Upgrade to SI Premium - Free Trial

McGrath RentCorp Announces Results for Fourth Quarter 2021

February 23, 2022 4:01 PM

Company Announces 5% Dividend Increase

LIVERMORE, Calif.--(BUSINESS WIRE)-- McGrath RentCorp (NASDAQ: MGRC) (the “Company”), a diversified business-to-business rental company, today announced total revenues for the quarter ended December 31, 2021 of $175.9 million, an increase of 18%, compared to the fourth quarter of 2020. The Company reported net income of $28.4 million, or $1.16 per diluted share, for the fourth quarter of 2021, compared to net income of $31.2 million, or $1.27 per diluted share, for the fourth quarter of 2020.

Total revenues for the year ended December 31, 2021 increased to $616.8 million from $572.6 million in 2020, with adjusted EBITDA increasing $5.6 million, or 2%, to $246.6 million. Net income for the year ended December 31, 2021 was $89.7 million, or $3.66 per diluted share, compared to $102.0 million, or $4.16 per diluted share, in 2020.

The Company also announced that the board of directors declared a quarterly cash dividend of $0.455 per share for the quarter ending March 31, 2022, an increase of $0.02, or 5%, over the prior year period. The cash dividend will be payable on April 29, 2022 to all shareholders of record on April 15, 2022. This marks 31 consecutive years the Company has increased its annual dividend.

FOURTH QUARTER 2021 COMPANY HIGHLIGHTS:

Joe Hanna, President and CEO of McGrath RentCorp, made the following comments regarding these results and future expectations:

“We were pleased with our fourth quarter results. Improved end market conditions in each of our three rental business segments enabled us to deliver a 20% increase in companywide rental revenues in the fourth quarter, compared to the prior year. Modular rental revenues grew 29%, with approximately three quarters of the growth attributable to our Design Space and Kitchens To Go acquisitions. Rental revenues at TRS-RenTelco and Adler Tanks grew 4% and 19%, respectively. We were also pleased with the high volume of modular new equipment sales during the quarter, as some previously delayed projects were completed by year end.

"2021 was a year of strategic growth investments, with particular emphasis on the modular acquisitions. We expanded our geographic coverage, added new customers and welcomed new team members. I am extremely grateful to our team members who worked tirelessly throughout 2021 to serve our customers and integrate our new acquisitions. With the major integration steps now complete we are very focused on revenue and profit growth, as reflected by our 12% adjusted EBITDA growth in the fourth quarter.

"We are encouraged by the positive rental demand trends since the start of the year. Year to date new order bookings at Mobile Modular are up significantly from a year ago. We are well positioned to continue growing this business as demand conditions continue to strengthen.

"Our strategic priorities for the next few years are centered on our modular business. We see significant opportunities to further expand our geographic coverage and to broaden the value we bring to customers with rental solutions, site related services and new modular equipment sales. As we demonstrated in 2021, we expect to utilize a disciplined combination of organic investments and acquisitions to deploy growth capital and accelerate these priorities. With an experienced leadership team, track record of execution, strong balance sheet and healthy free cash flow generation we are well positioned for long term growth.”

DIVISION HIGHLIGHTS:

All comparisons presented below are for the quarter ended December 31, 2021 to the quarter ended December 31, 2020 unless otherwise indicated.

MOBILE MODULAR

The Company’s Mobile Modular division reported income from operations of $26.1 million, an increase of $3.6 million, or 16%, with Adjusted EBITDA increasing $8.4 million, or 28%, to $38.4 million. Rental revenues increased 29% to $61.5 million, depreciation expense increased 32% to $7.6 million and other direct costs increased 38% to $15.1 million, which resulted in an increase in gross profit on rental revenues of 26% to $38.7 million. The rental revenue increase reflects in part the new Design Space and Kitchens To Go customers that contributed approximately three quarters of the increase. Rental related services revenues increased 8% to $17.6 million, primarily attributable to services performed during the lease and increased delivery and return delivery revenues at Portable Storage, with associated gross profit increasing 9% to $5.0 million. Sales revenues increased 68% to $20.2 million, due to increased new and used equipment sales. Gross margin on sales was 33% compared to 27% in 2020, resulting in an increase in gross profit on sales revenues of $3.3 million. Selling and administrative expenses increased $8.2 million, or 50%, primarily due to increased employee salaries and benefit costs totaling $2.7 million, mostly from the addition of Design Space and Kitchens To Go employees, $2.4 million higher allocated corporate expenses and $1.7 million higher amortization of intangible assets associated with the Design Space and Kitchens To Go acquisitions.

TRS-RENTELCO

The Company’s TRS-RenTelco division reported income from operations of $9.8 million, a decrease of $1.1 million, or 10%, with Adjusted EBITDA decreasing $0.4 million, or 2%, to $22.3 million. Rental revenues increased 4% to $29.1 million, depreciation expense increased 5% to $11.9 million and other direct costs increased 12% to $4.9 million, which resulted in gross profit on rental revenues comparable to the prior year. Rental revenue increases were primarily from increased demand for general purpose equipment. Sales revenues decreased 13% to $7.6 million while gross margin on sales improved to 51% in 2021 from 47% in 2020, which together resulted in a 7% decrease in gross profit on sales revenues to $3.8 million. Selling and administrative expenses increased 11% to $6.8 million, primarily due to increased marketing and administrative expenses and higher allocated corporate expenses.

ADLER TANKS

The Company’s Adler Tanks division reported income from operations of $2.8 million, an increase of 29%, with Adjusted EBITDA increasing $0.8 million, or 12%, to $7.8 million. Rental revenues increased 19% to $15.5 million, as a result of broad based regional and end market demand. Depreciation expense was comparable to the prior year and other direct costs increased 47% to $3.4 million, which resulted in an increased gross profit on rental revenues of 21%, to $8.1 million. Rental related services revenues increased 10% to $5.9 million, with gross profit on rental related services decreasing 13%, to $1.1 million. Selling and administrative expenses increased 16% to $6.7 million primarily due to increased employee salaries and benefit costs and higher allocated corporate expenses.

FINANCIAL OUTLOOK:

For the full-year 2022, the Company expects:

2022 Outlook

2021 Actual

Total revenue:

$675 million to $705 million

$616.8 million

Adjusted EBITDA 1, 2:

$260 million to $275 million

$246.6 million

Gross rental equipment capital expenditures:

$117 million to $127 million

$114.1 million

  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 actual net income to Adjusted EBITDA and Adjusted EBITDA to net cash provided by operating activities can be found at the end of this release.
  2. Information reconciling forward-looking Adjusted EBITDA to the comparable GAAP financial measures is unavailable to the Company without unreasonable effort because certain items required for such reconciliations are outside of the Company’s control and/or cannot be reasonably predicted, such as the provision for income taxes. Therefore, no reconciliation to the most comparable GAAP measures is provided. The Company provides Adjusted EBITDA guidance because it believes that Adjusted EBITDA, when viewed with the Company’s results under GAAP, provides useful information for the reasons noted in the reconciliation of actual Adjusted EBITDA to the most directly comparable GAAP measures at the end of this release.

ABOUT MCGRATH RENTCORP:

Founded in 1979, McGrath RentCorp (Nasdaq: MGRC) is a diversified business-to-business rental company providing modular buildings, electronic test equipment, portable storage and tank containment solutions across the United States and other select North American regions. The Company’s rental operations consist of four divisions: Mobile Modular rents and sells modular buildings to fulfill customers’ temporary and permanent classroom and office space needs; TRS-RenTelco rents and sells electronic test equipment; Adler Tank Rentals rents and sells containment solutions for hazardous and nonhazardous liquids and solids; and Mobile Modular Portable Storage provides portable storage rental solutions. 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 January 20, 2022, McGrath RentCorp will host a conference call at 5:00 p.m. Eastern Time (2:00 p.m. Pacific Time) on February 23, 2022 to discuss the fourth quarter 2021 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 https://investors.mgrc.com/. A replay will be available for 7 days 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 conference call replay is 8842099. In addition, a live audio webcast and replay of the call may be found in the investor relations section of the Company’s website at https://investors.mgrc.com/events-and-presentations.

FORWARD-LOOKING STATEMENTS:

This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. All statements, other than statements of historical facts, regarding McGrath RentCorp’s expectations, strategies, prospects or targets are forward looking statements. These forward-looking statements also can be identified by the use of forward-looking terminology such as “anticipates,” “believes,” “continues,” “could,” “estimates,” “expects,” “intends,” “may,” “plan,” “predict,” “project,” or “will,” or the negative of these terms or other comparable terminology. In particular, Mr. Hanna’s statements about the expectation to deploy more rental equipment capital and to expand the breadth of products and services to the Company’s customers, optimism about the overall positive rental demand trends, to further expand geographic coverage through the utilization of organic investments and acquisitions, and that the Company is positioned for long term growth, as well as the statements regarding the full year 2022 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 duration of the ongoing COVID-19 pandemic and its economic impact, the extent and length of the restrictions associated with COVID-19 pandemic, the health of the education and commercial markets in our modular building division; the activity levels in the general purpose and communications test equipment markets at TRS-RenTelco; the utilization levels and rental rates of our Adler Tanks liquid and solid containment tank and box rental assets; continued execution of our performance improvement initiatives; our ability to successfully increase prices to offset cost increases; and our ability to effectively manage our rental assets, as well as the factors disclosed under “Risk Factors” in the Company’s Form 10-K and other SEC filings.

Forward-looking statements are made only as of the date hereof. Except as otherwise required by law, we assume no obligation to update any of the forward-looking statements contained in this press release.

MCGRATH RENTCORP

CONDENSED CONSOLIDATED STATEMENTS OF INCOME

(UNAUDITED)

Three Months Ended December 31,

Twelve Months Ended December 31,

(in thousands, except per share amounts)

2021

2020

2021

2020

Revenues

Rental

$

106,076

$

88,517

$

390,013

$

351,790

Rental related services

24,191

22,367

98,061

92,393

Rental operations

130,267

110,884

488,074

444,183

Sales

44,732

37,238

125,235

124,604

Other

912

858

3,524

3,767

Total revenues

175,911

148,980

616,833

572,554

Costs and Expenses

Direct costs of rental operations:

Depreciation of rental equipment

23,671

21,226

91,887

85,866

Rental related services

18,020

16,345

74,256

68,105

Other

23,373

17,647

91,069

73,818

Total direct costs of rental operations

65,064

55,218

257,212

227,789

Costs of sales

28,579

23,108

78,600

81,019

Total costs of revenues

93,643

78,326

335,812

308,808

Gross profit

82,268

70,653

281,021

263,746

Selling and administrative expenses

39,295

29,628

148,600

122,993

Income from operations

42,973

41,025

132,421

140,753

Other income (expense):

Interest expense

(3,247

)

(1,983

)

(10,455

)

(8,787

)

Foreign currency exchange (loss) gain

(25

)

267

(210

)

78

Income before provision for income taxes

39,701

39,309

121,756

132,044

Provision for income taxes

11,254

8,133

32,051

30,060

Net income

$

28,447

$

31,176

$

89,705

$

101,984

Earnings per share:

Basic

$

1.17

$

1.29

$

3.70

$

4.22

Diluted

$

1.16

$

1.27

$

3.66

$

4.16

Shares used in per share calculation:

Basic

24,252

24,119

24,220

24,157

Diluted

24,537

24,453

24,515

24,531

Cash dividends declared per share

$

0.435

$

0.420

$

1.74

$

1.68

MCGRATH RENTCORP

CONDENSED CONSOLIDATED BALANCE SHEETS

(UNAUDITED)

December 31,

(in thousands)

2021

2020

Assets

Cash

$

1,491

$

1,238

Accounts receivable, net of allowance for doubtful accounts of $2,125 in 2021 and $2,100 in 2020

159,499

123,316

Rental equipment, at cost:

Relocatable modular buildings

1,040,094

882,115

Electronic test equipment

361,391

333,020

Liquid and solid containment tanks and boxes

309,908

315,706

1,711,393

1,530,841

Less: accumulated depreciation

(646,169

)

(592,725

)

Rental equipment, net

1,065,224

938,116

Property, plant and equipment, net

135,325

136,210

Prepaid expenses and other assets

54,945

41,549

Intangible assets, net

47,049

7,118

Goodwill

132,393

28,197

Total assets

$

1,595,926

$

1,275,744

Liabilities and Shareholders' Equity

Liabilities:

Notes payable

$

426,451

$

222,754

Accounts payable and accrued liabilities

136,313

108,334

Deferred income

58,716

45,975

Deferred income taxes, net

242,425

216,077

Total liabilities

863,905

593,140

Commitments and contingencies (Note 9)

Shareholders’ equity:

Common stock, no par value - Authorized 40,000 shares

Issued and outstanding - 24,260 shares as of December 31, 2021 and 24,128 shares as of December 31, 2020

108,610

106,289

Retained earnings

623,465

576,419

Accumulated other comprehensive loss

(54

)

(104

)

Total shareholders’ equity

732,021

682,604

Total liabilities and shareholders’ equity

$

1,595,926

$

1,275,744

MCGRATH RENTCORP

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(UNAUDITED)

Twelve Months Ended December 31,

(in thousands)

2021

2020

Cash Flows from Operating Activities:

Net income

$

89,705

$

101,984

Adjustments to reconcile net income to net cash provided by operating activities:

Depreciation and amortization

106,695

94,643

Deferred income taxes

26,348

(2,193

)

Provision for doubtful accounts

451

1,343

Share-based compensation

7,666

5,549

Gain on sale of used rental equipment

(25,441

)

(19,329

)

Foreign currency exchange loss (gain)

210

(78

)

Amortization of debt issuance costs

15

11

Change in:

Accounts receivable

(24,397

)

3,440

Prepaid expenses and other assets

(6,816

)

3,807

Accounts payable and accrued liabilities

12,226

316

Deferred income

9,082

(8,989

)

Net cash provided by operating activities

195,744

180,504

Cash Flows from Investing Activities:

Purchases of rental equipment

(114,145

)

(86,329

)

Purchases of property, plant and equipment

(2,680

)

(13,724

)

Cash paid for acquisition of businesses

(283,124

)

Cash paid for acquisition of Titan business assets

(6,585

)

Cash paid for acquisition of non-compete agreements

(2,500

)

Proceeds from sales of used rental equipment

57,337

47,052

Net cash used in investing activities

(351,697

)

(53,001

)

Cash Flows from Financing Activities:

Net borrowing (repayment) under bank lines of credit

143,729

(70,689

)

Borrowings under note purchase agreement

100,000

Principal payment of Series B senior notes

(40,000

)

Repurchase of common stock

(13,617

)

Taxes paid related to net share settlement of stock awards

(5,345

)

(4,376

)

Payment of dividends

(42,182

)

(39,769

)

Net cash provided by (used in) financing activities

156,202

(128,451

)

Effect of foreign currency exchange rate changes on cash

4

(156

)

Net increase (decrease) in cash

253

(1,104

)

Cash balance, beginning of period

1,238

2,342

Cash balance, end of period

$

1,491

$

1,238

Supplemental Disclosure of Cash Flow Information:

Interest paid, during the period

$

10,326

$

9,050

Net income taxes paid, during the period

$

9,087

$

34,903

Dividends accrued during the period, not yet paid

$

11,280

$

10,083

Rental equipment acquisitions, not yet paid

$

5,750

$

4,373

  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 average month end costs of rental equipment on rent by the average month end total costs of 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 December 31, 2021

(dollar amounts in thousands)

Mobile
Modular

TRS-
RenTelco

Adler Tanks

Enviroplex

Consolidated

Revenues

Rental

$

61,451

$

29,079

$

15,546

$

$

106,076

Rental related services

17,604

731

5,856

24,191

Rental operations

79,055

29,810

21,402

130,267

Sales

20,216

7,563

769

16,184

44,732

Other

431

361

120

912

Total revenues

99,702

37,734

22,291

16,184

175,911

Costs and Expenses

Direct costs of rental operations:

Depreciation

7,634

11,945

4,092

23,671

Rental related services

12,634

643

4,743

18,020

Other

15,120

4,881

3,372

23,373

Total direct costs of rental operations

35,388

17,469

12,207

65,064

Costs of sales

13,631

3,738

552

10,658

28,579

Total costs of revenues

49,019

21,207

12,759

10,658

93,643

Gross Profit

Rental

38,697

12,253

8,082

59,032

Rental related services

4,970

88

1,113

6,171

Rental operations

43,667

12,341

9,195

65,203

Sales

6,585

3,825

217

5,526

16,153

Other

431

361

120

912

Total gross profit

50,683

16,527

9,532

5,526

82,268

Selling and administrative expenses

24,627

6,770

6,689

1,209

39,295

Income from operations

$

26,056

$

9,757

$

2,843

$

4,317

$

42,973

Interest expense

(3,247

)

Foreign currency exchange loss

(25

)

Provision for income taxes

(11,254

)

Net income

$

28,447

Other Information

Adjusted EBITDA 1

$

38,412

$

22,345

$

7,817

$

4,386

$

72,960

Average rental equipment 2

$

988,067

$

362,760

$

309,841

Average monthly total yield 3

2.07

%

2.67

%

1.67

%

Average utilization 4

76.9

%

65.9

%

50.1

%

Average monthly rental rate 5

2.70

%

4.05

%

3.34

%

  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.
  2. 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.
  3. Average monthly total yield is calculated by dividing the averages of monthly rental revenues by the cost of rental equipment for the period.
  4. Average utilization is calculated by dividing the average month end costs of rental equipment on rent by the average month end total costs of rental equipment.
  5. Average monthly rental rate is calculated by dividing the averages of monthly rental revenues by the cost of rental equipment on rent for the period.

MCGRATH RENTCORP

BUSINESS SEGMENT DATA (unaudited)

Three months ended December 31, 2020

(dollar amounts in thousands)

Mobile
Modular

TRS-
RenTelco

Adler Tanks

Enviroplex

Consolidated

Revenues

Rental

$

47,548

$

27,916

$

13,054

$

$

88,518

Rental related services

16,236

784

5,347

22,367

Rental operations

63,784

28,700

18,401

110,885

Sales

12,016

8,675

426

16,121

37,238

Other

351

438

68

857

Total revenues

76,151

37,813

18,895

16,121

148,980

Costs and Expenses

Direct costs of rental operations:

Depreciation

5,790

11,343

4,093

21,226

Rental related services

11,688

583

4,074

16,345

Other

10,989

4,371

2,287

17,647

Total direct costs of rental operations

28,467

16,297

10,454

55,218

Costs of sales

8,737

4,573

478

9,320

23,108

Total costs of revenues

37,204

20,870

10,932

9,320

78,326

Gross Profit

Rental

30,769

12,202

6,674

49,645

Rental related services

4,548

201

1,273

6,022

Rental operations

35,317

12,403

7,947

55,667

Sales

3,279

4,102

(52

)

6,801

14,130

Other

351

438

68

857

Total gross profit

38,947

16,943

7,963

6,801

70,654

Selling and administrative expenses

16,456

6,108

5,766

1,298

29,628

Income from operations

$

22,491

$

10,835

$

2,197

$

5,503

41,026

Interest expense

(1,983

)

Foreign currency exchange gain

267

Provision for income taxes

(8,134

)

Net income

$

31,176

Other Information

Adjusted EBITDA 1

$

30,024

$

22,767

$

6,983

$

5,567

$

65,341

Average rental equipment 2

$

834,599

$

333,505

$

314,647

Average monthly total yield 3

1.90

%

2.74

%

1.38

%

Average utilization 4

76.2

%

67.1

%

42.6

%

Average monthly rental rate 5

2.49

%

4.08

%

3.25

%

  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.
  2. 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.
  3. Average monthly total yield is calculated by dividing the averages of monthly rental revenues by the cost of rental equipment for the period.
  4. Average utilization is calculated by dividing the average month end costs of rental equipment on rent by the average month end total costs of rental equipment.
  5. Average monthly rental rate is calculated by dividing the averages of monthly rental revenues by the cost of rental equipment on rent for the period.

MCGRATH RENTCORP

BUSINESS SEGMENT DATA (unaudited)

Twelve months ended December 31, 2021

(dollar amounts in thousands)

Mobile
Modular

TRS-
RenTelco

Adler Tanks

Enviroplex

Consolidated

Revenues

Rental

$

220,569

$

113,419

$

56,025

$

$

390,013

Rental related services

72,330

2,880

22,851

98,061

Rental operations

292,899

116,299

78,876

488,074

Sales

68,982

22,242

2,930

31,081

125,235

Other

1,435

1,653

436

3,524

Total revenues

363,316

140,194

82,242

31,081

616,833

Costs and Expenses

Direct costs of rental operations:

Depreciation

28,071

47,374

16,442

91,887

Rental related services

53,018

2,704

18,534

74,256

Other

60,429

19,148

11,492

91,069

Total direct costs of rental operations

141,518

69,226

46,468

257,212

Costs of sales

45,758

9,574

2,075

21,193

78,600

Total costs of revenues

187,276

78,800

48,543

21,193

335,812

Gross Profit

Rental

132,070

46,897

28,091

207,058

Rental related services

19,310

176

4,317

23,803

Rental operations

151,380

47,073

32,408

230,861

Sales

23,225

12,667

855

9,888

46,635

Other

1,435

1,653

436

3,524

Total gross profit

176,040

61,394

33,699

9,888

281,021

Selling and administrative expenses

92,603

25,152

25,542

5,303

148,600

Income from operations

$

83,436

$

36,243

$

8,157

$

4,585

$

132,421

Interest expense

(10,455

)

Foreign currency exchange loss

(210

)

Provision for income taxes

(32,051

)

Net income

$

89,705

Other Information

Adjusted EBITDA 1

$

128,044

$

85,723

$

27,961

$

4,844

$

246,572

Average rental equipment 2

$

925,951

$

351,895

$

312,150

Average monthly total yield 3

1.99

%

2.69

%

1.50

%

Average utilization 4

76.2

%

67.0

%

45.4

%

Average monthly rental rate 5

2.61

%

4.01

%

3.29

%

  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.
  2. 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.
  3. Average monthly total yield is calculated by dividing the averages of monthly rental revenues by the cost of rental equipment for the period.
  4. Average utilization is calculated by dividing the average month end costs of rental equipment on rent by the average month end total costs of rental equipment.
  5. Average monthly rental rate is calculated by dividing the averages of monthly rental revenues by the cost of rental equipment on rent for the period.

MCGRATH RENTCORP

BUSINESS SEGMENT DATA (unaudited)

Twelve months ended December 31, 2020

(dollar amounts in thousands)

Mobile
Modular

TRS-
RenTelco

Adler Tanks

Enviroplex

Consolidated

Revenues

Rental

$

188,719

$

109,083

$

53,988

$

$

351,790

Rental related services

67,527

3,080

21,786

92,393

Rental operations

256,246

112,163

75,774

444,183

Sales

63,863

26,618

1,386

32,737

124,604

Other

1,415

2,030

322

3,767

Total revenues

321,524

140,811

77,482

32,737

572,554

Costs and Expenses

Direct costs of rental operations:

Depreciation

22,967

46,472

16,427

85,866

Rental related services

48,910

2,419

16,776

68,105

Other

47,762

17,133

8,923

73,818

Total direct costs of rental operations

119,639

66,024

42,126

227,789

Costs of sales

46,011

13,923

1,277

19,808

81,019

Total costs of revenues

165,650

79,947

43,403

19,808

308,808

Gross Profit

Rental

117,990

45,478

28,638

192,106

Rental related services

18,617

661

5,010

24,288

Rental operations

136,607

46,139

33,648

216,394

Sales

17,852

12,695

109

12,929

43,585

Other

1,415

2,030

322

3,767

Total gross profit

155,874

60,864

34,079

12,929

263,746

Selling and administrative expenses

68,470

24,306

24,764

5,453

122,993

Income from operations

$

87,404

$

36,558

$

9,315

$

7,476

$

140,753

Interest expense

(8,787

)

Foreign currency exchange gain

78

Provision for income taxes

(30,060

)

Net income

$

101,984

Other Information

Adjusted EBITDA 1

$

119,202

$

85,082

$

29,010

$

7,729

$

241,023

Average rental equipment 2

$

825,614

$

336,399

$

314,797

Average monthly total yield 3

1.88

%

2.70

%

1.43

%

Average utilization 4

77.2

%

66.2

%

44.6

%

Average monthly rental rate 5

2.47

%

4.08

%

3.21

%

  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.
  2. 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.
  3. Average monthly total yield is calculated by dividing the averages of monthly rental revenues by the cost of rental equipment for the period.
  4. Average utilization is calculated by dividing the average month end costs of rental equipment on rent by the average month end total costs of rental equipment.
  5. Average monthly rental rate is calculated by dividing the averages of monthly rental revenues by the cost of rental equipment on rent for the period.

Reconciliation of Adjusted EBITDA to the most directly comparable GAAP measures

To supplement the Company’s financial data presented on a basis consistent with accounting principles generally accepted in the United States of America (“GAAP”), the Company presents “Adjusted EBITDA”, which is defined by the Company as net income before interest expense, provision for income taxes, depreciation, amortization 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
December 31,

Twelve Months Ended
December 31,

2021

2020

2021

2020

Net income

$

28,447

$

31,175

$

89,705

$

101,984

Provision for income taxes

11,254

8,134

32,051

30,060

Interest expense

3,247

1,983

10,455

8,787

Depreciation and amortization

27,648

23,394

106,695

94,643

EBITDA

70,596

64,686

238,906

235,474

Share-based compensation

2,364

655

7,666

5,549

Adjusted EBITDA 1

$

72,960

$

65,341

$

246,572

$

241,023

Adjusted EBITDA margin 2

41

%

44

%

40

%

42

%

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,

2021

2020

2021

2020

Adjusted EBITDA 1

$

72,960

$

65,341

$

246,572

$

241,023

Interest paid

(3,849

)

(2,221

)

(10,326

)

(9,050

)

Income taxes paid, net of refunds received

(1,013

)

(10,199

)

(9,087

)

(34,903

)

Gain on sale of used rental equipment

(7,653

)

(5,219

)

(25,441

)

(19,329

)

Foreign currency exchange loss (gain)

25

(267

)

210

(78

)

Amortization of debt issuance costs

4

3

15

11

Change in certain assets and liabilities:

Accounts receivable, net

9,332

6,117

(23,946

)

4,783

Prepaid expenses and other assets

4,593

5,121

(6,816

)

3,807

Accounts payable and other liabilities

(3,896

)

2,871

15,481

3,229

Deferred income

(11,046

)

(12,580

)

9,082

(8,989

)

Net cash provided by operating activities

$

59,457

$

48,967

$

195,744

$

180,504

  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.
  2. Adjusted EBITDA Margin is calculated as Adjusted EBITDA divided by total revenues for the period.

Keith E. Pratt

EVP & Chief Financial Officer

925-606-9200

Source: McGrath RentCorp

Categories

Business Wire Press Releases

Next Articles