Mobile Mini Reports Q3 2019 Results and Announces Quarterly Dividend
Total revenues were
The Company realized net income of
Dividend
The Company’s Board of Directors declared a cash dividend of
Third Quarter 2019 Highlights
- Drove healthy year-over-year growth of 6.3% in North American Storage Solutions rental revenue.
- Grew adjusted EBITDA 11.3%, year-over-year, and expanded adjusted EBITDA margin by 320 basis points to 40.2%, comprised of a 370 basis point year-over-year increase for North American Storage Solutions and a 320 basis point increase for Tank & Pump Solutions.
- Raised North American Storage Solutions core (excluding seasonal) rates 4.2% year-over-year, with rates on newly placed units up 5.4%.
- Achieved strong average OEC utilization rate of 77.5% for Storage Solutions.
- Generated robust cash from operating activities of
$51.3 million for the quarter and$151.9 million year-to-date, resulting in free cash flow of$37.1 million for the quarter and$92.0 million year-to-date, an increase of$44.0 million from the prior year-to-date period. - Further increased return on capital employed to 9.8% as of
September 30, 2019 , exceeding our weighted average cost of capital and a 170 basis point improvement fromSeptember 30, 2018 . - Repurchased
$18.4 million of shares under our authorized share repurchase program,$28.4 million year-to-date, while maintaining a leverage ratio of 3.8x as ofSeptember 30, 2019 compared to 4.2x as ofDecember 31, 2018 . - Completed one tuck-in acquisition in
Tulsa, Oklahoma of a highly-utilized container provider.
CEO Comments
Mr. Williams continued, “Over the past several years we have transformed
Conference Call
About
Forward-Looking Statements
This news release contains forward-looking statements, including, but not limited to, our ability to grow our business with existing and new customers, as well as our ability to drive growth organically, through acquisitions and greenfield expansion as well as growing adjusted EBITDA and generate very strong free cash flow, all of which involve risks and uncertainties that could cause actual results to differ materially from those currently anticipated. Risks and uncertainties that may affect future results include those that are described from time to time in the Company’s filings with the
(See accompanying tables)
Mobile Mini, Inc. |
|
|||||||||||||||||
Condensed Consolidated Statements of Operations |
|
|||||||||||||||||
(Unaudited) |
|
|||||||||||||||||
(in thousands, except percentages and per share data) |
|
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, 2019 |
|
Three Months Ended September 30, 2018 |
|
||||||||||||||
|
Actual |
|
Adjustments |
|
Adjusted (1) |
|
Actual |
|
Adjustments |
|
Adjusted (2) |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rental |
$ |
145,519 |
|
$ |
— |
|
$ |
145,519 |
|
$ |
140,924 |
|
$ |
— |
|
$ |
140,924 |
|
Sales |
|
7,887 |
|
|
— |
|
|
7,887 |
|
|
8,716 |
|
|
— |
|
|
8,716 |
|
Other |
|
111 |
|
|
— |
|
|
111 |
|
|
67 |
|
|
— |
|
|
67 |
|
Total revenues |
|
153,517 |
|
|
— |
|
|
153,517 |
|
|
149,707 |
|
|
— |
|
|
149,707 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs and expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rental, selling and general expenses |
|
91,399 |
|
|
(1,898 |
) |
|
89,501 |
|
|
90,764 |
|
|
— |
|
|
90,764 |
|
Cost of sales |
|
4,838 |
|
|
— |
|
|
4,838 |
|
|
5,770 |
|
|
— |
|
|
5,770 |
|
Asset impairment charge and loss on divestiture, net |
|
— |
|
|
— |
|
|
— |
|
|
98,278 |
|
|
(98,278 |
) |
|
— |
|
Depreciation and amortization |
|
17,490 |
|
|
— |
|
|
17,490 |
|
|
16,191 |
|
|
— |
|
|
16,191 |
|
Total costs and expenses |
|
113,727 |
|
|
(1,898 |
) |
|
111,829 |
|
|
211,003 |
|
|
(98,278 |
) |
|
112,725 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from operations |
|
39,790 |
|
|
1,898 |
|
|
41,688 |
|
|
(61,296 |
) |
|
98,278 |
|
|
36,982 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expense): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income |
|
12 |
|
|
— |
|
|
12 |
|
|
— |
|
|
— |
|
|
— |
|
Interest expense |
|
(10,393 |
) |
|
— |
|
|
(10,393 |
) |
|
(10,487 |
) |
|
— |
|
|
(10,487 |
) |
Foreign currency exchange |
|
(13 |
) |
|
— |
|
|
(13 |
) |
|
24 |
|
|
— |
|
|
24 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before income tax provision (benefit) |
|
29,396 |
|
|
1,898 |
|
|
31,294 |
|
|
(71,759 |
) |
|
98,278 |
|
|
26,519 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax provision (benefit) |
|
6,821 |
|
|
476 |
|
|
7,297 |
|
|
(19,594 |
) |
|
27,010 |
|
|
7,416 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
$ |
22,575 |
|
$ |
1,422 |
|
$ |
23,997 |
|
$ |
(52,165 |
) |
$ |
71,268 |
|
$ |
19,103 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA/Adjusted EBITDA |
$ |
57,279 |
|
|
|
|
$ |
61,674 |
|
$ |
(45,081 |
) |
|
|
|
$ |
55,427 |
|
EBITDA/Adjusted EBITDA as a percentage of total revenues |
|
37.3 |
% |
|
|
|
|
40.2 |
% |
|
-30.1 |
% |
|
|
|
|
37.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (loss) per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
$ |
0.51 |
|
|
|
|
$ |
0.54 |
|
$ |
(1.18 |
) |
|
|
|
$ |
0.43 |
|
Diluted |
|
0.51 |
|
|
|
|
|
0.54 |
|
|
(1.18 |
) |
|
|
|
|
0.42 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of common and common share equivalents outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
44,072 |
|
|
|
|
|
44,072 |
|
|
44,323 |
|
|
|
|
|
44,323 |
|
Diluted |
|
44,316 |
|
|
|
|
|
44,316 |
|
|
44,323 |
|
|
|
|
|
45,098 |
|
(1) |
Adjusted column for the three-month period ended September 30, 2019 reduces rental, selling and general expenses to exclude expenses of $1.9 million related to actual and potential acquisitions, along with the related tax effect that management believes are not indicative of our business. Adjusted figures are a non-GAAP presentation. See the non-GAAP reconciliations herein and the additional information regarding non-GAAP financial information following in this earnings release. |
|
|
(2) |
Adjusted column for the three-month period ended September 30, 2018 excludes certain transactions that management believes are not indicative of our business. Adjusted figures are a non-GAAP presentation. See the non-GAAP reconciliations herein and the additional information regarding non-GAAP financial information following in this earnings release. The adjustments for the three-month period ended September 30, 2018 include the following, along with the related tax effects:
|
Mobile Mini, Inc. |
|
|||||||||||||||||||||||
Condensed Consolidated Statements of Operations |
|
|||||||||||||||||||||||
(Unaudited) |
|
|||||||||||||||||||||||
(in thousands, except percentages and per share data) |
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, 2019 |
|
|
Nine Months Ended September 30, 2018 |
|
||||||||||||||||||
|
|
Actual |
|
|
Adjustments |
|
|
Adjusted (1) |
|
|
Actual |
|
|
Adjustments |
|
|
Adjusted (2) |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rental |
|
$ |
429,597 |
|
|
$ |
— |
|
|
$ |
429,597 |
|
|
$ |
406,149 |
|
|
$ |
— |
|
|
$ |
406,149 |
|
Sales |
|
|
23,245 |
|
|
|
— |
|
|
|
23,245 |
|
|
|
25,700 |
|
|
|
— |
|
|
|
25,700 |
|
Other |
|
|
517 |
|
|
|
— |
|
|
|
517 |
|
|
|
511 |
|
|
|
— |
|
|
|
511 |
|
Total revenues |
|
|
453,359 |
|
|
|
— |
|
|
|
453,359 |
|
|
|
432,360 |
|
|
|
— |
|
|
|
432,360 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs and expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rental, selling and general expenses |
|
|
279,368 |
|
|
|
(6,230 |
) |
|
|
273,138 |
|
|
|
269,033 |
|
|
|
— |
|
|
|
269,033 |
|
Cost of sales |
|
|
14,484 |
|
|
|
— |
|
|
|
14,484 |
|
|
|
16,925 |
|
|
|
— |
|
|
|
16,925 |
|
Restructuring expenses |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,306 |
|
|
|
(1,306 |
) |
|
|
— |
|
Asset impairment charge and loss on divestiture, net |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
98,278 |
|
|
|
(98,278 |
) |
|
|
— |
|
Depreciation and amortization |
|
|
52,960 |
|
|
|
— |
|
|
|
52,960 |
|
|
|
50,206 |
|
|
|
— |
|
|
|
50,206 |
|
Total costs and expenses |
|
|
346,812 |
|
|
|
(6,230 |
) |
|
|
340,582 |
|
|
|
435,748 |
|
|
|
(99,584 |
) |
|
|
336,164 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from operations |
|
|
106,547 |
|
|
|
6,230 |
|
|
|
112,777 |
|
|
|
(3,388 |
) |
|
|
99,584 |
|
|
|
96,196 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expense): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income |
|
|
12 |
|
|
|
— |
|
|
|
12 |
|
|
|
6 |
|
|
|
— |
|
|
|
6 |
|
Interest expense |
|
|
(31,745 |
) |
|
|
— |
|
|
|
(31,745 |
) |
|
|
(30,179 |
) |
|
|
— |
|
|
|
(30,179 |
) |
Deferred financing costs write-off |
|
|
(123 |
) |
|
|
123 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Foreign currency exchange |
|
|
(179 |
) |
|
|
— |
|
|
|
(179 |
) |
|
|
69 |
|
|
|
— |
|
|
|
69 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before income tax provision (benefit) |
|
|
74,512 |
|
|
|
6,353 |
|
|
|
80,865 |
|
|
|
(33,492 |
) |
|
|
99,584 |
|
|
|
66,092 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax provision (benefit) |
|
|
19,794 |
|
|
|
693 |
|
|
|
20,487 |
|
|
|
(11,182 |
) |
|
|
27,338 |
|
|
|
16,156 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
$ |
54,718 |
|
|
$ |
5,660 |
|
|
$ |
60,378 |
|
|
$ |
(22,310 |
) |
|
$ |
72,246 |
|
|
$ |
49,936 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA/Adjusted EBITDA |
|
$ |
159,340 |
|
|
|
|
|
|
$ |
174,811 |
|
|
$ |
46,893 |
|
|
|
|
|
|
$ |
153,980 |
|
EBITDA/Adjusted EBITDA as a percentage of total revenues |
|
|
35.1 |
% |
|
|
|
|
|
|
38.6 |
% |
|
|
10.8 |
% |
|
|
|
|
|
|
35.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (loss) per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
1.23 |
|
|
|
|
|
|
$ |
1.36 |
|
|
$ |
(0.50 |
) |
|
|
|
|
|
$ |
1.13 |
|
Diluted |
|
|
1.23 |
|
|
|
|
|
|
|
1.35 |
|
|
|
(0.50 |
) |
|
|
|
|
|
|
1.11 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of common and common share equivalents outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
44,337 |
|
|
|
|
|
|
|
44,337 |
|
|
|
44,275 |
|
|
|
|
|
|
|
44,275 |
|
Diluted |
|
|
44,646 |
|
|
|
|
|
|
|
44,646 |
|
|
|
44,275 |
|
|
|
|
|
|
|
45,011 |
(1) |
Adjusted column for the nine-month period ended September 30, 2019 excludes certain transactions that management believes are not indicative of our business. Adjusted figures are a non-GAAP presentation. See the non-GAAP reconciliations herein and the additional information regarding non-GAAP financial information following in this earnings release. The adjustments for the nine-month period ended September 30, 2019 include the following, along with the related tax effects:
|
|
|
(2) |
Adjusted column for the nine-month period ended September 30, 2018 excludes certain transactions that management believes are not indicative of our business. Adjusted figures are a non-GAAP presentation. See the non-GAAP reconciliations herein and the additional information regarding non-GAAP financial information following in this earnings release. The adjustments for the nine-month period ended September 30, 2018 include the following, along with the related tax effects:
|
Mobile Mini, Inc. |
|
|||||||
Operating Data |
|
|||||||
(Unaudited) |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
2019 |
|
|
2018 |
|
||
As of September 30: |
|
|
|
|
|
|
|
|
Stand-alone Storage Solutions locations |
|
|
118 |
|
|
|
119 |
|
Stand-alone Tank & Pump Solutions locations |
|
|
20 |
|
|
|
21 |
|
Combined Storage Solutions and Tank & Pump Solutions locations |
|
|
17 |
|
|
|
17 |
|
Storage Solutions rental fleet units |
|
|
199,100 |
|
|
|
194,300 |
|
Tank & Pump Solutions rental fleet units |
|
|
12,700 |
|
|
|
12,600 |
|
|
|
|
|
|
|
|
|
|
Average utilization based on original equipment cost |
|
|
|
|
|
|
|
|
Three months ended September 30: |
|
|
|
|
|
|
|
|
Storage Solutions |
|
|
77.5 |
% |
|
|
76.9 |
% |
Tank & Pump Solutions |
|
|
68.3 |
% |
|
|
72.2 |
% |
Nine months ended September 30: |
|
|
|
|
|
|
|
|
Storage Solutions |
|
|
77.0 |
% |
|
|
71.5 |
% |
Tank & Pump Solutions |
|
|
71.9 |
% |
|
|
73.3 |
% |
Mobile Mini, Inc. |
|
|||||||||||||||||||||||
Business Segment Information - Adjusted (1) |
|
|||||||||||||||||||||||
(Unaudited) |
|
|||||||||||||||||||||||
(in thousands, except percentages) |
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, 2019 |
|
|
Three Months Ended September 30, 2018 |
|
||||||||||||||||||
|
|
Storage |
|
|
Tank & Pump |
|
|
Total |
|
|
Storage |
|
|
Tank & Pump |
|
|
Total |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rental |
|
$ |
116,820 |
|
|
$ |
28,699 |
|
|
$ |
145,519 |
|
|
$ |
112,639 |
|
|
$ |
28,285 |
|
|
$ |
140,924 |
|
Sales |
|
|
6,439 |
|
|
|
1,448 |
|
|
|
7,887 |
|
|
|
7,696 |
|
|
|
1,020 |
|
|
|
8,716 |
|
Other |
|
|
75 |
|
|
|
36 |
|
|
|
111 |
|
|
|
40 |
|
|
|
27 |
|
|
|
67 |
|
Total revenues |
|
|
123,334 |
|
|
|
30,183 |
|
|
|
153,517 |
|
|
|
120,375 |
|
|
|
29,332 |
|
|
|
149,707 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs and expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rental, selling and general expenses |
|
|
70,455 |
|
|
|
19,046 |
|
|
|
89,501 |
|
|
|
71,121 |
|
|
|
19,643 |
|
|
|
90,764 |
|
Cost of sales |
|
|
4,048 |
|
|
|
790 |
|
|
|
4,838 |
|
|
|
5,226 |
|
|
|
544 |
|
|
|
5,770 |
|
Depreciation and amortization |
|
|
10,576 |
|
|
|
6,914 |
|
|
|
17,490 |
|
|
|
9,758 |
|
|
|
6,433 |
|
|
|
16,191 |
|
Total costs and expenses |
|
|
85,079 |
|
|
|
26,750 |
|
|
|
111,829 |
|
|
|
86,105 |
|
|
|
26,620 |
|
|
|
112,725 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations |
|
$ |
38,255 |
|
|
$ |
3,433 |
|
|
$ |
41,688 |
|
|
$ |
34,270 |
|
|
$ |
2,712 |
|
|
$ |
36,982 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA |
|
$ |
51,190 |
|
|
$ |
10,484 |
|
|
$ |
61,674 |
|
|
$ |
46,174 |
|
|
$ |
9,253 |
|
|
$ |
55,427 |
|
Adjusted EBITDA Margin |
|
|
41.5 |
% |
|
|
34.7 |
% |
|
|
40.2 |
% |
|
|
38.4 |
% |
|
|
31.5 |
% |
|
|
37.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, 2019 |
|
|
Nine Months Ended September 30, 2018 |
|
||||||||||||||||||
|
|
Storage |
|
|
Tank & Pump |
|
|
Total |
|
|
Storage |
|
|
Tank & Pump |
|
|
Total |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rental |
|
$ |
339,930 |
|
|
$ |
89,667 |
|
|
$ |
429,597 |
|
|
$ |
325,293 |
|
|
$ |
80,856 |
|
|
$ |
406,149 |
|
Sales |
|
|
18,987 |
|
|
|
4,258 |
|
|
|
23,245 |
|
|
|
21,785 |
|
|
|
3,915 |
|
|
|
25,700 |
|
Other |
|
|
363 |
|
|
|
154 |
|
|
|
517 |
|
|
|
399 |
|
|
|
112 |
|
|
|
511 |
|
Total revenues |
|
|
359,280 |
|
|
|
94,079 |
|
|
|
453,359 |
|
|
|
347,477 |
|
|
|
84,883 |
|
|
|
432,360 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs and expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rental, selling and general expenses |
|
|
213,806 |
|
|
|
59,332 |
|
|
|
273,138 |
|
|
|
212,248 |
|
|
|
56,785 |
|
|
|
269,033 |
|
Cost of sales |
|
|
12,134 |
|
|
|
2,350 |
|
|
|
14,484 |
|
|
|
14,695 |
|
|
|
2,230 |
|
|
|
16,925 |
|
Depreciation and amortization |
|
|
32,237 |
|
|
|
20,723 |
|
|
|
52,960 |
|
|
|
31,398 |
|
|
|
18,808 |
|
|
|
50,206 |
|
Total costs and expenses |
|
|
258,177 |
|
|
|
82,405 |
|
|
|
340,582 |
|
|
|
258,341 |
|
|
|
77,823 |
|
|
|
336,164 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations |
|
$ |
101,103 |
|
|
$ |
11,674 |
|
|
$ |
112,777 |
|
|
$ |
89,136 |
|
|
$ |
7,060 |
|
|
$ |
96,196 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA |
|
$ |
141,887 |
|
|
$ |
32,924 |
|
|
$ |
174,811 |
|
|
$ |
127,798 |
|
|
$ |
26,182 |
|
|
$ |
153,980 |
|
Adjusted EBITDA Margin |
|
|
39.5 |
% |
|
|
35.0 |
% |
|
|
38.6 |
% |
|
|
36.8 |
% |
|
|
30.8 |
% |
|
|
35.6 |
% |
(1) |
These tables present results by major business segment adjusted to exclude certain transactions that management believes are not indicative of our business. See additional information regarding non-GAAP financial information following in this earnings release. |
Mobile Mini, Inc. |
|
|||||||
Condensed Consolidated Balance Sheets |
|
|||||||
(in thousands) |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, |
|
|
December 31, |
|
||
|
|
|
|
|
||||
|
|
(unaudited) |
|
|
(audited) |
|
||
ASSETS |
|
|||||||
Cash and cash equivalents |
|
$ |
7,295 |
|
|
$ |
5,605 |
|
Receivables, net |
|
|
106,847 |
|
|
|
130,233 |
|
Inventories |
|
|
9,835 |
|
|
|
11,725 |
|
Rental fleet, net |
|
|
953,331 |
|
|
|
929,090 |
|
Property, plant and equipment, net |
|
|
150,479 |
|
|
|
154,254 |
|
Operating lease assets |
|
|
95,489 |
|
|
|
— |
|
Other assets |
|
|
12,809 |
|
|
|
13,398 |
|
Intangibles, net |
|
|
51,333 |
|
|
|
55,542 |
|
Goodwill |
|
|
705,769 |
|
|
|
705,217 |
|
Total assets |
|
$ |
2,093,187 |
|
|
$ |
2,005,064 |
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY |
|
|||||||
Liabilities: |
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
30,167 |
|
|
$ |
33,177 |
|
Accrued liabilities |
|
|
74,331 |
|
|
|
88,136 |
|
Operating lease liabilities |
|
|
97,283 |
|
|
|
— |
|
Lines of credit |
|
|
584,000 |
|
|
|
593,495 |
|
Obligations under finance leases |
|
|
67,648 |
|
|
|
63,359 |
|
Senior notes, net |
|
|
246,967 |
|
|
|
246,489 |
|
Deferred income taxes |
|
|
186,116 |
|
|
|
170,139 |
|
Total liabilities |
|
|
1,286,512 |
|
|
|
1,194,795 |
|
|
|
|
|
|
|
|
|
|
Stockholders' equity: |
|
|
|
|
|
|
|
|
Common stock |
|
|
503 |
|
|
|
500 |
|
Additional paid-in capital |
|
|
634,994 |
|
|
|
619,850 |
|
Retained earnings |
|
|
428,398 |
|
|
|
410,641 |
|
Accumulated other comprehensive loss |
|
|
(79,814 |
) |
|
|
(72,861 |
) |
Treasury stock |
|
|
(177,406 |
) |
|
|
(147,861 |
) |
Total stockholders' equity |
|
|
806,675 |
|
|
|
810,269 |
|
Total liabilities and stockholders' equity |
$ |
2,093,187 |
$ |
2,005,064 |
|
Mobile Mini, Inc. |
|
|||||||
Condensed Consolidated Statements of Cash Flows |
|
|||||||
(Unaudited) |
|
|||||||
(in thousands) |
|
|||||||
|
|
Nine Months Ended |
|
|||||
|
|
|
||||||
|
|
2019 |
|
|
2018 |
|
||
Cash flows from operating activities: |
|
|
|
|
|
|
|
|
Net income (loss) |
|
$ |
54,718 |
|
|
$ |
(22,310 |
) |
Adjustments to reconcile net income (loss) to net cash provided by operating activities: |
|
|
|
|
|
|
|
|
Deferred financing costs write-off |
|
|
123 |
|
|
|
— |
|
Asset impairment charge and loss on divestiture, net |
|
|
— |
|
|
|
98,278 |
|
Provision for doubtful accounts |
|
|
4,235 |
|
|
|
1,980 |
|
Amortization of deferred financing costs |
|
|
1,383 |
|
|
|
1,545 |
|
Amortization of long-term liabilities |
|
|
13 |
|
|
|
109 |
|
Share-based compensation expense |
|
|
12,834 |
|
|
|
7,866 |
|
Depreciation and amortization |
|
|
52,960 |
|
|
|
50,206 |
|
Gain on sale of rental fleet |
|
|
(4,610 |
) |
|
|
(4,523 |
) |
Loss on disposal of property, plant and equipment |
|
|
46 |
|
|
|
548 |
|
Deferred income taxes |
|
|
15,855 |
|
|
|
(12,891 |
) |
Foreign currency exchange |
|
|
179 |
|
|
|
(69 |
) |
Changes in certain assets and liabilities, net of effect of businesses acquired |
|
|
14,163 |
|
|
|
(4,519 |
) |
Net cash provided by operating activities |
|
|
151,899 |
|
|
|
116,220 |
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
Cash paid for business acquired, net of cash acquired |
|
|
(4,878 |
) |
|
|
— |
|
Proceeds from sale of assets held for sale |
|
|
— |
|
|
|
3,508 |
|
Additions to rental fleet, excluding acquisitions |
|
|
(61,247 |
) |
|
|
(65,620 |
) |
Proceeds from sale of rental fleet |
|
|
10,782 |
|
|
|
11,447 |
|
Additions to property, plant and equipment, excluding acquisitions |
|
|
(9,917 |
) |
|
|
(14,635 |
) |
Proceeds from sale of property, plant and equipment |
|
|
448 |
|
|
|
603 |
|
Net cash used in investing activities |
|
|
(64,812 |
) |
|
|
(64,697 |
) |
|
|
|
|
|
|
|
|
|
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
Net repayments under lines of credit |
|
|
(9,494 |
) |
|
|
(24,062 |
) |
Deferred financing costs |
|
|
(3,491 |
) |
|
|
— |
|
Principal payments on finance lease obligations |
|
|
(8,167 |
) |
|
|
(6,683 |
) |
Issuance of common stock |
|
|
2,314 |
|
|
|
3,617 |
|
Dividend payments |
|
|
(36,864 |
) |
|
|
(33,312 |
) |
Purchase of treasury stock |
|
|
(29,545 |
) |
|
|
(668 |
) |
Net cash used in financing activities |
|
|
(85,247 |
) |
|
|
(61,108 |
) |
|
|
|
|
|
|
|
|
|
Effect of exchange rate changes on cash |
|
|
(150 |
) |
|
|
1,069 |
|
|
|
|
|
|
|
|
|
|
Net change in cash |
|
|
1,690 |
|
|
|
(8,516 |
) |
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at beginning of period |
|
|
5,605 |
|
|
|
13,451 |
|
Cash and cash equivalents at end of period |
|
$ |
7,295 |
|
|
$ |
4,935 |
|
|
|
|
|
|
|
|
|
|
Equipment and other acquired through finance lease obligations |
|
$ |
12,455 |
|
|
$ |
15,746 |
|
Capital expenditures accrued or payable |
|
|
5,110 |
|
|
|
9,774 |
|
Non-GAAP Financial Information
In addition to disclosing financial results that are determined in accordance with U.S. generally accepted accounting principles (“GAAP”), the Company also discloses in this press release certain non-GAAP financial information. These financial measures are not recognized measures under GAAP and they are not intended to be and should not be considered in isolation or as a substitute for, or superior to, the financial information prepared and presented in accordance with GAAP. Adjusted net income, adjusted diluted earnings per share, EBITDA, adjusted EBITDA, EBITDA margin, adjusted EBITDA margin, free cash flow and constant currency financial information are non-GAAP financial measures as defined by
Mobile Mini, Inc. |
|
|||||||||||||||
Adjusted EBITDA GAAP Reconciliations |
|
|||||||||||||||
(Unaudited) |
|
|||||||||||||||
(in thousands) |
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
||||||||||
|
|
2019 |
|
|
2018 |
|
|
2019 |
|
|
2018 |
|
||||
Net income (loss) |
|
$ |
22,575 |
|
|
$ |
(52,165 |
) |
|
$ |
54,718 |
|
|
$ |
(22,310 |
) |
Interest expense |
|
|
10,393 |
|
|
|
10,487 |
|
|
|
31,745 |
|
|
|
30,179 |
|
Income tax provision (benefit) |
|
|
6,821 |
|
|
|
(19,594 |
) |
|
|
19,794 |
|
|
|
(11,182 |
) |
Depreciation and amortization |
|
|
17,490 |
|
|
|
16,191 |
|
|
|
52,960 |
|
|
|
50,206 |
|
Deferred financing costs write-off |
|
|
— |
|
|
|
— |
|
|
|
123 |
|
|
|
— |
|
EBITDA |
|
|
57,279 |
|
|
|
(45,081 |
) |
|
|
159,340 |
|
|
|
46,893 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share-based compensation expense |
|
|
2,497 |
|
|
|
2,230 |
|
|
|
9,241 |
|
|
|
7,503 |
|
Restructuring expenses |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,306 |
|
Asset impairment charge and loss on divestiture, net |
|
|
— |
|
|
|
98,278 |
|
|
|
— |
|
|
|
98,278 |
|
Chief Executive Officer transition |
|
|
— |
|
|
|
— |
|
|
|
3,593 |
|
|
|
— |
|
Acquisition-related expenses |
|
|
1,898 |
|
|
|
— |
|
|
|
2,637 |
|
|
|
— |
|
Adjusted EBITDA |
|
$ |
61,674 |
|
|
$ |
55,427 |
|
|
$ |
174,811 |
|
|
$ |
153,980 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
||||||||||
|
|
2019 |
|
|
2018 |
|
|
2019 |
|
|
2018 |
|
||||
Net cash provided by operating activities |
|
$ |
51,347 |
|
|
$ |
46,268 |
|
|
$ |
151,899 |
|
|
$ |
116,220 |
|
Interest paid |
|
|
13,961 |
|
|
|
13,576 |
|
|
|
34,156 |
|
|
|
31,753 |
|
Income and franchise taxes paid |
|
|
1,357 |
|
|
|
939 |
|
|
|
5,119 |
|
|
|
2,346 |
|
Share-based compensation expense, including restructuring expense |
|
|
(2,497 |
) |
|
|
(2,230 |
) |
|
|
(12,834 |
) |
|
|
(7,866 |
) |
Asset impairment charge and loss on divestiture, net |
|
|
— |
|
|
|
(98,278 |
) |
|
|
— |
|
|
|
(98,278 |
) |
Gain on sale of rental fleet |
|
|
1,569 |
|
|
|
1,263 |
|
|
|
4,610 |
|
|
|
4,523 |
|
Gain (loss) on disposal of property, plant and equipment |
|
|
56 |
|
|
|
(71 |
) |
|
|
(46 |
) |
|
|
(548 |
) |
Changes in certain assets and liabilities, net of effect of businesses acquired |
|
|
(8,514 |
) |
|
|
(6,548 |
) |
|
|
(23,564 |
) |
|
|
(1,257 |
) |
EBITDA |
|
$ |
57,279 |
|
|
$ |
(45,081 |
) |
|
$ |
159,340 |
|
|
$ |
46,893 |
|
Mobile Mini, Inc. |
|
|||||||||||||||
Free Cash Flow GAAP Reconciliation |
|
|||||||||||||||
(Unaudited) |
|
|||||||||||||||
(in thousands) |
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
||||||||||
|
|
2019 |
|
|
2018 |
|
|
2019 |
|
|
2018 |
|
||||
Net cash provided by operating activities |
|
$ |
51,347 |
|
|
$ |
46,268 |
|
|
$ |
151,899 |
|
|
$ |
116,220 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additions to rental fleet, excluding acquisitions |
|
|
(14,850 |
) |
|
|
(27,144 |
) |
|
|
(61,247 |
) |
|
|
(65,620 |
) |
Proceeds from sale of rental fleet |
|
|
3,728 |
|
|
|
3,770 |
|
|
|
10,782 |
|
|
|
11,447 |
|
Additions to property, plant and equipment, excluding acquisitions |
|
|
(3,482 |
) |
|
|
(5,554 |
) |
|
|
(9,917 |
) |
|
|
(14,635 |
) |
Proceeds from sale of property, plant and equipment |
|
|
315 |
|
|
|
136 |
|
|
|
448 |
|
|
|
603 |
|
Net capital expenditures, excluding acquisitions |
|
|
(14,289 |
) |
|
|
(28,792 |
) |
|
|
(59,934 |
) |
|
|
(68,205 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Free cash flow |
|
$ |
37,058 |
|
|
$ |
17,476 |
|
|
$ |
91,965 |
|
|
$ |
48,015 |
|
Adjusted net income and adjusted diluted earnings per share. Adjusted net income and related earnings per share information exclude certain transactions that management believes are not indicative of our business. We believe that the inclusion of this non-GAAP presentation makes it easier to compare our financial performance across reporting periods on a consistent basis.
EBITDA and adjusted EBITDA. EBITDA is defined as net income before discontinued operations, net of tax (if applicable), interest expense, income taxes, depreciation and amortization, and debt restructuring or extinguishment expense (if applicable), including any write-off of deferred financing costs. Adjusted EBITDA further excludes certain non-cash expenses, including share-based compensation, as well as transactions that management believes are not indicative of our business. Because EBITDA and adjusted EBITDA, as defined, exclude some but not all items that affect our cash flow from operating activities, they may not be comparable to similarly titled performance measures presented by other companies.
We present EBITDA and adjusted EBITDA because we believe they provide useful information regarding our ability to meet our future debt payment requirements, capital expenditures and working capital requirements and an overall evaluation of our financial condition. EBITDA and adjusted EBITDA have certain limitations as analytical tools and should not be used as substitutes for net income, cash flows from operations, or other consolidated income or cash flow data prepared in accordance with GAAP.
EBITDA and adjusted EBITDA margins are calculated as EBITDA and adjusted EBITDA, respectively, divided by total revenues expressed as a percentage.
Free Cash Flow. Free cash flow is defined as net cash provided by operating activities, minus or plus, net cash used in or provided by investing activities, excluding acquisitions and certain transactions. Free cash flow is a non-GAAP financial measure and is not intended to replace net cash provided by operating activities, the most directly comparable financial measure prepared in accordance with GAAP. We present free cash flow because we believe it provides useful information regarding our liquidity and ability to meet our short-term obligations. In particular, free cash flow indicates the amount of cash available after capital expenditures for, among other things, investments in our existing business, debt service obligations, payment of authorized quarterly dividends, repurchase of our common stock and strategic small acquisitions.
Constant Currency. We calculate the effect of currency fluctuations on current periods by translating the results for our business in the
View source version on businesswire.com: https://www.businesswire.com/news/home/20191031005851/en/
Source:
Van Welch, Executive VP &
Chief Financial Officer
Mobile Mini, Inc.
(602) 308-3879
Emily Tadano, Director of
Treasury & Investor Relations
(602) 845-4005
www.mobilemini.com
-or-
Investor Relations Counsel:
The Equity Group Inc.
Fred Buonocore (212) 836-9607
Mike Gaudreau (212) 836-9620