McGrath RentCorp Announces Results for Fourth Quarter 2018
Total revenues for the year ended
FOURTH QUARTER 2018 COMPANY HIGHLIGHTS:
- Income from operations increased 31% year-over-year to
$35.2 million . - Rental revenues increased 10% year-over-year to
$85.1 million . - Adjusted EBITDA1 increased 16% year-over-year to
$57.6 million . - Dividend rate increased 31% year-over-year to
$0.34 per share for the fourth quarter of 2018. On an annualized basis, this dividend represents a 2.6% yield on theFebruary 25, 2019 close price of$53.23 per share.
The Company also announced that the board of directors declared a quarterly cash dividend of
“We finished our fourth quarter on a very good note with the business delivering impressive rental revenue and profit growth. The Company’s 31% operating profit increase was driven by an overall increase in rental revenues of 10% and a 22% increase in rental gross profit.
Mobile Modular rental revenues for the quarter increased 13% from a year ago, primarily driven by an 8% improvement in average rental rates. Rental revenue growth continued to be healthy across commercial and education markets, as well as in our Portable Storage business. Average equipment on rent increased 5% and average utilization for the fleet was 79%.
TRS-RenTelco rental revenues for the quarter increased 8%, primarily driven by demand for general purpose equipment as well as communications equipment. Test equipment rental revenues for general-purpose and communications increased by 9% and 4%, respectively.
Adler Tank Rentals rental revenues for the quarter increased 3% from a year ago. Rental revenue growth occurred across four of our six vertical markets, including upstream oil and natural gas. Average equipment on rent increased 2%, and average utilization increased to 61%. Rates also improved for the quarter by 1%.
For the full year, our operating profit grew by 24% compared to a year ago. Mobile Modular, TRS-RenTelco and Adler Tank Rentals delivered operating profit growth of 30%, 14% and 32%, respectively, compared to a year ago. Our strategy to focus on performance improvement initiatives coupled with solid execution from our teams helped deliver these strong results for the year. We are pleased to announce today a dividend increase of 10%, our 28th consecutive annual dividend increase, and reflecting our overall favorable performance.
We ended the year well positioned to continue serving our broad customer base and I believe that our businesses will continue to perform well in 2019.”
______________________________
1. Adjusted EBITDA is defined as net income before interest expense, provision for income taxes, depreciation, amortization, non-cash impairment costs and share-based compensation. A reconciliation of net income to Adjusted EBITDA and Adjusted EBITDA to net cash provided by operating activities can be found at the end of this release.
DIVISION HIGHLIGHTS:
All comparisons presented below are for the quarter ended
MOBILE MODULAR
For the fourth quarter of 2018, the Company’s Mobile Modular division reported income from operations of
TRS-RENTELCO
For the fourth quarter of 2018, the Company’s TRS-RenTelco division reported income from operations of
For the fourth quarter of 2018, the Company’s
FINANCIAL OUTLOOK:
For the full-year 2019, the Company expects:
- Rental revenues to increase between 6% and 9% over 2018.
- Sales revenues to be comparable to 2018.
- Rental equipment depreciation expense to be between
$75 and $78 million . - “Other” direct costs of rental operations, primarily for rental equipment maintenance and repair, to be between
$72 and $75 million . - Selling and administrative costs to be between
$123 and $126 million . - Operating profit to increase between 5% and 10% over 2018.
- Full year interest expense to be between
$12.1 and $12.5 million . - Effective tax rate to be approximately 27%.
- Diluted share count to be between 24.6 and 24.7 million shares.
ABOUT
Founded in 1979,
Corporate – www.mgrc.com
Modular Buildings – www.mobilemodular.com
Electronic Test Equipment – www.trsrentelco.com
Tanks and Boxes – www.adlertankrentals.com
Portable Storage – www.mobilemodularcontainers.com
School Facilities Manufacturing – www.enviroplex.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
CONFERENCE CALL NOTE:
As previously announced in its press release of
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 “believes,” “expects,” “will,” or “anticipates” or the negative of these terms or other comparable terminology. In particular, Mr. Hanna’s comments on the belief that the Company’s business will continue to perform well in 2019, as well as the full year 2019 outlook 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: the extent of the recovery underway in our modular building division; the state of the wireless communications network upgrade environment; the utilization levels and rental rates of our
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.
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(UNAUDITED)
Three Months Ended December 31, |
Twelve Months Ended December 31, |
|||||||||||||||
(in thousands, except per share amounts) | 2018 | 2017 | 2018 | 2017 | ||||||||||||
Revenues | ||||||||||||||||
Rental | $ | 85,091 | $ | 77,705 | $ | 318,774 | $ | 289,417 | ||||||||
Rental related services | 22,110 | 19,481 | 82,907 | 78,068 | ||||||||||||
Rental operations | 107,201 | 97,186 | 401,681 | 367,485 | ||||||||||||
Sales | 24,896 | 24,334 | 92,618 | 91,500 | ||||||||||||
Other | 1,018 | 707 | 4,031 | 3,049 | ||||||||||||
Total revenues | 133,115 | 122,227 | 498,330 | 462,034 | ||||||||||||
Costs and Expenses | ||||||||||||||||
Direct costs of rental operations: | ||||||||||||||||
Depreciation of rental equipment | 18,852 | 17,795 | 73,139 | 69,908 | ||||||||||||
Rental related services | 16,894 | 15,273 | 64,298 | 60,029 | ||||||||||||
Other | 15,982 | 18,678 | 68,678 | 65,472 | ||||||||||||
Total direct costs of rental operations | 51,728 | 51,746 | 206,115 | 195,409 | ||||||||||||
Costs of sales | 16,284 | 15,792 | 58,964 | 60,280 | ||||||||||||
Total costs of revenues | 68,012 | 67,538 | 265,079 | 255,689 | ||||||||||||
Gross profit | 65,103 | 54,689 | 233,251 | 206,345 | ||||||||||||
Selling and administrative expenses | 29,937 | 27,903 | 115,770 | 111,605 | ||||||||||||
Income from operations | 35,166 | 26,786 | 117,481 | 94,740 | ||||||||||||
Other income (expense): | ||||||||||||||||
Interest expense | (3,164 | ) | (2,898 | ) | (12,297 | ) | (11,622 | ) | ||||||||
Foreign currency exchange gain (loss) | 16 | 61 | (489 | ) | 334 | |||||||||||
Income before provision (benefit) for income taxes | 32,018 | 23,949 | 104,695 | 83,452 | ||||||||||||
Provision (benefit) for income taxes | 7,769 | (93,775 | ) | 25,289 | (70,468 | ) | ||||||||||
Net income | $ | 24,249 | $ | 117,724 | $ | 79,406 | $ | 153,920 | ||||||||
Earnings per share: | ||||||||||||||||
Basic | $ | 1.00 | $ | 4.90 | $ | 3.29 | $ | 6.41 | ||||||||
Diluted | $ | 0.99 | $ | 4.82 | $ | 3.24 | $ | 6.34 | ||||||||
Shares used in per share calculation: | ||||||||||||||||
Basic | 24,179 | 24,044 | 24,141 | 23,999 | ||||||||||||
Diluted | 24,514 | 24,410 | 24,540 | 24,269 | ||||||||||||
Cash dividends declared per share | $ | 0.34 | $ | 0.26 | $ | 1.36 | $ | 1.04 | ||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS
(UNAUDITED)
December 31, | December 31, | |||||||
(in thousands) | 2018 | 2017 | ||||||
Assets | ||||||||
Cash | $ | 1,508 | $ | 2,501 | ||||
Accounts receivable, net of allowance for doubtful accounts of $1,883 in 2018 and $1,920 in 2017 | 121,016 | 105,872 | ||||||
Rental equipment, at cost: | ||||||||
Relocatable modular buildings | 817,375 | 775,400 | ||||||
Electronic test equipment | 285,052 | 262,325 | ||||||
Liquid and solid containment tanks and boxes | 313,573 | 309,808 | ||||||
1,416,000 | 1,347,533 | |||||||
Less accumulated depreciation | (514,985 | ) | (485,213 | ) | ||||
Rental equipment, net | 901,015 | 862,320 | ||||||
Property, plant and equipment, net | 126,899 | 119,170 | ||||||
Prepaid expenses and other assets | 31,816 | 22,459 | ||||||
Intangible assets, net | 7,254 | 7,724 | ||||||
Goodwill | 27,808 | 27,808 | ||||||
Total assets | $ | 1,217,316 | $ | 1,147,854 | ||||
Liabilities and Shareholders' Equity | ||||||||
Liabilities: | ||||||||
Notes payable | $ | 298,564 | $ | 303,414 | ||||
Accounts payable and accrued liabilities | 90,844 | 86,408 | ||||||
Deferred income | 49,709 | 39,219 | ||||||
Deferred income taxes, net | 206,664 | 194,629 | ||||||
Total liabilities | 645,781 | 623,670 | ||||||
Shareholders’ equity: | ||||||||
Common stock, no par value - Authorized 40,000 shares | ||||||||
Issued and outstanding - 24,182 shares as of December 31, 2018 and 24,052 shares as of December 31, 2017 | 103,801 | 102,947 | ||||||
Retained earnings | 467,783 | 421,405 | ||||||
Accumulated other comprehensive income (loss) | (49 | ) | (168 | ) | ||||
Total shareholders’ equity | 571,535 | 524,184 | ||||||
Total liabilities and shareholders’ equity | $ | 1,217,316 | $ | 1,147,854 | ||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)
Year Ended December 31, | ||||||||
(in thousands) | 2018 | 2017 | ||||||
Cash Flows from Operating Activities: | ||||||||
Net income | $ | 79,406 | $ | 153,920 | ||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||
Depreciation and amortization | 81,975 | 78,416 | ||||||
Impairment of rental assets | 39 | 1,639 | ||||||
Provision for doubtful accounts | 581 | 1,480 | ||||||
Share-based compensation | 4,111 | 3,198 | ||||||
Gain on sale of used rental equipment | (19,559 | ) | (17,733 | ) | ||||
Foreign currency exchange (gain) loss | 489 | (334 | ) | |||||
Amortization of debt issuance costs | 20 | 50 | ||||||
Change in: | ||||||||
Accounts receivable | (15,725 | ) | (10,475 | ) | ||||
Prepaid expenses and other assets | (9,351 | ) | 3,124 | |||||
Accounts payable and accrued liabilities | (1,612 | ) | 4,015 | |||||
Deferred income | 10,258 | 1,720 | ||||||
Deferred income taxes | 12,035 | (96,631 | ) | |||||
Net cash provided by operating activities | 142,667 | 122,389 | ||||||
Cash Flows from Investing Activities: | ||||||||
Purchases of rental equipment | (123,071 | ) | (94,579 | ) | ||||
Purchases of property, plant and equipment | (15,664 | ) | (14,617 | ) | ||||
Cash paid for acquisition of business assets | (7,543 | ) | — | |||||
Proceeds from sales of used rental equipment | 41,786 | 38,344 | ||||||
Net cash used in investing activities | (104,492 | ) | (70,852 | ) | ||||
Cash Flows from Financing Activities: | ||||||||
Net borrowings (repayments) under bank lines of credit | 15,130 | (2,902 | ) | |||||
Principal payments on Series A senior notes | (20,000 | ) | (20,000 | ) | ||||
Taxes paid related to net share settlement of stock awards | (3,257 | ) | (2,072 | ) | ||||
Payment of dividends | (30,939 | ) | (24,876 | ) | ||||
Net cash used in financing activities | (39,066 | ) | (49,850 | ) | ||||
Effect of foreign currency exchange rate changes on cash | (102 | ) | (38 | ) | ||||
Net increase (decrease) in cash | (993 | ) | 1,649 | |||||
Cash balance, beginning of period | 2,501 | 852 | ||||||
Cash balance, end of period | $ | 1,508 | $ | 2,501 | ||||
Supplemental Disclosure of Cash Flow Information: | ||||||||
Interest paid, during the period | $ | 12,598 | $ | 11,825 | ||||
Net income taxes paid, during the period | $ | 18,157 | $ | 29,504 | ||||
Dividends accrued during the period, not yet paid | $ | 8,388 | $ | 6,260 | ||||
Rental equipment acquisitions, not yet paid | $ | 9,695 | $ | 6,405 | ||||
MCGRATH RENTCORP | ||||||||||||||||||||
BUSINESS SEGMENT DATA (unaudited) | ||||||||||||||||||||
Three months ended December 31, 2018 | ||||||||||||||||||||
(dollar amounts in thousands) | Mobile Modular |
TRS- RenTelco |
Adler Tanks |
Enviroplex | Consolidated | |||||||||||||||
Revenues | ||||||||||||||||||||
Rental | $ | 42,700 | $ | 24,018 | $ | 18,373 | $ | — | $ | 85,091 | ||||||||||
Rental related services | 14,186 | 1,013 | 6,911 | — | 22,110 | |||||||||||||||
Rental operations | 56,886 | 25,031 | 25,284 | — | 107,201 | |||||||||||||||
Sales | 8,773 | 6,493 | 415 | 9,215 | 24,896 | |||||||||||||||
Other | 302 | 606 | 110 | — | 1,018 | |||||||||||||||
Total revenues | 65,961 | 32,130 | 25,809 | 9,215 | 133,115 | |||||||||||||||
Costs and Expenses | ||||||||||||||||||||
Direct costs of rental operations: | ||||||||||||||||||||
Depreciation | 5,359 | 9,475 | 4,018 | — | 18,852 | |||||||||||||||
Rental related services | 10,670 | 742 | 5,482 | — | 16,894 | |||||||||||||||
Other | 9,352 | 3,865 | 2,765 | — | 15,982 | |||||||||||||||
Total direct costs of rental operations | 25,381 | 14,082 | 12,265 | — | 51,728 | |||||||||||||||
Costs of sales | 6,345 | 3,430 | 520 | 5,989 | 16,284 | |||||||||||||||
Total costs of revenues | 31,726 | 17,512 | 12,785 | 5,989 | 68,012 | |||||||||||||||
Gross Profit (Loss) | ||||||||||||||||||||
Rental | 27,989 | 10,678 | 11,590 | — | 50,257 | |||||||||||||||
Rental related services | 3,516 | 271 | 1,429 | — | 5,216 | |||||||||||||||
Rental operations | 31,505 | 10,949 | 13,019 | — | 55,473 | |||||||||||||||
Sales | 2,428 | 3,063 | (105 | ) | 3,226 | 8,612 | ||||||||||||||
Other | 302 | 606 | 110 | — | 1,018 | |||||||||||||||
Total gross profit | 34,235 | 14,618 | 13,024 | 3,226 | 65,103 | |||||||||||||||
Selling and administrative expenses | 14,826 | 6,043 | 7,781 | 1,287 | 29,937 | |||||||||||||||
Income from operations | $ | 19,409 | $ | 8,575 | $ | 5,243 | $ | 1,939 | $ | 35,166 | ||||||||||
Interest expense | (3,164 | ) | ||||||||||||||||||
Foreign currency exchange gain | 16 | |||||||||||||||||||
Provision for income taxes | (7,769 | ) | ||||||||||||||||||
Net income | $ | 24,249 | ||||||||||||||||||
Other Information | ||||||||||||||||||||
Average rental equipment 1 | $ | 770,355 | $ | 284,959 | $ | 311,815 | ||||||||||||||
Average monthly total yield 2 | 1.85 | % | 2.81 | % | 1.96 | % | ||||||||||||||
Average utilization 3 | 79.2 | % | 63.1 | % | 61.0 | % | ||||||||||||||
Average monthly rental rate 4 | 2.33 | % | 4.45 | % | 3.22 | % | ||||||||||||||
- Average rental equipment represents the cost of rental equipment excluding accessory equipment. For Mobile Modular and
Adler Tanks , Average rental equipment also excludes new equipment inventory. - Average monthly total yield is calculated by dividing the averages of monthly rental revenues by the cost of rental equipment for the period.
- 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.
- 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 December 31, 2017 | ||||||||||||||||||||
(dollar amounts in thousands) | Mobile Modular |
TRS- RenTelco |
Adler Tanks |
Enviroplex | Consolidated | |||||||||||||||
Revenues | ||||||||||||||||||||
Rental | $ | 37,661 | $ | 22,243 | $ | 17,801 | $ | — | $ | 77,705 | ||||||||||
Rental related services | 12,165 | 763 | 6,553 | — | 19,481 | |||||||||||||||
Rental operations | 49,826 | 23,006 | 24,354 | — | 97,186 | |||||||||||||||
Sales | 7,434 | 5,437 | 786 | 10,677 | 24,334 | |||||||||||||||
Other | 178 | 444 | 85 | — | 707 | |||||||||||||||
Total revenues | 57,438 | 28,887 | 25,225 | 10,677 | 122,227 | |||||||||||||||
Costs and Expenses | ||||||||||||||||||||
Direct costs of rental operations: | ||||||||||||||||||||
Depreciation | 5,296 | 8,556 | 3,943 | — | 17,795 | |||||||||||||||
Rental related services | 8,953 | 652 | 5,668 | — | 15,273 | |||||||||||||||
Other | 12,000 | 3,546 | 3,132 | — | 18,678 | |||||||||||||||
Total direct costs of rental operations | 26,249 | 12,754 | 12,743 | — | 51,746 | |||||||||||||||
Costs of sales | 5,193 | 2,264 | 671 | 7,664 | 15,792 | |||||||||||||||
Total costs of revenues | 31,442 | 15,018 | 13,414 | 7,664 | 67,538 | |||||||||||||||
Gross Profit | ||||||||||||||||||||
Rental | 20,365 | 10,141 | 10,726 | — | 41,232 | |||||||||||||||
Rental related services | 3,212 | 111 | 885 | — | 4,208 | |||||||||||||||
Rental operations | 23,577 | 10,252 | 11,611 | — | 45,440 | |||||||||||||||
Sales | 2,241 | 3,173 | 115 | 3,013 | 8,542 | |||||||||||||||
Other | 178 | 444 | 85 | — | 707 | |||||||||||||||
Total gross profit | 25,996 | 13,869 | 11,811 | 3,013 | 54,689 | |||||||||||||||
Selling and administrative expenses | 13,426 | 5,696 | 7,687 | 1,094 | 27,903 | |||||||||||||||
Income from operations | $ | 12,570 | $ | 8,173 | $ | 4,124 | $ | 1,919 | 26,786 | |||||||||||
Interest expense | (2,898 | ) | ||||||||||||||||||
Foreign currency exchange gain | 61 | |||||||||||||||||||
Benefit for income taxes | 93,775 | |||||||||||||||||||
Net income | $ | 117,724 | ||||||||||||||||||
Other Information | ||||||||||||||||||||
Average rental equipment 1 | $ | 750,424 | $ | 260,324 | $ | 308,258 | ||||||||||||||
Average monthly total yield 2 | 1.67 | % | 2.85 | % | 1.92 | % | ||||||||||||||
Average utilization 3 | 77.3 | % | 63.6 | % | 60.2 | % | ||||||||||||||
Average monthly rental rate 4 | 2.16 | % | 4.48 | % | 3.20 | % | ||||||||||||||
- Average rental equipment represents the cost of rental equipment excluding accessory equipment. For Mobile Modular and
Adler Tanks , Average rental equipment also excludes new equipment inventory. - Average monthly total yield is calculated by dividing the averages of monthly rental revenues by the cost of rental equipment for the period.
- 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.
- 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) | ||||||||||||||||||||
Twelve months ended December 31, 2018 | ||||||||||||||||||||
(dollar amounts in thousands) | Mobile Modular |
TRS- RenTelco |
Adler Tanks |
Enviroplex | Consolidated | |||||||||||||||
Revenues | ||||||||||||||||||||
Rental | $ | 159,136 | $ | 89,937 | $ | 69,701 | $ | — | $ | 318,774 | ||||||||||
Rental related services | 54,696 | 3,300 | 24,911 | — | 82,907 | |||||||||||||||
Rental operations | 213,832 | 93,237 | 94,612 | — | 401,681 | |||||||||||||||
Sales | 39,467 | 23,061 | 1,044 | 29,046 | 92,618 | |||||||||||||||
Other | 1,275 | 2,359 | 397 | — | 4,031 | |||||||||||||||
Total revenues | 254,574 | 118,657 | 96,053 | 29,046 | 498,330 | |||||||||||||||
Costs and Expenses | ||||||||||||||||||||
Direct costs of rental operations: | ||||||||||||||||||||
Depreciation | 21,200 | 36,011 | 15,928 | — | 73,139 | |||||||||||||||
Rental related services | 41,701 | 2,698 | 19,899 | — | 64,298 | |||||||||||||||
Other | 42,812 | 14,699 | 11,167 | — | 68,678 | |||||||||||||||
Total direct costs of rental operations | 105,713 | 53,408 | 46,994 | — | 206,115 | |||||||||||||||
Costs of sales | 28,111 | 10,476 | 1,004 | 19,373 | 58,964 | |||||||||||||||
Total costs of revenues | 133,824 | 63,884 | 47,998 | 19,373 | 265,079 | |||||||||||||||
Gross Profit | ||||||||||||||||||||
Rental | 95,123 | 39,227 | 42,607 | — | 176,957 | |||||||||||||||
Rental related services | 12,995 | 602 | 5,012 | — | 18,609 | |||||||||||||||
Rental operations | 108,118 | 39,829 | 47,619 | — | 195,566 | |||||||||||||||
Sales | 11,357 | 12,585 | 39 | 9,673 | 33,654 | |||||||||||||||
Other | 1,275 | 2,359 | 397 | — | 4,031 | |||||||||||||||
Total gross profit | 120,750 | 54,773 | 48,055 | 9,673 | 233,251 | |||||||||||||||
Selling and administrative expenses | 58,017 | 22,823 | 30,026 | 4,904 | 115,770 | |||||||||||||||
Income from operations | $ | 62,733 | $ | 31,950 | $ | 18,029 | $ | 4,769 | $ | 117,481 | ||||||||||
Interest expense | (12,297 | ) | ||||||||||||||||||
Foreign currency exchange loss | (489 | ) | ||||||||||||||||||
Provision for income taxes | (25,289 | ) | ||||||||||||||||||
Net income | $ | 79,406 | ||||||||||||||||||
Other Information | ||||||||||||||||||||
Average rental equipment 1 | $ | 756,513 | $ | 275,891 | $ | 310,401 | ||||||||||||||
Average monthly total yield 2 | 1.75 | % | 2.72 | % | 1.87 | % | ||||||||||||||
Average utilization 3 | 78.2 | % | 62.7 | % | 59.9 | % | ||||||||||||||
Average monthly rental rate 4 | 2.24 | % | 4.33 | % | 3.13 | % | ||||||||||||||
- Average rental equipment represents the cost of rental equipment excluding accessory equipment. For Mobile Modular and
Adler Tanks , Average rental equipment also excludes new equipment inventory. - Average monthly total yield is calculated by dividing the averages of monthly rental revenues by the cost of rental equipment for the period.
- 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.
- 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) | ||||||||||||||||||||
Twelve months ended December 31, 2017 | ||||||||||||||||||||
(dollar amounts in thousands) | Mobile Modular |
TRS- RenTelco |
Adler Tanks |
Enviroplex | Consolidated | |||||||||||||||
Revenues | ||||||||||||||||||||
Rental | $ | 142,584 | $ | 82,812 | $ | 64,021 | $ | — | $ | 289,417 | ||||||||||
Rental related services | 50,448 | 2,858 | 24,762 | — | 78,068 | |||||||||||||||
Rental operations | 193,032 | 85,670 | 88,783 | — | 367,485 | |||||||||||||||
Sales | 37,435 | 20,334 | 2,362 | 31,369 | 91,500 | |||||||||||||||
Other | 799 | 2,040 | 210 | — | 3,049 | |||||||||||||||
Total revenues | 231,266 | 108,044 | 91,355 | 31,369 | 462,034 | |||||||||||||||
Costs and Expenses | ||||||||||||||||||||
Direct costs of rental operations: | ||||||||||||||||||||
Depreciation | 21,247 | 32,891 | 15,770 | — | 69,908 | |||||||||||||||
Rental related services | 37,755 | 2,589 | 19,685 | — | 60,029 | |||||||||||||||
Other | 41,290 | 13,503 | 10,679 | — | 65,472 | |||||||||||||||
Total direct costs of rental operations | 100,292 | 48,983 | 46,134 | — | 195,409 | |||||||||||||||
Costs of sales | 27,039 | 8,772 | 2,003 | 22,466 | 60,280 | |||||||||||||||
Total costs of revenues | 127,331 | 57,755 | 48,137 | 22,466 | 255,689 | |||||||||||||||
Gross Profit (Loss) | ||||||||||||||||||||
Rental | 80,048 | 36,418 | 37,572 | — | 154,038 | |||||||||||||||
Rental related services | 12,693 | 269 | 5,076 | — | 18,038 | |||||||||||||||
Rental operations | 92,741 | 36,687 | 42,648 | — | 172,076 | |||||||||||||||
Sales | 10,395 | 11,562 | 360 | 8,903 | 31,220 | |||||||||||||||
Other | 799 | 2,040 | 210 | — | 3,049 | |||||||||||||||
Total gross profit | 103,935 | 50,289 | 43,218 | 8,903 | 206,345 | |||||||||||||||
Selling and administrative expenses | 55,583 | 22,171 | 29,542 | 4,309 | 111,605 | |||||||||||||||
Income from operations | $ | 48,352 | $ | 28,118 | $ | 13,676 | $ | 4,594 | $ | 94,740 | ||||||||||
Interest expense | (11,622 | ) | ||||||||||||||||||
Foreign currency exchange gain | 334 | |||||||||||||||||||
Benefit for income taxes | 70,468 | |||||||||||||||||||
Net income | $ | 153,920 | ||||||||||||||||||
Other Information | ||||||||||||||||||||
Average rental equipment 1 | $ | 747,478 | $ | 252,332 | $ | 307,558 | ||||||||||||||
Average monthly total yield 2 | 1.59 | % | 2.74 | % | 1.73 | % | ||||||||||||||
Average utilization 3 | 76.8 | % | 62.9 | % | 56.0 | % | ||||||||||||||
Average monthly rental rate 4 | 2.07 | % | 4.35 | % | 3.10 | % | ||||||||||||||
- Average rental equipment represents the cost of rental equipment excluding accessory equipment. For Mobile Modular and
Adler Tanks , Average rental equipment also excludes new equipment inventory. - Average monthly total yield is calculated by dividing the averages of monthly rental revenues by the cost of rental equipment for the period.
- 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.
- 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
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, 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. 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
Reconciliation of Net Income to Adjusted EBITDA
(dollar amounts in thousands) | Three Months Ended December 31, |
Twelve Months Ended December 31, |
||||||||||||||
2018 | 2017 | 2018 | 2017 | |||||||||||||
Net income | $ | 24,249 | $ | 117,724 | $ | 79,406 | $ | 153,903 | ||||||||
Provision (benefit) for income taxes | 7,769 | (93,775 | ) | 25,289 | (70,451 | ) | ||||||||||
Interest | 3,164 | 2,898 | 12,297 | 11,622 | ||||||||||||
Depreciation and amortization | 21,079 | 19,991 | 81,975 | 78,416 | ||||||||||||
EBITDA | 56,261 | 46,838 | 198,967 | 173,490 | ||||||||||||
Impairment of rental assets | — | 1,639 | 39 | 1,639 | ||||||||||||
Share-based compensation | 1,301 | 953 | 4,111 | 3,198 | ||||||||||||
Adjusted EBITDA 1 | $ | 57,562 | $ | 49,430 | $ | 203,117 | $ | 178,327 | ||||||||
Adjusted EBITDA margin 2 | 43 | % | 40 | % | 41 | % | 39 | % | ||||||||
Reconciliation of Adjusted EBITDA to Net Cash Provided by Operating Activities
(dollar amounts in thousands) | Three Months Ended December 31, |
Twelve Months Ended December 31, |
||||||||||||||
2018 | 2017 | 2018 | 2017 | |||||||||||||
Adjusted EBITDA 1 | $ | 57,562 | $ | 49,430 | $ | 203,117 | $ | 178,327 | ||||||||
Interest paid | (3,405 | ) | (3,262 | ) | (12,598 | ) | (11,825 | ) | ||||||||
Income taxes paid, net of refunds received | (2,102 | ) | (5,994 | ) | (18,157 | ) | (29,504 | ) | ||||||||
Gain on sale of used rental equipment | (4,515 | ) | (4,727 | ) | (19,559 | ) | (17,733 | ) | ||||||||
Foreign currency exchange loss (gain) | (16 | ) | (61 | ) | 489 | (334 | ) | |||||||||
Amortization of debt financing cost | 2 | 12 | 20 | 50 | ||||||||||||
Change in certain assets and liabilities: | ||||||||||||||||
Accounts receivable, net | (5,927 | ) | 1,541 | (15,144 | ) | (8,995 | ) | |||||||||
Prepaid expenses and other assets | 844 | 4,385 | (9,351 | ) | 3,124 | |||||||||||
Accounts payable and other liabilities | 1,867 | 2,893 | 3,592 | 7,559 | ||||||||||||
Deferred income | 1,517 | (2,969 | ) | 10,258 | 1,720 | |||||||||||
Net cash provided by operating activities | $ | 45,827 | $ | 41,248 | $ | 142,667 | $ | 122,389 | ||||||||
- Adjusted EBITDA is defined as net income before interest expense, provision for income taxes, depreciation, amortization, non-cash impairment costs and share-based compensation.
- Adjusted EBITDA Margin is calculated as Adjusted EBITDA divided by total revenues for the period.
FOR INFORMATION CONTACT:
EVP & Chief Financial Officer
925-606-9200
Source: McGrath RentCorp