This Day On The Street
Continue to site right-arrow
ADVERTISEMENT
This account is pending registration confirmation. Please click on the link within the confirmation email previously sent you to complete registration.
Need a new registration confirmation email? Click here
Stocks Under $10 with 50-100% upside potential - 14 days FREE!

Mobile Mini Reports 2011 Fourth Quarter Results

Stocks in this article: MINI

Non-GAAP SG&A permits a comparative assessment of our SG&A expenses by excluding certain one-time expenses to make a more meaningful comparison of our operating performance.

A reconciliation of EBITDA to net cash provided by operating activities and net income to EBITDA and non-GAAP EBITDA, as well as a reconciliation of net cash provided by operating activities to free cash flow, follows. These reconciliations are in thousands and include effects of rounding.

     

Three Months Ended December 31,

Twelve Months Ended December 31,

2011   2010 2011   2010
(In thousands) (In thousands)

Reconciliation of EBITDA to net cash provided by operating activities:

   
EBITDA $ 36,007 $ 34,585 $ 132,754 $ 125,617
Interest paid (9,603 ) (15,582 ) (42,683 ) (56,582 )
Income and franchise taxes paid (97 ) (87 ) (816 ) (823 )
Share-based compensation expense 1,895 1,387 6,456 6,292
Gain on sale of lease fleet units (3,134 ) (2,884 ) (13,800 ) (10,045 )
Loss on disposal of property, plant and equipment 106 113 91 34

Changes in certain assets and liabilities, net of effect of businesses acquired:

Receivables 1,994 894 (4,148 ) (2,077 )
Inventories (1,666 ) 913 (1,242 ) 2,506
Deposits and prepaid expenses 154 (1,336 ) 1,067 1,486
Other assets and intangibles 63 172 (33 ) (200 )
Accounts payable and accrued liabilities   (4,554 )     457     7,323       (5,403 )
Net cash provided by operating activities $ 21,165     $ 18,632   $ 84,969     $ 60,805  
 
 

Reconciliation of net income to EBITDA and non-GAAP EBITDA:

Net income $ 10,040 $ 851 $ 31,864 $ 13,509
Interest expense 10,883 13,295 46,342 56,430
Provision for income taxes 6,121 657 17,549 8,443
Depreciation and amortization 8,963 8,758 35,665 35,686
Debt restructuring expense - 11,024 1,334 11,024
Deferred financing costs write-off   -       -     -       525  
EBITDA 36,007 34,585 132,754 125,617
Leasing, selling and general expenses 5 5 1,406 275
Acquisition costs   610       -     610       -  
Integration, merger and restructuring expenses   599       342     1,361       4,014  
Non-GAAP EBITDA $ 37,221     $ 34,932   $ 136,131     $ 129,906  
 
 

Reconciliation of net cash provided by operating activities to free cash flow:

Net cash provided by operating activities $ 21,165 $ 18,632 $ 84,969 $ 60,805
 
Additions to lease fleet (10,268 ) (3,871 ) (29,824 ) (15,103 )
Proceeds from sale of lease fleet units 8,363 8,594 36,201 28,860
Additions to property, plant and equipment (2,905 ) (4,784 ) (11,498 ) (8,555 )
Proceeds from sale of property, plant and equipment   25       29     117       149  
Net capital (expenditures) proceeds excluding acquisitions   (4,785 )     (32 )   (5,004 )     5,351  
 
Free cash flow $ 16,380     $ 18,600   $ 79,965     $ 66,156  
 
           

Mobile Mini, Inc.Condensed Consolidated Balance Sheets(in 000’s except par value data)(includes effects of rounding)

 

December 31, 2011

December 31, 2010

(unaudited) (audited)
ASSETS
Cash $ 2,860 $ 1,634
Receivables, net 47,102 42,678
Inventories 20,803 19,569
Lease fleet, net 1,018,742 1,028,403
Property, plant and equipment, net 79,875 80,731
Deposits and prepaid expenses 7,338 8,405
Other assets and intangibles, net 16,862 23,478
Goodwill   514,469     511,419  
Total assets $ 1,708,051   $ 1,716,317  
 
 
LIABILITIES AND STOCKHOLDERS' EQUITY
Liabilities:
Accounts payable $ 20,849 $ 13,607
Accrued liabilities 46,369 49,276
Lines of credit 345,149 396,882
Notes payable 316 289
Obligations under capital leases 1,289 2,576
Senior Notes, net 349,718 371,655
Deferred income taxes   183,550     165,567  
Total liabilities   947,240     999,852  
 
Commitments and contingencies
 

Convertible preferred stock; $.01 par value, 20,000 shares authorized, 8,556 issued and 8,191 outstanding at December 31, 2010, stated at liquidation preference value

147,427
 
Stockholders' equity:

Common stock; $.01 par value, 95,000 shares authorized, 47,787 issued and 45,612 outstanding at December 31, 2011 and 38,962 issued and 36,787 outstanding at December 31, 2010

478 390
Additional paid-in capital 508,936 349,693
Retained earnings 316,106 284,242
Accumulated other comprehensive loss (25,409 ) (25,987 )
Treasury stock, at cost, 2,175 shares   (39,300 )   (39,300 )
Total stockholders' equity   760,811     569,038  
Total liabilities and stockholders' equity $ 1,708,051   $ 1,716,317  




6 of 7

Select the service that is right for you!

COMPARE ALL SERVICES
Action Alerts PLUS
Try it NOW

Jim Cramer and Stephanie Link actively manage a real portfolio and reveal their money management tactics while giving advanced notice before every trade.

Product Features:
  • $2.5+ million portfolio
  • Large-cap and dividend focus
  • Intraday trade alerts from Cramer
  • Weekly roundups
TheStreet Quant Ratings
Try it NOW
Only $49.95/yr

Access the tool that DOMINATES the Russell 2000 and the S&P 500.

Product Features:
  • Buy, hold, or sell recommendations for over 4,300 stocks
  • Unlimited research reports on your favorite stocks
  • A custom stock screener
  • Upgrade/downgrade alerts
Stocks Under $10
Try it NOW

David Peltier, uncovers low dollar stocks with extraordinary upside potential that are flying under Wall Street's radar.

Product Features:
  • Model portfolio
  • Stocks trading below $10
  • Intraday trade alerts
  • Weekly roundups
Dividend Stock Advisor
Try it NOW

Jim Cramer's protege, David Peltier, identifies the best of breed dividend stocks that will pay a reliable AND significant income stream.

Product Features:
  • Diversified model portfolio of dividend stocks
  • Alerts when market news affect the portfolio
  • Bi-weekly updates with exact steps to take - BUY, HOLD, SELL
Real Money Pro
Try it NOW

All of Real Money, plus 15 more of Wall Street's sharpest minds delivering actionable trading ideas, a comprehensive look at the market, and fundamental and technical analysis.

Product Features:
  • Real Money + Doug Kass Plus 15 more Wall Street Pros
  • Intraday commentary & news
  • Ultra-actionable trading ideas
Options Profits
Try it NOW

Our options trading pros provide daily market commentary and over 100 monthly option trading ideas and strategies to help you become a well-seasoned trader.

Product Features:
  • 100+ monthly options trading ideas
  • Actionable options commentary & news
  • Real-time trading community
  • Options TV
To begin commenting right away, you can log in below using your Disqus, Facebook, Twitter, OpenID or Yahoo login credentials. Alternatively, you can post a comment as a "guest" just by entering an email address. Your use of the commenting tool is subject to multiple terms of service/use and privacy policies - see here for more details.
Submit an article to us!

Markets

DOW 18,074.87 +44.66 0.25%
S&P 500 2,090.38 +8.50 0.41%
NASDAQ 4,799.6490 +26.1770 0.55%

Brokerage Partners

Rates from Bankrate.com

  • Mortgage
  • Credit Cards
  • Auto

Free Newsletters from TheStreet

My Subscriptions:

After the Bell

Before the Bell

Booyah! Newsletter

Midday Bell

TheStreet Top 10 Stories

Winners & Losers

Register for Newsletters
Top Rated Stocks Top Rated Funds Top Rated ETFs