LIVERMORE, Calif.--(BUSINESS WIRE)--McGrath RentCorp (“McGrath” or the “Company”) (Nasdaq: MGRC), a leading business-to-business rental company in North America, today announced total revenues from continuing operations for the quarter ended June 30, 2023 of $203.0 million, an increase of 32%, compared to the second quarter of 2022. The Company reported net income from continuing operations of $28.0 million, or $1.14 per diluted share, for the second quarter of 2023, compared to net income from continuing operations of $23.5 million, or $0.96 per diluted share, for the second quarter of 2022.
SECOND QUARTER 2023 YEAR-OVER-YEAR COMPANY HIGHLIGHTS (FROM CONTINUING OPERATIONS):
- Rental revenues increased 24% to $117.8 million.
- Total revenues increased 32% to $203.0 million.
- Adjusted EBITDA1 increased 33% to $77.0 million.
- Dividend rate of $0.465 per share for the second quarter of 2023. On an annualized basis, this dividend represents a 2.0% yield on the July 26, 2023 close price of $92.16 per share.
Joe Hanna, President and CEO of McGrath, made the following comments regarding these results and future expectations:
“We were very pleased with our second quarter results. Our 24% increase in companywide rental revenues was driven by strong modular segment performance. Modular rental revenues grew 37%, with over half of the growth attributable to our Vesta Modular and several smaller Portable Storage acquisitions completed earlier this year. Before acquisitions, the modular segment rental revenues grew organically by a robust 14%.
Our modular business saw broad based rental strength across commercial, education and portable storage customer bases. Overall demand conditions continued to be positive. Our initiatives to grow modular sales also showed progress as sales revenues increased by 59% compared to a year ago. Consistent with our growth objectives, we increased our portable storage geographic coverage with the acquisitions of Dixie Storage and Inland Leasing and Storage.
TRS-RenTelco experienced continued softness in semiconductor related demand, resulting in lower general purpose rentals during the quarter, while communications rentals were flat, compared to a year ago. Rental revenues at TRS-RenTelco decreased by 4%.
We are continuing to make good progress with the strategic transformation of McGrath’s business portfolio. The Adler divestiture will be fully completed at the end of July, which has been a substantial undertaking for the McGrath team through the first half of the year. Concurrently, we have been making good progress with the Vesta integration. I am very pleased with the team collaboration and commercial successes that we have seen in the last few months.
Our first half accomplishments have been significant, and we look forward to building on that momentum in the second half of the year. I am excited by the range of long-term growth opportunities for McGrath.”
DIVISION HIGHLIGHTS:
All comparisons presented below are for the quarter ended June 30, 2023 to the quarter ended June 30, 2022 unless otherwise indicated.
MOBILE MODULAR
For the second quarter of 2023, the Company’s Mobile Modular division reported Adjusted EBITDA of $56.8 million, an increase of $21.1 million, or 59%.
- Rental revenues increased 37% to $89.3 million, depreciation expense increased 33% to $10.3 million and other direct costs increased 4% to $25.1 million, which resulted in an increase in gross profit on rental revenues of 63% to $53.9 million. Vesta Modular contributed $13.9 million and $8.9 million in rental revenues and gross profit during the quarter, respectively.
- Rental related services revenues increased 56% to $33.2 million, primarily attributable to higher delivery and pick up activities for both modular buildings and portable storage containers, with associated gross profit increasing 65% to $10.1 million. Vesta Modular contributed $4.6 million and $1.7 million in rental related services revenues and gross profit during the quarter, respectively.
- Sales revenues increased 59% to $39.4 million, primarily from higher new equipment sales. Gross margin on sales was 31% compared to 41% in 2022, resulting in a 21% increase in gross profit on sales revenues to $12.2 million. Vesta Modular contributed $11.2 million and $2.8 million in sales revenues and gross profit during the quarter, respectively.
- Selling and administrative expenses increased $12.5 million to $38.3 million. The addition of Vesta Modular increased selling and administrative expenses by $6.6 million, which included $1.2 million higher amortization of intangibles. In addition, allocated corporate expenses increased $2.8 million.
TRS-RENTELCO
For the second quarter of 2023, the Company’s TRS-RenTelco division reported Adjusted EBITDA of $21.5 million, a decrease of 3%, when compared to the same quarter in 2022.
- Rental revenues decreased 4% to $28.6 million, with depreciation expense and other direct costs comparable to the previous period, resulting in a 10% decrease in gross profit on rental revenues to $10.8 million. The rental revenue decrease was the result of lower average rental equipment on rent compared to the prior year, partly offset by higher average monthly rental rates.
- Sales revenues increased 17% to $7.5 million and gross profit on sales revenues increased 12% to $4.1 million.
- Selling and administrative expenses increased $0.5 million, or 8%, to $7.1 million, primarily due to higher allocated corporate expenses.
FINANCIAL OUTLOOK:
Based upon the Company's year-to-date results and current outlook for the remainder of the year, the Company is revising its financial outlook. For the full-year 2023, the Company expects:
|
|
Previous (Continuing Operations) |
Current (Continuing Operations) |
● |
Total revenue: |
$790 to $820 million |
$805 to $830 million |
● |
Adjusted EBITDA1, 2: |
$300 to $315 million |
$306 to $320 million |
● |
Gross rental equipment capital expenditures: |
$190 to $210 million |
$190 to $200 million |
1. |
Adjusted EBITDA is defined as net income before interest expense, provision for income taxes, depreciation, amortization, non-cash impairment costs, share-based compensation and transaction costs. A reconciliation of actual net income to Adjusted EBITDA and Adjusted EBITDA to net cash provided by operating activities can be found at the end of this release. Adjusted EBITDA from continuing operations for the quarter ended June 30, 2023, excludes the income from discontinued operations from the divestiture of Adler Tanks. |
|
2. |
Information reconciling forward-looking Adjusted EBITDA to the comparable GAAP financial measures is unavailable to the Company without unreasonable effort because certain items required for such reconciliations are outside of the Company’s control and/or cannot be reasonably predicted, such as the provision for income taxes. Therefore, no reconciliation to the most comparable GAAP measures is provided. The Company provides Adjusted EBITDA guidance because it believes that Adjusted EBITDA, when viewed with the Company’s results under GAAP, provides useful information for the reasons noted in the reconciliation of actual Adjusted EBITDA to the most directly comparable GAAP measures at the end of this release. |
ABOUT MCGRATH:
McGrath RentCorp (Nasdaq: MGRC) is a leading business-to-business rental company in North America with a strong record of profitable business growth. Founded in 1979, McGrath’s operations are centered on modular solutions through its Mobile Modular and Mobile Modular Portable Storage businesses. In addition, its TRS-RenTelco business offers electronic test equipment rental solutions. The Company’s rental product offerings and services are part of the circular supply economy, helping customers work more efficiently, and sustainably manage their environmental footprint. With over 40 years of experience, McGrath’s success is driven by a focus on exceptional customer experiences. This focus has underpinned the Company’s long-term financial success and supported over 30 consecutive years of annual dividend increases to shareholders, a rare distinction among publicly listed companies.
McGrath is headquartered in Livermore, California. Additional information about McGrath and its businesses is available at mgrc.com and investors.mgrc.com.
You should read this press release in conjunction with the financial statements and notes thereto included in the Company’s latest Forms 10-K, 10-Q and other SEC filings. You can visit the Company’s web site at www.mgrc.com to access information on McGrath RentCorp, including the latest Forms 10-K, 10-Q and other SEC filings.
CONFERENCE CALL NOTE:
As previously announced in its press release of June 29, 2023, McGrath RentCorp will host a conference call at 5:00 p.m. Eastern Time (2:00 p.m. Pacific Time) on July 27, 2023 to discuss the second quarter 2023 results. To participate in the teleconference, dial 1-800-245-3047 (in the U.S.), or 1-203-518-9765 (outside the U.S.), or to listen only, access the simultaneous webcast at the investor relations section of the Company’s website at https://investors.mgrc.com/. A replay will be available for 7 days following the call by dialing 1-800-839-3413 (in the U.S.), or 1-402-220-7236 (outside the U.S.). In addition, a live audio webcast and replay of the call may be found in the investor relations section of the Company’s website at https://investors.mgrc.com/events-and-presentations.
FORWARD-LOOKING STATEMENTS:
This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. All statements, other than statements of historical facts, regarding McGrath RentCorp’s expectations, strategies, prospects or targets are forward looking statements. These forward-looking statements also can be identified by the use of forward-looking terminology such as “anticipates,” “believes,” “continues,” “could,” “estimates,” “expects,” “intends,” “may,” “plan,” “predict,” “project,” or “will,” or the negative of these terms or other comparable terminology. In particular, Mr. Hanna’s statements about (i) the overall demand conditions, (ii) the progress with the strategic transformation of McGrath's business portfolio (iii) success with the integration of Vesta and additional business opportunities stemming from the acquisition, (iv) the outlook on future opportunities and the overall growth across the business, and (v) statements regarding the full year 2023 in the “Financial Outlook” section, are forward-looking.
These forward-looking statements are not guarantees of future performance and involve significant risks and uncertainties that could cause our actual results to differ materially from those projected including: health of the education and commercial markets in our modular building division; unforeseen liabilities and integration challenges associated with the Vesta, Brekke Storage, Dixie Storage and Inland Storage acquisitions; competition within the modular business; the activity levels in the semiconductor and general purpose and communications test equipment markets at TRS-RenTelco; continued execution of our strategic performance improvement initiatives; our ability to successfully increase prices to offset cost increases; and our ability to effectively manage our rental assets, as well as the other factors disclosed under “Risk Factors” in the Company’s Form 10-K and other SEC filings.
Forward-looking statements are made only as of the date hereof. Except as otherwise required by law, we assume no obligation to update any of the forward-looking statements contained in this press release.
MCGRATH RENTCORP |
||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF INCOME |
||||||||||||||||
(UNAUDITED) |
||||||||||||||||
|
|
Three Months Ended June 30, |
|
Six Months Ended June 30, |
||||||||||||
(in thousands, except per share amounts) |
|
2023 |
|
2022 |
|
2023 |
|
2022 |
||||||||
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Rental |
|
$ |
117,840 |
|
|
$ |
94,667 |
|
|
$ |
228,087 |
|
|
$ |
184,717 |
|
Rental related services |
|
|
33,857 |
|
|
|
22,046 |
|
|
|
60,989 |
|
|
|
41,078 |
|
Rental operations |
|
|
151,697 |
|
|
|
116,713 |
|
|
|
289,076 |
|
|
|
225,795 |
|
Sales |
|
|
47,801 |
|
|
|
35,870 |
|
|
|
71,461 |
|
|
|
51,089 |
|
Other |
|
|
3,532 |
|
|
|
785 |
|
|
|
6,211 |
|
|
|
1,537 |
|
Total revenues |
|
|
203,030 |
|
|
|
153,368 |
|
|
|
366,748 |
|
|
|
278,421 |
|
Costs and Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Direct costs of rental operations: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Depreciation of rental equipment |
|
|
22,597 |
|
|
|
20,082 |
|
|
|
44,430 |
|
|
|
39,944 |
|
Rental related services |
|
|
23,825 |
|
|
|
15,780 |
|
|
|
43,093 |
|
|
|
29,540 |
|
Other |
|
|
30,560 |
|
|
|
29,516 |
|
|
|
61,695 |
|
|
|
54,370 |
|
Total direct costs of rental operations |
|
|
76,982 |
|
|
|
65,378 |
|
|
|
149,218 |
|
|
|
123,854 |
|
Costs of sales |
|
|
31,438 |
|
|
|
21,034 |
|
|
|
45,553 |
|
|
|
29,576 |
|
Total costs of revenues |
|
|
108,420 |
|
|
|
86,412 |
|
|
|
194,771 |
|
|
|
153,430 |
|
Gross profit |
|
|
94,610 |
|
|
|
66,956 |
|
|
|
171,977 |
|
|
|
124,991 |
|
Selling and administrative expenses |
|
|
47,026 |
|
|
|
33,809 |
|
|
|
104,524 |
|
|
|
66,414 |
|
Income from operations |
|
|
47,584 |
|
|
|
33,147 |
|
|
|
67,453 |
|
|
|
58,577 |
|
Other (expense) income: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Interest expense |
|
|
(9,945 |
) |
|
|
(2,426 |
) |
|
|
(17,409 |
) |
|
|
(4,702 |
) |
Foreign currency exchange (loss) gain |
|
|
(18 |
) |
|
|
(181 |
) |
|
|
208 |
|
|
|
(168 |
) |
Income from continuing operations before provision for income taxes |
|
|
37,621 |
|
|
|
30,540 |
|
|
|
50,252 |
|
|
|
53,707 |
|
Provision for income taxes from continuing operations |
|
|
9,669 |
|
|
|
6,996 |
|
|
|
10,782 |
|
|
|
12,505 |
|
Income from continuing operations |
|
|
27,952 |
|
|
|
23,544 |
|
|
|
39,470 |
|
|
|
41,202 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Discontinued operations: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Income from discontinued operations before provision for income taxes |
|
|
— |
|
|
|
3,327 |
|
|
|
1,709 |
|
|
|
4,715 |
|
Provision for income taxes from discontinued operations |
|
|
— |
|
|
|
734 |
|
|
|
453 |
|
|
|
987 |
|
Gain on sale of discontinued operations, net of tax |
|
|
2,630 |
|
|
|
— |
|
|
|
61,513 |
|
|
|
— |
|
Income from discontinued operations |
|
|
2,630 |
|
|
|
2,593 |
|
|
|
62,769 |
|
|
|
3,728 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net income |
|
$ |
30,582 |
|
|
$ |
26,137 |
|
|
$ |
102,239 |
|
|
$ |
44,930 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Earnings per share from continuing operations: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic |
|
$ |
1.14 |
|
|
$ |
0.96 |
|
|
$ |
1.61 |
|
|
$ |
1.68 |
|
Diluted |
|
$ |
1.14 |
|
|
$ |
0.96 |
|
|
$ |
1.61 |
|
|
$ |
1.68 |
|
Earnings per share from discontinued operations: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic |
|
$ |
0.11 |
|
|
$ |
0.11 |
|
|
$ |
2.57 |
|
|
$ |
0.15 |
|
Diluted |
|
$ |
0.11 |
|
|
$ |
0.11 |
|
|
$ |
2.56 |
|
|
$ |
0.15 |
|
Earnings per share: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic |
|
$ |
1.25 |
|
|
$ |
1.07 |
|
|
$ |
4.18 |
|
|
$ |
1.83 |
|
Diluted |
|
$ |
1.25 |
|
|
$ |
1.07 |
|
|
$ |
4.17 |
|
|
$ |
1.83 |
|
Shares used in per share calculation: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic |
|
|
24,479 |
|
|
|
24,360 |
|
|
|
24,448 |
|
|
|
24,323 |
|
Diluted |
|
|
24,512 |
|
|
|
24,509 |
|
|
|
24,527 |
|
|
|
24,522 |
|
Cash dividends declared per share |
|
$ |
0.465 |
|
|
$ |
0.455 |
|
|
$ |
0.930 |
|
|
$ |
0.910 |
|
|
|
|
|
|
|
|||||||||||
MCGRATH RENTCORP |
||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS |
||||||||
(UNAUDITED) |
||||||||
|
|
June 30, |
|
|
December 31, |
|
||
(in thousands) |
|
2023 |
|
|
2022 |
|
||
Assets |
|
|
|
|
|
|
||
Cash |
|
$ |
2,205 |
|
|
$ |
957 |
|
Accounts receivable, net of allowance for credit losses of $2,600 in 2023 and $2,300 in 2022 |
|
|
191,676 |
|
|
|
169,937 |
|
Rental equipment, at cost: |
|
|
|
|
|
|
||
Relocatable modular buildings |
|
|
1,457,984 |
|
|
|
1,123,268 |
|
Electronic test equipment |
|
|
390,832 |
|
|
|
398,267 |
|
|
|
|
1,848,816 |
|
|
|
1,521,535 |
|
Less: accumulated depreciation |
|
|
(553,166 |
) |
|
|
(531,218 |
) |
Rental equipment, net |
|
|
1,295,650 |
|
|
|
990,317 |
|
Property, plant and equipment, net |
|
|
146,624 |
|
|
|
138,713 |
|
Prepaid expenses and other assets |
|
|
81,967 |
|
|
|
69,837 |
|
Intangible assets, net |
|
|
65,607 |
|
|
|
35,431 |
|
Goodwill |
|
|
325,354 |
|
|
|
106,403 |
|
Assets of discontinued operations |
|
|
— |
|
|
|
196,249 |
|
Total assets |
|
$ |
2,109,083 |
|
|
$ |
1,707,844 |
|
Liabilities and Shareholders' Equity |
|
|
|
|
|
|
||
Liabilities: |
|
|
|
|
|
|
||
Notes payable |
|
$ |
672,631 |
|
|
$ |
413,742 |
|
Accounts payable and accrued liabilities |
|
|
219,611 |
|
|
|
151,208 |
|
Deferred income |
|
|
106,523 |
|
|
|
82,417 |
|
Deferred income taxes, net |
|
|
229,749 |
|
|
|
203,361 |
|
Liabilities of discontinued operations |
|
|
— |
|
|
|
53,171 |
|
Total liabilities |
|
|
1,228,514 |
|
|
|
903,899 |
|
Shareholders’ equity: |
|
|
|
|
|
|
||
Common stock, no par value - Authorized 40,000 shares |
|
|
|
|
|
|
||
Issued and outstanding - 24,485 shares as of June 30, 2023 and 24,388 shares as of December 31, 2022 |
|
|
107,362 |
|
|
|
110,080 |
|
Retained earnings |
|
|
773,260 |
|
|
|
693,943 |
|
Accumulated other comprehensive loss |
|
|
(53 |
) |
|
|
(78 |
) |
Total shareholders’ equity |
|
|
880,569 |
|
|
|
803,945 |
|
Total liabilities and shareholders’ equity |
|
$ |
2,109,083 |
|
|
$ |
1,707,844 |
|
MCGRATH RENTCORP |
||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS |
||||||||
(UNAUDITED) |
||||||||
|
|
Six Months Ended June 30, |
|
|||||
(in thousands) |
|
2023 |
|
|
2022 |
|
||
Cash Flows from Operating Activities: |
|
|
|
|
|
|
||
Net income |
|
$ |
102,239 |
|
|
$ |
44,930 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
||
Depreciation and amortization |
|
|
54,958 |
|
|
|
55,355 |
|
Deferred income taxes |
|
|
(39,486 |
) |
|
|
(5,815 |
) |
Provision for credit losses |
|
|
1,400 |
|
|
|
49 |
|
Share-based compensation |
|
|
3,382 |
|
|
|
3,412 |
|
Gain on sale of discontinued operations |
|
|
(61,513 |
) |
|
|
— |
|
Gain on sale of used rental equipment |
|
|
(14,250 |
) |
|
|
(16,093 |
) |
Foreign currency exchange (gain) loss |
|
|
(208 |
) |
|
|
168 |
|
Amortization of debt issuance costs |
|
|
4 |
|
|
|
9 |
|
Change in: |
|
|
|
|
|
|
||
Accounts receivable |
|
|
(1,116 |
) |
|
|
(7,879 |
) |
Prepaid expenses and other assets |
|
|
(8,504 |
) |
|
|
(10,855 |
) |
Accounts payable and accrued liabilities |
|
|
25,255 |
|
|
|
(73 |
) |
Deferred income |
|
|
9,290 |
|
|
|
18,835 |
|
Net cash provided by operating activities |
|
|
71,451 |
|
|
|
82,043 |
|
Cash Flows from Investing Activities: |
|
|
|
|
|
|
||
Proceeds from sale of discontinued operations |
|
|
268,012 |
|
|
|
— |
|
Purchases of rental equipment |
|
|
(128,088 |
) |
|
|
(94,820 |
) |
Purchases of property, plant and equipment |
|
|
(11,229 |
) |
|
|
(6,594 |
) |
Cash paid for acquisition of businesses |
|
|
(456,312 |
) |
|
|
— |
|
Proceeds from sales of used rental equipment |
|
|
27,410 |
|
|
|
31,830 |
|
Net cash used in investing activities |
|
|
(300,207 |
) |
|
|
(69,584 |
) |
Cash Flows from Financing Activities: |
|
|
|
|
|
|
||
Net borrowings under bank lines of credit |
|
|
258,885 |
|
|
|
15,000 |
|
Taxes paid related to net share settlement of stock awards |
|
|
(6,100 |
) |
|
|
(6,128 |
) |
Payment of dividends |
|
|
(22,782 |
) |
|
|
(22,083 |
) |
Net cash provided by (used in) financing activities |
|
|
230,003 |
|
|
|
(13,211 |
) |
Effect of foreign currency exchange rate changes on cash |
|
|
1 |
|
|
|
135 |
|
Net increase (decrease) in cash |
|
|
1,248 |
|
|
|
(617 |
) |
Cash balance, beginning of period |
|
|
957 |
|
|
|
1,491 |
|
Cash balance, end of period |
|
$ |
2,205 |
|
|
$ |
874 |
|
Supplemental Disclosure of Cash Flow Information: |
|
|
|
|
|
|
||
Interest paid, during the period |
|
$ |
16,802 |
|
|
$ |
5,821 |
|
Net income taxes paid, during the period |
|
$ |
6,931 |
|
|
$ |
17,078 |
|
Dividends accrued during the period, not yet paid |
|
$ |
11,937 |
|
|
$ |
11,009 |
|
Rental equipment acquisitions, not yet paid |
|
$ |
7,612 |
|
|
$ |
6,906 |
|
|
|
|
|
|
|
|
||
MCGRATH RENTCORP |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
BUSINESS SEGMENT DATA (unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Three months ended June 30, 2023 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
(dollar amounts in thousands) |
|
Mobile Modular |
|
TRS-RenTelco |
|
Enviroplex |
|
Adler Tanks (Discontinued) |
|
Consolidated |
||||||||||
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Rental |
|
$ |
89,257 |
|
|
$ |
28,583 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
117,840 |
|
Rental related services |
|
|
33,190 |
|
|
|
667 |
|
|
|
— |
|
|
|
— |
|
|
|
33,857 |
|
Rental operations |
|
|
122,447 |
|
|
|
29,250 |
|
|
|
— |
|
|
|
— |
|
|
|
151,697 |
|
Sales |
|
|
39,357 |
|
|
|
7,521 |
|
|
|
923 |
|
|
|
— |
|
|
|
47,801 |
|
Other |
|
|
2,458 |
|
|
|
1,074 |
|
|
|
— |
|
|
|
— |
|
|
|
3,532 |
|
Total revenues |
|
|
164,262 |
|
|
|
37,845 |
|
|
|
923 |
|
|
|
— |
|
|
|
203,030 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Costs and Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Direct costs of rental operations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Depreciation |
|
|
10,285 |
|
|
|
12,312 |
|
|
|
— |
|
|
|
— |
|
|
|
22,597 |
|
Rental related services |
|
|
23,084 |
|
|
|
741 |
|
|
|
— |
|
|
|
— |
|
|
|
23,825 |
|
Other |
|
|
25,082 |
|
|
|
5,478 |
|
|
|
— |
|
|
|
— |
|
|
|
30,560 |
|
Total direct costs of rental operations |
|
|
58,451 |
|
|
|
18,531 |
|
|
|
— |
|
|
|
— |
|
|
|
76,982 |
|
Costs of sales |
|
|
27,207 |
|
|
|
3,431 |
|
|
|
800 |
|
|
|
— |
|
|
|
31,438 |
|
Total costs of revenues |
|
|
85,658 |
|
|
|
21,962 |
|
|
|
800 |
|
|
|
— |
|
|
|
108,420 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Gross Profit (Loss) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Rental |
|
|
53,890 |
|
|
|
10,793 |
|
|
|
— |
|
|
|
— |
|
|
|
64,683 |
|
Rental related services |
|
|
10,106 |
|
|
|
(74 |
) |
|
|
— |
|
|
|
— |
|
|
|
10,032 |
|
Rental operations |
|
|
63,996 |
|
|
|
10,719 |
|
|
|
— |
|
|
|
— |
|
|
|
74,715 |
|
Sales |
|
|
12,150 |
|
|
|
4,090 |
|
|
|
123 |
|
|
|
— |
|
|
|
16,363 |
|
Other |
|
|
2,458 |
|
|
|
1,074 |
|
|
|
— |
|
|
|
— |
|
|
|
3,532 |
|
Total gross profit |
|
|
78,604 |
|
|
|
15,883 |
|
|
|
123 |
|
|
|
— |
|
|
|
94,610 |
|
Selling and administrative expenses |
|
|
38,296 |
|
|
|
7,126 |
|
|
|
1,604 |
|
|
|
— |
|
|
|
47,026 |
|
Income (loss) from operations |
|
$ |
40,308 |
|
|
$ |
8,757 |
|
|
$ |
(1,481 |
) |
|
$ |
— |
|
|
|
47,584 |
|
Interest expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(9,945 |
) |
||||
Foreign currency exchange loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(18 |
) |
||||
Provision for income taxes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(9,669 |
) |
||||
Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
27,952 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Other Information |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Adjusted EBITDA 1 |
|
$ |
56,824 |
|
|
$ |
21,538 |
|
|
$ |
(1,394 |
) |
|
$ |
— |
|
|
$ |
76,968 |
|
Average rental equipment 2 |
|
$ |
1,321,767 |
|
|
$ |
393,891 |
|
|
|
|
|
|
|
|
|
|
|||
Average monthly total yield 3 |
|
|
2.25 |
% |
|
|
2.40 |
% |
|
|
|
|
|
|
|
|
|
|||
Average utilization 4 |
|
|
79.1 |
% |
|
|
58.2 |
% |
|
|
|
|
|
|
|
|
|
|||
Average monthly rental rate 5 |
|
|
2.84 |
% |
|
|
4.16 |
% |
|
|
|
|
|
|
|
|
|
|||
1. |
Adjusted EBITDA is defined as net income before interest expense, provision for income taxes, depreciation, amortization, non-cash impairment costs, share-based compensation and transaction costs. Adjusted EBITDA for the quarter ended June 30, 2023, excludes the gain on sale of discontinued operations from the divestiture of Adler Tanks. |
|
2. |
Average rental equipment represents the cost of rental equipment, excluding new equipment inventory and accessory equipment. |
|
3. |
Average monthly total yield is calculated by dividing the averages of monthly rental revenues by the cost of rental equipment for the period. |
|
4. |
Average utilization is calculated by dividing the average month end costs of rental equipment on rent by the average month end total costs of rental equipment. |
|
5. |
Average monthly rental rate is calculated by dividing the averages of monthly rental revenues by the cost of rental equipment on rent for the period. |
MCGRATH RENTCORP |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
BUSINESS SEGMENT DATA (unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Three months ended June 30, 2022 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
(dollar amounts in thousands) |
|
Mobile Modular |
|
TRS-RenTelco |
|
Enviroplex |
|
Adler Tanks (Discontinued) |
|
Consolidated |
||||||||||
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Rental |
|
$ |
64,949 |
|
|
$ |
29,718 |
|
|
$ |
— |
|
|
$ |
15,957 |
|
|
$ |
110,624 |
|
Rental related services |
|
|
21,233 |
|
|
|
813 |
|
|
|
— |
|
|
|
6,773 |
|
|
|
28,819 |
|
Rental operations |
|
|
86,182 |
|
|
|
30,531 |
|
|
|
— |
|
|
|
22,730 |
|
|
|
139,443 |
|
Sales |
|
|
24,816 |
|
|
|
6,404 |
|
|
|
4,650 |
|
|
|
601 |
|
|
|
36,471 |
|
Other |
|
|
379 |
|
|
|
406 |
|
|
|
— |
|
|
|
332 |
|
|
|
1,117 |
|
Total revenues |
|
|
111,377 |
|
|
|
37,341 |
|
|
|
4,650 |
|
|
|
23,663 |
|
|
|
177,031 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Costs and Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Direct costs of rental operations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Depreciation |
|
|
7,749 |
|
|
|
12,333 |
|
|
|
— |
|
|
|
3,982 |
|
|
|
24,064 |
|
Rental related services |
|
|
15,116 |
|
|
|
664 |
|
|
|
— |
|
|
|
5,073 |
|
|
|
20,853 |
|
Other |
|
|
24,073 |
|
|
|
5,443 |
|
|
|
— |
|
|
|
3,309 |
|
|
|
32,825 |
|
Total direct costs of rental operations |
|
|
46,938 |
|
|
|
18,440 |
|
|
|
— |
|
|
|
12,364 |
|
|
|
77,742 |
|
Costs of sales |
|
|
14,760 |
|
|
|
2,765 |
|
|
|
3,509 |
|
|
|
418 |
|
|
|
21,452 |
|
Total costs of revenues |
|
|
61,698 |
|
|
|
21,205 |
|
|
|
3,509 |
|
|
|
12,782 |
|
|
|
99,194 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Gross Profit |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Rental |
|
|
33,127 |
|
|
|
11,942 |
|
|
|
— |
|
|
|
8,666 |
|
|
|
53,735 |
|
Rental related services |
|
|
6,117 |
|
|
|
149 |
|
|
|
— |
|
|
|
1,700 |
|
|
|
7,966 |
|
Rental operations |
|
|
39,244 |
|
|
|
12,091 |
|
|
|
— |
|
|
|
10,366 |
|
|
|
61,701 |
|
Sales |
|
|
10,056 |
|
|
|
3,639 |
|
|
|
1,141 |
|
|
|
183 |
|
|
|
15,019 |
|
Other |
|
|
379 |
|
|
|
406 |
|
|
|
— |
|
|
|
332 |
|
|
|
1,117 |
|
Total gross profit |
|
|
49,679 |
|
|
|
16,136 |
|
|
|
1,141 |
|
|
|
10,881 |
|
|
|
77,837 |
|
Selling and administrative expenses |
|
|
25,755 |
|
|
|
6,614 |
|
|
|
1,440 |
|
|
|
6,979 |
|
|
|
40,788 |
|
Income (loss) from operations |
|
$ |
23,924 |
|
|
$ |
9,522 |
|
|
$ |
(299 |
) |
|
$ |
3,902 |
|
|
|
37,049 |
|
Interest expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3,001 |
) |
||||
Foreign currency exchange loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(181 |
) |
||||
Provision for income taxes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(7,730 |
) |
||||
Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
26,137 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Other Information |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Adjusted EBITDA 1 |
|
$ |
35,773 |
|
|
$ |
22,128 |
|
|
$ |
(230 |
) |
|
$ |
8,620 |
|
|
$ |
66,291 |
|
Average rental equipment 2 |
|
$ |
1,019,927 |
|
|
$ |
382,068 |
|
|
|
|
|
|
|
|
|
|
|||
Average monthly total yield 3 |
|
|
2.12 |
% |
|
|
2.59 |
% |
|
|
|
|
|
|
|
|
|
|||
Average utilization 4 |
|
|
78.1 |
% |
|
|
64.5 |
% |
|
|
|
|
|
|
|
|
|
|||
Average monthly rental rate 5 |
|
|
2.72 |
% |
|
|
4.02 |
% |
|
|
|
|
|
|
|
|
|
|||
1. |
Adjusted EBITDA is defined as net income before interest expense, provision for income taxes, depreciation, amortization, non-cash impairment costs, share-based compensation and transaction costs. Adjusted EBITDA for the quarter ended June 30, 2023, excludes the gain on sale of discontinued operations from the divestiture of Adler Tanks. |
|
2. |
Average rental equipment represents the cost of rental equipment, excluding new equipment inventory and accessory equipment. |
|
3. |
Average monthly total yield is calculated by dividing the averages of monthly rental revenues by the cost of rental equipment for the period. |
|
4. |
Average utilization is calculated by dividing the average month end costs of rental equipment on rent by the average month end total costs of rental equipment. |
|
5. |
Average monthly rental rate is calculated by dividing the averages of monthly rental revenues by the cost of rental equipment on rent for the period. |
MCGRATH RENTCORP |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
BUSINESS SEGMENT DATA (unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Six months ended June 30, 2023 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
(dollar amounts in thousands) |
|
Mobile Modular |
|
TRS-RenTelco |
|
Enviroplex |
|
Adler Tanks (Discontinued) |
|
Consolidated |
||||||||||
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Rental |
|
$ |
170,370 |
|
|
$ |
57,717 |
|
|
$ |
— |
|
|
$ |
6,520 |
|
|
$ |
228,087 |
|
Rental related services |
|
|
59,442 |
|
|
|
1,547 |
|
|
|
— |
|
|
|
2,584 |
|
|
|
60,989 |
|
Rental operations |
|
|
229,812 |
|
|
|
59,264 |
|
|
|
— |
|
|
|
9,104 |
|
|
|
289,076 |
|
Sales |
|
|
56,962 |
|
|
|
12,635 |
|
|
|
1,864 |
|
|
|
269 |
|
|
|
71,461 |
|
Other |
|
|
4,145 |
|
|
|
2,066 |
|
|
|
— |
|
|
|
65 |
|
|
|
6,211 |
|
Total revenues |
|
|
290,919 |
|
|
|
73,965 |
|
|
|
1,864 |
|
|
|
9,438 |
|
|
|
366,748 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Costs and Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Direct costs of rental operations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Depreciation |
|
|
19,729 |
|
|
|
24,701 |
|
|
|
— |
|
|
|
1,325 |
|
|
|
44,430 |
|
Rental related services |
|
|
41,691 |
|
|
|
1,402 |
|
|
|
— |
|
|
|
2,020 |
|
|
|
43,093 |
|
Other |
|
|
50,992 |
|
|
|
10,703 |
|
|
|
— |
|
|
|
1,270 |
|
|
|
61,695 |
|
Total direct costs of rental operations |
|
|
112,412 |
|
|
|
36,806 |
|
|
|
— |
|
|
|
4,614 |
|
|
|
149,218 |
|
Costs of sales |
|
|
38,281 |
|
|
|
5,656 |
|
|
|
1,616 |
|
|
|
159 |
|
|
|
45,553 |
|
Total costs of revenues |
|
|
150,693 |
|
|
|
42,462 |
|
|
|
1,616 |
|
|
|
4,773 |
|
|
|
194,771 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Gross Profit |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Rental |
|
|
99,649 |
|
|
|
22,313 |
|
|
|
— |
|
|
|
3,926 |
|
|
|
121,962 |
|
Rental related services |
|
|
17,751 |
|
|
|
145 |
|
|
|
— |
|
|
|
564 |
|
|
|
17,896 |
|
Rental operations |
|
|
117,400 |
|
|
|
22,458 |
|
|
|
— |
|
|
|
4,490 |
|
|
|
139,858 |
|
Sales |
|
|
18,681 |
|
|
|
6,979 |
|
|
|
248 |
|
|
|
110 |
|
|
|
25,908 |
|
Other |
|
|
4,145 |
|
|
|
2,066 |
|
|
|
— |
|
|
|
65 |
|
|
|
6,211 |
|
Total gross profit |
|
|
140,226 |
|
|
|
31,503 |
|
|
|
248 |
|
|
|
4,665 |
|
|
|
171,977 |
|
Selling and administrative expenses |
|
|
84,810 |
|
|
|
16,577 |
|
|
|
3,137 |
|
|
|
2,582 |
|
|
|
104,524 |
|
Income (loss) from operations |
|
$ |
55,416 |
|
|
$ |
14,926 |
|
|
$ |
(2,889 |
) |
|
$ |
2,083 |
|
|
|
67,453 |
|
Interest expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(17,783 |
) |
||||
Foreign currency exchange loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
208 |
|
||||
Provision for income taxes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(11,235 |
) |
||||
Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
38,643 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Other Information |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Adjusted EBITDA 1 |
|
$ |
99,269 |
|
|
$ |
42,173 |
|
|
$ |
(2,724 |
) |
|
$ |
3,682 |
|
|
$ |
142,400 |
|
Average rental equipment 2 |
|
$ |
1,241,287 |
|
|
$ |
395,049 |
|
|
|
|
|
|
|
|
|
|
|||
Average monthly total yield 3 |
|
|
2.29 |
% |
|
|
2.42 |
% |
|
|
|
|
|
|
|
|
|
|||
Average utilization 4 |
|
|
79.4 |
% |
|
|
58.7 |
% |
|
|
|
|
|
|
|
|
|
|||
Average monthly rental rate 5 |
|
|
2.88 |
% |
|
|
4.15 |
% |
|
|
|
|
|
|
|
|
|
|||
1. |
Adjusted EBITDA is defined as net income before interest expense, provision for income taxes, depreciation, amortization, non-cash impairment costs, share-based compensation and transaction costs. Adjusted EBITDA for the quarter ended June 30, 2023, excludes the gain on sale of discontinued operations from the divestiture of Adler Tanks. |
|
2. |
Average rental equipment represents the cost of rental equipment, excluding new equipment inventory and accessory equipment. |
|
3. |
Average monthly total yield is calculated by dividing the averages of monthly rental revenues by the cost of rental equipment for the period. |
|
4. |
Average utilization is calculated by dividing the average month end costs of rental equipment on rent by the average month end total costs of rental equipment. |
|
5. |
Average monthly rental rate is calculated by dividing the averages of monthly rental revenues by the cost of rental equipment on rent for the period. |
MCGRATH RENTCORP |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
BUSINESS SEGMENT DATA (unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Six months ended June 30, 2022 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
(dollar amounts in thousands) |
|
Mobile Modular |
|
TRS-RenTelco |
|
Enviroplex |
|
Adler Tanks (Discontinued) |
|
Consolidated |
||||||||||
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Rental |
|
$ |
126,487 |
|
|
$ |
58,230 |
|
|
$ |
— |
|
|
$ |
30,148 |
|
|
$ |
214,865 |
|
Rental related services |
|
|
39,594 |
|
|
|
1,484 |
|
|
|
— |
|
|
|
12,058 |
|
|
|
53,136 |
|
Rental operations |
|
|
166,081 |
|
|
|
59,714 |
|
|
|
— |
|
|
|
42,206 |
|
|
|
268,001 |
|
Sales |
|
|
35,191 |
|
|
|
10,331 |
|
|
|
5,567 |
|
|
|
1,258 |
|
|
|
52,347 |
|
Other |
|
|
750 |
|
|
|
787 |
|
|
|
— |
|
|
|
519 |
|
|
|
2,056 |
|
Total revenues |
|
|
202,022 |
|
|
|
70,832 |
|
|
|
5,567 |
|
|
|
43,983 |
|
|
|
322,404 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Costs and Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Direct costs of rental operations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Depreciation |
|
|
15,582 |
|
|
|
24,362 |
|
|
|
— |
|
|
|
7,994 |
|
|
|
47,938 |
|
Rental related services |
|
|
28,296 |
|
|
|
1,244 |
|
|
|
— |
|
|
|
9,456 |
|
|
|
38,996 |
|
Other |
|
|
44,235 |
|
|
|
10,135 |
|
|
|
— |
|
|
|
6,278 |
|
|
|
60,648 |
|
Total direct costs of rental operations |
|
|
88,113 |
|
|
|
35,741 |
|
|
|
— |
|
|
|
23,728 |
|
|
|
147,582 |
|
Costs of sales |
|
|
21,089 |
|
|
|
4,265 |
|
|
|
4,222 |
|
|
|
920 |
|
|
|
30,496 |
|
Total costs of revenues |
|
|
109,202 |
|
|
|
40,006 |
|
|
|
4,222 |
|
|
|
24,648 |
|
|
|
178,078 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Gross Profit |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Rental |
|
|
66,670 |
|
|
|
23,733 |
|
|
|
— |
|
|
|
15,876 |
|
|
|
106,279 |
|
Rental related services |
|
|
11,298 |
|
|
|
240 |
|
|
|
— |
|
|
|
2,602 |
|
|
|
14,140 |
|
Rental operations |
|
|
77,968 |
|
|
|
23,973 |
|
|
|
— |
|
|
|
18,478 |
|
|
|
120,419 |
|
Sales |
|
|
14,102 |
|
|
|
6,066 |
|
|
|
1,345 |
|
|
|
338 |
|
|
|
21,851 |
|
Other |
|
|
750 |
|
|
|
787 |
|
|
|
— |
|
|
|
519 |
|
|
|
2,056 |
|
Total gross profit |
|
|
92,820 |
|
|
|
30,826 |
|
|
|
1,345 |
|
|
|
19,335 |
|
|
|
144,326 |
|
Selling and administrative expenses |
|
|
50,447 |
|
|
|
13,204 |
|
|
|
2,763 |
|
|
|
13,501 |
|
|
|
79,915 |
|
Income (loss) from operations |
|
$ |
42,373 |
|
|
$ |
17,622 |
|
|
$ |
(1,418 |
) |
|
$ |
5,834 |
|
|
|
64,411 |
|
Interest expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(5,821 |
) |
||||
Foreign currency exchange loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(168 |
) |
||||
Provision for income taxes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(13,492 |
) |
||||
Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
44,930 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Other Information |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Adjusted EBITDA 1 |
|
$ |
66,178 |
|
|
$ |
42,781 |
|
|
$ |
(1,276 |
) |
|
$ |
15,327 |
|
|
$ |
123,010 |
|
Average rental equipment 2 |
|
$ |
1,013,361 |
|
|
$ |
374,364 |
|
|
|
|
|
|
|
|
|
|
|||
Average monthly total yield 3 |
|
|
2.08 |
% |
|
|
2.59 |
% |
|
|
|
|
|
|
|
|
|
|||
Average utilization 4 |
|
|
77.6 |
% |
|
|
64.6 |
% |
|
|
|
|
|
|
|
|
|
|||
Average monthly rental rate 5 |
|
|
2.68 |
% |
|
|
4.02 |
% |
|
|
|
|
|
|
|
|
|
|||
1. |
Adjusted EBITDA is defined as net income before interest expense, provision for income taxes, depreciation, amortization, non-cash impairment costs, share-based compensation and transaction costs. Adjusted EBITDA for the quarter ended June 30, 2023, excludes the gain on sale of discontinued operations from the divestiture of Adler Tanks. |
|
2. |
Average rental equipment represents the cost of rental equipment, excluding new equipment inventory and accessory equipment. |
|
3. |
Average monthly total yield is calculated by dividing the averages of monthly rental revenues by the cost of rental equipment for the period. |
|
4. |
Average utilization is calculated by dividing the average month end costs of rental equipment on rent by the average month end total costs of rental equipment. |
|
5. |
Average monthly rental rate is calculated by dividing the averages of monthly rental revenues by the cost of rental equipment on rent for the period. |
Reconciliation of Adjusted EBITDA to the most directly comparable GAAP measures
To supplement the Company’s financial data presented on a basis consistent with accounting principles generally accepted in the United States of America (“GAAP”), the Company presents “Adjusted EBITDA”, which is defined by the Company as net income before interest expense, provision for income taxes, depreciation, amortization, share-based compensation and transaction costs. The Company presents Adjusted EBITDA as a financial measure as management believes it provides useful information to investors regarding the Company’s liquidity and financial condition and because management, as well as the Company’s lenders, use this measure in evaluating the performance of the Company.
Management uses Adjusted EBITDA as a supplement to GAAP measures to further evaluate the Company’s period-to-period operating performance, compliance with financial covenants in the Company’s revolving lines of credit and senior notes and the Company’s ability to meet future capital expenditure and working capital requirements. Management believes the exclusion of non-cash charges, including share-based compensation and transaction costs, is useful in measuring the Company’s cash available for operations and performance of the Company. Because management finds Adjusted EBITDA useful, the Company believes its investors will also find Adjusted EBITDA useful in evaluating the Company’s performance.
Adjusted EBITDA should not be considered in isolation or as a substitute for net income, cash flows, or other consolidated income or cash flow data prepared in accordance with GAAP or as a measure of the Company’s profitability or liquidity. Adjusted EBITDA is not in accordance with or an alternative for GAAP and may be different from non-GAAP measures used by other companies. Unlike EBITDA, which may be used by other companies or investors, Adjusted EBITDA does not include share-based compensation charges and transaction costs. The Company believes that Adjusted EBITDA is of limited use in that it does not reflect all of the amounts associated with the Company’s results of operations as determined in accordance with GAAP and does not accurately reflect real cash flow. In addition, other companies may not use Adjusted EBITDA or may use other non-GAAP measures, limiting the usefulness of Adjusted EBITDA for purposes of comparison. The Company’s presentation of Adjusted EBITDA should not be construed as an inference that the Company will not incur expenses that are the same as or similar to the adjustments in this presentation. Therefore, Adjusted EBITDA should only be used to evaluate the Company’s results of operations in conjunction with the corresponding GAAP measures. The Company compensates for the limitations of Adjusted EBITDA by relying upon GAAP results to gain a complete picture of the Company’s performance. Because Adjusted EBITDA is a non-GAAP financial measure as defined by the SEC, the Company includes in the tables below reconciliations of Adjusted EBITDA to the most directly comparable financial measures calculated and presented in accordance with GAAP.
Reconciliation of Income from Continuing Operations to Adjusted EBITDA |
|||||||||||||||||||||||
(dollar amounts in thousands) |
Three Months Ended
|
|
Six Months Ended
|
|
Twelve Months Ended
|
||||||||||||||||||
|
2023 |
|
2022 |
|
2023 |
|
2022 |
|
2023 |
|
2022 |
||||||||||||
Income from continuing operations |
$ |
27,952 |
|
|
$ |
23,544 |
|
|
$ |
39,470 |
|
|
$ |
41,202 |
|
|
$ |
101,577 |
|
|
$ |
89,756 |
|
Provision for income taxes from continuing operations |
|
9,669 |
|
|
|
6,996 |
|
|
|
10,782 |
|
|
|
12,505 |
|
|
|
29,654 |
|
|
|
31,885 |
|
Interest expense |
|
9,945 |
|
|
|
2,426 |
|
|
|
17,409 |
|
|
|
4,702 |
|
|
|
24,937 |
|
|
|
9,828 |
|
Depreciation and amortization |
|
27,368 |
|
|
|
23,357 |
|
|
|
53,501 |
|
|
|
46,491 |
|
|
|
100,650 |
|
|
|
93,469 |
|
EBITDA |
|
74,934 |
|
|
|
56,323 |
|
|
|
121,162 |
|
|
|
104,900 |
|
|
|
256,818 |
|
|
|
224,938 |
|
Share-based compensation |
|
1,889 |
|
|
|
1,271 |
|
|
|
3,264 |
|
|
|
2,783 |
|
|
|
7,228 |
|
|
|
6,296 |
|
Transaction costs 3 |
|
145 |
|
|
|
— |
|
|
|
14,292 |
|
|
|
— |
|
|
|
18,345 |
|
|
|
1,141 |
|
Adjusted EBITDA 1 |
$ |
76,968 |
|
|
$ |
57,594 |
|
|
$ |
138,718 |
|
|
$ |
107,683 |
|
|
$ |
282,391 |
|
|
$ |
232,375 |
|
Adjusted EBITDA margin 2 |
|
38 |
% |
|
|
38 |
% |
|
|
38 |
% |
|
|
39 |
% |
|
|
39 |
% |
|
|
40 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Reconciliation of Adjusted EBITDA to Net Cash Provided by Operating Activities |
|||||||||||||||||||||||
(dollar amounts in thousands) |
Three Months Ended
|
|
Six Months Ended
|
|
Twelve Months Ended
|
||||||||||||||||||
|
2023 |
|
2022 |
|
2023 |
|
2022 |
|
2023 |
|
2022 |
||||||||||||
Adjusted EBITDA 1 |
$ |
76,968 |
|
|
$ |
66,291 |
|
|
$ |
142,400 |
|
|
$ |
123,010 |
|
|
$ |
308,256 |
|
|
$ |
263,074 |
|
Interest paid |
|
(8,985 |
) |
|
|
(3,684 |
) |
|
|
(16,802 |
) |
|
|
(5,821 |
) |
|
|
(25,756 |
) |
|
|
(12,160 |
) |
Income taxes paid, net of refunds received |
|
(6,518 |
) |
|
|
(16,658 |
) |
|
|
(6,931 |
) |
|
|
(17,078 |
) |
|
|
(17,215 |
) |
|
|
(19,175 |
) |
Gain on sale of used rental equipment |
|
(11,161 |
) |
|
|
(10,729 |
) |
|
|
(14,250 |
) |
|
|
(16,093 |
) |
|
|
(36,136 |
) |
|
|
(29,664 |
) |
Foreign currency exchange (gain) loss |
|
18 |
|
|
|
181 |
|
|
|
(208 |
) |
|
|
168 |
|
|
|
2 |
|
|
|
321 |
|
Amortization of debt issuance costs |
|
2 |
|
|
|
5 |
|
|
|
4 |
|
|
|
9 |
|
|
|
11 |
|
|
|
18 |
|
Change in certain assets and liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Accounts receivable, net |
|
(16,669 |
) |
|
|
(15,765 |
) |
|
|
284 |
|
|
|
(7,830 |
) |
|
|
(22,410 |
) |
|
|
(26,420 |
) |
Prepaid expenses and other assets |
|
(1,159 |
) |
|
|
(15,068 |
) |
|
|
(8,504 |
) |
|
|
(10,855 |
) |
|
|
(14,133 |
) |
|
|
(8,286 |
) |
Accounts payable and other liabilities |
|
(2,828 |
) |
|
|
12,115 |
|
|
|
(33,832 |
) |
|
|
(2,302 |
) |
|
|
(22,935 |
) |
|
|
(8,362 |
) |
Deferred income |
|
6,072 |
|
|
|
13,612 |
|
|
|
9,290 |
|
|
|
18,835 |
|
|
|
14,156 |
|
|
|
20,459 |
|
Net cash provided by operating activities |
$ |
35,740 |
|
|
$ |
30,300 |
|
|
$ |
71,451 |
|
|
$ |
82,043 |
|
|
$ |
183,840 |
|
|
$ |
179,805 |
|
1. |
Adjusted EBITDA is defined as net income before interest expense, provision for income taxes, depreciation, amortization, non-cash impairment costs, share-based compensation and transaction costs. Adjusted EBITDA for the six months ended June 30, 2023, excludes the gain on sale of discontinued operations from the divestiture of Adler Tanks. Total Adjusted EBITDA attributed to discontinued operations for the six months ended June 30, 2023 and 2022, was $3,682 and $15,173, respectively. |
|
2. |
Adjusted EBITDA Margin is calculated as Adjusted EBITDA divided by total revenues for the period. |
|
3. |
Transaction costs include acquisition and divestiture related legal and professional fees and other costs specific to these transactions. |
