Twitter

Link your Twitter Account to Market Wire News


When you linking your Twitter Account Market Wire News Trending Stocks news and your Portfolio Stocks News will automatically tweet from your Twitter account.


Be alerted of any news about your stocks and see what other stocks are trending.



home / news releases / MGRC - McGrath Announces Results for Third Quarter 2023


MGRC - McGrath Announces Results for Third Quarter 2023

McGrath RentCorp (“McGrath” or the “Company”) (Nasdaq: MGRC), a leading business-to-business rental company in North America, today announced total revenues from continuing operations for the quarter ended September 30, 2023 of $243.5 million, an increase of 40% compared to the third quarter of 2022. The Company reported net income from continuing operations of $40.4 million, or $1.65 per diluted share, for the third quarter of 2023, compared to net income from continuing operations of $27.1 million, or $1.11 per diluted share, for the third quarter of 2022.

THIRD QUARTER 2023 YEAR-OVER-YEAR COMPANY HIGHLIGHTS (FROM CONTINUING OPERATIONS):

  • Rental revenues increased 22% to $122.7 million.
  • Total revenues increased 40% to $243.5 million.
  • Other income for the third quarter 2023 includes a $3.6 million net gain on sale of two properties, which increased earnings per diluted share by $0.11.
  • Adjusted EBITDA 1 increased 47% to $95.3 million.
  • Dividend rate of $0.465 per share for the third quarter of 2023. On an annualized basis, this dividend represents a 1.9% yield on the October 25, 2023 close price of $97.06 per share.

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

“We were very pleased with our third quarter results. Our 22% increase in companywide rental revenues was driven by strong modular segment performance. Modular rental revenues grew 36%, with over half of the growth attributable to our Vesta Modular and several smaller Portable Storage acquisitions completed earlier this year. Before acquisitions, the modular segment rental revenues grew organically by a robust 13%.

Our modular business saw broad based rental strength across commercial, education and portable storage customer bases. We maintained our focus on pricing optimization, rental fleet utilization, and value-added services for our modular customers. Our initiatives to grow modular sales also showed progress as sales revenues doubled compared to a year ago.

TRS-RenTelco experienced continued softness in semiconductor related demand, resulting in 10% lower rental revenues for the quarter, compared to a year ago. During the quarter we reduced new equipment capital spending, made progress with sales of underutilized equipment, and improved rental fleet utilization to above 60% at quarter-end.

We made good progress with the Vesta integration. Our organization work is complete and the Vesta team is fully integrated into the McGrath organization. I am very pleased with the team collaboration and commercial successes that have been achieved.

We are very pleased with our year-to-date performance, and we are fully focused on solid execution for the remainder of the year.”

DIVISION HIGHLIGHTS:

All comparisons presented below are for the quarter ended September 30, 2023 to the quarter ended September 30, 2022 unless otherwise indicated.

MOBILE MODULAR

For the third quarter of 2023, the Company’s Mobile Modular division reported Adjusted EBITDA of $73.0 million, an increase of $33.1 million, or 83%.

  • Rental revenues increased 36% to $94.0 million, depreciation expense increased 30% to $10.0 million, and other direct costs increased 2% to $23.4 million, which resulted in an increase in gross profit on rental revenues of 57% to $60.6 million. Vesta Modular contributed $14.8 million and $10.2 million in rental revenues and gross profit during the quarter, respectively.
  • Rental related services revenues increased 45% to $39.7 million, primarily attributable to higher delivery and pick up activities and higher site related services, with associated gross profit increasing 60% to $11.8 million. Vesta Modular contributed $4.0 million and $1.8 million in rental related services revenues and gross profit during the quarter, respectively.
  • Sales revenues increased $29.9 million to $58.9 million, primarily from higher new equipment sales. Gross margin on sales was 32% compared to 35% in 2022, resulting in a 86% increase in gross profit on sales revenues to $19.0 million. Vesta Modular contributed $16.2 million and $5.1 million in sales revenues and gross profit during the quarter, respectively.
  • Selling and administrative expenses increased $11.0 million to $39.8 million. The addition of Vesta Modular increased selling and administrative expenses by $6.0 million, which included $1.2 million higher amortization of intangibles. In addition, allocated corporate expenses increased $2.7 million.

TRS-RENTELCO

For the third quarter of 2023, the Company’s TRS-RenTelco division reported Adjusted EBITDA of $21.9 million, a decrease of 9%, when compared to the same quarter in 2022.

  • Rental revenues decreased 10% to $28.7 million, depreciation expense decreased 3%, and other direct costs decreased 4%, resulting in a 18% decrease in gross profit on rental revenues to $11.5 million. The rental revenue decrease was primarily the result of lower average rental equipment on rent compared to the prior year and comparable average monthly rental rates.
  • Sales revenues increased 58% to $8.7 million and gross profit on sales revenues decreased 9% to $3.1 million. The higher sales revenues and lower gross profit on sales can be attributed to the mix of equipment sold, which can fluctuate quarterly depending on customer requirements, equipment availability and funding.
  • Selling and administrative expenses increased $0.3 million, or 4%, to $7.0 million, primarily due to higher allocated corporate expenses.

FINANCIAL OUTLOOK:

Based upon the Company's year-to-date results and current outlook for the remainder of the year, the Company is revising its financial outlook. For the full-year 2023, the Company expects:

Previous

(Continuing Operations)

Current

(Continuing Operations)

Total revenue:

$805 to $830 million

$820 to $830 million

Adjusted EBITDA 1, 2 :

$306 to $320 million

$312 to $320 million

Gross rental equipment capital expenditures:

$190 to $200 million

$190 to $200 million

  1. Adjusted EBITDA is defined as net income before interest expense, provision for income taxes, depreciation, amortization, non-cash impairment costs, share-based compensation and transaction costs. 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. Adjusted EBITDA from continuing operations for the quarter ended September 30, 2023, excludes the income from discontinued operations from the divestiture of Adler Tanks.
  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:

McGrath RentCorp (Nasdaq: MGRC) is a leading business-to-business rental company in North America with a strong record of profitable business growth. Founded in 1979, McGrath’s operations are centered on modular solutions through its Mobile Modular and Mobile Modular Portable Storage businesses. In addition, its TRS-RenTelco business offers electronic test equipment rental solutions. The Company’s rental product offerings and services are part of the circular supply economy, helping customers work more efficiently, and sustainably manage their environmental footprint. With over 40 years of experience, McGrath’s success is driven by a focus on exceptional customer experiences. This focus has underpinned the Company’s long-term financial success and supported over 30 consecutive years of annual dividend increases to shareholders, a rare distinction among publicly listed companies.

McGrath is headquartered in Livermore, California. Additional information about McGrath and its businesses is available at mgrc.com and investors.mgrc.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 September 28, 2023, McGrath RentCorp will host a conference call at 5:00 p.m. Eastern Time (2:00 p.m. Pacific Time) on October 26, 2023 to discuss the third quarter 2023 results. To participate in the teleconference, dial 1-800-245-3047 (in the U.S.), or 1-203-518-9765 (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 1-800-839-5685 (in the U.S.), or 1-402-220-2567 (outside the U.S.). 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 (i) progress with sales of underutilized TRS equipment, (ii) focus on solid execution for the remainder of the year, and (iii) statements regarding the full year 2023 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: health of the education and commercial markets in our modular building division; unforeseen liabilities and integration challenges associated with the Vesta, Brekke Storage, Dixie Storage and Inland Storage acquisitions; competition within the modular business; the activity levels in the semiconductor and general purpose and communications test equipment markets at TRS-RenTelco; continued execution of our strategic 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 other 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 September 30,

Nine Months Ended September 30,

(in thousands, except per share amounts)

2023

2022

2023

2022

Revenues

Rental

$

122,686

$

100,871

$

350,773

$

285,588

Rental related services

40,492

28,198

101,481

69,276

Rental operations

163,178

129,069

452,254

354,864

Sales

77,115

44,414

148,576

95,503

Other

3,213

860

9,424

2,397

Total revenues

243,506

174,343

610,254

452,764

Costs and Expenses

Direct costs of rental operations:

Depreciation of rental equipment

22,069

20,174

66,499

60,118

Rental related services

28,532

20,576

71,625

50,116

Other

28,493

28,203

90,188

82,573

Total direct costs of rental operations

79,094

68,953

228,312

192,807

Costs of sales

52,878

28,548

98,431

58,124

Total costs of revenues

131,972

97,501

326,743

250,931

Gross profit

111,534

76,842

283,511

201,833

Selling and administrative expenses

48,508

36,954

153,032

103,368

Other income

(3,559

)

(3,559

)

Income from operations

66,585

39,888

134,038

98,465

Interest expense

(11,025

)

(3,355

)

(28,434

)

(8,057

)

Foreign currency exchange (loss) gain

(42

)

(236

)

166

(404

)

Income from continuing operations before provision for income taxes

55,518

36,297

105,770

90,004

Provision for income taxes from continuing operations

15,152

9,182

25,934

21,687

Income from continuing operations

40,366

27,115

79,836

68,317

Discontinued operations:

Income from discontinued operations before provision for income taxes

4,635

1,709

9,350

Provision for income taxes from discontinued operations

1,183

453

2,170

Gain on sale of discontinued operations, net of tax

61,513

Income from discontinued operations

3,452

62,769

7,180

Net income

$

40,366

$

30,567

$

142,605

$

75,497

Earnings per share from continuing operations:

Basic

$

1.65

$

1.11

$

3.26

$

2.81

Diluted

$

1.65

$

1.11

$

3.26

$

2.79

Earnings per share from discontinued operations:

Basic

$

$

0.14

$

2.57

$

0.29

Diluted

$

$

0.14

$

2.56

$

0.29

Earnings per share:

Basic

$

1.65

$

1.25

$

5.83

$

3.10

Diluted

$

1.65

$

1.25

$

5.81

$

3.08

Shares used in per share calculation:

Basic

24,487

24,379

24,461

24,342

Diluted

24,525

24,504

24,527

24,516

Cash dividends declared per share

$

0.465

$

0.455

$

1.395

$

1.365

MCGRATH RENTCORP

CONDENSED CONSOLIDATED BALANCE SHEETS

(UNAUDITED)

September 30,

December 31,

(in thousands)

2023

2022

Assets

Cash

$

1,946

$

957

Accounts receivable, net of allowance for credit losses of $2,683 in 2023 and $2,300 in 2022

224,269

169,937

Rental equipment, at cost:

Relocatable modular buildings

1,474,359

1,123,268

Electronic test equipment

383,006

398,267

1,857,365

1,521,535

Less: accumulated depreciation

(565,497

)

(531,218

)

Rental equipment, net

1,291,868

990,317

Property, plant and equipment, net

146,484

138,713

Prepaid expenses and other assets

80,853

69,837

Intangible assets, net

67,480

35,431

Goodwill

323,771

106,403

Assets of discontinued operations

196,249

Total assets

$

2,136,671

$

1,707,844

Liabilities and Shareholders' Equity

Liabilities:

Notes payable

$

667,640

$

413,742

Accounts payable and accrued liabilities

223,010

151,208

Deferred income

105,534

82,417

Deferred income taxes, net

229,115

203,361

Liabilities of discontinued operations

53,171

Total liabilities

1,225,299

903,899

Shareholders’ equity:

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

Issued and outstanding - 24,489 shares as of September 30, 2023 and 24,388 shares as of December 31, 2022

109,253

110,080

Retained earnings

802,161

693,943

Accumulated other comprehensive loss

(42

)

(78

)

Total shareholders’ equity

911,372

803,945

Total liabilities and shareholders’ equity

$

2,136,671

$

1,707,844

MCGRATH RENTCORP

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(UNAUDITED)

Nine Months Ended September 30,

(in thousands)

2023

2022

Cash Flows from Operating Activities:

Net income

$

142,605

$

75,497

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

Depreciation and amortization

81,842

83,272

Deferred income taxes

(30,018

)

(4,299

)

Provision for credit losses

1,794

307

Share-based compensation

5,273

5,106

Gain on sale of property, plant and equipment

(3,559

)

Gain on sale of discontinued operations

(61,513

)

Gain on sale of used rental equipment

(22,964

)

(26,705

)

Foreign currency exchange (gain) loss

(166

)

404

Amortization of debt issuance costs

6

13

Change in:

Accounts receivable

(27,733

)

(30,767

)

Prepaid expenses and other assets

(7,390

)

(17,313

)

Accounts payable and accrued liabilities

32,818

14,384

Deferred income

7,908

33,399

Net cash provided by operating activities

118,903

133,298

Cash Flows from Investing Activities:

Proceeds from sale of discontinued operations

268,012

Purchases of rental equipment

(171,322

)

(130,395

)

Purchases of property, plant and equipment

(16,448

)

(10,594

)

Cash paid for acquisition of businesses

(458,315

)

Cash paid for acquisition of business assets

(3,474

)

Proceeds from sales of used rental equipment

49,405

54,193

Proceeds from sales of property, plant and equipment

595

Net cash used in investing activities

(331,547

)

(86,796

)

Cash Flows from Financing Activities:

Net borrowings (payments) under bank lines of credit

178,892

(7,000

)

Borrowings under note purchase agreement

75,000

Taxes paid related to net share settlement of stock awards

(6,100

)

(6,253

)

Payment of dividends

(34,168

)

(33,175

)

Net cash provided by (used in) financing activities

213,624

(46,428

)

Effect of foreign currency exchange rate changes on cash

9

(4

)

Net increase in cash

989

70

Cash balance, beginning of period

957

1,491

Cash balance, end of period

$

1,946

$

1,561

Supplemental Disclosure of Cash Flow Information:

Interest paid, during the period

$

27,818

$

8,982

Net income taxes paid, during the period

$

9,547

$

24,885

Dividends accrued during the period, not yet paid

$

12,014

$

11,167

Rental equipment acquisitions, not yet paid

$

5,765

$

9,555

Proceeds to be received on the sale of property, plant and equipment

$

6,370

$

Business acquisition payments withheld

$

293

$

MCGRATH RENTCORP

BUSINESS SEGMENT DATA (unaudited)

Three months ended September 30, 2023

(dollar amounts in thousands)

Mobile
Modular

TRS-RenTelco

Enviroplex

Adler Tanks
(Discontinued)

Consolidated

Revenues

Rental

$

94,028

$

28,658

$

$

$

122,686

Rental related services

39,716

776

40,492

Rental operations

133,744

29,434

163,178

Sales

58,867

8,733

9,515

77,115

Other

2,271

942

3,213

Total revenues

194,882

39,109

9,515

243,506

Costs and Expenses

Direct costs of rental operations:

Depreciation

10,037

12,032

22,069

Rental related services

27,927

605

28,532

Other

23,353

5,140

28,493

Total direct costs of rental operations

61,317

17,777

79,094

Costs of sales

39,821

5,651

7,406

52,878

Total costs of revenues

101,138

23,428

7,406

131,972

Gross Profit

Rental

60,638

11,486

72,124

Rental related services

11,789

171

11,960

Rental operations

72,427

11,657

84,084

Sales

19,046

3,082

2,109

24,237

Other

2,271

942

3,213

Total gross profit

93,744

15,681

2,109

111,534

Selling and administrative expenses

39,832

6,999

1,677

48,508

Other income

(2,740

)

(819

)

(3,559

)

Income from operations

$

56,652

$

9,501

$

432

$

66,585

Interest expense

(11,025

)

Foreign currency exchange loss

(42

)

Provision for income taxes

(15,152

)

Net income

$

40,366

Other Information

Adjusted EBITDA 1

$

72,953

$

21,858

$

517

$

$

95,328

Average rental equipment 2

$

1,350,562

$

385,353

Average monthly total yield 3

2.32

%

2.46

%

Average utilization 4

79.4

%

59.4

%

Average monthly rental rate 5

2.92

%

4.17

%

  1. Adjusted EBITDA is defined as net income before interest expense, provision for income taxes, depreciation, amortization, non-cash impairment costs, share-based compensation and transaction costs. Adjusted EBITDA for the quarter ended September 30, 2023, excludes the gain on sale of discontinued operations from the divestiture of Adler Tanks.
  2. Average rental equipment represents the cost of rental equipment, excluding new equipment inventory and accessory equipment.
  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 September 30, 2022

(dollar amounts in thousands)

Mobile
Modular

TRS-RenTelco

Enviroplex

Adler Tanks (Discontinued)

Consolidated

Revenues

Rental

$

69,111

$

31,760

$

$

17,490

$

118,361

Rental related services

27,353

845

7,163

35,361

Rental operations

96,464

32,605

24,653

153,722

Sales

28,922

5,514

9,978

977

45,391

Other

452

408

563

1,423

Total revenues

125,838

38,527

9,978

26,193

200,536

Costs and Expenses

Direct costs of rental operations:

Depreciation

7,747

12,427

4,002

24,176

Rental related services

19,973

603

5,395

25,971

Other

22,837

5,366

3,505

31,708

Total direct costs of rental operations

50,557

18,396

12,902

81,855

Costs of sales

18,696

2,133

7,719

693

29,241

Total costs of revenues

69,253

20,529

7,719

13,595

111,096

Gross Profit

Rental

38,527

13,967

9,983

62,477

Rental related services

7,380

242

1,768

9,390

Rental operations

45,907

14,209

11,751

71,867

Sales

10,226

3,381

2,259

284

16,150

Other

452

408

563

1,423

Total gross profit

56,585

17,998

2,259

12,598

89,440

Selling and administrative expenses

28,798

6,726

1,430

7,141

44,095

Other income

Income from operations

$

27,787

$

11,272

$

829

$

5,457

45,345

Interest expense

(4,177

)

Foreign currency exchange loss

(236

)

Provision for income taxes

(10,365

)

Net income

$

30,567

Other Information

Adjusted EBITDA 1

$

39,901

$

23,894

$

900

$

10,192

$

74,887

Average rental equipment 2

$

1,030,792

$

389,675

Average monthly total yield 3

2.23

%

2.71

%

Average utilization 4

80.1

%

65.3

%

Average monthly rental rate 5

2.79

%

4.16

%

  1. Adjusted EBITDA is defined as net income before interest expense, provision for income taxes, depreciation, amortization, non-cash impairment costs, share-based compensation and transaction costs.
  2. Average rental equipment represents the cost of rental equipment, excluding new equipment inventory and accessory equipment.
  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)

Nine months ended September 30, 2023

(dollar amounts in thousands)

Mobile
Modular

TRS-RenTelco

Enviroplex

Adler Tanks (Discontinued)

Consolidated

Revenues

Rental

$

264,398

$

86,375

$

$

6,520

$

357,293

Rental related services

99,158

2,323

2,584

104,065

Rental operations

363,556

88,698

9,104

461,358

Sales

115,829

21,368

11,379

269

148,845

Other

6,416

3,008

65

9,489

Total revenues

485,801

113,074

11,379

9,438

619,692

Costs and Expenses

Direct costs of rental operations:

Depreciation

29,766

36,733

1,325

67,824

Rental related services

69,618

2,007

2,020

73,645

Other

74,345

15,843

1,270

91,458

Total direct costs of rental operations

173,729

54,583

4,614

232,926

Costs of sales

78,102

11,307

9,022

159

98,590

Total costs of revenues

251,831

65,890

9,022

4,773

331,516

Gross Profit

Rental

160,287

33,799

3,926

198,012

Rental related services

29,540

316

564

30,420

Rental operations

189,827

34,115

4,490

228,432

Sales

37,727

10,061

2,357

110

50,255

Other

6,416

3,008

65

9,489

Total gross profit

233,970

47,184

2,357

4,665

288,176

Selling and administrative expenses

124,642

23,576

4,814

2,582

155,614

Other income

(2,740

)

(819

)

(3,559

)

Income (loss) from operations

$

112,068

$

24,427

$

(2,457

)

$

2,083

136,121

Interest expense

(28,808

)

Foreign currency exchange loss

166

Provision for income taxes

(26,387

)

Net income

$

81,092

Other Information

Adjusted EBITDA 1

$

172,222

$

64,031

$

(2,207

)

$

3,682

$

237,728

Average rental equipment 2

$

1,275,330

$

391,993

Average monthly total yield 3

2.30

%

2.43

%

Average utilization 4

79.5

%

59.0

%

Average monthly rental rate 5

2.90

%

4.15

%

  1. Adjusted EBITDA is defined as net income before interest expense, provision for income taxes, depreciation, amortization, non-cash impairment costs, share-based compensation and transaction costs. Adjusted EBITDA for the nine months ended September 30, 2023, excludes the gain on sale of discontinued operations from the divestiture of Adler Tanks.
  2. Average rental equipment represents the cost of rental equipment, excluding new equipment inventory and accessory equipment.
  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)

Nine months ended September 30, 2022

(dollar amounts in thousands)

Mobile
Modular

TRS-RenTelco

Enviroplex

Adler Tanks (Discontinued)

Consolidated

Revenues

Rental

$

195,598

$

89,990

$

$

47,638

$

333,226

Rental related services

66,947

2,329

19,221

88,497

Rental operations

262,545

92,319

66,859

421,723

Sales

64,113

15,845

15,545

2,235

97,738

Other

1,202

1,195

1,082

3,479

Total revenues

327,860

109,359

15,545

70,176

522,940

Costs and Expenses

Direct costs of rental operations:

Depreciation

23,329

36,789

11,996

72,114

Rental related services

48,269

1,847

14,851

64,967

Other

67,072

15,501

9,783

92,356

Total direct costs of rental operations

138,670

54,137

36,630

229,437

Costs of sales

39,785

6,398

11,941

1,613

59,737

Total costs of revenues

178,455

60,535

11,941

38,243

289,174

Gross Profit

Rental

105,197

37,700

25,859

168,756

Rental related services

18,678

482

4,370

23,530

Rental operations

123,875

38,182

30,229

192,286

Sales

24,328

9,447

3,604

622

38,001

Other

1,202

1,195

1,082

3,479

Total gross profit

149,405

48,824

3,604

31,933

233,766

Selling and administrative expenses

79,245

19,930

4,193

20,642

124,010

Other income

Income (loss) from operations

$

70,160

$

28,894

$

(589

)

$

11,291

109,756

Interest expense

(9,998

)

Foreign currency exchange loss

(404

)

Provision for income taxes

(23,857

)

Net income

$

75,497

Other Information

Adjusted EBITDA 1

$

106,156

$

66,675

$

(377

)

$

25,443

$

197,897

Average rental equipment 2

$

1,019,105

$

379,181

Average monthly total yield 3

2.13

%

2.63

%

Average utilization 4

78.5

%

64.8

%

Average monthly rental rate 5

2.72

%

4.07

%

  1. Adjusted EBITDA is defined as net income before interest expense, provision for income taxes, depreciation, amortization, non-cash impairment costs, share-based compensation and transaction costs.
  2. Average rental equipment represents the cost of rental equipment, excluding new equipment inventory and accessory equipment.
  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, share-based compensation and transaction costs. 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 and transaction costs, 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 and transaction costs. 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 Income from Continuing Operations to Adjusted EBITDA

(dollar amounts in thousands)

Three Months Ended
September 30,

Nine Months Ended
September 30,

Twelve Months Ended
September 30,

2023

2022

2023

2022

2023

2022

Income from continuing operations

$

40,366

$

27,115

$

79,836

$

68,317

$

114,828

$

95,182

Provision for income taxes from continuing operations

15,152

9,182

25,934

21,687

35,624

32,331

Interest expense

11,025

3,355

28,434

8,057

32,607

10,653

Depreciation and amortization

26,884

23,491

80,385

69,982

104,043

93,065

EBITDA

93,427

63,143

214,589

168,043

287,102

231,231

Share-based compensation

1,891

1,461

5,155

4,244

7,658

6,278

Transaction costs 3

10

167

14,302

167

18,188

899

Adjusted EBITDA 1

$

95,328

$

64,771

$

234,046

$

172,454

$

312,948

$

238,408

Adjusted EBITDA margin 2

39

%

37

%

38

%

38

%

39

%

39

%

Reconciliation of Adjusted EBITDA to Net Cash Provided by Operating Activities

(dollar amounts in thousands)

Three Months Ended
September 30,

Nine Months Ended
September 30,

Twelve Months Ended
September 30,

2023

2022

2023

2022

2023

2022

Adjusted EBITDA 1

$

95,328

$

74,887

$

237,728

$

197,897

$

328,697

$

271,589

Interest paid

(11,016

)

(3,161

)

(27,818

)

(8,982

)

(33,611

)

(12,831

)

Income taxes paid, net of refunds received

(2,616

)

(7,807

)

(9,547

)

(24,885

)

(12,024

)

(25,898

)

Gain on sale of used rental equipment

(8,714

)

(10,612

)

(22,964

)

(26,705

)

(34,238

)

(34,358

)

Foreign currency exchange loss

42

236

(166

)

404

(192

)

429

Amortization of debt issuance costs

2

4

6

13

9

17

Change in certain assets and liabilities:

Accounts receivable, net

(26,223

)

(22,630

)

(25,939

)

(30,460

)

(26,003

)

(21,128

)

Prepaid expenses and other assets

1,114

(6,458

)

(7,390

)

(17,313

)

(6,561

)

(12,720

)

Accounts payable and other liabilities

917

12,232

(32,915

)

9,930

(34,250

)

5,302

Deferred income

(1,382

)

14,564

7,908

33,399

(1,790

)

22,353

Net cash provided by operating activities

$

47,452

$

51,255

$

118,903

$

133,298

$

180,037

$

192,755

  1. Adjusted EBITDA is defined as net income before interest expense, provision for income taxes, depreciation, amortization, non-cash impairment costs, share-based compensation and transaction costs. Adjusted EBITDA for the nine months ended September 30, 2023, excludes the gain on sale of discontinued operations from the divestiture of Adler Tanks. Total Adjusted EBITDA attributed to discontinued operations for the nine months ended September 30, 2023 and 2022, was $3,682 and $25,443, respectively.
  2. Adjusted EBITDA Margin is calculated as Adjusted EBITDA divided by total revenues for the period.
  3. Transaction costs include acquisition and divestiture related legal and professional fees and other costs specific to these transactions.

View source version on businesswire.com: https://www.businesswire.com/news/home/20231026163496/en/

Keith E. Pratt
EVP & Chief Financial Officer
925-606-9200

Stock Information

Company Name: McGrath RentCorp
Stock Symbol: MGRC
Market: NASDAQ
Website: mgrc.com

Menu

MGRC MGRC Quote MGRC Short MGRC News MGRC Articles MGRC Message Board
Get MGRC Alerts

News, Short Squeeze, Breakout and More Instantly...