Rental Revenues Increase 4% EPS Increases 3% to $0.39 for the Quarter LIVERMORE, Calif., July 31, 2014 (GLOBE NEWSWIRE) -- McGrath RentCorp (Nasdaq:MGRC) (the "Company"), a diversified business-to-business rental company, today announced revenues for the quarter ended June 30, 2014, of $95.7 million, an increase of 10%, compared to $87.2 million in the second quarter of 2013. The Company reported net income of $10.2 million, or $0.39 per diluted share for the second quarter of 2014, compared to net income of $9.8 million, or $0.38 per diluted share, in the second quarter of 2013. Second quarter 2014 results included a $0.8 million non-operating gain on sale of an excess property, which contributed $0.02 per diluted share. Dennis Kakures, President and CEO of McGrath RentCorp, made the following comments regarding these results and future expectations: "Our second quarter results reflect continued momentum in growing top line Company-wide rental revenues. In fact, this is the seventeenth consecutive year over year quarterly increase in rental revenues for McGrath RentCorp coming out of the Great Recession. Despite this rental revenue growth, overall Company profitability margins continue to be pressured, primarily related to costs associated with preparing rental equipment for new orders and anticipated opportunities in the face of strengthening demand in our modular business. We expect to see overall rental profitability margin improvement in the second half of 2014 due to both the significant quantity of modular building equipment already prepared and scheduled for shipment primarily during the third quarter, as well as buildings that went on rent in the late stages of the second quarter. Modular division wide rental revenues for the quarter increased $2.7 million, or 14%, to $22.7 million from a year ago. This is our fifth consecutive year over year quarterly rental revenue increase. During the second quarter we experienced a 29% increase in division-wide year over year first month's rental revenue bookings for modular buildings with an increase of 23% in California and 33% outside of the state. Second quarter 2014 modular division average and ending utilization reached 70% and 72%, respectively, an increase from 67% and 68% a year ago. As stated above, we are continuing to experience higher year over year quarterly costs in our inventory centers for labor and materials associated with the preparation of rental equipment for booked orders and anticipated near-term opportunities. These upfront costs are recognized in the quarter in which they are incurred, but should result in favorable margin improvement in the future. Our modular division is firmly on the road back to increasing profitability from having lost over 70% of its annual operating income since its peak in 2007.
Rental revenues at Adler Tank Rentals, our liquid and solid containment tank and box division, increased by $1.0 million, or 5%, to $18.7 million from a year ago. Average utilization for the second quarter was 63%, which was down from 66% for the same period a year ago, but up from 61% during the first quarter of 2014. Average equipment on rent for the second quarter of 2014 was $181 million compared to $171 million during the same period a year ago, albeit on a higher average equipment level of $287 million in 2014, compared to $260 million in 2013. Despite downward pressure on 21K tank asset utilization and rental rates, we have continued to purchase boxes and specialty tank products to support market demand and to round out our fleet offerings in our newest markets. At current utilization and inventory levels, our new equipment purchases likely will decrease significantly over the next 12 months as we have meaningful earnings horsepower opportunity from our existing pool of rental assets. Despite higher rental revenues for the quarter, income from operations declined by $0.6 million, or 9%, to $6.7 million. The decline in income from operations was primarily driven by a $0.8 million, or 14%, increase in SG&A expenses chiefly related to a single account bad debt write-off, increased employee headcount, salaries and benefit costs, and secondarily by an increase in rental equipment depreciation expense of $0.4 million, or 11%, from the same period a year ago.
Rental revenues for TRS-RenTelco, our electronics division, declined by $0.9 million, or 4%, to $24.4 million from a year ago. Average utilization for the second quarter fell to 59% from 64% year over year; however, ending second quarter utilization for 2014 was 62%, down only slightly compared to 63% in 2013. The decline in rental revenues is primarily related to a greater churn of rental equipment. Although first month's rental bookings are approximately 9% higher over the first half of 2014 compared to the same period in 2013, first month's rental returns are up about 8%. The combination of relatively flat net first month's rental booking growth, coupled with shorter average rental terms in 2014 year to date compared to the first half of 2013, drove the lower rental revenue level. We believe the increased churn of rental equipment is chiefly driven by a larger mix of communications versus general-purpose test equipment rental business in 2014 compared to 2013. Communications test equipment rentals typically have shorter rental terms than for general-purpose test equipment. Despite the year over year quarterly rental revenue decline, income from operations was flat at $9.1 million. As compared to the same period in 2013, during the second quarter of 2014 we benefited from increased gross profit on equipment sales, lower SG&A and laboratory costs, partially offset by higher equipment depreciation expense.
Mobile Modular Portable Storage continued to make good progress during the quarter in building its customer following, increasing booking levels and growing rental revenues, from a year ago. Rental revenues for the second quarter of 2014 grew by 40% year over year. Individual branch, as well as overall business segment, profitability is continuing to grow. We entered the greater Chicago and Charlotte markets earlier this year and are looking forward to their contributions to our portable storage rental business' long-term financial success. We are pleased with the progress we have made to date towards building a meaningful sized storage container rental business with attractive operating metrics.
Our full year EPS guidance range of $1.70 to $1.85 remains wide due to the many moving parts to our portfolio of rental businesses. Currently, the most material variables include: 1) the strength of the recovery underway in our modular building division, 2) increasing utilization levels of our liquid and solid containment tank and box rental business assets, 3) the potential for further softness in general-purpose test equipment rental demand in our electronics division, and 4) no meaningful slowdown in modular building rental opportunities anticipated over the next few quarters. With an eye on 2015, we may elect to invest in additional modular building preparation work completed in 2014 to support capturing a larger portion of the strong business activity levels we continue to experience. We are excited about the current strength and earnings outlook for our modular building rental business." All comparisons presented below are for the quarter ended June 30, 2014 to the quarter ended June 30, 2013 unless otherwise indicated. Mobile Modular For the second quarter of 2014, the Company's Mobile Modular division reported a 12% increase in income from operations to $3.0 million. Rental revenues increased 14% to $22.7 million and other direct costs increased 23% to $9.4 million, which resulted in an increase in gross profit on rental revenues of 6% to $9.2 million. Sales revenues increased $3.7 million, or 129%, to $6.5 million with gross profit on sales revenues increasing $0.8 million, or 128%, to $1.5 million, primarily due to higher new and used equipment sales revenues in the second quarter of 2014. Selling and administrative expenses increased 18% to $10.1 million primarily due to increased employee headcount, salaries and benefit costs.
TRS-RenTelco
For the second quarter of 2014, the Company's TRS-RenTelco division income from operations was flat at $9.1 million. Rental revenues decreased 4% to $24.4 million. The decrease in rental revenues and a 5% increase in depreciation to $10.1 million, partly offset by a 6% decrease in other direct costs to $3.1 million, resulted in a decrease in gross profit on rental revenues of 10% to $11.2 million. Sales revenues decreased 4% to $6.4 million with gross profit on sales revenues increasing 29% to $3.3 million, primarily due to higher gross margins on used equipment sales revenues in the second quarter of 2014. Selling and administrative expenses decreased 5% to $6.0 million, primarily due to decreased marketing and administrative costs. Adler Tanks For the second quarter of 2014, the Company's Adler Tanks division reported a 9% decrease in income from operations to $6.7 million. Rental revenues increased 5% to $18.7 million, however other direct costs increased 5% to $2.7 million and depreciation expense increased 11% to $3.8 million, which resulted in an increase in gross profit on rental revenues of 4% to $12.3 million. Rental related services revenues increased 17% to $6.2 million, with gross profit on rental related services decreasing 5% to $1.4 million. Selling and administrative expenses increased 14% to $6.9 million, primarily due to increased bad debt expense, employee headcount, salaries and benefit costs. OTHER HIGHLIGHTS
Other non-operating income includes the Company's sale of an excess property in June 2014 for net proceeds of $2.5 million, resulting in a gain on sale of $0.8 million. This property was previously used as one of the Company's branch sales and inventory centers prior to the TRS acquisition in 2004.
Debt increased $18.9 million during the quarter to $307.0 million, with the Company's funded debt (notes payable) to equity ratio increasing to 0.76 to 1 at June 30, 2014 compared to 0.72 to 1 at March 31, 2014. As of June 30, 2014, the Company had capacity to borrow an additional $243.0 million under its lines of credit.
Dividend rate increased 2% to $0.245 per share for the second quarter 2014 compared to the second quarter 2013. On an annualized basis, this dividend represents a 2.7% yield on the July 30, 2014 close price of $35.66.
Adjusted EBITDA increased 5% to $40.2 million for the second quarter of 2014 compared to the second quarter of 2013. At June 30, 2014, the Company's ratio of funded debt to the last twelve months actual Adjusted EBITDA was 1.90 to 1 compared to 1.81 to 1 at March 31, 2014. Adjusted EBITDA is defined as net income before interest expense, provision for income taxes, depreciation, amortization and non-cash 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 press release.
You should read this press release in conjunction with the financial statements and notes thereto included in the Company's latest Forms 10-K and 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 and 10-Q and other SEC filings. FINANCIAL GUIDANCE The Company reconfirms its expectation that its 2014 full-year earnings per share will be in a range of $1.70 to $1.85 per diluted share.
ABOUT MCGRATH RENTCORP
Founded in 1979, McGrath RentCorp is a diversified business-to-business rental company. The Company's Mobile Modular division 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. The Company's TRS-RenTelco division rents and sells electronic test equipment and is one of the leading rental providers of general purpose and communications test equipment in the Americas. The Company's New Jersey based Adler Tank Rentals subsidiary rents and sells containment solutions for hazardous and nonhazardous liquids and solids with operations today serving key markets throughout the United States. In 2008, the Company entered the portable storage container rental business under the trade name Mobile Modular Portable Storage. Today, the business is located in the key markets of California, Texas, Florida, and recently entered the multi-state Mid-Atlantic region. For more information on McGrath RentCorp and its operating units, please visit our websites: Corporate – www.mgrc.com Tanks and Boxes – www.AdlerTankRentals.com Modular Buildings – www.MobileModularRents.com Portable Storage – www.MobileModularRents-PortableStorage.com Electronic Test Equipment – www.TRS-RenTelco.com School Facilities Manufacturing – www.Enviroplex.comCONFERENCE CALL NOTE As previously announced in its press release of July 10, 2014, McGrath RentCorp will host a conference call at 5:00 p.m. Eastern Time (2:00 p.m. Pacific Time) on July 31, 2014 to discuss the second quarter 2014 results. To participate in the teleconference, dial 1-888-299-7209 (in the U.S.), or 1-719-325-2448 (outside the US), or visit the investor relations section of the Company's website at www.mgrc.com. Telephone replay of the call will be available for 7 days following the call by dialing 1-888-203-1112 (in the U.S.), or 1-719-457-0820 (outside the U.S.). The pass code for the call replay is 9026752. 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 statements made in this press release about the following topics are forward looking statements: inventory center costs reinforcing the Company's belief that its modular building rental business is experiencing a strong turnaround and that it will benefit from the associated rental revenue stream and rental profitability margin improvement in the quarters ahead, belief that the Adler Tank Rentals division's new equipment purchases would decrease significantly over the next 12 months, belief that the Company's portable storage business can become a meaningful contributor to its overall future earnings, including the contribution from entry into the greater Chicago and Charlotte markets, full year EPS guidance range and belief that investments in the Company's various business segments are anticipated to create materially higher earnings levels in the future.
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 utilization levels of our Adler Tanks liquid and sold containment tank and box rental assets; the potential for continuing softness in general-purpose test equipment rental demand in our electronics division; the extent of economic recovery, particularly in California, including the impact on funding for school facility projects and residential and commercial construction sectors; 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 Adler Tanks business from reductions to the price of oil or gas; 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, 2013, 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 June 30,
Six Months Ended June 30,
(in thousands, except per share amounts)
2014
2013
2014
2013
REVENUES
Rental
$65,809
$63,043
$128,239
$123,644
Rental Related Services
15,146
12,661
28,658
23,506
Rental Operations
80,955
75,704
156,897
147,150
Sales
14,170
10,906
25,208
27,671
Other
620
546
1,200
1,077
Total Revenues
95,745
87,156
183,305
175,898
COSTS AND EXPENSES
Direct Costs of Rental Operations:
Depreciation of Rental Equipment
17,924
16,626
35,821
33,228
Rental Related Services
11,366
9,391
21,673
18,313
Other
15,188
13,484
28,738
25,841
Total Direct Costs of Rental Operations
44,478
39,501
86,232
77,382
Costs of Sales
9,188
7,486
16,356
19,320
Total Costs of Revenues
53,666
46,987
102,588
96,702
Gross Profit
42,079
40,169
80,717
79,196
Selling and Administrative Expenses
23,840
21,792
47,251
43,430
Income from Operations
18,239
18,377
33,466
35,766
Other Income (Expense):
Interest Expense
(2,335)
(2,157)
(4,538)
(4,360)
Gain on Sale of Property, Plant and Equipment
812
—
812
—
Foreign Currency Exchange Gain (Loss)
78
(23)
(10)
(52)
Income Before Provision for Income Taxes
16,794
16,197
29,730
31,354
Provision for Income Taxes
6,589
6,349
11,654
12,291
Net Income
$10,205
$9,848
$18,076
$19,063
Earnings Per Share:
Basic
$0.39
$0.39
$0.70
$0.76
Diluted
$0.39
$0.38
$0.69
$0.74
Shares Used in Per Share Calculation:
Basic
25,912
25,354
25,851
25,180
Diluted
26,220
25,818
26,223
25,617
Cash Dividends Declared Per Share
$0.245
$0.240
$0.490
$0.480
MCGRATH RENTCORP
CONDENSED CONSOLIDATED BALANCE SHEETS
(UNAUDITED)
June 30,
December 31,
(in thousands)
2014
2013
Assets
Cash
$1,141
$1,630
Accounts Receivable, net of allowance for doubtful accounts of $2,027 in 2014 and $2,007 in 2013
89,084
87,650
Rental Equipment, at cost:
Relocatable Modular Buildings
626,457
592,391
Electronic Test Equipment
259,907
267,772
Liquid and Solid Containment Tanks and Boxes
298,248
284,005
1,184,612
1,144,168
Less Accumulated Depreciation
(389,080)
(377,158)
Rental Equipment, net
795,532
767,010
Property, Plant and Equipment, net
105,853
105,187
Prepaid Expenses and Other Assets
22,005
19,718
Intangible Assets, net
10,449
10,662
Goodwill
27,700
27,700
Total Assets
$1,051,764
$1,019,557
Liabilities and Shareholders' Equity
Liabilities:
Notes Payable
$307,000
$290,003
Accounts Payable and Accrued Liabilities
69,258
63,318
Deferred Income
26,083
24,003
Deferred Income Taxes, net
242,984
241,203
Total Liabilities
645,325
618,527
Shareholders' Equity:
Common Stock, no par value --
Authorized - 40,000 shares
Issued and Outstanding – 25,947 shares in 2014 and 25,757 shares in 2013
103,104
103,023
Retained Earnings
303,343
298,038
Accumulated Other Comprehensive Loss
(8)
(31)
Total Shareholders' Equity
406,439
401,030
Total Liabilities and Shareholders' Equity
$1,051,764
$1,019,557
MCGRATH RENTCORP
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS 
(UNAUDITED)
Six Months Ended June 30,
(in thousands)
2014
2013
CASH FLOWS FROM OPERATING ACTIVITIES:
Net Income
$18,076
$19,063
Adjustments to Reconcile Net Income to Net Cash Provided by Operating Activities:
Depreciation and Amortization
39,982
37,645
Provision for Doubtful Accounts
1,014
911
Share-Based Compensation
1,984
2,255
Gain on Sale of Used Rental Equipment
(6,444)
(6,256)
Gain on Sale of Property, Plant and Equipment
(812)
—
Foreign Currency Loss
10
52
Change In:
Accounts Receivable
(2,448)
4,059
Prepaid Expenses and Other Assets
(2,287)
(168)
Accounts Payable and Accrued Liabilities
2,236
6,096
Deferred Income
2,080
(988)
Deferred Income Taxes
1,781
3,570
Net Cash Provided by Operating Activities
55,172
66,239
CASH FLOWS FROM INVESTING ACTIVITIES:
Purchase of Rental Equipment
(68,105)
(56,241)
Purchase of Property, Plant and Equipment
(6,101)
(4,156)
Proceeds from Sale of Used Rental Equipment
13,757
14,373
Proceeds from Sale of Property, Plant and Equipment
2,501
—
Net Cash Used in Investing Activities
(57,948)
(46,024)
CASH FLOWS FROM FINANCING ACTIVITIES:
Net Repayments Under Bank Lines of Credit
(3,003)
(23,125)
Borrowing Under Series B Senior Notes
40,000
—
Principal Payment on Series A Senior Notes
(20,000)
—
Proceeds from the Exercise of Stock Options
302
13,494
Excess Tax Benefit from Exercise and Disqualifying Disposition of Stock Options
1,173
1,398
Payment of Dividends
(12,833)
(12,109)
Taxes Paid Related to Net Share Settlement of Stock Awards
(3,378)
(778)
Net Cash Provided by (Used in) Financing Activities
2,261
(21,120)
Effect of Exchange Rate Changes on Cash
26
—
Net Decrease in Cash
(489)
(905)
Cash Balance, beginning of period
1,630
1,612
Cash Balance, end of period
$1,141
$707
Interest Paid, during the period
$4,198
$4,331
Net Income Taxes Paid, during the period
$8,526
$6,779
Dividends Accrued During the Period, not yet paid
$6,425
$6,327
Rental Equipment Acquisitions, not yet paid
$12,033
$3,887
McGRATH RENTCORP
BUSINESS SEGMENT DATA (unaudited)
Three Months Ended June 30, 2014
(dollar amounts in thousands)
Mobile Modular
TRS- RenTelco
Adler Tanks
Enviroplex
Consolidated
Revenues
Rental
$22,679
$24,424
$18,706
$ —
$65,809
Rental Related Services
8,011
895
6,240
—
15,146
Rental Operations
30,690
25,319
24,946
—
80,955
Sales
6,489
6,374
165
1,142
14,170
Other
136
444
40
—
620
Total Revenues
37,315
32,137
25,151
1,142
95,745
Costs and Expenses
Direct Costs of Rental Operations:
Depreciation of Rental Equipment
4,011
10,148
3,765
—
17,924
Rental Related Services
5,768
754
4,844
—
11,366
Other
9,441
3,068
2,679
—
15,188
Total Direct Costs of Rental Operations
19,220
13,970
11,288
—
44,478
Costs of Sales
5,025
3,104
243
816
9,188
Total Costs of Revenues
24,245
17,074
11,531
816
53,666
Gross Profit (Loss)
Rental
9,227
11,208
12,262
—
32,697
Rental Related Services
2,243
141
1,396
—
3,780
Rental Operations
11,470
11,349
13,658
—
36,477
Sales
1,464
3,270
(78)
326
4,982
Other
136
444
40
—
620
Total Gross Profit
13,070
15,063
13,620
326
42,079
Selling and Administrative Expenses
10,090
5,967
6,940
843
23,840
Income (Loss) from Operations
$2,980
$9,096
$6,680
$ (517)
18,239
Interest Expense
(2,335)
Gain on Sale of Property, Plant and Equipment
812
Foreign Currency Exchange Gain
78
Provision for Income taxes
(6,589)
Net Income
$10,205
Other Information
Average Rental Equipment 1
$585,468
$261,301
$286,798
Average Monthly Total Yield 2
1.29%
3.12%
2.17%
Average Utilization 3
70.3%
59.3%
63.20%
Average Monthly Rental Rate 4
1.84%
5.25%
3.44%
1 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.
2 Average Monthly Total Yield is calculated by dividing the averages of monthly rental revenues by the cost of rental equipment, for the period.
3 Average Utilization is calculated by dividing the cost of Average Rental Equipment on rent by the total cost of Average Rental Equipment.
4 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, 2013
(dollar amounts in thousands)
Mobile Modular
TRS- RenTelco
Adler Tanks
Enviroplex
Consolidated
Revenues
Rental
$19,959
$25,338
$17,746
$ —
$63,043
Rental Related Services
6,577
746
5,338
—
12,661
Rental Operations
26,536
26,084
23,084
—
75,704
Sales
2,839
6,634
1,199
234
10,906
Other
128
382
36
—
546
Total Revenues
29,503
33,100
24,319
234
87,156
Costs and Expenses
Direct Costs of Rental Operations:
Depreciation of Rental Equipment
3,571
9,658
3,397
—
16,626
Rental Related Services
4,826
704
3,861
—
9,391
Other
7,676
3,255
2,553
—
13,484
Total Direct Costs of Rental Operations
16,073
13,617
9,811
—
39,501
Costs of Sales
2,198
4,096
1,094
98
7,486
Total Costs of Revenues
18,271
17,713
10,905
98
46,987
Gross Profit
Rental
8,712
12,425
11,796
—
32,933
Rental Related Services
1,751
42
1,477
—
3,270
Rental Operations
10,463
12,467
13,273
—
36,203
Sales
641
2,538
105
136
3,420
Other
128
382
36
—
546
Total Gross Profit
11,232
15,387
13,414
136
40,169
Selling and Administrative Expenses
8,571
6,306
6,105
810
21,792
Income (Loss) from Operations
$2,661
$9,081
$7,309
$ (674)
18,377
Interest Expense
(2,157)
Foreign Currency Exchange Loss
(23)
Provision for Income taxes
(6,349)
Net Income
$9,848
Other Information
Average Rental Equipment 1
$540,805
$264,472
$260,346
Average Monthly Total Yield 2
1.23%
3.19%
2.27%
Average Utilization 3
66.8%
63.5%
65.8%
Average Monthly Rental Rate 4
1.84%
5.03%
3.45%
1 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.
2 Average Monthly Total Yield is calculated by dividing the averages of monthly rental revenues by the cost of rental equipment, for the period.
3 Average Utilization is calculated by dividing the cost of Average Rental Equipment on rent by the total cost of Average Rental Equipment.
4 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, 2014
(dollar amounts in thousands)
Mobile Modular
TRS- RenTelco
Adler Tanks
Enviroplex
Consolidated
Revenues
Rental
$44,212
$48,184
$35,843
$ —
$128,239
Rental Related Services
15,328
1,617
11,713
—
28,658
Rental Operations
59,540
49,801
47,556
—
156,897
Sales
11,161
11,109
691
2,247
25,208
Other
254
868
78
—
1,200
Total Revenues
70,955
61,778
48,325
2,247
183,305
Costs and Expenses
Direct Costs of Rental Operations:
Depreciation of Rental Equipment
7,842
20,539
7,440
—
35,821
Rental Related Services
11,103
1,382
9,188
—
21,673
Other
17,914
5,878
4,946
—
28,738
Total Direct Costs of Rental Operations
36,859
27,799
21,574
—
86,232
Costs of Sales
8,322
5,841
691
1,502
16,356
Total Costs of Revenues
45,181
33,640
22,265
1,502
102,588
Gross Profit
Rental
18,456
21,767
23,457
—
63,680
Rental Related Services
4,225
235
2,525
—
6,985
Rental Operations
22,681
22,002
25,982
—
70,665
Sales
2,839
5,268
—
745
8,852
Other
254
868
78
—
1,200
Total Gross Profit
25,774
28,138
26,060
745
80,717
Selling and Administrative Expenses
19,830
12,004
13,836
1,581
47,251
Income (Loss) from Operations
$5,944
$16,134
$12,224
$ (836)
33,466
Interest Expense
(4,538)
Gain on Sale of Property, Plant and Equipment
812
Foreign Currency Exchange Loss
(10)
Provision for Income taxes
(11,654)
Net Income
$18,076
Other Information
Average Rental Equipment 1
$577,951
$264,249
$283,819
Average Monthly Total Yield 2
1.27%
3.04%
2.10%
Average Utilization 3
70.2%
58.30%
61.8%
Average Monthly Rental Rate 4
1.82%
5.21%
3.41%
1 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.
2 Average Monthly Total Yield is calculated by dividing the averages of monthly rental revenues by the cost of rental equipment, for the period.
3 Average Utilization is calculated by dividing the cost of Average Rental Equipment on rent by the total cost of Average Rental Equipment.
4 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, 2013
(dollar amounts in thousands)
Mobile Modular
TRS- RenTelco
Adler Tanks
Enviroplex
Consolidated
Revenues
Rental
$39,288
$50,179
$34,177
$ —
$123,644
Rental Related Services
12,491
1,412
9,603
—
23,506
Rental Operations
51,779
51,591
43,780
—
147,150
Sales
6,483
13,476
1,285
6,427
27,671
Other
232
776
69
—
1,077
Total Revenues
58,494
65,843
45,134
6,427
175,898
Costs and Expenses
Direct Costs of Rental Operations:
Depreciation of Rental Equipment
7,089
19,474
6,665
—
33,228
Rental Related Services
9,571
1,328
7,414
—
18,313
Other
14,043
6,480
5,318
—
25,841
Total Direct Costs of Rental Operations
30,703
27,282
19,397
—
77,382
Costs of Sales
4,897
7,551
1,180
5,692
19,320
Total Costs of Revenue
35,600
34,833
20,577
5,692
96,702
Gross Profit
Rental
18,156
24,225
22,194
—
64,575
Rental Related Services
2,920
84
2,189
—
5,193
Rental Operations
21,076
24,309
24,383
—
69,768
Sales
1,586
5,925
105
735
8,351
Other
232
776
69
—
1,077
Total Gross Profit
22,894
31,010
24,557
735
79,196
Selling and Administrative Expenses
17,371
12,400
12,097
1,562
43,430
Income (Loss) from Operations
$5,523
$18,610
$12,460
$ (827)
35,766
Interest Expense
(4,360)
Foreign Currency Exchange Loss
(52)
Provision for Income taxes
(12,291)
Net Income
$19,063
Other Information
Average Rental Equipment 1
$538,147
$265,122
$256,300
Average Monthly Total Yield 2
1.22%
3.15%
2.23%
Average Utilization 3
66.7%
63.7%
65.5%
Average Monthly Rental Rate 4
1.82%
4.95%
3.40%
1 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.
2 Average Monthly Total Yield is calculated by dividing the averages of monthly rental revenues by the cost of rental equipment, for the period.
3 Average Utilization is calculated by dividing the cost of Average Rental Equipment on rent by the total cost of Average Rental Equipment.
4 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 non-cash 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
Six Months Ended
Twelve Months Ended
June 30,
June 30,
June 30,
2014
2013
2014
2013
2014
2013
Net Income
$10,205
$9,848
$18,076
$19,063
$42,410
$43,450
Provision for Income Taxes
6,589
6,349
11,654
12,291
27,340
27,235
Interest
2,335
2,157
4,538
4,360
8,865
8,954
Depreciation and Amortization
20,050
18,837
39,982
37,645
79,186
74,782
EBITDA
39,179
37,191
74,250
73,359
157,801
154,421
Share-Based Compensation
1,029
1,129
1,984
2,255
3,409
4,018
Adjusted EBITDA 1
$40,208
$38,320
$76,234
$75,614
$161,210
$158,439
Adjusted EBITDA Margin 2
42%
44%
42%
43%
42%
42%
Reconciliation of Adjusted EBITDA to Net Cash Provided by Operating Activities
(dollar amounts in thousands)
Three Months Ended
Six Months Ended
Twelve Months Ended
June 30,
June 30,
June 30,
2014
2013
2014
2013
2014
2013
Adjusted EBITDA 1
$40,208
$38,320
$76,234
$75,614
$161,210
$158,439
Interest Paid
(3,041)
(3,055)
(4,198)
(4,331)
(8,680)
(8,822)
Net Income Taxes Paid
(8,187)
(5,260)
(8,526)
(6,779)
(12,821)
(9,405)
Gain on Sale of Used Rental Equipment
(3,944)
(2,922)
(6,444)
(6,256)
(13,279)
(12,677)
Gain on Sale of Property, Plant and Equipment
(812)
—
(812)
—
(812)
—
Foreign Currency Loss (Gain)
(78)
23
10
52
4
17
Change in Certain Assets and Liabilities:
Accounts Receivable, net
(6,013)
436
(1,434)
4,970
(1,798)
(1,174)
Prepaid Expenses and Other Assets
(4,874)
(5,696)
(2,287)
(168)
(2,330)
6,984
Accounts Payable and Other Liabilities
(534)
(2,475)
549
4,125
934
(3,236)
Deferred Income
4,395
5,294
2,080
(988)
147
(2,778)
Net Cash Provided by Operating Activities
$17,120
$24,665
$55,172
$66,239
$122,575
$127,348
1 Adjusted EBITDA is defined as net income before interest expense, provision for income taxes, depreciation, amortization, and non-cash share-based compensation.
2 Adjusted EBITDA Margin is calculated as Adjusted EBITDA divided by total revenues for the period.
CONTACT: Keith E. Pratt Chief Financial Officer 925 606 9200
