LIVERMORE, Calif., May 02, 2017 (GLOBE NEWSWIRE) -- McGrath RentCorp (NASDAQ:MGRC) (the “Company”), a diversified business to business rental company, today announced total revenues for the quarter ended March 31, 2017 of $94.8 million, an increase of 1%, compared to the first quarter of 2016. The Company reported net income of $8.0 million, or $0.33 per diluted share for the first quarter of 2017, compared to net income of $6.6 million, or $0.27 per diluted share, in the first quarter of 2016.
COMPANY HIGHLIGHTS:
- Income from operations increased 11% year-over-year to $15.8 million.
- Rental revenues increased 2% year-over-year to $68.0 million.
- Adjusted EBITDA1 increased $0.1 million to $36.3 million for the first quarter of 2017.
- Dividend rate increased 2% year-over-year to $0.26 per share for the first quarter of 2017. On an annualized basis, this dividend represents a 3.0% yield on the May 1, 2017 close price of $34.72 per share.
Joe Hanna, President and CEO of McGrath RentCorp, made the following comments regarding these results and future expectations:
“We were pleased with our first quarter performance as each of our rental businesses achieved higher operating profit and contributed to the Company’s 11% operating profit increase compared to a year ago.
Mobile Modular rental revenues for the quarter increased 8% from a year ago as fleet utilization, rental rates and equipment on rent all increased. Rental revenue growth was healthy across education and commercial markets, as well as our Portable Storage business.
TRS-RenTelco rental revenues for the quarter declined 6%, driven primarily by lower communications test equipment business activity in what continues to be a highly competitive environment. Communications test equipment rental revenues declined by 15%, but were partly offset by a 3% increase for general-purpose test equipment. While average equipment utilization increased, average rental rates declined for the quarter, primarily due to the business activity mix shift from communications to general-purpose test equipment.
Adler Tank Rentals rental revenues for the quarter increased 1% from a year ago. Upstream oil and natural gas rental revenue declined from 11% to 6% of total Adler rental revenues, but was more than offset by growth in other market verticals. Average equipment on rent increased to $161 million from $155 million a year ago and average utilization improved, although rental rates continued to be under pressure.
During the quarter we continued our return on invested capital (or ROIC) work to identify initiatives that should improve long term Company performance, and we invested selectively in new rental equipment for modular buildings, portable storage units and general-purpose electronic test equipment.
While end market conditions remain challenging for Adler Tank Rentals, and to a lesser extent TRS-RenTelco, we are encouraged by our first quarter results and we will be working hard to build upon this good start to the year.”
___________________________
1. Adjusted EBITDA is defined as net income before interest expense, provision for income taxes, depreciation, amortization 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 March 31, 2017 to the quarter ended March 31, 2016 unless otherwise indicated.
MOBILE MODULAR
For the first quarter of 2017, the Company’s Mobile Modular division reported income from operations of $8.6 million, an increase of $0.5 million, or 6%. Rental revenues increased 8% to $33.7 million, depreciation expense increased 4% to $5.3 million and other direct costs increased 1% to $9.6 million, which resulted in an increase in gross profit on rental revenues of 13% to $18.7 million. Rental related services revenues increased 3% to $11.6 million, with associated gross profit decreasing 13% to $2.8 million. Sales revenues increased 12% to $3.0 million. Gross margin on sales decreased to 30% from 34% in 2016 due to lower margins on used equipment sales, resulting in comparable gross profit on sales revenues of $0.9 million. Selling and administrative expenses increased 11% to $13.8 million, primarily due to increased salaries and employee benefit costs and higher allocated corporate expenses.
TRS-RENTELCO
For the first quarter of 2017, the Company’s TRS-RenTelco division reported income from operations of $5.7 million, an increase of $0.5 million, or 9%. Rental revenues decreased 6% to $19.7 million, depreciation expense decreased 14% to $8.1 million and other direct costs decreased 8% to $3.3 million, which resulted in an increase in gross profit on rental revenues of 5% to $8.3 million. Sales revenues decreased 25% to $4.4 million. Gross margin on sales increased to 57% from 43% in 2016 primarily due to higher margins on used equipment sales, resulting in a 2% decrease in gross profit on sales revenues to $2.5 million. Selling and administrative expenses decreased 2% to $5.7 million.
ADLER TANKS
For the first quarter of 2017, the Company’s Adler Tanks division reported income from operations of $2.3 million, an increase of $0.6 million, or 36%. Rental revenues increased 1% to $14.6 million, depreciation expense decreased 2% to $4.0 million and other direct costs decreased 9% to $2.4 million, which together resulted in an increase in gross profit on rental revenues of 6% to $8.2 million. Rental related services revenues increased 2% to $5.7 million, with gross profit on rental related services increasing 19% to $1.3 million. Selling and administrative expenses were $7.3 million, which was comparable to the same period in 2016.
FINANCIAL OUTLOOK:
The Company reconfirms its expectation that total Company operating profit for 2017 will increase 3% to 5% above 2016 results.
ABOUT MCGRATH RENTCORP:
Founded in 1979, McGrath RentCorp is a diversified business-to-business rental company with four rental divisions. Mobile Modular rents and sells modular buildings to fulfill customers' temporary and permanent classroom and office space needs in California, Texas, Florida, and the Mid-Atlantic from Washington D.C. to Georgia. TRS-RenTelco rents and sells electronic test equipment and is one of the leading rental providers of general purpose and communications test equipment in the Americas. Adler Tank Rentals rents and sells containment solutions for hazardous and nonhazardous liquids and solids with operations serving key markets throughout the United States. Mobile Modular Portable Storage provides portable storage solutions in the California, Texas, Florida, Northern Illinois, New Jersey, North Carolina and Georgia markets. For more information on McGrath RentCorp and its operating units, please visit our websites:
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 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 April 4, 2017, McGrath RentCorp will host a conference call at 5:00 p.m. Eastern Time (2:00 p.m. Pacific Time) on May 2, 2017 to discuss the first quarter 2017 results. To participate in the teleconference, dial 1-844-707-0666 (in the U.S.), or 1-703-639-1220 (outside the U.S.), or to listen only, access the simultaneous webcast at the investor relations section of the Company’s website at www.mgrc.com. A 7-day replay will be available following the call by dialing 1-855-859-2056 (in the U.S.), or 1-404-537-3406 (outside the U.S.). The pass code for the call replay is 1809365. 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 http://mgrc.com/Investor/EventsAndArchive
FORWARD-LOOKING STATEMENTS:
Statements in this press release which are not historical facts are forward-looking statements within the meaning of Section 21E of the Securities Exchange Act of 1934. All statements, other than statements of historical facts, regarding McGrath RentCorp’s business strategy, future operations, financial position, estimated revenues or losses, projected costs, prospects, plans and objectives are forward looking statements. These forward-looking statements appear in a number of places and can be identified by the use of forward-looking terminology such as “may,” “will,” “should,” “expect,” “plan,” “anticipate,” “believe,” “estimate,” “predict,” “future,” “intend,” “hopes,” “goals” or “certain” or the negative of these terms or other variations or comparable terminology. In particular, the full year 2017 operating profit outlook in the “Financial Outlook” section is forward-looking.
Management cautions that forward-looking statements are not guarantees of future performance and are subject to risks and uncertainties that could cause our actual results to differ materially from those projected in such forward-looking statements including, without limitation, the following: the extent of and timetable for the recovery underway in our modular building division; the continued recovery of the California market; the impact of the bond initiative passed in California on the modular building division; the state of the wireless communications network upgrade environment; the utilization levels of our Adler Tanks liquid and sold containment tank and box rental assets; the potential for continuing softness in communications test equipment rental demand in our electronics division; our customers’ need and ability to rent our products; failure by third parties to manufacture and deliver our products in a timely manner and to our specifications; our ability to successfully integrate and operate acquisitions, as well as manage expansions; our ability to effectively manage our rental assets; the risk that we may be subject to litigation under environmental, health and safety and product liability laws and claims from employees, vendors and other third parties; effect on our businesses from reductions to the price of oil or gas or the volatility of the oil industry generally; new or modified statutory or regulatory requirements; success of our strategic growth initiatives; risks associated with doing business with government entities; seasonality of our businesses; intense industry competition including increasing price pressure; our ability to timely deliver, install and redeploy our rental products; significant increases in raw materials, labor, and other costs; and risks associated with operating internationally.
Our future business, financial condition and results of operations could differ materially from those anticipated by such forward-looking statements and are subject to risks and uncertainties including the risks set forth above, those discussed in Part II—Item 1A “Risk Factors” and elsewhere in our Form 10-K for the year ended December 31, 2016, and those that may be identified from time to time in our reports and registration statements filed with the SEC. Forward-looking statements are made only as of the date of this press release and are based on management’s reasonable assumptions; however, these assumptions can be wrong or affected by known or unknown risks and uncertainties. Readers should not place undue reliance on these forward-looking statements and are cautioned that any such forward-looking statements are not guarantees of future performance. Except as otherwise required by law, we do not undertake any duty to update any of the forward-looking statements after the date of this press release to conform such statements to actual results or to changes in our expectations.
| MCGRATH RENTCORP | |||||||
| CONDENSED CONSOLIDATED STATEMENTS OF INCOME | |||||||
| (UNAUDITED) | |||||||
| Three Months Ended March 31, | |||||||
| (in thousands, except per share amounts) | 2017 | 2016 | |||||
| Revenues | |||||||
| Rental | $ | 67,978 | $ | 66,532 | |||
| Rental related services | 17,935 | 17,591 | |||||
| Rental operations | 85,913 | 84,123 | |||||
| Sales | 8,295 | 9,034 | |||||
| Other | 629 | 542 | |||||
| Total revenues | 94,837 | 93,699 | |||||
| Costs and Expenses | |||||||
| Direct costs of rental operations: | |||||||
| Depreciation of rental equipment | 17,379 | 18,540 | |||||
| Rental related services | 13,833 | 13,180 | |||||
| Other | 15,359 | 15,827 | |||||
| Total direct costs of rental operations | 46,571 | 47,547 | |||||
| Costs of sales | 4,596 | 5,497 | |||||
| Total costs of revenues | 51,167 | 53,044 | |||||
| Gross profit | 43,670 | 40,655 | |||||
| Selling and administrative expenses | 27,848 | 26,397 | |||||
| Income from operations | 15,822 | 14,258 | |||||
| Other income (expense): | |||||||
| Interest expense | (2,789 | ) | (3,556 | ) | |||
| Foreign currency exchange gain | 226 | 151 | |||||
| Income before provision for income taxes | 13,259 | 10,853 | |||||
| Provision for income taxes | 5,286 | 4,287 | |||||
| Net income | $ | 7,973 | $ | 6,566 | |||
| Earnings per share: | |||||||
| Basic | $ | 0.33 | $ | 0.28 | |||
| Diluted | $ | 0.33 | $ | 0.27 | |||
| Shares used in per share calculation: | |||||||
| Basic | 23,950 | 23,862 | |||||
| Diluted | 24,232 | 23,911 | |||||
| Cash dividends declared per share | $ | 0.260 | $ | 0.255 | |||
| MCGRATH RENTCORP | ||||||||
| CONDENSED CONSOLIDATED BALANCE SHEETS | ||||||||
| (UNAUDITED) | ||||||||
| March 31, | December 31, | |||||||
| (in thousands) | 2017 | 2016 | ||||||
| Assets | ||||||||
| Cash | $ | 1,680 | $ | 852 | ||||
| Accounts receivable, net of allowance for doubtful accounts of $2,087 in 2017 and 2016 | 92,552 | 96,877 | ||||||
| Rental equipment, at cost: | ||||||||
| Relocatable modular buildings | 773,597 | 769,190 | ||||||
| Electronic test equipment | 248,291 | 246,325 | ||||||
| Liquid and solid containment tanks and boxes | 309,131 | 308,542 | ||||||
| 1,331,019 | 1,324,057 | |||||||
| Less accumulated depreciation | (474,038 | ) | (467,686 | ) | ||||
| Rental equipment, net | 856,981 | 856,371 | ||||||
| Property, plant and equipment, net | 116,217 | 112,190 | ||||||
| Prepaid expenses and other assets | 27,119 | 25,583 | ||||||
| Intangible assets, net | 8,377 | 8,595 | ||||||
| Goodwill | 27,808 | 27,808 | ||||||
| Total assets | $ | 1,130,734 | $ | 1,128,276 | ||||
| Liabilities and Shareholders' Equity | ||||||||
| Liabilities: | ||||||||
| Notes payable | $ | 323,843 | $ | 326,266 | ||||
| Accounts payable and accrued liabilities | 78,811 | 78,205 | ||||||
| Deferred income | 39,887 | 37,499 | ||||||
| Deferred income taxes, net | 291,568 | 292,019 | ||||||
| Total liabilities | 734,109 | 733,989 | ||||||
| Shareholders’ equity: | ||||||||
| Common stock, no par value - Authorized 40,000 shares | ||||||||
| Issued and outstanding - 23,956 shares as of March 31, 2017 and 23,948 shares as of December 31, 2016 | 102,483 | 101,821 | ||||||
| Retained earnings | 294,250 | 292,521 | ||||||
| Accumulated other comprehensive loss | (108 | ) | (55 | ) | ||||
| Total shareholders’ equity | 396,625 | 394,287 | ||||||
| Total liabilities and shareholders’ equity | $ | 1,130,734 | $ | 1,128,276 | ||||
| MCGRATH RENTCORP | ||||||||
| CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||
| (UNAUDITED) | ||||||||
| Three Months Ended March 31, | ||||||||
| (in thousands) | 2017 | 2016 | ||||||
| Cash Flows from Operating Activities: | ||||||||
| Net income | $ | 7,973 | $ | 6,566 | ||||
| Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||
| Depreciation and amortization | 19,405 | 20,860 | ||||||
| Provision for doubtful accounts | 289 | 498 | ||||||
| Share-based compensation | 806 | 856 | ||||||
| Gain on sale of used rental equipment | (2,943 | ) | (2,966 | ) | ||||
| Foreign currency exchange gain | (226 | ) | (151 | ) | ||||
| Amortization of debt issuance cost | 13 | 13 | ||||||
| Change in: | ||||||||
| Accounts receivable | 4,036 | 2,882 | ||||||
| Income taxes receivable | — | 11,000 | ||||||
| Prepaid expenses and other assets | (1,536 | ) | 1,949 | |||||
| Accounts payable and accrued liabilities | (3,924 | ) | (4,360 | ) | ||||
| Deferred income | 2,388 | 536 | ||||||
| Deferred income taxes | (451 | ) | 1,851 | |||||
| Net cash provided by operating activities | 25,830 | 39,534 | ||||||
| Cash Flows from Investing Activities: | ||||||||
| Purchase of rental equipment | (15,914 | ) | (22,814 | ) | ||||
| Purchase of property, plant and equipment | (5,835 | ) | (881 | ) | ||||
| Proceeds from sale of used rental equipment | 5,505 | 6,098 | ||||||
| Net cash used in investing activities | (16,244 | ) | (17,597 | ) | ||||
| Cash Flows from Financing Activities: | ||||||||
| Net repayments under bank lines of credit | (2,436 | ) | (15,522 | ) | ||||
| Proceeds from the exercise of stock options | — | 37 | ||||||
| Taxes paid related to net share settlement of stock awards | (143 | ) | (344 | ) | ||||
| Payment of dividends | (6,155 | ) | (6,136 | ) | ||||
| Net cash used in financing activities | (8,734 | ) | (21,965 | ) | ||||
| Effect of foreign currency exchange rate changes on cash | (24 | ) | (13 | ) | ||||
| Net increase (decrease) in cash | 828 | (41 | ) | |||||
| Cash balance, beginning of period | 852 | 1,103 | ||||||
| Cash balance, end of period | $ | 1,680 | $ | 1,062 | ||||
| Supplemental Disclosure of Cash Flow Information: | ||||||||
| Interest paid, during the period | $ | 2,303 | $ | 2,986 | ||||
| Net income taxes paid, during the period | $ | 5,565 | $ | 706 | ||||
| Dividends accrued during the period, not yet paid | $ | 6,190 | $ | 6,120 | ||||
| Rental equipment acquisitions, not yet paid | $ | 7,513 | $ | 3,752 | ||||
| MCGRATH RENTCORP | ||||||||||||||||||||||
| BUSINESS SEGMENT DATA (unaudited) | ||||||||||||||||||||||
| Three months ended March 31, 2017 | ||||||||||||||||||||||
| (dollar amounts in thousands) | Mobile Modular | TRS- RenTelco | Adler Tanks | Enviroplex | Consolidated | |||||||||||||||||
| Revenues | ||||||||||||||||||||||
| Rental | $ | 33,654 | $ | 19,746 | $ | 14,578 | $ | — | $ | 67,978 | ||||||||||||
| Rental related services | 11,588 | 658 | 5,689 | — | 17,935 | |||||||||||||||||
| Rental operations | 45,242 | 20,404 | 20,267 | — | 85,913 | |||||||||||||||||
| Sales | 2,964 | 4,383 | 189 | 759 | 8,295 | |||||||||||||||||
| Other | 97 | 527 | 5 | — | 629 | |||||||||||||||||
| Total revenues | 48,303 | 25,314 | 20,461 | 759 | 94,837 | |||||||||||||||||
| Costs and Expenses | ||||||||||||||||||||||
| Direct costs of rental operations: | ||||||||||||||||||||||
| Depreciation | 5,333 | 8,091 | 3,955 | — | 17,379 | |||||||||||||||||
| Rental related services | 8,797 | 597 | 4,439 | — | 13,833 | |||||||||||||||||
| Other | 9,647 | 3,333 | 2,379 | — | 15,359 | |||||||||||||||||
| Total direct costs of rental operations | 23,777 | 12,021 | 10,773 | — | 46,571 | |||||||||||||||||
| Costs of sales | 2,082 | 1,900 | 133 | 481 | 4,596 | |||||||||||||||||
| Total costs of revenues | 25,859 | 13,921 | 10,906 | 481 | 51,167 | |||||||||||||||||
| Gross Profit | ||||||||||||||||||||||
| Rental | 18,674 | 8,322 | 8,244 | — | 35,240 | |||||||||||||||||
| Rental related services | 2,791 | 61 | 1,250 | — | 4,102 | |||||||||||||||||
| Rental operations | 21,465 | 8,383 | 9,494 | — | 39,342 | |||||||||||||||||
| Sales | 882 | 2,483 | 56 | 278 | 3,699 | |||||||||||||||||
| Other | 97 | 527 | 5 | — | 629 | |||||||||||||||||
| Total gross profit | 22,444 | 11,393 | 9,555 | 278 | 43,670 | |||||||||||||||||
| Selling and administrative expenses | 13,800 | 5,689 | 7,267 | 1,092 | 27,848 | |||||||||||||||||
| Income from operations | $ | 8,644 | $ | 5,704 | $ | 2,288 | $ | (814 | ) | $ | 15,822 | |||||||||||
| Interest expense | (2,789 | ) | ||||||||||||||||||||
| Foreign currency exchange gain | 226 | |||||||||||||||||||||
| Provision for income taxes | (5,286 | ) | ||||||||||||||||||||
| Net income | $ | 7,973 | ||||||||||||||||||||
| Other Information | ||||||||||||||||||||||
| Average rental equipment 1 | $ | 744,641 | $ | 246,015 | $ | 306,681 | ||||||||||||||||
| Average monthly total yield 2 | 1.51 | % | 2.68 | % | 1.58 | % | ||||||||||||||||
| Average utilization 3 | 76.8 | % | 62.2 | % | 52.3 | % | ||||||||||||||||
| Average monthly rental rate 4 | 1.96 | % | 4.30 | % | 3.03 | % | ||||||||||||||||
- 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 March 31, 2016 | |||||||||||||||||||||
| (dollar amounts in thousands) | Mobile Modular | TRS- RenTelco | Adler Tanks | Enviroplex | Consolidated | ||||||||||||||||
| Revenues | |||||||||||||||||||||
| Rental | $ | 31,155 | $ | 20,928 | $ | 14,449 | $ | — | $ | 66,532 | |||||||||||
| Rental related services | 11,205 | 784 | 5,602 | — | 17,591 | ||||||||||||||||
| Rental operations | 42,360 | 21,712 | 20,051 | — | 84,123 | ||||||||||||||||
| Sales | 2,647 | 5,834 | 405 | 148 | 9,034 | ||||||||||||||||
| Other | 77 | 438 | 27 | — | 542 | ||||||||||||||||
| Total revenues | 45,084 | 27,984 | 20,483 | 148 | 93,699 | ||||||||||||||||
| Costs and Expenses | |||||||||||||||||||||
| Direct costs of rental operations: | |||||||||||||||||||||
| Depreciation | 5,126 | 9,388 | 4,026 | — | 18,540 | ||||||||||||||||
| Rental related services | 7,990 | 636 | 4,554 | — | 13,180 | ||||||||||||||||
| Other | 9,561 | 3,639 | 2,627 | — | 15,827 | ||||||||||||||||
| Total direct costs of rental operations | 22,677 | 13,663 | 11,207 | — | 47,547 | ||||||||||||||||
| Costs of sales | 1,754 | 3,305 | 334 | 104 | 5,497 | ||||||||||||||||
| Total costs of revenues | 24,431 | 16,968 | 11,541 | 104 | 53,044 | ||||||||||||||||
| Gross Profit | |||||||||||||||||||||
| Rental | 16,468 | 7,901 | 7,796 | — | 32,165 | ||||||||||||||||
| Rental related services | 3,215 | 148 | 1,048 | — | 4,411 | ||||||||||||||||
| Rental operations | 19,683 | 8,049 | 8,844 | — | 36,576 | ||||||||||||||||
| Sales | 893 | 2,529 | 71 | 44 | 3,537 | ||||||||||||||||
| Other | 77 | 438 | 27 | — | 542 | ||||||||||||||||
| Total gross profit | 20,653 | 11,016 | 8,942 | 44 | 40,655 | ||||||||||||||||
| Selling and administrative expenses | 12,462 | 5,797 | 7,262 | 876 | 26,397 | ||||||||||||||||
| Income from operations | $ | 8,191 | $ | 5,219 | $ | 1,680 | $ | (832 | ) | 14,258 | |||||||||||
| Interest expense | (3,556 | ) | |||||||||||||||||||
| Foreign currency exchange gain | 151 | ||||||||||||||||||||
| Provision for income taxes | (4,287 | ) | |||||||||||||||||||
| Net income | $ | 6,566 | |||||||||||||||||||
| Other Information | |||||||||||||||||||||
| Average rental equipment 1 | $ | 709,160 | $ | 260,835 | $ | 307,596 | |||||||||||||||
| Average monthly total yield 2 | 1.46 | % | 2.67 | % | 1.57 | % | |||||||||||||||
| Average utilization 3 | 76.1 | % | 59.6 | % | 50.3 | % | |||||||||||||||
| Average monthly rental rate 4 | 1.93 | % | 4.49 | % | 3.11 | % | |||||||||||||||
- 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 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, and share-based compensation. 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, 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 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 Net Income to Adjusted EBITDA | ||||||||||||||||
| (dollar amounts in thousands) | Three Months Ended March 31, | Twelve Months Ended March 31, | ||||||||||||||
| 2017 | 2016 | 2017 | 2016 | |||||||||||||
| Net income | $ | 7,973 | $ | 6,566 | $ | 39,658 | $ | 40,190 | ||||||||
| Provision for income taxes | 5,286 | 4,287 | 29,679 | 25,724 | ||||||||||||
| Interest | 2,789 | 3,556 | 11,440 | 11,257 | ||||||||||||
| Depreciation and amortization | 19,404 | 20,860 | 79,723 | 84,234 | ||||||||||||
| EBITDA | 35,452 | 35,269 | 160,500 | 161,405 | ||||||||||||
| Share-based compensation | 806 | 856 | 3,041 | 3,324 | ||||||||||||
| Adjusted EBITDA 1 | $ | 36,258 | $ | 36,125 | $ | 163,541 | $ | 164,729 | ||||||||
| Adjusted EBITDA margin 2 | 38 | % | 39 | % | 38 | % | 40 | % | ||||||||
| Reconciliation of Adjusted EBITDA to Net Cash Provided by Operating Activities | ||||||||||||||||
| (dollar amounts in thousands) | Three Months Ended March 31, | Twelve Months Ended March 31, | ||||||||||||||
| 2017 | 2016 | 2017 | 2016 | |||||||||||||
| Adjusted EBITDA 1 | $ | 36,258 | $ | 36,125 | $ | 163,541 | $ | 164,729 | ||||||||
| Interest paid | (2,420 | ) | (2,986 | ) | (11,870 | ) | (11,019 | ) | ||||||||
| Net income taxes paid | (5,565 | ) | (706 | ) | (20,414 | ) | (2,888 | ) | ||||||||
| Gain on sale of used rental equipment | (2,943 | ) | (2,966 | ) | (13,716 | ) | (11,999 | ) | ||||||||
| Foreign currency exchange loss (gain) | (226 | ) | (151 | ) | 46 | 149 | ||||||||||
| Amortization of debt issuance costs | 13 | 13 | 52 | 52 | ||||||||||||
| Change in certain assets and liabilities: | ||||||||||||||||
| Accounts receivable, net | 4,325 | 3,380 | (915 | ) | (2,776 | ) | ||||||||||
| Income taxes receivable | — | 11,000 | — | — | ||||||||||||
| Prepaid expenses and other assets | (1,536 | ) | 1,949 | (1,536 | ) | 8,735 | ||||||||||
| Accounts payable and other liabilities | (4,464 | ) | (6,660 | ) | 10,370 | (2,996 | ) | |||||||||
| Deferred income | 2,388 | 536 | 2,388 | 7,465 | ||||||||||||
| Net cash provided by operating activities | $ | 25,830 | $ | 39,534 | $ | 127,946 | $ | 149,452 | ||||||||
- Adjusted EBITDA is defined as net income before interest expense, provision for income taxes, depreciation, amortization, and share-based compensation.
- Adjusted EBITDA Margin is calculated as Adjusted EBITDA divided by total revenues for the period.