family
("Washington"), David Sokol,
Chairman of the Board of Atlas, and Ocean Network Express Pte.
Ltd., and certain of their respective affiliates, to acquire all of
the outstanding common shares of Atlas, other than common shares
owned by Fairfax, Washington, Mr.
Sokol and certain executive officers of the Company, for
$14.45 cash per common share. The
proposal constitutes only an indication of interest by Poseidon
Acquisition Corp. and does not constitute a binding commitment with
respect to the proposed transaction or any other transaction. The
timing, certainty and other material terms of the proposed
transaction are unknown at this time.
The Board of Directors established a special
committee consisting of independent directors of the Board of
Directors to consider the proposal.
Distribution
On April 7, 2022, the Board of
Directors of Atlas declared a quarterly distribution in the amount
of $0.125 per common share. Regular
quarterly dividends on the Series D, Series H, Series I and Series
J preferred shares were also declared. All dividends were paid on
May 2, 2022.
On July 7, 2022, the Board of
Directors of Atlas declared a quarterly distribution in the amount
of $0.125 per common share. Regular
quarterly dividends on the Series D, Series H, Series I and Series
J preferred shares were also declared. All dividends were paid on
August 1, 2022.
Common Shares Outstanding
As of August 1, 2022, there were
281.3 million common shares outstanding.
Consolidated Results:
The following table summarizes Atlas' consolidated results for
the three months ended June 30, 2022, March 31, 2022 and
June 30, 2021.
|
Three Months
Ended
|
(in millions of U.S.
dollars, except per share
amounts, percentages and ratios, unaudited)
|
June 30,
2022
|
|
March 31,
2022
|
|
June 30,
2021
|
Key
Metrics
|
|
|
|
|
|
Revenue
|
$
413.3
|
|
$
408.1
|
|
$
393.9
|
Net earnings
|
140.0
|
|
169.4
|
|
66.0
|
Adjusted
EBITDA(1)
|
279.5
|
|
277.1
|
|
272.5
|
FFO(1)
|
201.7
|
|
204.0
|
|
193.5
|
FFO per Share,
diluted(1)
|
0.70
|
|
0.73
|
|
0.73
|
Adjusted EPS,
diluted(1)
|
0.35
|
|
0.39
|
|
0.39
|
Diluted EPS
|
0.43
|
|
0.56
|
|
0.18
|
|
|
|
|
|
|
Financial
Position
|
|
|
|
|
|
Operating Net Debt to
Adjusted EBITDA(1)
|
3.4x
|
|
3.6x
|
|
4.1x
|
Ending
Liquidity(2)
|
1,100.7
|
|
951.3
|
|
1,270.5
|
Gross Contracted Cash
Flow(3)
|
17,754.0
|
|
18,096.3
|
|
13,735.8
|
Total
Borrowings(1)(4)
|
5,538.6
|
|
5,637.2
|
|
5,123.2
|
Total Borrowings to
Assets (%)
|
51.2 %
|
|
50.0 %
|
|
50.1 %
|
|
|
|
|
|
|
Operational
|
|
|
|
|
|
Containership Leasing
Utilization
|
98.3 %
|
|
100.0 %
|
|
98.5 %
|
Mobile Power Generation
Utilization
|
68.8 %
|
|
60.0 %
|
|
78.2 %
|
(1)
|
Non-GAAP financial
measure. A reconciliation of each non-GAAP financial measure to the
most closely comparable GAAP measure is included in this release
beginning on page 13.
|
(2)
|
This is the total cash
and cash equivalents balance plus the total available undrawn
committed credit facilities at period end, excluding committed and
undrawn newbuild financings.
|
(3)
|
Gross contracted cash
flow as at June 30, 2022 includes $5.7 billion of lease
payments receivable from operating leases, $1.8 billion of gross
lease receivable from finance leases and $10.3 billion of gross
lease payments from newbuild vessels with signed charter agreements
that are undelivered as at June 30, 2022, which excludes $0.96
billion related to the four 7,700 TEU vessels that remain subject
to closing conditions. Gross contracted cash flow as at
June 30, 2021, includes $5.4 billion of lease payments
receivable from operating leases, $0.9 billion of gross lease
receivable from financing leases and $7.4 billion of gross lease
payments for acquired vessels with signed charter agreements that
are undelivered as at June 30, 2021. Gross contracted cash
flow includes purchase obligations and excludes purchase options,
extension options, higher charter rate options and profit-sharing
components.
|
(4)
|
Total borrowings do not
include debt to be incurred in connection with certain undelivered
vessels.
|
Financial Results Summary:
Revenue growth of 4.9% to $413.3
million for the three months ended June 30, 2022,
compared to the same period in 2021. For the quarter ended
June 30, 2022, the increase in revenue for the Containership
Leasing segment was primarily attributable to the delivery of 11
vessels since the second quarter of 2021. The revenue for the
Mobile Power Generation segment decreased for the quarter ended
June 30, 2022 due to lower asset utilization.
Adjusted EBITDA growth of 2.6% to $279.5 million for the three months ended
June 30, 2022, compared to the same period in 2021. The growth
was primarily driven by the increase in revenue.
FFO Per Share decrease of 4.1% to $0.70 for the three months ended June 30,
2022, compared to the same period in 2021. The decrease was
partially driven by an increase in diluted share count from the
issuance of 25 million shares from the exercise of warrants and the
impact of the maximum dilutive effect of the exchangeable notes
based on the if-converted method.
Diluted EPS was $0.43 for
the three months ended June 30, 2022, compared to $0.18 for the same period in 2021. The
increase in diluted EPS was primarily driven by a non-cash gain in
the current year on derivative instruments related to the increase
in the forward LIBOR curve and a lower loss on debt extinguishment
in 2022. In the prior year, the loss on debt extinguishment,
primarily related to the repayment of Fairfax notes.
Adjusted Diluted EPS decrease of 10.3% to $0.35 for the quarter ended June 30,
2022, compared to $0.39 for the
same period in 2021. The decrease in adjusted diluted EPS was
primarily related to the increase diluted share count.
Liquidity
As of June 30,
2022, Atlas had total liquidity of $1,100.7 million, consisting of $400.7 million of cash and cash equivalents and
$700.0 million of availability under
undrawn committed credit facilities. As of June 30, 2022, we also had $5.7 billion of undrawn committed financing
related to our newbuild vessels and an unencumbered asset base
including 30 vessels with a book value of $1.2 billion.
Segmented Financial Results:
The following table
summarizes selected segmented financial results for the three
months ended June 30, 2022.
|
Three Months Ended
June 30, 2022
|
(in millions of U.S.
dollars,
unaudited)
|
Containership
Leasing
|
|
Mobile Power
Generation
|
|
Elimination
and Other(3)
|
|
Total
|
Revenue
|
$
375.7
|
|
$
37.6
|
|
$
—
|
|
$
413.3
|
Operating
expense
|
77.6
|
|
8.8
|
|
—
|
|
86.4
|
G&A
expense
|
16.7
|
|
10.3
|
|
(2.4)
|
|
24.6
|
Indemnification claim
(income)
under acquisition agreement
|
—
|
|
(7.8)
|
|
—
|
|
(7.8)
|
Operating lease
expense
|
29.0
|
|
0.6
|
|
—
|
|
29.6
|
Adjusted
EBITDA(1)
|
252.4
|
|
27.5
|
|
(0.4)
|
|
279.5
|
FFO(1)
|
194.5
|
|
23.0
|
|
(15.8)
|
|
201.7
|
Gross Contracted Cash
Flow(2)
|
17,426.6
|
|
327.4
|
|
—
|
|
17,754.0
|
(1)
|
Non-GAAP financial
measure. A reconciliation of each non-GAAP financial measure to the
most closely comparable GAAP measure is included in this release
beginning on page 13.
|
(2)
|
Gross contracted cash
flow as at June 30, 2022, includes $5.7 billion of lease
payments receivable from operating leases, $1.8 billion of gross
lease receivable from finance leases and $10.3 billion of gross
lease payments from newbuild vessels with signed charter agreements
that are undelivered as at June 30, 2022, which excludes $0.96
billion related to the four 7,700 TEU vessels that remain subject
to closing conditions. Gross contracted cash flow includes purchase
obligations and excludes purchase options, extension options,
higher charter rate options and profit-sharing
components.
|
(3)
|
Elimination and Other
includes amounts relating to preferred shares, change in contingent
consideration asset, elimination of intercompany transactions and
unallocated amounts.
|
Conference Call and Webcast:
Atlas plans to host a conference call for all shareholders and
interested parties at 8:30 a.m. Eastern Time
on Wednesday, August 10, 2022, to discuss the results.
To attend the conference call or webcast, participants should
register online at
ir.atlascorporation.com/events-and-presentations, and will be
provided with details to access the event. To avoid delays,
participants are encouraged to register a day in advance or at a
minimum 15 minutes before the start of the call. A replay of the
call will also be available approximately two hours following the
conclusion of the call and accessible until August 10, 2023, on the same webpage.
Date of Conference
Call:
|
Wednesday, August 10,
2022
|
|
|
Scheduled
Time:
|
8:30 a.m. ET
|
|
|
Direct Link to
Dial-In Registration Webpage:
|
Click Here
|
|
|
Direct Link to
Webcast Registration Webpage:
|
Click Here
|
About Atlas
Atlas is a leading global asset management company,
differentiated by its position as a best-in-class owner and
operator with a focus on disciplined capital deployment to create
sustainable shareholder value. We target long-term, risk-adjusted
returns across high-quality infrastructure assets in the maritime
sector, energy sector and other infrastructure verticals. For more
information visit atlascorporation.com.
About Seaspan
Seaspan is the largest global containership lessor, primarily
focused on long-term, fixed-rate leases with the world's largest
container shipping liners. As at June 30,
2022, Seaspan's operating fleet consisted of 127 vessels
with a total capacity of 1,156,630 TEU, and an additional 67
vessels under construction, increasing total fleet capacity to
1,950,430 TEU, on a fully delivered basis, including the four 7,700
TEU vessels which remain subject to closing conditions. For more
information, visit seaspancorp.com.
About APR
APR provides rapidly deployable, large-scale power and
fast-track mobile power to underserved markets and industries.
APR's mobile, turnkey power plants help run industries, cities and
countries globally in both developed and developing markets. For
more information, visit aprenergy.com.
ATLAS CORP.
UNAUDITED CONSOLIDATED BALANCE SHEETS
(IN MILLIONS OF U.S. DOLLARS)
|
|
June 30,
2022
|
|
December 31,
2021
|
Assets
|
|
|
|
|
Current
assets:
|
|
|
|
|
Cash and cash
equivalents
|
|
$
400.7
|
|
$
288.6
|
Accounts
receivable
|
|
85.2
|
|
56.2
|
Inventories
|
|
50.9
|
|
46.4
|
Prepaid expenses and
other
|
|
29.8
|
|
35.7
|
Net investment in
lease
|
|
20.1
|
|
16.8
|
Acquisition related
assets
|
|
119.7
|
|
104.0
|
|
|
706.4
|
|
547.7
|
|
|
|
|
|
Property, plant and
equipment
|
|
6,760.2
|
|
6,952.2
|
Vessels under
construction
|
|
1,204.8
|
|
1,095.6
|
Right-of-use
assets
|
|
765.9
|
|
724.9
|
Net investment in
lease
|
|
898.9
|
|
741.5
|
Goodwill
|
|
75.3
|
|
75.3
|
Deferred tax
assets
|
|
0.5
|
|
1.9
|
Derivative
instruments
|
|
66.9
|
|
6.1
|
Other assets
|
|
328.3
|
|
424.4
|
|
|
$
10,807.2
|
|
$
10,569.6
|
Liabilities and
shareholders' equity
|
|
|
|
|
Current
liabilities:
|
|
|
|
|
Accounts payable and
accrued liabilities
|
|
$
179.5
|
|
$
183.4
|
Deferred
revenue
|
|
39.3
|
|
46.6
|
Income tax
payable
|
|
95.5
|
|
96.9
|
Long-term debt -
current
|
|
510.3
|
|
551.0
|
Operating lease
liabilities - current
|
|
125.0
|
|
155.1
|
Finance lease
liabilities - current
|
|
175.5
|
|
—
|
Other financing
arrangements - current
|
|
115.1
|
|
100.5
|
Other liabilities -
current
|
|
44.0
|
|
42.0
|
|
|
1,284.2
|
|
1,175.5
|
|
|
|
|
|
Long-term
debt
|
|
3,349.3
|
|
3,731.8
|
Operating lease
liabilities
|
|
454.2
|
|
562.3
|
Other financing
arrangements
|
|
1,490.7
|
|
1,239.3
|
Derivative
instruments
|
|
9.9
|
|
28.5
|
Other
liabilities
|
|
17.9
|
|
17.7
|
Total
liabilities
|
|
6,606.2
|
|
6,755.1
|
|
|
|
|
|
Cumulative redeemable
preferred shares
|
|
296.9
|
|
296.9
|
|
|
|
|
|
Shareholders'
equity:
|
|
|
|
|
Share
capital
|
|
2.8
|
|
2.4
|
Additional paid in
capital
|
|
3,711.2
|
|
3,526.8
|
Retained
earnings
|
|
208.7
|
|
7.5
|
Accumulated other
comprehensive loss
|
|
(18.6)
|
|
(19.1)
|
|
|
3,904.1
|
|
3,517.6
|
|
|
$
10,807.2
|
|
$
10,569.6
|
ATLAS CORP.
UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS
(IN MILLIONS OF U.S. DOLLARS, EXCEPT SHARES IN THOUSANDS AND PER
SHARE AMOUNTS)
|
|
Three Months
Ended
June 30, 2022
|
|
Six Months Ended
June 30, 2022
|
|
|
2022
|
|
2021
|
|
2022
|
|
2021
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
$
413.3
|
|
$
393.9
|
|
$
821.4
|
|
$
766.5
|
|
|
|
|
|
|
|
|
|
Operating
expenses:
|
|
|
|
|
|
|
|
|
Operating
expenses
|
|
86.4
|
|
87.2
|
|
173.0
|
|
166.3
|
Depreciation and
amortization
|
|
101.8
|
|
90.8
|
|
189.9
|
|
178.1
|
General and
administrative
|
|
24.6
|
|
12.1
|
|
52.5
|
|
32.7
|
Indemnity claim under
acquisition agreement
|
|
(7.8)
|
|
(15.5)
|
|
(21.3)
|
|
(15.5)
|
Operating
leases
|
|
29.6
|
|
36.8
|
|
63.2
|
|
72.9
|
Loss (Gain) on
sale
|
|
1.9
|
|
(0.4)
|
|
4.3
|
|
(0.9)
|
|
|
236.5
|
|
211.0
|
|
461.6
|
|
433.6
|
|
|
|
|
|
|
|
|
|
Operating
earnings
|
|
176.8
|
|
182.9
|
|
359.8
|
|
332.9
|
|
|
|
|
|
|
|
|
|
Other expenses
(income):
|
|
|
|
|
|
|
|
|
Interest
expense
|
|
51.6
|
|
54.6
|
|
97.4
|
|
101.4
|
Interest
income
|
|
(0.4)
|
|
(1.7)
|
|
(0.6)
|
|
(2.2)
|
Loss on equity
investment
|
|
0.7
|
|
—
|
|
—
|
|
—
|
(Loss) Gain on
derivative instruments
|
|
(27.8)
|
|
1.7
|
|
(68.5)
|
|
(7.0)
|
Loss on debt
extinguishment
|
|
7.2
|
|
56.1
|
|
7.2
|
|
56.1
|
Other
expenses
|
|
4.3
|
|
4.6
|
|
13.4
|
|
12.7
|
|
|
35.6
|
|
115.3
|
|
48.9
|
|
161.0
|
|
|
|
|
|
|
|
|
|
Income tax
expense
|
|
1.2
|
|
1.6
|
|
1.5
|
|
8.3
|
|
|
|
|
|
|
|
|
|
Net
earnings
|
|
$
140.0
|
|
$
66.0
|
|
$
309.4
|
|
$
163.6
|
|
|
|
|
|
|
|
|
|
Dividends - preferred
shares
|
|
(15.2)
|
|
(17.9)
|
|
(30.4)
|
|
(34.7)
|
Net earnings
attributable to common shares
|
|
$
124.8
|
|
$
48.1
|
|
$
279.0
|
|
$
128.9
|
|
|
|
|
|
|
|
|
|
Interest on senior
unsecured exchangeable notes(1)
|
|
1.9
|
|
—
|
|
3.8
|
|
—
|
Net earnings
attributable to diluted shares
|
|
$
126.7
|
|
$
48.1
|
|
$
282.8
|
|
$
128.9
|
|
|
|
|
|
|
|
|
|
Weighted average number
of shares, basic
|
|
270,871
|
|
246,303
|
|
259,011
|
|
246,169
|
Effect of dilutive
securities:
|
|
|
|
|
|
|
|
|
Share-based
compensation
|
|
2,182
|
|
2,351
|
|
2,286
|
|
2,192
|
Fairfax
warrants
|
|
691
|
|
10,697
|
|
6,395
|
|
9,990
|
Holdback
shares
|
|
3,060
|
|
6,242
|
|
3,290
|
|
6,282
|
Senior unsecured
exchangeable notes(1)
|
|
15,475
|
|
972
|
|
15,475
|
|
486
|
Weighted average number
of shares, diluted
|
|
292,279
|
|
266,565
|
|
286,457
|
|
265,119
|
|
|
|
|
|
|
|
|
|
Earnings per share,
basic
|
|
$
0.46
|
|
$
0.19
|
|
$
1.08
|
|
$
0.52
|
Earnings per share,
diluted(1)
|
|
$
0.43
|
|
$
0.18
|
|
$
0.99
|
|
$
0.49
|
(1)
|
Effective January 1,
2022, the Company adopted ASU 2020-06, "Debt – Debt with Conversion
and Other Options (Subtopic 470-20)", using the modified
retrospective method. As a result of this adoption, the
Company recognizes the maximum potential dilutive effect of its
exchangeable notes in the calculation of diluted EPS using the
if-converted method.
|
ATLAS CORP.
UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS
(IN MILLIONS OF U.S. DOLLARS)
|
Three Months
Ended
June 30,
|
|
Six Months Ended
June 30,
|
|
2022
|
|
2021
|
|
2022
|
|
2021
|
Cash from (used
in):
|
|
|
|
|
|
|
|
Operating
activities:
|
|
|
|
|
|
|
|
Net
earnings
|
$
140.0
|
|
$
66.0
|
|
$
309.4
|
|
$
163.6
|
Items not involving
cash:
|
|
|
|
|
|
|
|
Depreciation and
amortization
|
103.1
|
|
90.8
|
|
191.2
|
|
178.1
|
Change in right-of-use
asset
|
26.5
|
|
31.6
|
|
56.1
|
|
62.4
|
Non-cash interest
expense and accretion
|
5.4
|
|
11.6
|
|
11.0
|
|
23.5
|
Unrealized change in
derivative instruments
|
(32.7)
|
|
(5.0)
|
|
(79.5)
|
|
(20.5)
|
Amortization of
acquired revenue contracts
|
3.2
|
|
3.9
|
|
6.4
|
|
8.1
|
Loss on debt
extinguishment
|
7.2
|
|
56.1
|
|
7.2
|
|
56.1
|
Loss on equity
investment
|
0.7
|
|
—
|
|
—
|
|
—
|
Loss (Gain) on
sale
|
1.9
|
|
(0.4)
|
|
4.3
|
|
(0.9)
|
Other
|
5.4
|
|
(4.3)
|
|
10.0
|
|
2.9
|
Change in other
operating assets and liabilities
|
(32.2)
|
|
(32.1)
|
|
(112.6)
|
|
(73.8)
|
Cash from operating
activities
|
228.5
|
|
218.2
|
|
403.5
|
|
399.5
|
|
|
|
|
|
|
|
|
Investing
activities:
|
|
|
|
|
|
|
|
Expenditures for
property, plant and equipment and vessels under
construction
|
(349.2)
|
|
(522.5)
|
|
(472.4)
|
|
(722.0)
|
Payment on settlement
of interest swap agreements
|
(6.3)
|
|
(8.1)
|
|
(11.3)
|
|
(13.4)
|
Gain (Loss) on foreign
currency repatriation
|
2.8
|
|
(3.2)
|
|
(0.4)
|
|
(9.2)
|
Receipt from
contingent consideration asset
|
6.3
|
|
6.4
|
|
12.5
|
|
13.3
|
Other assets and
liabilities
|
207.1
|
|
(122.5)
|
|
252.4
|
|
(119.9)
|
Capitalized interest
relating to newbuilds
|
(10.8)
|
|
(2.8)
|
|
(20.1)
|
|
(3.5)
|
Cash used in investing
activities
|
(150.1)
|
|
(652.7)
|
|
(239.3)
|
|
(854.7)
|
|
|
|
|
|
|
|
|
Financing
activities:
|
|
|
|
|
|
|
|
Repayments of
long-term debt and other financing arrangements
|
(419.2)
|
|
(542.6)
|
|
(490.7)
|
|
(972.8)
|
Issuance of long-term
debt and other financing arrangements
|
320.0
|
|
1,304.5
|
|
320.0
|
|
1,839.0
|
Financing
fees
|
(6.2)
|
|
(25.8)
|
|
(11.3)
|
|
(28.3)
|
Share issuance
cost
|
—
|
|
(0.1)
|
|
—
|
|
(0.1)
|
Dividends on common
shares
|
(35.2)
|
|
(31.2)
|
|
(66.4)
|
|
(62.3)
|
Dividends on preferred
shares
|
(15.2)
|
|
(16.8)
|
|
(30.4)
|
|
(33.6)
|
Proceeds from exercise
of warrants
|
201.3
|
|
—
|
|
201.3
|
|
—
|
Cash from / (used in)
financing activities
|
45.5
|
|
688.0
|
|
(77.5)
|
|
741.9
|
|
|
|
|
|
|
|
|
Increase in cash and
cash equivalents
|
123.9
|
|
253.5
|
|
86.7
|
|
286.7
|
Cash and cash
equivalents and restricted cash, beginning of period
|
289.6
|
|
375.7
|
|
326.8
|
|
342.5
|
Cash and cash
equivalents and restricted cash, end of period
|
$
413.5
|
|
$
629.2
|
|
$
413.5
|
|
$
629.2
|
The following table provides a reconciliation of cash, cash
equivalents and restricted cash reported within the consolidated
balance sheets that sum to the amounts shown in the consolidated
statements of cash flows:
|
June 30,
2022
|
|
June 30,
2021
|
Cash and cash
equivalents
|
$
400.7
|
|
$
591.0
|
Restricted
cash
|
12.8
|
|
38.2
|
Total cash, cash
equivalents and restricted cash shown in the consolidated
statements of cash flows
|
$
413.5
|
|
$
629.2
|
ATLAS CORP.
NON-GAAP RECONCILIATIONS
NET EARNINGS TO FUNDS FROM OPERATIONS
|
Three Months
Ended
|
(in millions of U.S.
dollars, except shares in thousands
and per share amounts, unaudited)
|
June 30,
2022
|
|
March 31,
2022
|
|
June 30,
2021
|
|
|
|
|
|
|
GAAP Net
earnings
|
$
140.0
|
|
$
169.4
|
|
$
66.0
|
|
|
|
|
|
|
Preferred share
dividends
|
(15.2)
|
|
(15.2)
|
|
(17.9)
|
Loss (Gain) on
sale
|
1.9
|
|
2.4
|
|
(0.4)
|
Loss on debt
extinguishment
|
7.2
|
|
—
|
|
56.1
|
Unrealized change in
fair value on derivative instruments
|
(32.7)
|
|
(46.8)
|
|
(4.9)
|
Change in contingent
consideration asset (1)
|
(2.1)
|
|
2.9
|
|
0.6
|
Loss on foreign
currency repatriation (2)
|
0.8
|
|
3.2
|
|
3.2
|
Depreciation and
amortization
|
101.8
|
|
88.1
|
|
90.8
|
FFO
|
201.7
|
|
204.0
|
|
193.5
|
|
|
|
|
|
|
Interest on senior
unsecured exchangeable notes(3)
|
1.9
|
|
1.9
|
|
—
|
FFO attributable to
diluted shares
|
$
203.6
|
|
$
205.9
|
|
$
193.5
|
|
|
|
|
|
|
Weighted average number
of shares, basic
|
270,871
|
|
247,020
|
|
246,303
|
Effect of dilutive
securities:
|
|
|
|
|
|
Share-based
compensation
|
2,182
|
|
2,391
|
|
2,351
|
Fairfax
warrants
|
691
|
|
12,098
|
|
10,697
|
Holdback
shares
|
3,060
|
|
3,521
|
|
6,242
|
Senior unsecured
exchangeable notes(3)
|
15,475
|
|
15,475
|
|
972
|
Weighted average
shares outstanding, diluted
|
292,279
|
|
280,505
|
|
266,565
|
|
|
|
|
|
|
FFO per share,
diluted(3)
|
$
0.70
|
|
$
0.73
|
|
$
0.73
|
|
|
(1)
|
The change in
contingent consideration asset relates to the mark to market impact
of contingent consideration related to the acquisition of APR
Energy. Pursuant to the acquisition agreement, the sellers of APR
agreed to compensate the Company for losses on cash repatriation
from a foreign jurisdiction related to cash generated from
specified contracts less relevant costs. The sellers'
indemnification obligations ended on April 30, 2022. The
sellers of APR further agreed to compensate the Company for losses
on sale or disposal of certain fixed asset and inventory items. The
value of compensation receivable from the sellers is accounted for
as a contingent consideration asset.
|
(2)
|
Loss on foreign
currency repatriation relates to losses recognized on cash
repatriation from a foreign jurisdiction, where compensation is
receivable through the peso contingent asset arrangement.
Compensation is made by the sellers in cash or return of previously
issued equity, which is offset against the contingent consideration
asset when received and therefore is not reflected in the income
statement.
|
(3)
|
Effective January 1,
2022, the Company adopted ASU 2020-06, "Debt – Debt with Conversion
and Other Options (Subtopic 470-20)", using the modified
retrospective method. As a result of this adoption, the
Company recognizes the maximum potential dilutive effect of its
exchangeable notes in the calculation of diluted EPS using the
if-converted method.
|
ATLAS CORP.
NON-GAAP RECONCILIATIONS
NET EARNINGS TO FUNDS FROM OPERATIONS
|
Three Months Ended
June 30, 2022
|
(in millions of U.S.
dollars, unaudited)
|
Containership
Leasing
|
|
Mobile Power
Generation
|
|
Elimination
and Other (3)
|
|
Total
|
|
|
|
|
|
|
|
|
GAAP Net earnings
(loss)
|
$
141.3
|
|
$
(2.8)
|
|
$
1.5
|
|
$
140.0
|
|
|
|
|
|
|
|
|
Preferred share
dividends
|
—
|
|
—
|
|
(15.2)
|
|
(15.2)
|
Loss (Gain) on
sale
|
2.0
|
|
(0.1)
|
|
—
|
|
1.9
|
Loss on debt
extinguishment
|
2.4
|
|
4.8
|
|
—
|
|
7.2
|
Unrealized change in
fair value on derivative instruments
|
(32.7)
|
|
—
|
|
—
|
|
(32.7)
|
Change in contingent
consideration asset (1)
|
—
|
|
—
|
|
(2.1)
|
|
(2.1)
|
Loss on foreign
currency repatriation (2)
|
—
|
|
0.8
|
|
—
|
|
0.8
|
Depreciation and
amortization
|
81.5
|
|
20.3
|
|
—
|
|
101.8
|
|
|
|
|
|
|
|
|
FFO
|
$
194.5
|
|
$
23.0
|
|
$
(15.8)
|
|
$
201.7
|
|
Six Months Ended
June 30, 2022
|
(in millions of U.S.
dollars, unaudited)
|
Containership
Leasing
|
|
Mobile Power
Generation
|
|
Elimination
and Other (3)
|
|
Total
|
|
|
|
|
|
|
|
|
GAAP Net earnings
(loss)
|
$
317.1
|
|
$
(7.2)
|
|
$
(0.5)
|
|
$
309.4
|
|
|
|
|
|
|
|
|
Preferred share
dividends
|
—
|
|
—
|
|
(30.4)
|
|
(30.4)
|
Loss on sale
|
4.0
|
|
0.3
|
|
—
|
|
4.3
|
Loss on debt
extinguishment
|
2.4
|
|
4.8
|
|
—
|
|
7.2
|
Unrealized change in
fair value on derivative instruments
|
(79.5)
|
|
—
|
|
—
|
|
(79.5)
|
Change in contingent
consideration asset (1)
|
—
|
|
—
|
|
0.8
|
|
0.8
|
Loss on foreign
currency repatriation (2)
|
—
|
|
4.0
|
|
—
|
|
4.0
|
Depreciation and
amortization
|
159.9
|
|
30.0
|
|
—
|
|
189.9
|
|
|
|
|
|
|
|
|
FFO
|
$
403.9
|
|
$
31.9
|
|
$
(30.1)
|
|
$
405.7
|
(1)
|
The change in
contingent consideration asset relates to the mark to market impact
of contingent consideration related to the acquisition of APR.
Pursuant to the acquisition agreement, the sellers of APR agreed to
compensate the Company for losses on cash repatriation from a
foreign jurisdiction related to cash generated from specified
contracts less relevant costs. The sellers' indemnification
obligations expired on April 30, 2022. The sellers of APR further
agreed to compensate the Company for losses on sale or disposal of
certain fixed asset and inventory items. The value of compensation
receivable from the sellers is accounted for as a contingent
consideration asset.
|
(2)
|
Loss on foreign
currency repatriation relates to losses recognized on cash
repatriation from a foreign jurisdiction, where compensation is
receivable through the peso contingent asset arrangement.
Compensation is made by the sellers in cash or return of previously
issued equity, which is offset against the contingent consideration
asset when received and therefore, is not reflected in the income
statement.
|
(3)
|
Elimination and Other
includes amounts relating to preferred shares, change in contingent
consideration asset, elimination of intercompany transactions and
unallocated amounts.
|
ATLAS CORP.
NON-GAAP RECONCILIATIONS
NET EARNINGS TO ADJUSTED EPS
|
Three Months
Ended
|
|
Six Months
Ended
|
(in millions of U.S.
dollars, except shares in
thousands and per share amounts, unaudited)
|
June 30,
2022
|
|
June 30,
2021
|
|
June 30,
2022
|
|
June 30,
2021
|
|
|
|
|
|
|
|
|
GAAP Net
earnings
|
$
140.0
|
|
$
66.0
|
|
$
309.4
|
|
$
163.6
|
|
|
|
|
|
|
|
|
Preferred share
dividends
|
(15.2)
|
|
(17.9)
|
|
(30.4)
|
|
(34.7)
|
Loss on debt
extinguishment
|
7.2
|
|
56.1
|
|
7.2
|
|
56.1
|
Unrealized change in
fair value on derivative instruments
|
(32.7)
|
|
(4.9)
|
|
(79.5)
|
|
(20.5)
|
Adjusted
Earnings
|
99.3
|
|
99.3
|
|
206.7
|
|
164.5
|
|
|
|
|
|
|
|
|
Interest on senior
unsecured exchangeable notes(1)
|
1.9
|
|
—
|
|
3.8
|
|
—
|
Adjusted Earnings
attributable to diluted shares
|
$
101.2
|
|
$
99.3
|
|
$
210.5
|
|
$
164.5
|
|
|
|
|
|
|
|
|
Weighted average
number of shares, basic
|
270,871
|
|
246,303
|
|
259,011
|
|
246,169
|
Effect of dilutive
securities:
|
|
|
|
|
|
|
|
Share-based
compensation
|
2,182
|
|
2,351
|
|
2,286
|
|
2,192
|
Fairfax
warrants
|
691
|
|
10,697
|
|
6,395
|
|
9,990
|
Holdback
shares
|
3,060
|
|
6,242
|
|
3,290
|
|
6,282
|
Senior unsecured
exchangeable notes(1)
|
15,475
|
|
972
|
|
15,475
|
|
486
|
Weighted average
shares outstanding, diluted
|
292,279
|
|
266,565
|
|
286,457
|
|
265,119
|
|
|
|
|
|
|
|
|
Adjusted EPS,
diluted(1)
|
$
0.35
|
|
$
0.37
|
|
$
0.73
|
|
$
0.62
|
|
Three Months Ended
June 30, 2022
|
(in millions of U.S.
dollars, unaudited)
|
Containership
Leasing
|
|
Mobile Power
Generation
|
|
Elimination
and Other (2)
|
|
Total
|
|
|
|
|
|
|
|
|
GAAP Net earnings
(loss)
|
$
141.3
|
|
$
(2.8)
|
|
$
1.5
|
|
$
140.0
|
|
|
|
|
|
|
|
|
Preferred share
dividends
|
—
|
|
—
|
|
(15.2)
|
|
(15.2)
|
Loss on debt
extinguishment
|
2.4
|
|
4.8
|
|
—
|
|
7.2
|
Unrealized change in
fair value on derivative instruments
|
(32.7)
|
|
—
|
|
—
|
|
(32.7)
|
|
|
|
|
|
|
|
|
Adjusted
Earnings
|
$
111.0
|
|
$
2.0
|
|
$
(13.7)
|
|
$
99.3
|
|
Six Months Ended
June 30, 2022
|
(in millions of U.S.
dollars, unaudited)
|
Containership
Leasing
|
|
Mobile Power
Generation
|
|
Elimination
and Other(2)
|
|
Total
|
|
|
|
|
|
|
|
|
GAAP Net earnings
(loss)
|
$
317.1
|
|
$
(7.2)
|
|
$
(0.5)
|
|
$
309.4
|
|
|
|
|
|
|
|
|
Preferred share
dividends
|
—
|
|
—
|
|
(30.4)
|
|
(30.4)
|
Loss on debt
extinguishment
|
2.4
|
|
4.8
|
|
—
|
|
7.2
|
Unrealized change in
fair value on derivative instruments
|
(79.5)
|
|
—
|
|
—
|
|
(79.5)
|
|
|
|
|
|
|
|
|
Adjusted
Earnings
|
$
240.0
|
|
$
(2.4)
|
|
$
(30.9)
|
|
$
206.7
|
|
|
(1)
|
Effective January 1,
2022, the Company adopted ASU 2020-06, "Debt – Debt with Conversion
and Other Options (Subtopic 470-20)", using the modified
retrospective method. As a result of this adoption, the
Company recognizes the maximum potential dilutive effect of its
exchangeable notes in the calculation of diluted EPS using the
if-converted method.
|
(2)
|
Elimination and Other
includes amounts relating to preferred shares, elimination of
intercompany transactions and unallocated amounts.
|
ATLAS CORP.
NON-GAAP RECONCILIATIONS
NET EARNINGS TO ADJUSTED EBITDA
|
Three Months
Ended
|
(in millions of U.S.
dollars, unaudited)
|
June 30,
2022
|
|
March 31,
2022
|
|
June 30,
2021
|
|
|
|
|
|
|
GAAP Net
earnings
|
$
140.0
|
|
$
169.4
|
|
$
66.0
|
|
|
|
|
|
|
Interest
expense
|
51.6
|
|
45.8
|
|
54.6
|
Interest
income
|
(0.4)
|
|
(0.2)
|
|
(1.7)
|
Income tax
expense
|
1.2
|
|
0.3
|
|
1.6
|
Depreciation and
amortization
|
101.8
|
|
88.1
|
|
90.8
|
Loss on debt
extinguishment
|
7.2
|
|
—
|
|
56.1
|
Loss (Gain) on
sale
|
1.9
|
|
2.4
|
|
(0.4)
|
(Gain) Loss on
derivative instruments
|
(27.8)
|
|
(40.7)
|
|
1.7
|
Change in contingent
consideration asset (1)
|
(2.1)
|
|
2.9
|
|
0.6
|
Loss on foreign
currency repatriation (2)
|
0.8
|
|
3.2
|
|
3.2
|
Other
expenses
|
5.3
|
|
5.9
|
|
—
|
|
|
|
|
|
|
Adjusted
EBITDA
|
$
279.5
|
|
$
277.1
|
|
$
272.5
|
(1)
|
The change in
contingent consideration asset relates to the mark to market impact
of contingent consideration related to the acquisition of APR.
Pursuant to the acquisition agreement, the sellers of APR agreed to
compensate the Company for losses on cash repatriation from a
foreign jurisdiction related to cash generated from specified
contracts less relevant costs. The sellers' indemnification
obligations expired April 30, 2022. The sellers of APR further
agreed to compensate the Company for losses on sale or disposal of
certain fixed asset and inventory items. The value of compensation
receivable from the sellers is accounted for as a contingent
consideration asset.
|
(2)
|
Loss on foreign
currency repatriation relates to losses recognized on cash
repatriation from a foreign jurisdiction, where compensation is
receivable through the peso contingent asset arrangement.
Compensation is made by the sellers in cash or return of previously
issued equity, which is offset against the contingent consideration
asset when received and therefore, is not reflected in the income
statement.
|
ATLAS CORP.
NON-GAAP RECONCILIATIONS
NET EARNINGS TO ADJUSTED EBITDA
|
Three Months Ended
June 30, 2022
|
(in millions of U.S.
dollars, unaudited)
|
Containership
Leasing
|
|
Mobile Power
Generation
|
|
Elimination
and Other (3)
|
|
Total
|
|
|
|
|
|
|
|
|
GAAP Net earnings
(loss)
|
$
141.3
|
|
$
(2.8)
|
|
$
1.5
|
|
$
140.0
|
|
|
|
|
|
|
|
|
Interest
expense
|
46.5
|
|
5.2
|
|
(0.1)
|
|
51.6
|
Interest
income
|
(0.1)
|
|
(0.3)
|
|
—
|
|
(0.4)
|
Income tax
expense
|
0.2
|
|
1.0
|
|
—
|
|
1.2
|
Depreciation and
amortization
|
81.5
|
|
20.3
|
|
—
|
|
101.8
|
Loss on debt
extinguishment
|
2.4
|
|
4.8
|
|
—
|
|
7.2
|
Loss (Gain) on
sale
|
2.0
|
|
(0.1)
|
|
—
|
|
1.9
|
Gain on derivative
instruments
|
(27.8)
|
|
—
|
|
—
|
|
(27.8)
|
Change in contingent
consideration asset (1)
|
—
|
|
—
|
|
(2.1)
|
|
(2.1)
|
Loss on foreign
currency repatriation (2)
|
—
|
|
0.8
|
|
—
|
|
0.8
|
Other expenses
(income)
|
6.4
|
|
(1.4)
|
|
0.3
|
|
5.3
|
|
|
|
|
|
|
|
|
Adjusted
EBITDA
|
$
252.4
|
|
$
27.5
|
|
$
(0.4)
|
|
$
279.5
|
|
Six Months Ended
June 30, 2022
|
(in millions of U.S.
dollars, unaudited)
|
Containership
Leasing
|
|
Mobile Power
Generation
|
|
Elimination
and Other (3)
|
|
Total
|
|
|
|
|
|
|
|
|
GAAP Net earnings
(loss)
|
$
317.1
|
|
$
(7.2)
|
|
$
(0.5)
|
|
$
309.4
|
|
|
|
|
|
|
|
|
Interest
expense
|
87.4
|
|
10.3
|
|
(0.3)
|
|
97.4
|
Interest
income
|
(0.2)
|
|
(0.4)
|
|
—
|
|
(0.6)
|
Income tax
expense
|
0.5
|
|
1.0
|
|
—
|
|
1.5
|
Depreciation and
amortization
|
159.9
|
|
30.0
|
|
—
|
|
189.9
|
Loss on debt
extinguishment
|
2.4
|
|
4.8
|
|
—
|
|
7.2
|
Loss on sale
|
4.0
|
|
0.3
|
|
—
|
|
4.3
|
Gain on derivative
instruments
|
(68.5)
|
|
—
|
|
—
|
|
(68.5)
|
Change in contingent
consideration asset (1)
|
—
|
|
—
|
|
0.8
|
|
0.8
|
Loss on foreign
currency repatriation(2)
|
—
|
|
4.0
|
|
—
|
|
4.0
|
Other expenses
(income)
|
12.6
|
|
(2.0)
|
|
0.6
|
|
11.2
|
|
|
|
|
|
|
|
|
Adjusted
EBITDA
|
$
515.2
|
|
$
40.8
|
|
$
0.6
|
|
$
556.6
|
(1)
|
The change in
contingent consideration asset relates to the mark to market impact
of contingent consideration related to the acquisition of APR.
Pursuant to the acquisition agreement, the sellers of APR agreed to
compensate the Company for losses on cash repatriation from a
foreign jurisdiction related to cash generated from specified
contracts less relevant costs. The sellers' indemnification
obligations expired on April 30, 2022. The sellers of APR further
agreed to compensate the Company for losses on sale or disposal of
certain fixed asset and inventory items. The value of compensation
receivable from the sellers is accounted for as a contingent
consideration asset.
|
(2)
|
Loss on foreign
currency repatriation relates to losses recognized on cash
repatriation from a foreign jurisdiction, where compensation is
receivable through the peso contingent asset arrangement.
Compensation is made by the sellers in cash or return of previously
issued equity, which is offset against the contingent consideration
asset when received and therefore, is not reflected in the income
statement.
|
(3)
|
Elimination and Other
includes amounts relating to preferred shares, change in contingent
consideration asset, elimination of intercompany transactions and
unallocated amounts.
|
ATLAS CORP.
NON-GAAP RECONCILIATIONS
OPERATING NET DEBT TO ADJUSTED EBITDA
|
As at June 30,
2022
|
(in millions of U.S.
dollars, unaudited)
|
Containership
Leasing
|
|
Mobile Power
Generation
|
|
Elimination
and Other (4)
|
|
Total
|
|
|
|
|
|
|
|
|
Long-term
debt(1)
|
$
3,754.1
|
|
$
160.5
|
|
$
(55.0)
|
|
$
3,859.6
|
Other financing
arrangements(1)
|
1,605.8
|
|
—
|
|
—
|
|
1,605.8
|
Deferred financing
fees
|
70.7
|
|
2.5
|
|
—
|
|
73.2
|
Total
Borrowings
|
5,430.6
|
|
163.0
|
|
(55.0)
|
|
5,538.6
|
|
|
|
|
|
|
|
|
Cash and cash
equivalents
|
(293.1)
|
|
(107.6)
|
|
—
|
|
(400.7)
|
Restricted
cash
|
—
|
|
(12.8)
|
|
—
|
|
(12.8)
|
Net
Debt
|
5,137.5
|
|
42.6
|
|
(55.0)
|
|
5,125.1
|
|
|
|
|
|
|
|
|
Vessels under
construction
|
(1,204.8)
|
|
—
|
|
—
|
|
(1,204.8)
|
Operating Net
Debt
|
$
3,932.7
|
|
$
42.6
|
|
$
(55.0)
|
|
$
3,920.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve Months Ended
June 30, 2022
|
(in millions of U.S.
dollars, unaudited)
|
Containership
Leasing
|
|
Mobile Power
Generation
|
|
Elimination
and Other (4)
|
|
Total
|
|
|
|
|
|
|
|
|
GAAP Net earnings
(loss)
|
$
555.9
|
|
$
(5.8)
|
|
$
(3.8)
|
|
$
546.3
|
|
|
|
|
|
|
|
|
Interest
expense
|
173.2
|
|
20.4
|
|
(0.5)
|
|
193.1
|
Interest
income
|
(0.3)
|
|
(1.2)
|
|
—
|
|
(1.5)
|
Income tax
expense
|
0.9
|
|
25.3
|
|
—
|
|
26.2
|
Depreciation and
amortization
|
316.7
|
|
61.8
|
|
—
|
|
378.5
|
Loss on debt
extinguishment
|
73.3
|
|
4.8
|
|
—
|
|
78.1
|
(Gain) Loss on
sale
|
(11.9)
|
|
0.7
|
|
—
|
|
(11.2)
|
Gain on derivative
instruments
|
(75.6)
|
|
—
|
|
—
|
|
(75.6)
|
Change in contingent
consideration asset (2)
|
—
|
|
—
|
|
4.2
|
|
4.2
|
Loss on foreign
currency repatriation (3)
|
—
|
|
8.7
|
|
—
|
|
8.7
|
Other expenses
(income)
|
18.4
|
|
(4.1)
|
|
1.3
|
|
15.6
|
Adjusted
EBITDA
|
$
1,050.6
|
|
$
110.6
|
|
$
1.2
|
|
$
1,162.4
|
|
|
|
|
|
|
|
|
Net Debt to Adjusted
EBITDA
|
4.9x
|
|
0.4x
|
|
|
|
4.4x
|
Operating Net Debt
to Adjusted EBITDA
|
3.7x
|
|
0.4x
|
|
|
|
3.4x
|
|
|
(1)
|
Debt and other
financing arrangements include both current and long-term
portions.
|
(2)
|
The change in
contingent consideration asset relates to the mark to market impact
of contingent consideration related to the acquisition of APR.
Pursuant to the acquisition agreement, the sellers of APR agreed to
compensate the Company for losses on cash repatriation from a
foreign jurisdiction related to cash generated from specified
contracts less relevant costs. The sellers' indemnification
obligations expired on April 30, 2022. The sellers of APR further
agreed to compensate the Company for losses on sale or disposal of
certain fixed asset and inventory items. The value of compensation
receivable from the sellers is accounted for as a contingent
consideration asset.
|
(3)
|
Loss on foreign
currency repatriation relates to losses recognized on cash
repatriation from a foreign jurisdiction, where compensation is
receivable through the peso contingent asset arrangement.
Compensation is made by the sellers in cash or return of previously
issued equity, which is offset against the contingent consideration
asset when received and therefore, is not reflected in the income
statement.
|
(4)
|
Elimination and Other
includes amounts relating to preferred shares, change in contingent
consideration asset, elimination of intercompany transactions and
unallocated amounts.
|
ATLAS CORP.
NON-GAAP RECONCILIATIONS
OPERATING NET DEBT TO ADJUSTED EBITDA
|
As at June 30,
2021
|
(in millions of U.S.
dollars, unaudited)
|
Containership
Leasing
|
|
Mobile Power
Generation
|
|
Elimination
and Other (4)
|
|
Total
|
|
|
|
|
|
|
|
|
Long-term
debt(1)
|
$
3,695.8
|
|
$
261.7
|
|
$
(50.8)
|
|
$
3,906.7
|
Other financing
arrangements(1)
|
1,141.5
|
|
—
|
|
—
|
|
1,141.5
|
Deferred financing
fees
|
67.5
|
|
7.5
|
|
—
|
|
75.0
|
Total
Borrowings
|
4,904.8
|
|
269.2
|
|
(50.8)
|
|
5,123.2
|
|
|
|
|
|
|
|
|
Debt discount and fair
value adjustment
|
75.1
|
|
—
|
|
—
|
|
75.1
|
Cash and cash
equivalents
|
(521.6)
|
|
(69.4)
|
|
—
|
|
(591.0)
|
Restricted
cash
|
—
|
|
(38.2)
|
|
—
|
|
(38.2)
|
Net
Debt
|
4,458.3
|
|
161.6
|
|
(50.8)
|
|
4,569.1
|
|
|
|
|
|
|
|
|
Vessels under
construction
|
(510.8)
|
|
—
|
|
—
|
|
(510.8)
|
Operating Net
Debt
|
$
3,947.5
|
|
$
161.6
|
|
$
(50.8)
|
|
$
4,058.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve Months Ended
June 30, 2021
|
(in millions of U.S.
dollars, unaudited)
|
Containership
Leasing
|
|
Mobile Power
Generation
|
|
Elimination
and Other (4)
|
|
Total
|
|
|
|
|
|
|
|
|
GAAP Net earnings
(losses)
|
$
316.4
|
|
$
(104.9)
|
|
$
10.1
|
|
$
221.6
|
|
|
|
|
|
|
|
|
Interest
expense
|
175.2
|
|
21.1
|
|
(3.7)
|
|
192.6
|
Interest
income
|
(0.5)
|
|
(4.2)
|
|
—
|
|
(4.7)
|
Income tax
expense
|
0.8
|
|
16.1
|
|
—
|
|
16.9
|
Depreciation and
amortization
|
299.9
|
|
71.4
|
|
—
|
|
371.3
|
Gain on sale
|
—
|
|
(0.1)
|
|
—
|
|
(0.1)
|
Gain on derivative
instruments
|
(3.2)
|
|
—
|
|
—
|
|
(3.2)
|
Change in contingent
consideration asset (2)
|
—
|
|
—
|
|
(2.5)
|
|
(2.5)
|
Loss on foreign
currency repatriation (3)
|
—
|
|
23.4
|
|
—
|
|
23.4
|
Goodwill
impairment
|
—
|
|
117.9
|
|
—
|
|
117.9
|
Other
expenses
|
1.4
|
|
6.4
|
|
1.9
|
|
9.7
|
Adjusted
EBITDA
|
$
846.1
|
|
$
147.1
|
|
$
5.8
|
|
$
999.0
|
|
|
|
|
|
|
|
|
Net Debt to Adjusted
EBITDA
|
5.3x
|
|
1.1x
|
|
|
|
4.6x
|
Operating Net Debt
to Adjusted EBITDA
|
4.7x
|
|
1.1x
|
|
|
|
4.1x
|
|
|
(1)
|
Debt and other
financing arrangements include both current and long-term
portions.
|
(2)
|
The change in
contingent consideration asset relates to the mark to market impact
of contingent consideration related to the acquisition of APR.
Pursuant to the acquisition agreement, the sellers of APR agreed to
compensate the Company for losses on cash repatriation from a
foreign jurisdiction related to cash generated from specified
contracts less relevant costs. The sellers' indemnification
obligations ended on April 30, 2022. The sellers of APR further
agreed to compensate the Company for losses on sale or disposal of
certain fixed asset and inventory items. The value of compensation
receivable from the sellers is accounted for as a contingent
consideration asset.
|
(3)
|
Loss on foreign
currency repatriation relates to losses recognized on cash
repatriation from a foreign jurisdiction, where compensation is
receivable through the Peso Contingent Asset Arrangement.
Compensation is made by the sellers in cash or return of previously
issued equity, which is offset against the contingent consideration
asset when received and therefore, is not reflected in the income
statement.
|
(4)
|
Elimination and Other
includes amounts relating to preferred shares, change in contingent
consideration asset, elimination of intercompany transactions and
unallocated amounts.
|
|
|
ATLAS CORP.
NON-GAAP RECONCILIATIONS
OPERATING BORROWINGS
|
As at
June 30,
|
|
2022
|
|
2021
|
(in millions of U.S.
dollars, unaudited)
|
Total
outstanding
|
|
Interest
rate (7)
|
|
Years to
maturity
|
|
Total
outstanding
|
|
|
|
|
|
|
|
|
Term loan credit
facilities(1)(2)
|
$
1,903.2
|
|
2.7 %
|
|
3.61
|
|
$
2,506.2
|
Fairfax
Notes(2)(4)
|
—
|
|
—
|
|
—
|
|
300.0
|
Senior unsecured
notes(2)(3)
|
1,302.4
|
|
5.9 %
|
|
5.42
|
|
580.0
|
Senior unsecured
exchangeable notes (2)(5)
|
201.3
|
|
3.8 %
|
|
3.46
|
|
201.3
|
Senior secured
notes(1)(2)(6)
|
500.0
|
|
4.1 %
|
|
10.91
|
|
450.0
|
Debt discount and fair
value adjustment
|
—
|
|
—
|
|
—
|
|
(75.1)
|
Deferred financing
fees on long term debt
|
(47.3)
|
|
—
|
|
—
|
|
(55.7)
|
Long term
debt
|
3,859.6
|
|
|
|
|
|
3,906.7
|
|
|
|
|
|
|
|
|
Other financing
arrangements(2)
|
1,631.8
|
|
4.1 %
|
|
9.92
|
|
1,160.8
|
Deferred financing
fees on other financing arrangements
|
(26.0)
|
|
—
|
|
—
|
|
(19.3)
|
Other financing
arrangement
|
1,605.8
|
|
|
|
|
|
1,141.5
|
|
|
|
|
|
|
|
|
Total deferred
financing fees
|
73.2
|
|
—
|
|
—
|
|
75.0
|
Total
borrowings
|
5,538.6
|
|
|
|
|
|
5,123.2
|
|
|
|
|
|
|
|
|
Vessels under
construction(8)
|
(1,204.8)
|
|
—
|
|
—
|
|
(510.8)
|
Operating
borrowings
|
$
4,333.8
|
|
|
|
|
|
$
4,612.4
|
(1)
|
As at June 30,
2022, $2,295.2 million of the Company's term loan credit facilities
and notes was secured by vessels.
|
(2)
|
These exclude deferred
financing fees and include both current and long-term
portions.
|
(3)
|
Corresponds to the
following: (i) 7.125% senior unsecured notes due in 2027, (ii) 6.5%
senior unsecured sustainability-linked bonds issued in the Nordic
bond market, due in 2024 and 2026, and (iii) 5.5% senior unsecured
notes due 2029.
|
(4)
|
Corresponds to the 5.5%
senior notes due in 2025, 2026 and 2027.
|
(5)
|
Corresponds to the
3.75% senior unsecured notes where the holder has the option to
exchange into Atlas common shares, cash or combination of Atlas
common shares or cash, at Seaspan's discretion, on or after
September 2025 or earlier upon the occurrence of certain
conditions. The notes are due in December 2025.
|
(6)
|
Corresponds to
Sustainability-Linked Senior Secured Notes with fixed interest
rates ranging from 3.91% to 4.26% and maturities between 2031 and
2036.
|
(7)
|
As at June 30,
2022, the three month and six month average LIBOR on the Company's
term loan credit facilities were 1.3% and 0.9%,
respectively.
|
(8)
|
As at June 30,
2022, this represents the installment payments and other
capitalized costs related to 63 vessels.
|
ATLAS CORP.
Definitions of Non-GAAP Financial Measures
This release includes various financial measures that are
non-GAAP financial measures as defined under the rules of the
United States Securities and Exchange Commission ("SEC"). These
non-GAAP financial measures, which include FFO, FFO Per Share,
Diluted ("FFO Per Share"), Adjusted Earnings, Adjusted Earnings Per
Share, Diluted ("Adjusted EPS"), Adjusted EBITDA, Net Debt,
Operating Net Debt and Total Borrowings, are intended to provide
additional information and are not prepared in accordance with, and
should not be considered substitutes for financial measures
prepared in accordance with U.S. generally accepted accounting
principles ("GAAP"). Investors are cautioned that there are
material limitations associated with the use of the non-GAAP
financial measures as an analytical tool.
FFO and FFO Per Share represent net
earnings adjusted for depreciation and amortization, gains/losses
on sale, unrealized change in fair value of derivative instruments,
loss on foreign currency repatriation, change in contingent
consideration asset, preferred share dividends accumulated,
impairment, loss on debt extinguishment and certain other items
that management believes are not representative of its operating
performance. FFO and FFO Per Share are useful performance measures
because they exclude those items that management believes are not
representative of its performance.
FFO and FFO Per Share are not defined by GAAP and should not be
considered as an alternative to net earnings, earnings per share or
any other indicator of the Company's performance required to be
reported by GAAP. In addition, these measures may not be comparable
to similar measures presented by other companies.
Adjusted Earnings and Adjusted EPS represent net
earnings adjusted for preferred share dividends accumulated,
impairment, loss on debt extinguishment, unrealized change in fair
value on derivative instruments and certain other items that
management believes are not representative of its ongoing
performance.
Adjusted Earnings and Adjusted EPS are not defined by GAAP and
should not be considered as an alternative to net earnings, net
earnings per share or any other indicator of the Company's
performance required to be reported by GAAP. In addition, these
measures may not be comparable to similar measures presented by
other companies and the closest measure is net earnings. Management
believes that these metrics are helpful in providing investors with
information to assess the ongoing operations of the business.
Adjusted EBITDA represents net earnings before interest
expense and income, tax expense, depreciation and amortization,
impairment, write-down and gains/losses on sale, gains/losses on
derivative instruments, loss on foreign currency repatriation,
change in contingent consideration asset, loss on debt
extinguishment, other expenses and certain other items that
management believes are not representative of its operating
performance.
Adjusted EBITDA provides useful information to investors in
assessing the Company's results from operations. Management
believes that this measure is useful in assessing performance and
highlighting trends on an overall basis. Management also believes
that this performance measure can be useful in comparing its
results with those of other companies, even though other companies
may not calculate this measure in the same way. The GAAP measure
most directly comparable to Adjusted EBITDA is net earnings.
Adjusted EBITDA is not defined by GAAP and should not be considered
as an alternative to net earnings, or any other indicator of the
Company's performance required to be reported by GAAP.
Total Borrowings represents long-term
debt and other financing arrangements, excluding deferred
financing fees. Operating borrowings represents Total
Borrowings less amounts related to vessels under construction.
Net Debt represents Total Borrowings before debt discount
and fair value adjustments, net of cash and cash equivalents and
restricted cash. Operating Net Debt represents Net Debt less
amounts related to vessels under construction.
Net Debt and Total Borrowings provide useful information to
investors in assessing the Company's leverage. Management believes
these measures are useful in assessing the Company's ability to
settle contracted debt payments. Management also believes that
these leverage measurements can be useful in comparing the
Company's position with those of other companies, even though other
companies may not calculate these measures in the same way. The
GAAP measure most directly comparable to Net Debt and Total
Borrowings is the total of long-term debt and other financing
arrangements. Net Debt and Total Borrowings are not defined by GAAP
and should not be considered as an alternative to long-term debt
and other financing arrangements, or any other indicator of the
Company's financial position required to be reported by GAAP.
CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING
STATEMENTS
This release contains forward-looking statements (as such term
is defined in Section 21E of the Securities Exchange Act of 1934,
as amended, or the Exchange Act). Statements that are predictive in
nature, that depend upon or refer to future events or conditions,
or that include words such as "continue," "expects," "anticipates,"
"intends," "plans," "believes," "estimates," "projects,"
"forecasts," "will," "may," "potential," "should" and similar
expressions are forward looking statements. These forward-looking
statements represent Atlas' estimates and assumptions only as of
the date of this release and are not intended to give any assurance
as to future results. As a result, you are cautioned not to rely on
any forward-looking statements. Forward-looking statements appear
in a number of places in this release. Although these statements
are based upon assumptions Atlas believes to be reasonable based
upon available information, they are subject to risks and
uncertainties. These risks and uncertainties include, but are not
limited to:
- Atlas' future operating and financial results;
- Atlas' future growth prospects;
- Atlas' business strategy and capital allocation plans, and
other plans and objectives for future operations;
- Atlas' primary sources of funds for short, medium and long-term
liquidity needs;
- potential acquisitions, financing arrangements and other
investments, and the expected benefits from such transactions;
- Atlas' financial condition and liquidity, including its ability
to realize the benefits of recent financing activities, borrow and
repay funds under its credit facilities, its ability to obtain
waivers or secure acceptable replacement charters under the credit
facilities, its ability to refinance existing facilities and notes,
and to obtain additional financing in the future to fund capital
expenditures, acquisitions and other general corporate
activities;
- conditions in the public equity market and the price of Atlas'
shares;
- changes in governmental rules and regulations or actions taken
by regulatory authorities, and the effect of governmental
regulations on Atlas' business;
- the financial condition of Seaspan's and APR's customers,
lenders and other counterparties and their ability to perform their
obligations under their agreements with Seaspan and APR,
respectively;
- the continued ability to meet specified restrictive covenants
in Atlas' and its subsidiaries' financing and lease arrangements,
notes and preferred shares;
- any economic downturn in the global financial markets and
potential negative effects of any recurrence of such disruptions on
the demand for the services of Seaspan's containerships or APR's
mobile power solutions or on our customers' ability to charter our
vessels, lease our power generation assets and pay for our
services;
- the length and severity of the COVID-19 pandemic, including as
a result of new variants of the virus, and its impact on Atlas'
business;
- a major customer experiencing financial distress or bankruptcy
due to the COVID-19 pandemic, the Ukraine-Russia conflict or otherwise;
- global economic and market conditions and shipping industry
trends, including charter rates and other factors affecting supply
and demand for our containerships and power generation
solutions;
- disruptions in global credit and financial markets as the
result of the COVID-19 pandemic, the Ukraine-Russian conflict or otherwise;
- the impact of inflation, recession or other actual or
anticipated economic pressures;
- Atlas' expectations as to impairments of its vessels and power
generation assets, including the timing and amount of potential
impairments;
- the future valuation of Atlas' vessels, power generation assets
and goodwill;
- future time charters and vessel deliveries, including future
long-term charters for certain existing vessels;
- estimated future capital expenditures needed to preserve the
operating capacity of Seaspan's containership fleet and comply with
regulatory standards, as well as Atlas' expectations regarding
future dry-docking and operating expenses, including ship operating
expense and expenses related to performance under our contracts for
the supply of power generation capacity, and general and
administrative expenses;
- availability of crew, number of off-hire days and dry-docking
requirements;
- Seaspan's continued ability to maintain, enter into or renew
primarily long-term, fixed-rate time charters for its vessels and
leases of our power generation assets;
- the potential for early termination of long-term time charters
and Seaspan's potential inability to enter into, renew or replace
long-term time charters;
- Seaspan's ability to leverage to its advantage its
relationships and reputation in the containership industry;
- changes in technology, prices, industry standards,
environmental regulation and other factors which could affect
Atlas' competitive position, revenues and asset values;
- disruptions and security threats to our technology
systems;
- taxation of Atlas and of distributions to its
shareholders;
- Atlas' exemption from tax on U.S. source international
transportation income;
- the continued availability of services, equipment and software
from subcontractors or third-party suppliers required to provide
APR's power generation solutions;
- APR's ability to protect its intellectual property and defend
against possible third-party infringement claims relating to its
power generation solutions;
- Atlas' ability to achieve or realize expected benefits from ESG
initiatives;
- potential liability from future litigation;
- expectations regarding the proposed transaction described in
"Significant Developments in the Second Quarter of 2022 &
Subsequent Events—Take Private Offer" and the timing, negotiation,
terms and consummation of any such transaction;
- other factors detailed from time to time in Atlas' periodic
reports; and
- other risks that are not currently material or known to
us.
Forward-looking statements in this release are estimates and
assumptions reflecting the judgment of senior management and
involve known and unknown risks and uncertainties. These
forward-looking statements are based upon a number of assumptions
and estimates that are inherently subject to significant
uncertainties and contingencies, many of which are beyond Atlas'
control. Actual results may differ materially from those expressed
or implied by such forward-looking statements. Accordingly, all
forward-looking statements should be considered in light of various
important factors listed above and including, but not limited to,
those set forth in "Item 3. Key Information—D. Risk Factors" in
Atlas' Annual Report for the year ended December 31, 2021 on Form 20-F filed with the SEC
on March 24, 2022.
Atlas does not intend to revise any forward-looking statements
in order to reflect any change in its expectations or events or
circumstances that may subsequently arise. Atlas expressly
disclaims any obligation to update or revise any of these
forward-looking statements, whether because of future events, new
information, a change in Atlas' views or expectations, or
otherwise. You should carefully review and consider the various
disclosures included in Atlas' Annual Report and in Atlas' other
filings made with the SEC that attempt to advise interested parties
of the risks and factors that may affect Atlas' businesses,
prospects and results of operations.
View original content to download
multimedia:https://www.prnewswire.com/news-releases/atlas-reports-second-quarter-2022-results-301602877.html
SOURCE Atlas Corp.