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 7, 2008 |
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 7, 2008, we issued a press release announcing our financial results for the fourth quarter and year ended December 31, 2007. A copy of the 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 to 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) before interest expense, income taxes, depreciation and amortization. We define Adjusted EBITDA for the periods presented as EBITDA as adjusted for (1) the loss recorded in the third quarter ended September 30, 2007 on the early extinguishment of debt in connection with the redemption of our senior secured notes on July 31, 2007; (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; and (3) the fee paid in connection with the termination of a management services agreement that was recorded in the first quarter ended March 31, 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 these 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 adjusted for (1) the losses from the early extinguishment of debt recorded in each of the third quarters ended September 30, 2007 and 2006 and (2) the management agreement termination fee that was recorded in the first quarter ended March 31, 2006. 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 expense 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 co
nsidered as alternatives to net income, operating income or any other measures derived in accordance with GAAP. Because EBITDA and Adjusted EBITDA are not calculated in the same manner by all companies, EBITDA and Adjusted EBITDA may not be comparable to other similarly titled measures used by other companies.
The presentation in the earnings release of "income from operations on an as adjusted basis," "net income on an as adjusted basis" and the resulting "earnings per share on an as adjusted basis" shows, for comparative purposes only, our year ended December 31, 2007 income from operations, net income and earnings per share compared to our year ended December 31, 2006 income from operations, net income and earnings per share without the negative impact of (1) the $0.3 million loss on the early extinguishment of debt in the third quarter of 2007; (2) the $40.8 million loss on the early extinguishment of debt in the third quarter of 2006; and (3) the $8.0 million fee paid in connection with the termi
nation of a management services agreement in the first quarter of 2006.
Item 9.01 Financial Statements and Exhibits.
(d) Exhibits
99.1 Press Release, dated March 7, 2008, announcing earnings for the fourth quarter and year ended December 31, 2007.
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 7, 2008 | By: |
/s/ Leslie S. Magee
|
||
|
||||
Name: Leslie S. Magee | ||||
Title: Chief Financial Officer |
Exhibit Index
Exhibit No. | Description | |
|
|
|
99.1
|
Press Release, dated March 7, 2008, announcing earnings for the fourth quarter and year ended December 31, 2007. |
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 Fourth Quarter
And Full Year 2007 Results
BATON ROUGE, Louisiana (March 7, 2008) H&E Equipment Services, Inc. (NASDAQ: HEES) today announced operating results for the fourth quarter ended December 31, 2007. The Companys fourth quarter results reflect a full three months of operations for the J.W. Burress, Incorporated acquisition, which was consummated on September 1, 2007.
Fourth Quarter 2007 Summary
| Revenues increased 34.4% to $289.7 million versus $215.5 million a year ago. |
| Gross profit increased 21.6% to $85.2 million from $70.1 million a year ago. |
| EBITDA increased 14.7% to $67.3 million compared to $58.7 million of EBITDA a year ago. |
| Income from operations increased 6.3% to $37.3 million compared to $35.1 million a year ago. Income from operations was impacted by increased selling, general and administrative costs (including increased amortization of intangibles of $0.8 million). |
| Net income decreased to $17.1 million compared to $20.5 million a year ago, reflecting a higher effective income tax rate of 37.6% versus 23.8% a year ago. |
| Earnings per diluted common share decreased to $0.45 compared to $0.54 on an increased effective income tax rate of 37.6%. With a 37.6% effective income tax rate in both periods, earnings per diluted common share increased 2.3% to $0.45 from $0.44 a year ago. |
Our fourth quarter results reflected solid year-over-year performance as we continued to experience strong new equipment sales due to the demand for cranes, resulting in a 68.3% increase. Rental revenues were also solid at an 18.5% increase, or a 13.0% increase excluding rental revenues from the Burress acquisition, said John Engquist, H&E Equipment Services president and chief executive officer. Dollar utilization decreased to 39.1% compared to 40.1% a year ago. Our dollar returns will continue to be negatively impacted by Burress in the short-term, as they still operate primarily as a distributor with lower dollar utilization than our rent to rent operations. Burress rental returns will increase as we improve its fleet mix, utilization and rates. Excluding Burress rental results from the quarter, our dollar utilization increased over the prior year to 40.9%. Our Gulf Coast region, Intermountain region and aerial stores outside of Florida and Southern California continue to deliver strong year-over-year performance. The Florida and Southern California markets remain challenging. Burress also delivered weaker than expected results due to market softness in the Mid-Atlantic and the challenges of transitioning from Hitachi to Link-Belt.
Our revenues grew $74.2 million, or 34.4%, from a year ago. Burress revenues were $32.3 million in the quarter resulting in 19.4% top-line growth on an organic basis, commented Leslie Magee, H&E Equipment Services chief financial officer. Excluding revenue growth attributable to Burress, we continued to see fairly consistent trends with recent quarters. We realized record new equipment sales, and also achieved double-digit revenue growth in rentals and in our product support business. Used equipment sales declined on a year-over-year basis.
Gross margin for the quarter was 29.4% compared to 32.5% a year ago with a significant portion of the margin decline attributable to the continued shift in revenue mix to new equipment sales. Gross margin was also affected by a decline in margins on the sale of used equipment primarily due to lower margins on Burress fleet sales. Rental gross margins declined primarily due to the weakness in Southern California, Florida and Mid-Atlantic markets in addition to increased depreciation costs as a result of de-aging our fleet during the year, said Ms. Magee.
Since the stock buy-back program was authorized in November 2007, the Company repurchased approximately 0.7 million shares in the open market prior to year-end. As of February 29, 2008, we have repurchased an additional 1.0 million shares since the first of this year, commented Ms. Magee.
2008 Outlook
Due to the continued strength of our end markets, we believe 2008 will be another solid growth year for H&E Equipment Services, said Mr. Engquist.
| Revenue The Company expects 2008 revenue in the range of $1.134 billion to $1.161 billion. |
| EBITDA The Company expects 2008 EBITDA in the range of $264 million to $279 million. |
| Earnings Per Diluted Share The Company expects 2008 earnings per share in the range of $1.84 to $2.09 per share based on an estimated 36.5 million diluted common shares outstanding and an estimated effective income tax rate of approximately 35.0%. The estimated diluted common shares outstanding reflect the impact of repurchases through February 29, 2008. |
FINANCIAL DISCUSSION FOR FOURTH QUARTER ENDED DECEMBER 31, 2007
| Revenues Total fourth quarter revenues increased $74.2 million to $289.7 million from $215.5 million in the fourth quarter of 2006. Fourth quarter revenues included $32.3 million from Burress. The following is revenue by business segment for the fourth quarter of 2007 versus the fourth quarter of 2006: |
| Equipment rentals Equipment rental revenues were $78.2 million compared with $66.0 million, reflecting an increase of $12.2 million, or 18.5%. At the end of the fourth quarter of 2007, the original acquisition cost of the Companys rental fleet was $803.2 million, up $148.0 million from $655.2 million at the end of the fourth quarter of 2006. Fourth quarter equipment rental revenues included $3.6 million from Burress. Dollar utilization was 39.1%, including the fourth quarter results from Burress, compared to 40.1% for the fourth quarter of 2006. Dollar utilization was 40.9% excluding the three month results from Burress. |
| New equipment sales New equipment sales were $114.3 million compared with $67.9 million, reflecting an increase of $46.4 million, or 68.3%. Fourth quarter new equipment sales included $13.2 million from Burress. |
| Used equipment sales Used equipment sales were $38.6 million compared to $36.5 million, reflecting an increase of $2.1 million, or 5.5%. Fourth quarter used equipment sales included $8.1 million from Burress. |
| Parts sales - Parts sales were $28.5 million, representing a $8.0 million, or 39.0%, increase compared with $20.5 million. Fourth quarter parts sales included $5.0 million from Burress. |
| Service revenues - Service revenues were $17.5 million, representing a $3.6 million, or 25.5%, increase compared with $13.9 million. Fourth quarter service revenues included $1.8 million from Burress. |
| Gross Profit Total gross profit for the fourth quarter of 2007 was $85.2 million compared with $70.1 million for the fourth quarter of 2006, reflecting an increase of $15.1 million, or 21.6%. Fourth quarter gross profit margin decreased to 29.4% from 32.5% for the fourth quarter of 2006. Fourth quarter gross profit included $6.6 million from Burress. The following is gross profit by business segment for the fourth quarter of 2007 versus the fourth quarter of 2006: |
| Equipment Rentals Gross profit from equipment rentals increased to $40.6 million from $35.4 million. Fourth quarter equipment rental gross profit included $1.4 million from Burress. |
| New equipment sales New equipment sales gross profit increased to $15.2 million from $8.5 million. Fourth quarter new equipment sales gross profit included $1.8 million from Burress. |
| Used equipment sales Used equipment sales gross profit decreased to $8.8 million compared to $10.0 million. Fourth quarter used equipment sales gross profit included $0.7 million from Burress. |
| Parts sales Gross profit from parts sales increased to $8.9 million from $6.1 million. Fourth quarter parts gross profit included $1.5 million from Burress. |
| Service revenues Gross profit from service revenues increased to $11.3 million from $9.1 million. Fourth quarter service gross profit included $1.4 million from Burress. |
| Selling, General And Administrative Expenses Selling, general and administrative expenses for the fourth quarter of 2007 were $47.9 million compared with $35.1 million last year, a $12.8 million, or 36.5%, increase. As a percentage of total revenues, selling, general and administrative expenses for the fourth quarter of this year were 16.5% compared with 16.3% last year. Fourth quarter selling, general and administrative expenses included $5.3 million from Burress. |
| Income From Operations The Company reported income from operations of $37.3 million compared to $35.1 million in the fourth quarter of last year, reflecting an increase of $2.2 million, or 6.3%. Fourth quarter income from operations included $1.4 million from Burress. |
| Net Income Net income decreased to $17.1 million from $20.5 million in the fourth quarter of last year. The effective tax rate increased to 37.6% in the fourth quarter of 2007 as compared with 23.8% last year. |
| EBITDA EBITDA for the fourth quarter increased $8.6 million, or 14.7%, to $67.3 million compared with $58.7 million during the fourth quarter of 2006. EBITDA as a percentage of revenues was 23.2% compared with 27.2% in the fourth quarter of 2006. Burress contributed $3.7 million of EBITDA for the three months ended December 31, 2007. |
FINANCIAL DISCUSSION FOR THE YEAR ENDED DECEMBER 31, 2007
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 nonrecurring 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 Company recorded an additional $0.3 million loss on early extinguishment of debt in the quarterly period ending September 30, 2007 on the remaining $4.5 million of principal amount of Senior Secured Notes redeemed on July 31, 2007. The Companys 2007 and 2006 operating results, as discussed below, reflect these nonrecurring items. The Adjusted EBITDA results presented in this release exclude these nonrecurring items from the twelve months ended December 31, 2007 and 2006.
| Revenues Total 2007 revenues increased $198.7 million to $1.0 billion from $804.4 million in 2006. Total 2007 revenues related to Burress were $42.5 million. The following is revenue by business segment for 2007 versus 2006: |
| Equipment rentals Equipment rental revenues were $286.6 million compared with $251.4 million, reflecting an increase of $35.2 million, or 14.0%. Total 2007 equipment rental revenues included $4.9 million related to Burress. Dollar utilization was 40.3%, including the fourth quarter results from Burress, compared to 41.1%. |
| New equipment sales New equipment sales were $355.2 million compared with $241.3 million, reflecting an increase of $113.9 million, or 47.2%. New equipment sales related to Burress were $16.3 million. |
| Used equipment sales Used equipment sales were $148.7 million compared to $133.9 million, reflecting an increase of $14.8 million, or 11.1%. Used equipment sales included $11.0 million of Burress revenues. |
| Parts sales - Parts sales were $102.3 million, representing a $20.2 million, or 24.6%, increase compared with $82.1 million. 2007 Burress parts sales were $6.9 million. |
| Service revenues - Service revenues were $64.1 million, representing a $10.4 million, or 19.3%, increase compared with $53.7 million. Service revenues related to Burress were $2.6 million. |
| Gross Profit Total gross profit for 2007 was $306.0 million compared with $263.2 million in 2006, reflecting an increase of $42.8 million, or 16.3%. 2007 gross profit margin was 30.5% compared to 32.7% in 2006. Total gross profit for 2007 included $8.9 million related to Burress. The following is gross profit by business segment for 2007 versus 2006: |
| Equipment Rentals Gross profit from equipment rentals increased to $147.0 million from $132.7 million. Gross profit from equipment rentals included $1.8 million related to Burress. |
| New equipment sales New equipment sales gross profit increased to $47.3 million from $30.1 million. New equipment sales gross profit included $2.2 million related to Burress. |
| Used equipment sales Used equipment sales gross profit increased to $36.4 million compared to $36.1 million. Used equipment sales gross profit included $1.1 million related to Burress. |
| Parts sales Gross profit from parts sales increased to $30.5 million from $24.2 million. Gross profit from parts sales included $2.1 million related to Burress. |
| Service revenues Gross profit from service revenues increased to $41.0 million from $34.5 million. Gross profit from service revenues included $1.8 million related to Burress. |
| Selling, General And Administrative Expenses Selling, general and administrative expenses for 2007 were $165.0 million compared with $143.6 million in 2006, a $21.4 million, or 14.9%, increase. As a percentage of total revenues, selling, general and administrative expenses for 2007 were 16.5% compared with 17.9% in 2006. |
| Income From Operations The Company reported income from operations of $141.5 million compared to $120.0 million in 2006, reflecting an increase of $21.5 million, or 17.9%. |
| Net Income Net income increased to $64.6 million from $32.7 million in 2006. The effective tax rate increased to 38.7% as compared with 22.9% last year. |
| EBITDA and ADJUSTED EBITDA EBITDA for 2007 increased $81.3 million, or 49.2%, to $246.5 million compared to $165.2 million in 2006. Adjusted EBITDA for 2007 increased $32.8 million, or 15.3%, to $246.8 million compared with $214.0 million in 2006. Adjusted EBITDA as a percentage of revenues was 24.6% compared with 26.6% in 2006. |
Non-GAAP Financial Measures
This press release contains certain Non-GAAP measures (EBITDA, Adjusted EBITDA and income from
operations, net income and earnings per share on an as adjusted basis). 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, these Non-GAAP measures 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 results today, March
7, 2008, at 10:00 a.m. (Eastern Time). To listen to the call, participants should dial
913-981-5517 approximately 10 minutes prior to the start of the call. A telephonic replay will
become available after 1:00 p.m. (Eastern Time) on March 7, 2008, and will continue through March
19, 2008, by dialing 719-457-0820 and entering confirmation code 7491819.
The live broadcast of the Companys quarterly conference call will be available online at www.he-equipment.com or www.earnings.com on March 7, 2008, beginning at 10:00 a.m. (Eastern Time) and will continue to be available for 30 days. Related presentation materials will be posted to the Investor Relations section of the Companys web site at www.he-equipment.com prior to the call. The presentation materials will be in Adobe Acrobat format.
About H&E Equipment Services, Inc.
The Company is one of the largest integrated equipment services companies in the United States with
63 full-service facilities throughout the West Coast, Intermountain, Southwest, Gulf Coast,
Mid-Atlantic 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 2008 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, including the acquisition of J.W Burress,
Incorporated; (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 most recent Annual Report on Form 10-K. 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.
CONDENSED CONSOLIDATED STATEMENTS OF INCOME (unaudited)
(Amounts in thousands, except per share amounts)
Three Months Ended | Twelve Months Ended | |||||||||||||||||||||||||||||||
December 31, | December 31, | |||||||||||||||||||||||||||||||
2007 | 2006 | 2007 | 2006 | |||||||||||||||||||||||||||||
Revenues: |
||||||||||||||||||||||||||||||||
Equipment rentals |
$ | 78,202 | $ | 66,041 | $ | 286,573 | $ | 251,374 | ||||||||||||||||||||||||
New equipment sales |
114,268 | 67,948 | 355,178 | 241,281 | ||||||||||||||||||||||||||||
Used equipment sales |
38,552 | 36,510 | 148,742 | 133,897 | ||||||||||||||||||||||||||||
Parts sales |
28,497 | 20,532 | 102,300 | 82,106 | ||||||||||||||||||||||||||||
Service revenues |
17,451 | 13,917 | 64,050 | 53,699 | ||||||||||||||||||||||||||||
Other |
12,696 | 10,540 | 46,291 | 42,012 | ||||||||||||||||||||||||||||
Total revenues |
289,666 | 215,488 | 1,003,134 | 804,369 | ||||||||||||||||||||||||||||
Cost of revenues: |
||||||||||||||||||||||||||||||||
Rental depreciation |
26,079 | 21,485 | 94,211 | 78,159 | ||||||||||||||||||||||||||||
Rental expense |
11,572 | 9,155 | 45,374 | 40,582 | ||||||||||||||||||||||||||||
New equipment sales |
99,022 | 59,543 | 307,897 | 211,158 | ||||||||||||||||||||||||||||
Used equipment sales |
29,747 | 26,512 | 112,351 | 97,765 | ||||||||||||||||||||||||||||
Parts sales |
19,567 | 14,410 | 71,791 | 57,909 | ||||||||||||||||||||||||||||
Service revenues |
6,177 | 4,863 | 23,076 | 19,206 | ||||||||||||||||||||||||||||
Other |
12,282 | 9,404 | 42,394 | 36,409 | ||||||||||||||||||||||||||||
Total cost of revenues |
204,446 | 145,372 | 697,094 | 541,188 | ||||||||||||||||||||||||||||
Gross profit |
85,220 | 70,116 | 306,040 | 263,181 | ||||||||||||||||||||||||||||
Selling, general and administrative expenses |
47,924 | 35,070 | 165,048 | 143,615 | ||||||||||||||||||||||||||||
Gain on sales of property and equipment, net |
25 | 79 | 469 | 479 | ||||||||||||||||||||||||||||
Income from operations |
37,321 | 35,125 | 141,461 | 120,045 | ||||||||||||||||||||||||||||
Gain (loss) on early extinguishment of debt |
5 | | (320 | ) | (40,771 | ) | ||||||||||||||||||||||||||
Interest expense |
(10,174 | ) | (8,342 | ) | (36,771 | ) | (37,684 | ) | ||||||||||||||||||||||||
Other income, net |
229 | 143 | 1,045 | 818 | ||||||||||||||||||||||||||||
Income before provision for income taxes |
27,381 | 26,926 | 105,415 | 42,408 | ||||||||||||||||||||||||||||
Provision for income taxes |
10,309 | 6,404 | 40,789 | 9,694 | ||||||||||||||||||||||||||||
Net income |
$ | 17,072 | $ | 20,522 | $ | 64,626 | $ | 32,714 | ||||||||||||||||||||||||
EARNINGS PER SHARE: |
||||||||||||||||||||||||||||||||
Basic Earnings per share |
$ | 0.45 | $ | 0.54 | $ | 1.70 | $ | 0.89 | ||||||||||||||||||||||||
Basic Weighted average number of
common shares outstanding |
37,989 | 38,070 | 38,065 | 36,933 | ||||||||||||||||||||||||||||
Diluted Earnings per share |
$ | 0.45 | $ | 0.54 | $ | 1.70 | $ | 0.88 | ||||||||||||||||||||||||
Diluted Weighted average number of
common shares outstanding |
37,989 | 38,130 | 38,065 | 36,982 | ||||||||||||||||||||||||||||
H&E EQUIPMENT SERVICES, INC.
SELECTED BALANCE SHEET DATA (unaudited)
(Amounts in thousands)
December 31, | December 31, | |||||||
2007 | 2006 | |||||||
Cash |
$ | 14,762 | $ | 9,303 | ||||
Rental equipment, net |
577,628 | 440,454 | ||||||
Total assets |
1,012,853 | 759,942 | ||||||
Total debt (1) |
374,951 | 265,965 | ||||||
Total liabilities |
724,775 | 524,358 | ||||||
Stockholders equity |
288,078 | 235,584 | ||||||
Total liabilities and stockholders equity |
$ | 1,012,853 | $ | 759,942 |
(1) Total debt consists of the aggregate amounts outstanding on the senior secured credit facility, senior unsecured notes, senior secured notes (at December 31, 2006), capital lease obligation (at December 31, 2007) and notes payable obligations, net of original issue discount, where applicable.
H&E EQUIPMENT SERVICES, INC.
UNAUDITED RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(Amounts in thousands, except per share amounts)
Twelve Month Period Ended December 31, | ||||||||||||||||||||
2007 | 2007 | |||||||||||||||||||
(As Reported) | Adjusted | (As Adjusted) | ||||||||||||||||||
Income from operations |
$ | 141,461 | $ | | $ | 141,461 | ||||||||||||||
Loss on early extinguishment of debt(1) |
(320 | ) | 320 | | ||||||||||||||||
Interest expense |
(36,771 | ) | | (36,771 | ) | |||||||||||||||
Other income, net |
1,045 | | 1,045 | |||||||||||||||||
Income before provision for income taxes |
105,415 | 320 | 105,735 | |||||||||||||||||
Provision for income taxes(2) |
40,789 | 124 | 40,913 | |||||||||||||||||
Net income |
$ | 64,626 | $ | 196 | $ | 64,822 | ||||||||||||||
EARNINGS PER SHARE(3) |
||||||||||||||||||||
Basic Earnings per share |
$ | 1.70 | $ | 0.01 | $ | 1.70 | ||||||||||||||
Basic Weighted average number of common
shares outstanding |
38,065 | 38,065 | 38,065 | |||||||||||||||||
Diluted Earnings per share |
$ | 1.70 | $ | 0.01 | $ | 1.70 | ||||||||||||||
Diluted Weighted average number of common
shares outstanding |
38,065 | 38,065 | 38,065 |
(1) Adjustment relates to a loss on early extinguishment of the Companys Senior
Secured Notes in July 2007 and Senior Secured and Senior Subordinated Notes in August 2006.
(2) Amounts presented reflect our effective tax rate for 2007 and 2006 of approximately
38.7% and 22.9%, respectively.
(3) 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, except per share amounts)
Twelve Month Period Ended December 31, | ||||||||||||||||||||||||
2006 | 2006 | |||||||||||||||||||||||
(As Reported) | Adjusted | (As Adjusted) | ||||||||||||||||||||||
Gross profit |
$ | 263,181 | $ | | $ | 263,181 | ||||||||||||||||||
Selling, general and administrative expenses(4) |
143,615 | (8,000 | ) | 135,615 | ||||||||||||||||||||
Gain on sales of property and equipment, net |
479 | | 479 | |||||||||||||||||||||
Income from operations |
120,045 | 8,000 | 128,045 | |||||||||||||||||||||
Loss on early extinguishment of debt (1) |
(40,771 | ) | 40,771 | | ||||||||||||||||||||
Interest expense |
(37,684 | ) | | (37,684 | ) | |||||||||||||||||||
Other income, net |
818 | | 818 | |||||||||||||||||||||
Income before provision for income taxes |
42,408 | 48,771 | 91,179 | |||||||||||||||||||||
Provision for income taxes(2) |
9,694 | 11,169 | 20,863 | |||||||||||||||||||||
Net income |
$ | 32,714 | $ | 37,602 | $ | 70,316 | ||||||||||||||||||
EARNINGS PER SHARE(3) |
||||||||||||||||||||||||
Basic Earnings per share |
$ | 0.89 | $ | 1.02 | $ | 1.90 | ||||||||||||||||||
Basic Weighted average number of common
shares outstanding |
36,933 | 36,933 | 36,933 | |||||||||||||||||||||
Diluted Earnings per share |
$ | 0.88 | $ | 1.02 | $ | 1.90 | ||||||||||||||||||
Diluted Weighted average number of common
shares outstanding |
36,982 | 36,982 | 36,982 |
Three Months Ended | Twelve Months Ended | |||||||||||||||||||
December 31, | December 31, | |||||||||||||||||||
2007 | 2006 | 2007 | 2006 | |||||||||||||||||
Net income |
$ | 17,072 | $ | 20,522 | $ | 64,626 | $ | 32,714 | ||||||||||||
Interest expense |
10,174 | 8,342 | 36,771 | 37,684 | ||||||||||||||||
Provision for income taxes |
10,309 | 6,404 | 40,789 | 9,694 | ||||||||||||||||
Depreciation |
28,979 | 23,391 | 103,221 | 85,077 | ||||||||||||||||
Amortization of intangibles |
790 | 12 | 1,060 | 46 | ||||||||||||||||
EBITDA |
67,324 | 58,671 | 246,467 | 165,215 | ||||||||||||||||
(Gain) loss on early extinguishment
of debt (1) |
(5 | ) | ¯ | 320 | 40,771 | |||||||||||||||
Management services agreement
termination fee (4) |
¯ | ¯ | ¯ | 8,000 | ||||||||||||||||
Adjusted EBITDA |
$ | 67,319 | $ | 58,671 | $ | 246,787 | $ | 213,986 | ||||||||||||
(1) Adjustment relates to a loss on early extinguishment of the Companys Senior
Secured Notes in July 2007 and Senior Secured and Senior Subordinated Notes in August 2006.
(2) Amounts presented reflect our effective tax rate for 2007 and 2006 of approximately
38.7% and 22.9%, respectively.
(3) 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.
(4) Adjustment relates to a non-recurring charge of $8.0 million for the termination of
a management services agreement in connection with the Companys initial public offering in
February 2006.