Back |
FOURTH QUARTER 2019 SUMMARY
-
Revenues increased 0.6% to
$348.1 million versus$346.0 million a year ago. -
Included in fourth quarter 2019 net income was a
$12.2 million pre-tax non-cash goodwill impairment charge. Net income decreased 12.5% to$21.9 million in the fourth quarter compared to net income of$25.1 million a year ago. Excluding the impairment charge, net income was$31.9 million , an increase of 27.2%, or$6.8 million . The effective income tax rate was 18.4% in the fourth quarter of 2019 and 27.9% in the fourth quarter of 2018. -
Adjusted EBITDA increased 10.7% to
$126.8 million in the fourth quarter compared to$114.6 million a year ago, yielding a margin of 36.4% of revenues compared to 33.1% a year ago. -
Total equipment rental revenues for the fourth quarter of 2019 were
$193.8 million , an increase of$14.0 million , or 7.8%, compared to$179.8 million a year ago (as adjusted).(1) Rental revenues (as previously reported) for the fourth quarter of 2019 were$176.3 million , an increase of$13.3 million , or 8.2%, compared to$163.0 million in the fourth quarter of 2018.(1) -
New equipment sales decreased 23.0% to
$61.4 million in the fourth quarter compared to$79.7 million a year ago. -
Used equipment sales increased 12.1% to
$42.4 million in the fourth quarter compared to$37.8 million a year ago. - Gross margin was 36.9% compared to 35.6% a year ago. The increase in gross margin was largely the result of a shift in revenue mix to rentals and higher margins on used equipment sales which were partially offset by lower margins in other business segments.
____________________ | |
(1) |
For a reconciliation of adjustments to prior year data and historical presentations, see page 10. |
- Total equipment rental gross margins were 45.6% in the fourth quarter of 2019 compared to 46.7% in the fourth quarter of 2018 (as adjusted).(1) Rental gross margins (as previously reported) were 50.3% in the fourth quarter of 2019 compared to 51.5% a year ago primarily due to lower time utilization.
-
Average time utilization (based on original equipment cost) was 69.0% compared to 72.9% a year ago. The size of the Company’s rental fleet based on original acquisition cost increased 10.2% from a year ago, to
$1.9 billion . - Average rental rates increased 1.7% compared to a year ago and declined 0.1% sequentially.
- Dollar utilization was 36.0% in the fourth quarter compared to 37.0% a year ago.
-
Average rental fleet age at
December 31, 2019 , was 36.3 months compared to an industry average age of 46.8 months.
The non-cash goodwill impairment charge of
Barber concluded, “Based on current industry indicators and customer sentiment, the non-residential construction markets we serve are expected to be stable in 2020. Increasing the scale and scope of our rental business through selective acquisitions and organic expansion remains one of our highest priorities.”
FINANCIAL DISCUSSION FOR FOURTH QUARTER 2019:
Revenue
Total revenues increased 0.6% to
____________________ | |
(1) |
For a reconciliation of adjustments to prior year data and historical presentations, see page 10. |
Gross Profit
Gross profit increased 4.4% to
Gross margins on new equipment sales were 10.8% in the fourth quarter compared to 12.7% a year ago. Gross margins on used equipment sales were 33.3% compared to 29.1% a year ago. Gross margins on parts sales were 26.1% in the fourth quarter of 2019 compared to 26.0% a year ago. Gross margins on service revenues were 67.6% for the fourth quarter of 2019 compared to 67.9% in the fourth quarter of 2018.
Rental Fleet
At the end of the fourth quarter of 2019, the original acquisition cost of the Company’s rental fleet was
Selling, General and Administrative Expenses
SG&A expenses for the fourth quarter of 2019 were
Income from Operations
Income from operations for the fourth quarter of 2019 decreased 18.8% to
Interest Expense
Interest expense was
Net Income
Net income was
Adjusted EBITDA
Adjusted EBITDA for the fourth quarter of 2019 increased 10.7% to
____________________ | |
(1) |
For a reconciliation of adjustments to prior year data and historical presentations, see page 10. |
FINANCIAL DISCUSSION FOR THE YEAR ENDED
Revenue
Total revenues increased 8.8%, or
Gross Profit
Gross profit increased 13.8%, or
Gross margins on new equipment sales were 11.6% from 11.7% a year ago. Gross margins on used equipment sales increased to 34.0% compared to 31.2% a year ago. Gross margins on parts sales were 26.6% compared to 26.7% a year ago. Gross margins on service revenues increased to 67.7% in 2019 from 66.4% in 2018.
Selling, General and Administrative Expenses
SG&A expenses for 2019 were
Approximately,
Income from Operations
Income from operations for 2019 increased 8.1% to
Interest Expense
Interest expense in 2019 was
____________________ | |
(2) |
For a reconciliation of adjustments to prior year data and historical presentations, see page 11. |
Net Income
Net income was
Adjusted EBITDA
Adjusted EBITDA for 2019 increased 16.7% to
Non-GAAP Financial Measures
This press release contains certain Non-GAAP measures (EBITDA, Adjusted EBITDA, Adjusted Net Income, Adjusted Net Income per share and recasting of certain revenue and cost of revenue numbers detailed below). Please refer to our Current Report on Form 8-K for a description of these measures and of our use of these measures. These measures as calculated by the Company are not necessarily comparable to similarly titled measures reported by other companies. Additionally, these Non-GAAP measures are not a measurement of financial performance or liquidity under GAAP and should not be considered as alternatives to the Company's other financial information determined under GAAP.
Conference Call
The Company’s management will hold a conference call to discuss fourth quarter and full-year 2019 results today,
The live broadcast of H&E Equipment Services’ quarterly conference call will be available online at www.he-equipment.com on
About
The Company is one of the largest integrated equipment services companies in
Forward-Looking Statements
Statements contained in this press release that are not historical facts, including statements about H&E’s beliefs and expectations, are “forward-looking statements” within the meaning of the federal securities laws. Statements that are not historical facts, including statements about our beliefs and expectations are forward-looking statements. Statements containing the words “may”, “could”, “would”, “should”, “believe”, “expect”, “anticipate”, “plan”, “estimate”, “target”, “project”, “intend”, “foresee” and similar expressions constitute forward-looking statements. Forward-looking statements involve known and unknown risks and uncertainties, which could cause actual results to differ materially from those contained in any forward-looking statement. Such factors include, but are not limited to, the following: (1) general economic conditions and construction and industrial activity in the markets where we operate in
|
||||||||||||||||
H&E EQUIPMENT SERVICES, INC. |
||||||||||||||||
CONSOLIDATED STATEMENTS OF INCOME (unaudited) |
||||||||||||||||
(Amounts in thousands, except per share amounts) |
||||||||||||||||
|
|
|
|
|
|
|||||||||||
|
|
|
|
|
|
|||||||||||
|
Three Months Ended |
|
Twelve Months Ended |
|||||||||||||
|
Dec. 31, |
|
Dec. 31, |
|
Dec. 31, |
|
Dec. 31, |
|||||||||
|
2019 |
|
2018 |
|
2019 |
|
2018 |
|||||||||
Revenues: |
|
|
|
|
|
|
|
|||||||||
Equipment rentals |
$ |
193,791 |
|
|
$ |
172,014 |
|
|
$ |
766,354 |
|
|
$ |
627,181 |
|
|
New equipment sales |
|
61,382 |
|
|
|
79,683 |
|
|
|
239,091 |
|
|
|
262,948 |
|
|
Used equipment sales |
|
42,407 |
|
|
|
37,838 |
|
|
|
139,349 |
|
|
|
125,125 |
|
|
Parts sales |
|
30,057 |
|
|
|
30,538 |
|
|
|
123,855 |
|
|
|
120,454 |
|
|
Service revenues |
|
17,543 |
|
|
|
15,238 |
|
|
|
67,941 |
|
|
|
63,488 |
|
|
Other |
|
2,953 |
|
|
|
10,663 |
|
|
|
11,775 |
|
|
|
39,765 |
|
|
Total revenues |
|
348,133 |
|
|
|
345,974 |
|
|
|
1,348,365 |
|
|
|
1,238,961 |
|
|
|
|
|
|
|
|
|
|
|||||||||
Cost of revenues: |
|
|
|
|
|
|
|
|||||||||
Equipment rentals |
|
|
|
|
|
|
|
|||||||||
Rental depreciation |
|
62,133 |
|
|
|
55,753 |
|
|
|
243,780 |
|
|
|
208,453 |
|
|
Rental expense |
|
25,403 |
|
|
|
23,239 |
|
|
|
105,079 |
|
|
|
89,520 |
|
|
Rental other |
|
17,871 |
|
|
|
14,812 |
|
|
|
70,613 |
|
|
|
55,449 |
|
|
|
|
105,407 |
|
|
|
93,804 |
|
|
|
419,472 |
|
|
|
353,422 |
|
|
New equipment sales |
|
54,734 |
|
|
|
69,592 |
|
|
|
211,372 |
|
|
|
232,057 |
|
|
Used equipment sales |
|
28,279 |
|
|
|
26,831 |
|
|
|
92,021 |
|
|
|
86,052 |
|
|
Parts sales |
|
22,213 |
|
|
|
22,586 |
|
|
|
90,963 |
|
|
|
88,263 |
|
|
Service revenues |
|
5,685 |
|
|
|
4,898 |
|
|
|
21,946 |
|
|
|
21,328 |
|
|
Other |
|
3,254 |
|
|
|
5,147 |
|
|
|
13,421 |
|
|
|
19,305 |
|
|
Total cost of revenues |
|
219,572 |
|
|
|
222,858 |
|
|
|
849,195 |
|
|
|
800,427 |
|
|
|
|
|
|
|
|
|
|
|||||||||
Gross Profit |
|
128,561 |
|
|
|
123,116 |
|
|
|
499,170 |
|
|
|
438,534 |
|
|
|
|
|
|
|
|
|
|
|||||||||
Selling, general, and administrative expenses |
|
77,243 |
|
|
|
73,026 |
|
|
|
311,026 |
|
|
|
278,298 |
|
|
Merger costs |
|
102 |
|
|
|
269 |
|
416 |
|
708 |
|
|||||
Gain on sales of property and equipment, net |
|
2,278 |
|
|
|
1,078 |
|
|
|
4,617 |
|
|
|
7,118 |
|
|
Impairment of goodwill |
|
12,184 |
|
|
|
- |
|
|
|
12,184 |
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|||||||||
Income from Operations |
|
41,310 |
|
|
|
50,899 |
|
|
|
180,161 |
|
|
|
166,646 |
|
|
|
|
|
|
|
|
|
|
|||||||||
Interest expense |
|
(16,824 |
) |
|
|
(16,646 |
) |
|
|
(68,277 |
) |
|
|
(63,707 |
) |
|
Other income, net |
|
2,368 |
|
|
|
502 |
|
|
|
3,977 |
|
|
|
1,724 |
|
|
Income before provision for income taxes |
|
26,854 |
|
|
|
34,755 |
|
|
|
115,861 |
|
|
|
104,663 |
|
|
|
|
|
|
|
|
|
|
|||||||||
Provision for income taxes |
|
4,931 |
|
|
|
9,695 |
|
|
|
28,650 |
|
|
|
28,040 |
|
|
|
|
|
|
|
|
|
|
|||||||||
Net income |
$ |
21,923 |
|
|
$ |
25,060 |
|
|
$ |
87,211 |
|
|
$ |
76,623 |
|
|
|
|
|
|
|
|
|
|
|||||||||
NET INCOME PER SHARE: |
|
|
|
|
|
|
|
|||||||||
Basic – Net income per share |
$ |
0.61 |
|
|
$ |
0.70 |
|
|
$ |
2.43 |
|
|
$ |
2.15 |
|
|
Basic – Weighted average number of common shares outstanding |
|
35,930 |
|
|
|
35,764 |
|
|
|
35,859 |
|
|
|
35,667 |
|
|
Diluted – Net income per share |
$ |
0.61 |
|
|
$ |
0.70 |
|
|
$ |
2.42 |
|
|
$ |
2.13 |
|
|
Diluted – Weighted average number of common shares outstanding |
|
36,098 |
|
|
|
35,901 |
|
|
|
36,033 |
|
|
|
35,903 |
|
|
Dividends declared per common share |
$ |
0.275 |
|
|
$ |
0.275 |
|
|
$ |
1.10 |
|
|
$ |
1.10 |
|
|
||||||
H&E EQUIPMENT SERVICES, INC. |
||||||
SELECTED BALANCE SHEET DATA (unaudited) |
||||||
(Amounts in thousands) |
||||||
|
|
|
|
|
||
|
|
December 31, |
|
December 31, |
||
|
|
2019 |
|
2018 |
||
Cash |
|
$ |
14,247 |
|
$ |
16,677 |
Rental equipment, net |
|
|
1,217,673 |
|
|
1,141,498 |
Total assets |
|
|
1,974,610 |
|
|
1,727,181 |
Total debt (1) |
|
|
1,167,429 |
|
|
1,121,487 |
Total liabilities |
|
|
1,667,091 |
|
|
1,470,378 |
Stockholders’ equity |
|
|
307,519 |
|
|
256,803 |
Total liabilities and stockholders’ equity |
|
$ |
1,974,610 |
|
$ |
1,727,181 |
(1) |
Total debt consists of the aggregate amounts on the senior secured credit facility, senior unsecured notes and finance or capital lease obligations. |
H&E EQUIPMENT SERVICES, INC. |
||||||||||||
UNAUDITED RECONCILIATION OF NON-GAAP FINANCIAL MEASURES |
||||||||||||
(Amounts in thousands, except per share amounts) |
||||||||||||
|
|
|
||||||||||
|
|
Three Months Ended December 31, |
||||||||||
|
|
2019 |
|
|
|
2019 |
||||||
|
|
As Reported |
|
Adjustment |
|
As Adjusted |
||||||
|
|
|
|
|
|
|
||||||
Gross profit |
|
$ |
128,561 |
|
|
– |
|
|
$ |
128,561 |
|
|
Selling, general and administrative expenses |
|
|
77,243 |
|
|
– |
|
|
|
77,243 |
|
|
Impairment of goodwill |
|
|
12,184 |
|
|
|
(12,184 |
) |
|
– |
|
|
Gain on sale of property and equipment, net |
|
|
2,278 |
|
|
– |
|
|
|
2,278 |
|
|
Merger costs |
|
|
102 |
|
|
– |
|
|
|
102 |
|
|
Income from operations |
|
|
41,310 |
|
|
|
12,184 |
|
|
|
53,494 |
|
Interest expense |
|
|
(16,824 |
) |
|
– |
|
|
|
(16,824 |
) |
|
Other income, net |
|
|
2,368 |
|
|
– |
|
|
|
2,368 |
|
|
Income before benefit for income taxes |
|
|
26,854 |
|
|
|
12,184 |
|
|
|
39,038 |
|
Provision for income taxes |
|
|
4,931 |
|
|
|
2,237 |
|
|
|
7,168 |
|
Net income |
|
$ |
21,923 |
|
|
$ |
9,947 |
|
|
$ |
31,870 |
|
|
|
|
|
|
|
|
||||||
|
||||||||||||
|
|
Three Months Ended December 31, |
||||||||||
|
|
2019 |
|
|
|
2019 |
||||||
|
|
As Reported |
|
Adjustment |
|
As Adjusted |
||||||
|
|
|
|
|
|
|
||||||
NET INCOME PER SHARE(1) |
|
|
|
|
|
|
||||||
Basic – Net income per share |
|
$ |
0.61 |
|
|
$ |
0.28 |
|
|
$ |
0.89 |
|
Basic – Weighted average number of common shares outstanding |
|
|
35,930 |
|
|
|
35,930 |
|
|
|
35,930 |
|
Diluted – Net income per share |
|
$ |
0.61 |
|
|
$ |
0.28 |
|
|
$ |
0.88 |
|
Diluted – Weighted average number of common shares outstanding |
|
|
36,098 |
|
|
|
36,098 |
|
|
|
36,098 |
|
(1) |
Because of the method used in calculating per share data, the summation of the above per share data may not necessarily total to the as adjusted per share data. |
|
||||||||||||
|
|
Twelve Months Ended December 31, |
||||||||||
|
|
2019 |
|
|
|
2019 |
||||||
|
|
As Reported |
|
Adjustment |
|
As Adjusted |
||||||
|
|
|
|
|
|
|
||||||
Gross profit |
|
$ |
499,170 |
|
|
– |
|
|
$ |
499,170 |
|
|
Selling, general and administrative expenses |
|
|
311,026 |
|
|
– |
|
|
|
311,026 |
|
|
Impairment of goodwill |
|
|
12,184 |
|
|
|
(12,184 |
) |
|
– |
|
|
Gain on sale of property and equipment, net |
|
|
4,617 |
|
|
– |
|
|
|
4,617 |
|
|
Merger costs |
|
|
416 |
|
|
– |
|
|
|
416 |
|
|
Income from operations |
|
|
180,161 |
|
|
|
12,184 |
|
|
|
192,345 |
|
Interest expense |
|
|
(68,277 |
) |
|
– |
|
|
|
(68,277 |
) |
|
Other income, net |
|
|
3,977 |
|
|
– |
|
|
|
3,977 |
|
|
Income before benefit for income taxes |
|
|
115,861 |
|
|
|
12,184 |
|
|
|
128,045 |
|
Provision for income taxes |
|
|
28,650 |
|
|
|
3,013 |
|
|
|
31,663 |
|
Net income |
|
$ |
87,211 |
|
|
$ |
9,171 |
|
|
$ |
96,382 |
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
||||||
|
|
Twelve Months Ended December 31, |
||||||||||
|
|
2019 |
|
|
|
2019 |
||||||
|
|
As Reported |
|
Adjustment |
|
As Adjusted |
||||||
|
|
|
|
|
|
|
||||||
NET INCOME PER SHARE(1) |
|
|
|
|
|
|
||||||
Basic – Net income per share |
|
$ |
2.43 |
|
|
$ |
0.26 |
|
|
$ |
2.69 |
|
Basic – Weighted average number of common shares outstanding |
|
|
35,859 |
|
|
|
35,859 |
|
|
|
35,859 |
|
Diluted – Net income per share |
|
$ |
2.42 |
|
|
$ |
0.25 |
|
|
$ |
2.67 |
|
Diluted – Weighted average number of common shares outstanding |
|
|
36,033 |
|
|
|
36,033 |
|
|
|
36,033 |
|
(1) |
Because of the method used in calculating per share data, the summation of the above per share data may not necessarily total to the as adjusted per share data. |
H&E EQUIPMENT SERVICES, INC. UNAUDITED RECONCILIATION OF NON-GAAP FINANCIAL MEASURES |
|||||||||||||
(Amounts in thousands) |
|||||||||||||
|
|||||||||||||
|
Three Months Ended
|
|
Twelve Months Ended
|
||||||||||
|
2019 |
|
2018 |
|
2019 |
|
2018 |
||||||
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
||||||
Net Income |
$ |
21,923 |
|
$ |
25,060 |
|
$ |
87,211 |
|
$ |
76,623 |
||
Interest Expense |
|
16,824 |
|
|
16,646 |
|
|
68,277 |
|
|
63,707 |
||
Provision for income taxes |
|
4,931 |
|
|
9,695 |
|
|
28,650 |
|
|
28,040 |
||
Depreciation |
|
69,758 |
|
|
61,979 |
|
|
272,368 |
|
|
233,046 |
||
Amortization of intangibles |
|
1,041 |
|
|
905 |
|
|
4,132 |
|
|
3,320 |
||
|
|
|
|
|
|
|
|
||||||
EBITDA |
$ |
114,477 |
|
$ |
114,285 |
|
$ |
460,638 |
|
$ |
404,736 |
||
|
|
|
|
|
|
|
|
||||||
Merger costs |
|
102 |
|
|
269 |
|
|
416 |
|
|
708 |
||
Impairment of goodwill |
|
12,184 |
|
|
- |
|
|
12,184 |
|
|
- |
||
Adjusted EBITDA |
$ |
126,763 |
|
$ |
114,554 |
|
$ |
473,238 |
|
$ |
405,444 |
H&E EQUIPMENT SERVICES, INC. |
||||||||||||||||||||||||
UNAUDITED RECONCILIATION OF NON-GAAP FINANCIAL MEASURES |
||||||||||||||||||||||||
(Amounts in thousands) |
||||||||||||||||||||||||
Three Months Ended 12/31/18(1) |
|
Three Months
|
||||||||||||||||||||||
As
|
Hauling
|
As Currently
|
Other
|
As Adjusted |
As Currently
|
|||||||||||||||||||
REVENUES |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Equipment rentals(2) |
|
|||||||||||||||||||||||
Rentals |
$ |
162,966 |
|
$ |
- |
|
$ |
162,966 |
|
$ |
- |
|
$ |
162,966 |
|
|
$ |
176,253 |
|
|||||
Rentals other |
|
- |
|
|
9,048 |
|
|
9,048 |
|
|
7,741 |
|
|
16,789 |
|
|
|
17,538 |
|
|||||
Total equipment rentals |
|
162,966 |
|
|
9,048 |
|
|
172,014 |
|
|
7,741 |
|
|
179,755 |
|
|
|
193,791 |
|
|||||
New equipment sales |
|
79,683 |
|
|
- |
|
|
79,683 |
|
|
- |
|
|
79,683 |
|
|
|
61,382 |
|
|||||
Used equipment sales |
|
37,838 |
|
|
- |
|
|
37,838 |
|
|
- |
|
|
37,838 |
|
|
|
42,407 |
|
|||||
Parts sales |
|
30,538 |
|
|
- |
|
|
30,538 |
|
|
- |
|
|
30,538 |
|
|
|
30,057 |
|
|||||
Services revenues |
|
15,238 |
|
|
- |
|
|
15,238 |
|
|
- |
|
|
15,238 |
|
|
|
17,543 |
|
|||||
Other |
|
19,711 |
|
|
(9,048 |
) |
|
10,663 |
|
|
(7,741 |
) |
|
2,922 |
|
|
|
2,953 |
|
|||||
Total revenues |
|
345,974 |
|
|
- |
|
|
345,974 |
|
|
- |
|
|
345,974 |
|
|
|
348,133 |
|
|||||
|
||||||||||||||||||||||||
COST OF REVENUES |
|
|||||||||||||||||||||||
Rental depreciation |
|
55,753 |
|
|
- |
|
|
55,753 |
|
|
- |
|
|
55,753 |
|
|
|
62,133 |
|
|||||
Rental expense |
|
23,239 |
|
|
- |
|
|
23,239 |
|
|
- |
|
|
23,239 |
|
|
|
25,403 |
|
|||||
Rental other |
|
- |
|
|
14,812 |
|
|
14,812 |
|
|
1,932 |
|
|
16,744 |
|
|
|
17,871 |
|
|||||
|
78,992 |
|
|
14,812 |
|
|
93,804 |
|
|
1,932 |
|
|
95,736 |
|
|
|
105,407 |
|
||||||
New equipment sales |
|
69,592 |
|
|
- |
|
|
69,592 |
|
|
- |
|
|
69,592 |
|
|
|
54,734 |
|
|||||
Used equipment sales |
|
26,831 |
|
|
- |
|
|
26,831 |
|
|
- |
|
|
26,831 |
|
|
|
28,279 |
|
|||||
Parts sales |
|
22,586 |
|
|
- |
|
|
22,586 |
|
|
- |
|
|
22,586 |
|
|
|
22,213 |
|
|||||
Services revenues |
|
4,898 |
|
|
- |
|
|
4,898 |
|
|
- |
|
|
4,898 |
|
|
|
5,685 |
|
|||||
Other |
|
19,959 |
|
|
(14,812 |
) |
|
5,147 |
|
|
(1,932 |
) |
|
3,215 |
|
|
|
3,254 |
|
|||||
Total cost of revenues |
|
222,858 |
|
|
- |
|
|
222,858 |
|
|
- |
|
|
222,858 |
|
|
|
219,572 |
|
|||||
|
||||||||||||||||||||||||
GROSS PROFIT |
|
|||||||||||||||||||||||
Equipment rentals |
|
|||||||||||||||||||||||
Rentals |
|
83,974 |
|
|
- |
|
|
83,974 |
|
|
- |
|
|
83,974 |
|
|
|
88,717 |
|
|||||
Rentals other |
|
- |
|
|
(5,764 |
) |
|
(5,764 |
) |
|
5,809 |
|
|
45 |
|
|
|
(333 |
) |
|||||
|
83,974 |
|
|
(5,764 |
) |
|
78,210 |
|
|
5,809 |
|
|
84,019 |
|
|
|
88,384 |
|
||||||
New equipment sales |
|
10,091 |
|
|
- |
|
|
10,091 |
|
|
- |
|
|
10,091 |
|
|
|
6,648 |
|
|||||
Used equipment sales |
|
11,007 |
|
|
- |
|
|
11,007 |
|
|
- |
|
|
11,007 |
|
|
|
14,128 |
|
|||||
Parts sales |
|
7,952 |
|
|
- |
|
|
7,952 |
|
|
- |
|
|
7,952 |
|
|
|
7,844 |
|
|||||
Services revenues |
|
10,340 |
|
|
- |
|
|
10,340 |
|
|
- |
|
|
10,340 |
|
|
|
11,858 |
|
|||||
Other |
|
(248 |
) |
|
5,764 |
|
|
5,516 |
|
|
(5,809 |
) |
|
(293 |
) |
|
|
(301 |
) |
|||||
Total gross profit |
$ |
123,116 |
|
$ |
- |
|
$ |
123,116 |
|
$ |
- |
|
$ |
123,116 |
|
|
$ |
128,561 |
|
|||||
|
||||||||||||||||||||||||
GROSS MARGIN |
|
|||||||||||||||||||||||
Equipment rentals |
|
|||||||||||||||||||||||
Rentals |
|
51.5 |
% |
|
- |
|
|
51.5 |
% |
|
- |
|
|
51.5 |
% |
|
|
50.3 |
% |
|||||
Rentals other |
|
- |
|
|
-63.7 |
% |
|
-63.7 |
% |
|
75.0 |
% |
|
0.3 |
% |
|
|
-1.9 |
% |
|||||
|
51.5 |
% |
|
-63.7 |
% |
|
45.5 |
% |
|
75.0 |
% |
|
46.7 |
% |
|
|
45.6 |
% |
||||||
New equipment sales |
|
12.7 |
% |
|
- |
|
|
12.7 |
% |
|
- |
|
|
12.7 |
% |
|
|
10.8 |
% |
|||||
Used equipment sales |
|
29.1 |
% |
|
- |
|
|
29.1 |
% |
|
- |
|
|
29.1 |
% |
|
|
33.3 |
% |
|||||
Parts sales |
|
26.0 |
% |
|
- |
|
|
26.0 |
% |
|
- |
|
|
26.0 |
% |
|
|
26.1 |
% |
|||||
Services revenues |
|
67.9 |
% |
|
- |
|
|
67.9 |
% |
|
- |
|
|
67.9 |
% |
|
|
67.6 |
% |
|||||
Other |
|
-1.3 |
% |
|
63.7 |
% |
|
51.7 |
% |
|
-75.0 |
% |
|
-10.0 |
% |
|
|
-10.2 |
% |
|||||
Total gross margin |
|
35.6 |
% |
|
- |
|
|
35.6 |
% |
|
- |
|
|
35.6 |
% |
|
|
36.9 |
% |
(1) |
(a) We have recast the prior year period information to conform to the current year presentation of hauling fees and related cost of revenues included within Equipment Rentals rather than included within Other Revenues as previously reported. |
(b) Upon our adoption of the new lease accounting guidance (ASC 842), certain ancillary fees associated with our equipment rental activities, such as damage waiver income, environmental fees and fuel and other recovery fees, are properly included within our Rental Revenue segment rather than Other Revenues as previously reported. Because we elected to not recast prior periods upon ASC 842 adoption, the table above recasts these amounts on an “As Adjusted” basis to conform to the current year presentation. |
|
(2)
|
Pursuant to SEC Regulation S-X, our equipment rental revenues are aggregated and presented in our unaudited consolidated statements of income in this press release as a single line item, “Equipment Rentals”. The above table disaggregates our equipment rental revenues for discussion and analysis purposes only. |
H&E EQUIPMENT SERVICES, INC. |
||||||||||||||||||||||||
UNAUDITED RECONCILIATION OF NON-GAAP FINANCIAL MEASURES |
||||||||||||||||||||||||
(Amounts in thousands) |
||||||||||||||||||||||||
Twelve Months Ended 12/31/18(1) |
|
Twelve Months
|
||||||||||||||||||||||
As
|
Hauling
|
As Currently
|
Other
|
As Adjusted |
As Currently
|
|||||||||||||||||||
REVENUES |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Equipment rentals(2) |
|
|||||||||||||||||||||||
Rentals |
$ |
592,193 |
|
$ |
- |
|
$ |
592,193 |
|
$ |
- |
|
$ |
592,193 |
|
|
$ |
694,547 |
|
|||||
Rentals other |
|
- |
|
|
34,988 |
|
|
34,988 |
|
|
28,152 |
|
|
63,140 |
|
|
|
71,807 |
|
|||||
Total equipment rentals |
|
592,193 |
|
|
34,988 |
|
|
627,181 |
|
|
28,152 |
|
|
655,333 |
|
|
|
766,354 |
|
|||||
New equipment sales |
|
262,948 |
|
|
- |
|
|
262,948 |
|
|
- |
|
|
262,948 |
|
|
|
239,091 |
|
|||||
Used equipment sales |
|
125,125 |
|
|
- |
|
|
125,125 |
|
|
- |
|
|
125,125 |
|
|
|
139,349 |
|
|||||
Parts sales |
|
120,454 |
|
|
- |
|
|
120,454 |
|
|
- |
|
|
120,454 |
|
|
|
123,855 |
|
|||||
Services revenues |
|
63,488 |
|
|
- |
|
|
63,488 |
|
|
- |
|
|
63,488 |
|
|
|
67,941 |
|
|||||
Other |
|
74,753 |
|
|
(34,988 |
) |
|
39,765 |
|
|
(28,152 |
) |
|
11,613 |
|
|
|
11,775 |
|
|||||
Total revenues |
|
1,238,961 |
|
|
- |
|
|
1,238,961 |
|
|
- |
|
|
1,238,961 |
|
|
|
1,348,365 |
|
|||||
|
||||||||||||||||||||||||
COST OF REVENUES |
|
|||||||||||||||||||||||
Rental depreciation |
|
208,453 |
|
|
- |
|
|
208,453 |
|
|
- |
|
|
208,453 |
|
|
|
243,780 |
|
|||||
Rental expense |
|
89,520 |
|
|
- |
|
|
89,520 |
|
|
- |
|
|
89,520 |
|
|
|
105,079 |
|
|||||
Rental other |
|
- |
|
|
55,449 |
|
|
55,449 |
|
|
6,572 |
|
|
62,021 |
|
|
|
70,613 |
|
|||||
|
297,973 |
|
|
55,449 |
|
|
353,422 |
|
6,572 |
|
|
359,994 |
|
|
|
419,472 |
|
|||||||
New equipment sales |
|
232,057 |
|
|
- |
|
|
232,057 |
|
|
- |
|
|
232,057 |
|
|
|
211,372 |
|
|||||
Used equipment sales |
|
86,052 |
|
|
- |
|
|
86,052 |
|
|
- |
|
|
86,052 |
|
|
|
92,021 |
|
|||||
Parts sales |
|
88,263 |
|
|
- |
|
|
88,263 |
|
|
- |
|
|
88,263 |
|
|
|
90,963 |
|
|||||
Services revenues |
|
21,328 |
|
|
- |
|
|
21,328 |
|
|
- |
|
|
21,328 |
|
|
|
21,946 |
|
|||||
Other |
|
74,754 |
|
|
(55,449 |
) |
|
19,305 |
|
|
(6,572 |
) |
|
12,733 |
|
|
|
13,421 |
|
|||||
Total cost of revenues |
|
800,427 |
|
|
- |
|
|
800,427 |
|
|
- |
|
|
800,427 |
|
|
|
849,195 |
|
|||||
|
||||||||||||||||||||||||
GROSS PROFIT |
|
|||||||||||||||||||||||
Equipment rentals |
|
|||||||||||||||||||||||
Rentals |
|
294,220 |
|
|
- |
|
|
294,220 |
|
|
- |
|
|
294,220 |
|
|
|
345,688 |
|
|||||
Rentals other |
|
- |
|
|
(20,461 |
) |
|
(20,461 |
) |
|
21,580 |
|
|
1,119 |
|
|
|
1,194 |
|
|||||
|
294,220 |
|
|
(20,461 |
) |
|
273,759 |
|
|
21,580 |
|
|
295,339 |
|
|
|
346,882 |
|
||||||
New equipment sales |
|
30,891 |
|
|
- |
|
|
30,891 |
|
|
- |
|
|
30,891 |
|
|
|
27,719 |
|
|||||
Used equipment sales |
|
39,073 |
|
|
- |
|
|
39,073 |
|
|
- |
|
|
39,073 |
|
|
|
47,328 |
|
|||||
Parts sales |
|
32,191 |
|
|
- |
|
|
32,191 |
|
|
- |
|
|
32,191 |
|
|
|
32,892 |
|
|||||
Services revenues |
|
42,160 |
|
|
- |
|
|
42,160 |
|
|
- |
|
|
42,160 |
|
|
|
45,995 |
|
|||||
Other |
|
(1 |
) |
|
20,461 |
|
|
20,460 |
|
|
(21,580 |
) |
|
(1,120 |
) |
|
|
(1,646 |
) |
|||||
Total gross profit |
$ |
438,534 |
|
$ |
- |
|
$ |
438,534 |
|
$ |
- |
|
$ |
438,534 |
|
|
$ |
499,170 |
|
|||||
|
||||||||||||||||||||||||
GROSS MARGIN |
|
|||||||||||||||||||||||
Equipment rentals |
|
|||||||||||||||||||||||
Rentals |
|
49.7 |
% |
|
- |
|
|
49.7 |
% |
|
- |
|
|
49.7 |
% |
|
|
49.8 |
% |
|||||
Rentals other |
|
- |
|
|
-58.5 |
% |
|
-58.5 |
% |
|
76.7 |
% |
|
1.8 |
% |
|
|
1.7 |
% |
|||||
|
49.7 |
% |
|
-58.5 |
% |
|
43.6 |
% |
|
76.7 |
% |
|
45.1 |
% |
|
|
45.3 |
% |
||||||
New equipment sales |
|
11.7 |
% |
|
- |
|
|
11.7 |
% |
|
- |
|
|
11.7 |
% |
|
|
11.6 |
% |
|||||
Used equipment sales |
|
31.2 |
% |
|
- |
|
|
31.2 |
% |
|
- |
|
|
31.2 |
% |
|
|
34.0 |
% |
|||||
Parts sales |
|
26.7 |
% |
|
- |
|
|
26.7 |
% |
|
- |
|
|
26.7 |
% |
|
|
26.6 |
% |
|||||
Services revenues |
|
66.4 |
% |
|
- |
|
|
66.4 |
% |
|
- |
|
|
66.4 |
% |
|
|
67.7 |
% |
|||||
Other |
|
0.0 |
% |
|
58.5 |
% |
|
51.5 |
% |
|
-76.7 |
% |
|
-9.6 |
% |
|
|
-14.0 |
% |
|||||
Total gross margin |
|
35.4 |
% |
|
- |
|
|
35.4 |
% |
|
- |
|
|
35.4 |
% |
|
|
37.0 |
% |
(1) |
(a) We have recast the prior year period information to conform to the current year presentation of hauling fees and related cost of revenues included within Equipment Rentals rather than included within Other Revenues as previously reported. |
(b) Upon our adoption of the new lease accounting guidance (ASC 842), certain ancillary fees associated with our equipment rental activities, such as damage waiver income, environmental fees and fuel and other recovery fees, are properly included within our Rental Revenue segment rather than Other Revenues as previously reported. Because we elected to not recast prior periods upon ASC 842 adoption, the table above recasts these amounts on an “As Adjusted” basis to conform to the current year presentation. |
|
(2)
|
Pursuant to SEC Regulation S-X, our equipment rental revenues are aggregated and presented in our unaudited consolidated statements of income in this press release as a single line item, “Equipment Rentals”. The above table disaggregates our equipment rental revenues for discussion and analysis purposes only. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20200220005126/en/
Source:
Leslie S. Magee
Chief Financial Officer
225-298-5261
lmagee@he-equipment.com
Kevin S. Inda
Vice President of Investor Relations
225-298-5318
kinda@he-equipment.com