UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of Report (Date of Earliest Event Reported): | March 15, 2007 |
H&E Equipment Services, Inc.
__________________________________________
(Exact name of registrant as specified in its charter)
Delaware | 000-51759 | 81-0553291 |
_____________________ (State or other jurisdiction |
_____________ (Commission |
______________ (I.R.S. Employer |
of incorporation) | File Number) | Identification No.) |
11100 Mead Road, Suite 200, Baton Rouge, Louisiana | 70816 | |
_________________________________ (Address of principal executive offices) |
___________ (Zip Code) |
Registrants telephone number, including area code: | (225) 298-5200 |
Not Applicable
______________________________________________
Former name or former address, if changed since last report
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
[ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
[ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
[ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
[ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Item 2.02 Results of Operations and Financial Condition.
On March 15, 2007, we issued a press release announcing our financial results for the fourth quarter and year ended December 31, 2006. A copy of this press release is attached as Exhibit 99.1.
The information in this Form 8-K and the attached exhibit shall not be deemed "filed" for purposes of Section 18 of the Securities Exchange Act of 1934 or otherwise subject to the liability of that section nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933, except as shall be expressly set forth by specific reference in such filing.
Item 8.01 Other Events.
We define EBITDA as net income (loss) from continuing operations before interest expense, income taxes, and depreciation and amortization. We define Adjusted EBITDA for the periods presented as EBITDA as adjusted for (1) the fee paid in connection with the termination of a management services agreement that was recorded in the first quarter ended March 31, 2006 and (2) the loss recorded in the third quarter ended September 30, 2006 on the early extinguishment of debt in connection with our debt restructuring, which was completed on August 4, 2006.
We use EBITDA and Adjusted EBITDA in our business operations to, among other things, evaluate the performance of our business, develop budgets and measure our performance against those budgets. We also believe that analysts and investors use EBITDA and Adjusted EBITDA as supplemental measures to evaluate a company's overall operating performance. However, EBITDA and Adjusted EBITDA have material limitations as analytical tools and you should not consider th
ese measures in isolation, or as substitutes for analysis of our results as reported under GAAP. We find EBITDA and Adjusted EBITDA useful tools to assist us in evaluating performance because they eliminate items related to capital structure, taxes and non-cash charges. The items that we have eliminated in determining EBITDA and Adjusted EBITDA are interest expense, income taxes, depreciation of fixed assets, which includes rental equipment and property and equipment, and amortization of intangible assets and, in the case of Adjusted EBITDA, as EBITDA as adjusted for (1) the management services agreement termination fee that was recorded in the first quarter ended March 31, 2006 and (2) the loss recorded in the third quarter ended September 30, 2006 on the early extinguishment of debt. However, some of these eliminated items are significant to our business. For example, (i) interest expense is a necessary element of our costs and ability to generate revenue because we incur a significant amount of interest e
xpense related to our outstanding indebtedness; (ii) payment of income taxes is a necessary element of our costs; and (iii) depreciation is a necessary element of our costs and ability to generate revenue because rental equipment is the single largest component of our total assets and we recognize a significant amount of depreciation expense over the estimated useful life of this equipment. Any measure that eliminates components of our capital structure and costs associated with carrying significant amounts of fixed assets on our balance sheet has material limitations as a performance measure. In light of the foregoing limitations, we do not rely solely on EBITDA and Adjusted EBITDA as performance measures and also consider our GAAP results. EBITDA and Adjusted EBITDA are not measurements of our financial performance under GAAP and should not be considered as alternatives to net income, operating income or any other measures derived in accordance with GAAP. Because EBITDA and Adjusted EBITDA are not calculat
ed in the same manner by all companies, EBITDA and Adjusted EBITDA may not be comparable to other similarly titled measures used by other companies.
Item 9.01 Financial Statements and Exhibits.
(d) Exhibits
99.1 Press Release, dated March 15, 2007, announcing earnings for the fourth quarter and year ended December 31, 2006.
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
H&E Equipment Services, Inc. | ||||
March 15, 2007 | By: |
/s/ Leslie S. Magee
|
||
|
||||
Name: Leslie S. Magee | ||||
Title: Chief Financial Officer |
Exhibit Index
Exhibit No. | Description | |
|
|
|
99.1
|
Press Release, dated March 15, 2007, announcing earnings for the fourth quarter and year ended December 31, 2006. |
Exhibit 99.1
News Release
Contacts:
Leslie S. Magee
Chief Financial Officer
225-298-5261
lmagee@he-equipment.com
Kevin S. Inda
Corporate Communications, Inc.
407-566-1180
kevin.Inda@cci-ir.com
H&E Equipment Services Reports Record Fourth Quarter
And Full Year 2006 Results; Provides 2007 Outlook
BATON ROUGE, Louisiana (March 15, 2007) H&E Equipment Services, Inc. (NASDAQ: HEES) today announced fourth quarter results which exceed previously announced 2006 guidance.
Fourth Quarter 2006 Summary
| Revenues increased 16.2% to $215.5 million versus $185.5 million a year ago. |
| EBITDA (as defined below) increased 37.5% to $58.7 million compared to $42.7 million a year ago. |
| Income from operations increased 35.5% to $35.1 million compared to $25.9 million a year ago. |
| Net income increased 39.5% to $20.5 million compared to net income of $14.7 million a year ago. |
| Rental rates increased approximately 3.9%, on average. |
| Total gross margin increased to 32.5% from 30.1% a year ago. |
Our 2006 financial results are a direct result of strong market demand for our products and services across all our regions. We ended the year with an excellent quarter with continued strength across all markets and segments. The demand for new equipment, primarily cranes, was exceptionally strong. Even though our year over year comps were challenging, we grew sales, EBITDA and income from operations at exceptional rates, said John Engquist, H&E Equipment Services president and chief executive officer. As I have stated before, the fundamentals of our business remain very strong with the level of nonresidential construction activity continuing to expand in the regions we serve. As a result of our integrated business model, every major segment of our business is delivering solid results. I am very proud of our performance during 2006 and the hard work of our employees. We believe our business is very well positioned for continued growth in 2007 and beyond.
Our record performance this quarter was driven by several segments of our business. Both equipment rentals and new equipment sales each grew approximately 20% and our combined parts and service revenues reflected growth in excess of 10%, commented Leslie Magee, H&E Equipment Services chief financial officer. Used equipment sales increased approximately 5%. As we saw in the third quarter of 2006, our customers purchasing trends continued to shift to new equipment versus used equipment as a result of improved availability from many of our manufacturers.
At 32.5%, our gross margin remained strong during the fourth quarter, up from 30.1% a year ago. With the exception of new equipment margins which were consistent in comparison to the year ago quarter, all other segments of our business delivered improved gross margin. Overall, we are very pleased with our performance this quarter and for the year and we are very focused on delivering strong results in 2007.
2007 Outlook
We are confident that the strong fundamental drivers of our business combined with our footprint, which is in many of the fastest growing regions of the U.S., will provide significant opportunity for growth in 2007, said Engquist. In addition, our exposure to the petrochemical sector, energy sector, mining industry, and the Gulf region hurricane protection and rebuilding efforts should drive increased demand for our products and services for some time to come. We also continue to explore accretive acquisitions and Greenfield opportunities as part of our growth strategy. We are, however, experiencing significant supply constraints from our crane suppliers which are hindering our ability to meet demand and impacting our first quarter expectations. Among other things, our 2007 outlook reflects these supply constraints, although we are hopeful that crane availability will improve throughout the year.
In spite of more difficult comps in 2007 than in 2006 due to the tremendous growth in the business and the successful execution of the Eagle acquisition, we remain excited about our prospects in 2007. We project continued strong growth in pre-tax earnings in 2007, although our earnings per share is expected to be negatively impacted by a higher effective tax rate, reflecting more normalized rates, and a higher share count, commented Magee. Our first quarter is typically our softest quarter of the year. In 2007, several of our regions have experienced much more difficult weather conditions than the prior year. It is also worth noting that the prior years time utilization and rates were positively impacted by the initial demand for equipment as a result of the hurricanes in the Gulf Coast region. As a result of this, we have experienced year over year declines in time utilization through February. Currently, time utilization is improving and once beyond the effects of weather and the prior years positive impact of Katrina, we expect time utilization to return to 2006 levels. We are already seeing that in our daily utilization rates and we see continued strength in all markets and segments and the nonresidential construction markets in general.
| Revenue The Company expects 2007 revenue in the range of $900 million to $920 million. |
| EBITDA The Company expects 2007 EBITDA in the range of $232 million to $245 million. |
| Earnings Per Share The Company expects 2007 earnings per share in the range of $1.63 to $1.85 per share based on 38.1 million diluted common shares outstanding and an effective tax rate of approximately 38.5%. Relative to the Companys 2006 results, its |
2007 guidance is based on a significantly higher effective tax rate, 38.5% versus 22.9%, and an increase in common shares outstanding given the effective date of the initial public offering in February 2006.
We define EBITDA as net income before interest, income taxes, depreciation and amortization.
FINANCIAL DISCUSSION FOR FOURTH QUARTER ENDED DECEMBER 31, 2006
| Revenues Total fourth quarter revenues increased $30.0 million to $215.5 million from $185.5 million in the fourth quarter of 2005. The following is revenue by business segment for the fourth quarter versus the fourth quarter of 2005: |
| Equipment rentals Equipment rental revenues were $66.0 million compared with $54.2 million, reflecting an increase of $11.8 million, or 21.8%. At the end of the fourth quarter of 2006, the original acquisition cost of the rental fleet was $655.2 million, up $132.8 million (including fleet acquired through the Eagle acquisition) from $522.4 million at the end of the fourth quarter of 2005. Dollar utilization was 40.1% compared to 41.4%. |
| New equipment sales New equipment sales were $68.0 million compared with $56.5 million, reflecting an increase of $11.5 million, or 20.4%. |
| Used equipment sales Used equipment sales were $36.5 million, representing a $1.7 million, or 4.9%, increase from $34.8 million. |
| Parts sales - Parts sales were $20.5 million, representing a $1.6 million, or 8.5%, increase compared with $18.9 million. |
| Service revenues - Service revenues were $13.9 million, representing a $1.9 million, or 15.8%, increase compared with $12.0 million. |
| Gross Profit Total gross profit for the fourth quarter of 2006 was $70.1 million compared with $55.9 million for the fourth quarter of 2005, reflecting an increase of $14.2 million, or 25.4%, on higher sales volume and improved margins in all major business segments, with the exception of essentially flat gross margins on new equipment sales. Fourth quarter gross profit margin increased to 32.5% from 30.1% for the fourth quarter of 2005. The following is gross profit by business segment for the fourth quarter versus the fourth quarter of 2005: |
| Equipment Rentals Gross profit from equipment rentals was $35.4 million compared to $27.1 million. |
| New equipment sales New equipment sales gross profit increased to $8.5 million from $7.1 million. |
| Used equipment sales Used equipment sales gross profit increased to $10.0 million from $8.1 million. |
| Parts sales Gross profit from parts sales was $6.1 million compared with $5.4 million. |
| Service revenues Gross profit from service revenues was $9.1 million compared with $7.6 million. |
| Selling, General And Administrative Expenses Selling, general and administrative expenses for the fourth quarter of 2006 were $35.1 million compared with $30.1 million last year, a $5.0 million, or 16.6%, increase. As a percentage of total revenues, selling, general and administrative expenses for the fourth quarter of this year were 16.3%, as compared to 16.2% in the fourth quarter of last year. |
| Income From Operations The Company reported income from operations of $35.1 million compared to $25.9 million in the fourth quarter of last year, reflecting an increase of $9.2 million, or 35.5%, on higher revenues and gross margins. Income from operations as a percentage of revenues increased to 16.3% from 14.0%. |
| Net Income Net income increased to $20.5 million, a 39.5% improvement from net income of $14.7 million. |
EBITDA EBITDA for the fourth quarter increased 37.5% to $58.7 million compared with $42.7 million during the fourth quarter of 2005. EBITDA as a percentage of total revenues increased to 27.2% compared with 23.0% in the fourth quarter of 2005.
FINANCIAL DISCUSSION FOR YEAR ENDED DECEMBER 31, 2006
During the quarterly period ended March 31, 2006, the Company recorded a one-time expense for $8.0 million of fees paid in connection with the termination of a management services agreement. Additionally, the Company recorded a one-time loss on early extinguishment of debt in the quarterly period ended September 30, 2006 of approximately $40.8 million reflecting payment of tender premiums and other estimated costs in connection with the tender offer and consent solicitation completed on August 4, 2006, combined with the write off of unamortized deferred financing costs and unamortized original issue discount on the Senior Secured and Senior Subordinated Notes. The Companys 2006 operating results, as discussed below, reflect these two nonrecurring items.
| Revenue Total revenues for 2006 increased $204.2 million to $804.4 million from $600.2 million in 2005. The following is revenue by business segment for 2006 versus 2005: |
| Equipment rentals - Equipment rental revenues were $251.4 million compared to $190.8 million, reflecting an increase of $60.6 million, or 31.8%. Dollar utilization increased to 41.1% from 38.6%. |
| New equipment sales - New equipment sales were $241.3 million compared to $156.3 million, reflecting an increase of $85.0 million, or 54.4%. |
| Used equipment sales - Used equipment sales were $133.9 million, representing a $22.8 million, or 20.5%, increase from $111.1 million. |
| Parts sales - Parts sales were $82.1 million, representing a $12.0 million, or 17.1%, increase compared to $70.1 million. |
| Service revenues - Service revenues were $53.7 million, representing a $12.2 million, or 29.4%, increase compared to $41.5 million. |
| Gross Profit Total gross profit for 2006 was $263.2 million compared to $181.6 million for 2005, reflecting an increase of $81.6 million, or 44.9%, on higher sales volume and improved margins across all business segments. Gross profit margin increased to 32.7% from 30.3%. The following is gross profit by business segment for 2006 versus 2005. |
| Equipment rentals - Gross profit from equipment rentals was $132.7 million compared to $89.3 million. |
| New equipment sales - New equipment sales gross profit increased to $30.1 million from $19.1 million. |
| Used equipment sales - Used equipment sales gross profit increased to $36.1 million from $26.4 million. |
| Parts sales - Gross profit from parts sales was $24.2 million compared to $20.5 million. |
| Service revenues - Gross profit from service revenues was $34.5 million compared to $26.1 million. |
| Income From Operations Income from operations increased $49.7 million, or 70.7%, to $120.0 million from $70.3 million on higher revenues and gross margins. Income from operations as a percentage of revenues increased to 14.9% from 11.7%. |
| Net Income Net income increased to $32.7 million, a 16.0% improvement from net income of $28.2 million. |
| Selling, General And Administrative Expenses Selling, general and administrative expenses were $143.6 million compared to $111.4 million last year, a $32.2 million, or a 28.9%, increase. As a percentage of total revenues, selling, general and administrative expenses decreased to 17.9% from 18.6%. |
| EBITDA and Adjusted EBITDA EBITDA was $165.2 million compared with $130.5 million. Adjusted EBITDA increased 64.0% to $214.0 million from $130.5 million a year ago. Adjusted EBITDA as a percentage of total revenues increased to 26.6% compared with 21.7% in 2005. We define Adjusted EBITDA as EBITDA adjusted for the fees paid in connection with the termination of a management services agreement in the first quarter of 2006 and a loss recorded in the third quarter of 2006 on early extinguishment of debt in connection with our refinancing which was completed on August 4, 2006. |
Non-GAAP Financial Measures
This press release contains certain Non-GAAP measures (EBITDA and Adjusted EBITDA). Please refer
to our Current Report on Form 8-K for a description of our use of these measures. EBITDA and
Adjusted EBITDA as calculated by the Company are not necessarily comparable to similarly titled
measures reported by other companies. Additionally, EBITDA and Adjusted EBITDA are not
measurements of financial performance or liquidity under GAAP and should not be considered as
alternatives to the Companys other financial information determined under GAAP.
Conference Call
The Companys management will hold a conference call to discuss fourth quarter and year end results
today, Thursday, March 15, 2007, at 10:00 a.m. (Eastern Time). To listen to the call, participants
should dial 913-981-4901 approximately 10 minutes prior to the start of the call. A telephonic
replay will become available after 1:00 p.m. (Eastern Time) on Thursday, March 15, 2007, and will
continue through March 22, 2007, by dialing 719-457-0820 and entering confirmation code 4022885.
The live broadcast of the Companys quarterly conference call will be available online at www.he-equipment.com or www.earnings.com on March 15, 2007, beginning at 10:00 a.m. (Eastern Time) and will continue to be available for 30 days.
About H&E Equipment Services, Inc.
The Company is one of the largest integrated equipment services companies in the United States with
48 full-service facilities throughout the West Coast, Intermountain, Southwest, Gulf Coast, and
Southeast regions of the United States. The Company is focused on heavy construction and industrial
equipment and rents, sells and provides parts and service support for four core categories of
specialized equipment: (1) hi-lift or aerial platform equipment; (2) cranes; (3) earthmoving
equipment; and (4) industrial lift trucks. By providing equipment rental, sales, and on-site parts,
repair and maintenance functions under one roof, the Company is a one-stop provider for its
customers varied equipment needs. This full service approach provides the Company with multiple
points of customer contact, enabling it to maintain a high quality rental fleet, as well as an
effective distribution channel for fleet disposal and provides cross-selling opportunities among
its new and used equipment sales, rental, parts sales and service operations.
Forward-Looking Statements
Certain statements in this press release are forward-looking statements within the meaning of the
federal securities laws. Statements about our beliefs and expectations and statements containing
the words may, could, would, should, believe, expect, anticipate, plan, estimate,
target, project, intend and similar expressions constitute forward-looking statements. Among
the forward-looking statements included in this release is the information provided under the
heading 2007 Outlook. Forward-looking statements involve known and unknown risks and
uncertainties, which could cause actual results that 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 activity in the markets where we operate in North America; (2)
relationships with new equipment suppliers; (3) increased maintenance and repair costs; (4) our
substantial leverage; (5) the risks associated with the expansion of our business; (6) our possible
inability to integrate any businesses we acquire; (7) competitive pressures; (8) compliance with
laws and regulations, including those relating to environmental matters; and (9) other factors
discussed in our public filings, including the risk factors included in the Companys Annual Report
on Form 10-K for the year ended December 31, 2005 and in the Companys Quarterly Report on Form
10-Q for the quarterly period ended June 30, 2006. Investors, potential investors and other
readers are urged to consider these factors carefully in evaluating the forward-looking statements
and are cautioned not to place undue reliance on such forward-looking statements. Except as
required by applicable law, including the securities laws of the United States and the rules and
regulations of the SEC, we are under no obligation to publicly update or revise any forward-looking
statements after the date of this release.
H&E EQUIPMENT SERVICES, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited)
(Amounts in thousands, except per share amounts)
Three Months Ended | Years Ended | |||||||||||||||
December 31, | December 31, | |||||||||||||||
2006 | 2005 | 2006 | 2005 | |||||||||||||
Revenues: |
||||||||||||||||
Equipment rentals |
$ | 66,041 | $ | 54,218 | $ | 251,374 | $ | 190,794 | ||||||||
New equipment sales |
67,948 | 56,474 | 241,281 | 156,341 | ||||||||||||
Used equipment sales |
36,510 | 34,807 | 133,897 | 111,139 | ||||||||||||
Parts sales |
20,532 | 18,864 | 82,106 | 70,066 | ||||||||||||
Service revenues |
13,917 | 12,026 | 53,699 | 41,485 | ||||||||||||
Other |
10,540 | 9,085 | 42,012 | 30,385 | ||||||||||||
Total revenues |
215,488 | 185,474 | 804,369 | 600,210 | ||||||||||||
Cost of revenues: |
||||||||||||||||
Rental depreciation |
21,485 | 15,140 | 78,159 | 54,534 | ||||||||||||
Rental expense |
9,155 | 12,003 | 40,582 | 47,027 | ||||||||||||
New equipment sales |
59,543 | 49,366 | 211,158 | 137,169 | ||||||||||||
Used equipment sales |
26,512 | 26,653 | 97,765 | 84,696 | ||||||||||||
Parts sales |
14,410 | 13,510 | 57,909 | 49,615 | ||||||||||||
Service revenues |
4,863 | 4,444 | 19,206 | 15,417 | ||||||||||||
Other |
9,404 | 8,451 | 36,409 | 30,151 | ||||||||||||
Total cost of revenues |
145,372 | 129,567 | 541,188 | 418,609 | ||||||||||||
Gross profit |
70,116 | 55,907 | 263,181 | 181,601 | ||||||||||||
Selling, general, and
administrative expenses |
35,070 | 30,067 | 143,615 | 111,409 | ||||||||||||
Gain on sale of property and
equipment |
79 | 76 | 479 | 91 | ||||||||||||
Income from operations |
35,125 | 25,916 | 120,045 | 70,283 | ||||||||||||
Loss on early extinguishment of debt |
| | (40,771 | ) | | |||||||||||
Interest expense |
(8,342 | ) | (10,840 | ) | (37,684 | ) | (41,822 | ) | ||||||||
Other income, net |
143 | 117 | 818 | 372 | ||||||||||||
Income before income taxes |
26,926 | 15,193 | 42,408 | 28,833 | ||||||||||||
Income tax provision |
6,404 | 502 | 9,694 | 673 | ||||||||||||
Net income |
$ | 20,522 | $ | 14,691 | $ | 32,714 | $ | 28,160 | ||||||||
EARNINGS PER SHARE
Basic Earnings per share |
$ | 0.54 | $ | 0.58 | $ | 0.89 | $ | 1.10 | ||||||||
Basic Weighted average number of
common shares outstanding |
38,070 | 25,492 | 36,933 | 25,492 | ||||||||||||
Diluted Earnings per share |
$ | 0.54 | $ | 0.58 | $ | 0.88 | $ | 1.10 | ||||||||
Diluted weighted average number of
common shares outstanding |
38,130 | 25,492 | 36,982 | 25,492 |
H&E EQUIPMENT SERVICES, INC.
SELECTED BALANCE SHEET DATA (unaudited)
(Amounts in thousands)
December 31, | December 31, | |||||||
2006 | 2005 | |||||||
Cash |
$ | 9,303 | $ | 5,627 | ||||
Rental equipment, net |
440,454 | 308,036 | ||||||
Total assets |
759,942 | 530,697 | ||||||
Total debt (1) |
265,965 | 349,902 | ||||||
Total liabilities |
524,358 | 535,837 | ||||||
Stockholders equity/members deficit |
235,584 | (5,140 | ) | |||||
Total liabilities and stockholders equity/members deficit |
$ | 759,942 | $ | 530,697 |
(1) Total debt consists of the aggregate amounts outstanding on the senior secured credit facility, senior unsecured notes (at December 31, 2006), senior secured notes, senior subordinated notes (at December 31, 2005) and notes payable obligations. |
H&E EQUIPMENT SERVICES, INC.
UNAUDITED RECONCILIATION OF EARNINGS BEFORE INTEREST,
TAXES, DEPRECIATION and AMORTIZATION (EBITDA)
(Amounts in thousands)
Three Months Ended | Years Ended | |||||||||||||||
December 31, | December 31, | |||||||||||||||
2006 | 2005 | 2006 | 2005 | |||||||||||||
Net income |
$ | 20,522 | $ | 14,691 | $ | 32,714 | $ | 28,160 | ||||||||
Interest expense |
8,342 | 10,840 | 37,684 | 41,822 | ||||||||||||
Income tax provision |
6,404 | 502 | 9,694 | 673 | ||||||||||||
Depreciation and amortization |
23,403 | 16,631 | 85,123 | 59,859 | ||||||||||||
EBITDA |
$ | 58,671 | $ | 42,664 | $ | 165,215 | $ | 130,514 | ||||||||
Loss on early extinguishment of debt |
| | 40,771 | | ||||||||||||
Management services agreement
termination fee |
| | 8,000 | | ||||||||||||
Adjusted EBITDA |
$ | 58,671 | $ | 42,664 | $ | 213,986 | $ | 130,514 | ||||||||