H&E Equipment Services, Inc. (NASDAQ: HEES) (“H&E”, the
“Company”, d/b/a "H&E Rentals") today reported financial
results for the third quarter ended September 30, 2024. The
report includes the Company's branch expansion achievements, with
the addition of eight new locations in the third quarter, expanding
the Company's branch network to 157 locations across 32 states.
THIRD QUARTER 2024 SUMMARY WITH A
COMPARISON TO THIRD QUARTER 2023
- Revenues declined 4.0% to $384.9
million compared to $400.7 million.
- Net income was $31.1 million
compared to $48.9 million. The effective income tax rate was 28.3%
compared to 26.1%.
- Adjusted EBITDA totaled $175.3
million, a decrease of 8.4% compared to $191.4 million. Adjusted
EBITDA margins were 45.6% of revenues compared to 47.8%.
- Total equipment rental revenues
were $326.2 million, an increase of $10.4 million, or 3.3%,
compared to $315.8 million. Rental revenues were $288.1 million, an
increase of $7.8 million, or 2.8%, compared to $280.3 million.
- Sales of rental equipment decreased
47.3% to $27.8 million compared to $52.7 million.
- Gross margin declined to 44.5%
compared to 47.0%.
- Total equipment rental gross
margins were 45.3% compared to 47.4%. Rental gross margins were
51.2% compared to 53.3%.
- Average time utilization (based on
original equipment cost) was 67.6% compared to 70.0%. The Company’s
rental fleet, based on original equipment cost, closed the third
quarter of 2024 at slightly below $3.0 billion, an increase of
$220.1 million, or 8.1%.
- Average rental rates declined 0.1%
compared to the third quarter of 2023, and declined 0.6% compared
to the second quarter of 2024.
- Dollar utilization was 39.4%
compared to 41.5% in the third quarter of 2023 and 38.6% in the
second quarter of 2024.
- Average rental fleet age on
September 30, 2024, was 40.8 months compared to an industry
average age of 47.9 months.
- Paid regular quarterly cash
dividend of $0.275 per share of common stock.
“Industry fundamentals in the third quarter
continued to trail year-ago measures,” said Brad Barber, chief
executive officer of H&E Rentals. “Physical fleet utilization
averaged 67.6%, or 240 basis points below the third quarter of
2023, evidence of the lower customer demand and a lingering modest
oversupply of equipment. On a sequential quarterly basis,
utilization improved 120 basis points. In addition, rental rates
declined 0.1% compared to the prior-year quarter and were down 0.6%
from the second quarter of 2024. Despite weakness in these key
metrics, rental revenues grew 2.8% compared to the year-ago quarter
due largely to the steady expansion of our branch count since the
close of the third quarter of 2023. Finally, gross fleet
expenditures in the quarter were $131.3 million, resulting in gross
expenditures through the first nine months of 2024 of $327.8
million. We concluded the third quarter with a fleet original
equipment cost of slightly below $3.0 billion.”
Mr. Barber acknowledged the Company’s impressive
expansion achievements, noting, “A record number of eight branches
were added in the third quarter, while a ninth branch was opened in
the month of October. The strong outcome reflected the outstanding
execution of our accelerated new location program, which has
achieved a record 16 additional locations in 2024, exceeding our
stated expansion expectation. Our U.S. geographic coverage through
September 30, 2024 improved to 157 locations across 32 states. When
accounting for both new locations and branches added through
acquisition, our branch count is up more than 14% in 2024 and
approximately 54% since the close of 2021. Both measures are
dominant accomplishments in our industry.”
With the final quarter of 2024 underway, Mr.
Barber provided updated expectations for the rental equipment
industry, stating, “Construction spending in the U.S. continues to
demonstrate the slowing rate of growth observed over the first half
of 2024. We believe a trend of moderating activity will persist
through the remainder of the year, with physical fleet utilization
and rental rates below year-ago measures. Beyond the fourth
quarter, the developing outlook for our industry is more
encouraging into 2025. The Dodge Momentum Index (DMI), a leading
indicator of construction spending, has exhibited gains for five of
the last six months, while construction employment remains on a
steady upward trajectory. Also, a cycle of easing interest rates is
expected to have positive implications for local construction
activity as projects are reevaluated under more favorable lending
conditions. Finally, the strong expansion of mega projects remains
a significant driver of growth for our industry, both today and
into the future. Our branch expansion has led to a greater and more
diverse exposure to mega projects, including a growing presence on
data centers, solar and wind farms and LNG export
facilities.”
FINANCIAL DISCUSSION FOR THIRD QUARTER
2024
Revenue Total revenues were
$384.9 million in the third quarter, a decline of 4.0% compared to
$400.7 million in the third quarter of 2023. Total equipment rental
revenues of $326.2 million improved 3.3% compared to $315.8 million
in the third quarter of 2023. Rental revenues of $288.1 million
increased 2.8% compared to $280.3 million in the third quarter of
2023. Sales of rental equipment totaled $27.8 million, a decrease
of 47.3% compared to $52.7 million in the third quarter of 2023.
Sales of new equipment of $14.1 million increased 11.2% compared to
$12.6 million in the same quarter of 2023.
Gross Profit Gross profit
totaled $171.5 million in the third quarter of 2024, a decrease of
9.0% compared to $188.4 million in the third quarter of 2023. Gross
margin declined to 44.5% for the third quarter of 2024 compared to
47.0% for the same quarter in 2023. On a segment basis, gross
margin on total equipment rentals was 45.3% in the third quarter of
2024 compared to 47.4% in the third quarter of 2023. Rental margins
were 51.2% compared to 53.3% over the same period of comparison.
Rental rates in the third quarter of 2024 declined 0.1% compared to
the third quarter of 2023. Time utilization (based on original
equipment cost) was 67.6% in the third quarter of 2024 compared to
70.0% in the third quarter of 2023. Gross margins on sales of
rental equipment improved to 60.2% in the third quarter of 2024
compared to 58.5% in third quarter of 2023. Gross margins on sales
of new equipment were 19.8% in the third quarter of 2024 compared
to 13.2% over the same period of comparison.
Rental Fleet The original
equipment cost of the Company’s rental fleet as of
September 30, 2024, was slightly below $3.0 billion,
representing an increase of $220.1 million, or 8.1%, compared to
the end of the third quarter of 2023. Dollar utilization in the
third quarter of 2024 was 39.4% compared to 41.5% in the third
quarter of 2023.
Selling, General and Administrative
Expenses Selling, General, and Administrative ("SG&A")
expenses for the third quarter of 2024 were $112.4 million, an
increase of $8.2 million, or 7.9%, compared to $104.2 million in
the third quarter of 2023. The increase was primarily due to higher
expenses associated with facilities and depreciation and
amortization, as well as employee salaries, wages, payroll taxes
and other related employee expenses. SG&A expenses in the third
quarter of 2024 as a percentage of total revenues were 29.2%
compared to 26.0% in the third quarter of 2023. Approximately $11.0
million of the increase in SG&A expenses in the third quarter
of 2024 were attributable to a combined 27 branches opened or
acquired during or after the third quarter of 2023.
Income from Operations Income
from operations for the third quarter of 2024 was $60.7 million, or
15.8% of revenues, compared to $79.2 million, or 19.8% of revenues,
in the third quarter of 2023. Results in the year-ago quarter
included a $5.7 million non-cash goodwill impairment charge.
Adjusted income from operations in the third quarter of 2023,
excluding the impairment charge was $84.9 million, or 21.2% of
revenues.
Interest Expense Interest
expense was $18.8 million for the third quarter of 2024, compared
to $16.1 million in the third quarter of 2023.
Net Income Net income in the
third quarter of 2024 was $31.1 million, or $0.85 per diluted
share, compared to net income in the third quarter of 2023 of $48.9
million, or $1.35 per diluted share. Results in the year-ago
quarter included a pre-tax $5.7 million non-cash goodwill
impairment charge. Adjusted net income, excluding the impairment
charge in the third quarter of 2023 was $53.0 million, or $1.46 per
diluted share. The effective income tax rate for the third quarter
of 2024 was 28.3% compared to an effective income tax rate of 26.1%
in the same quarter of 2023.
Adjusted EBITDA Adjusted EBITDA
in the third quarter of 2024 totaled $175.3 million, or 45.6% of
revenues, compared to $191.4 million, or 47.8% of revenues, in the
same quarter of 2023.
Non-GAAP Financial Measures
This press release contains certain non-GAAP (generally accepted
accounting principles) measures (EBITDA, Adjusted EBITDA, Adjusted
EBITDA Margin, Adjusted Income from Operations, Adjusted Net
Income, Adjusted Net Income per share and the disaggregation of
equipment rental revenues and cost of sales numbers) detailed
below. EBITDA and Adjusted EBITDA are non-GAAP measures as defined
under the rules of the Securities and Exchange Commission ("SEC").
We define Adjusted EBITDA for the periods presented as EBITDA
adjusted for non-cash stock-based compensation expense and the
impairment of goodwill. Adjusted EBITDA Margin is calculated as
Adjusted EBITDA divided by total revenues.
We use EBITDA, Adjusted EBITDA and Adjusted
EBITDA Margin 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, Adjusted EBITDA and Adjusted
EBITDA Margin as supplemental measures to evaluate a company’s
overall operating performance. However, EBITDA, Adjusted EBITDA and
Adjusted EBITDA Margin have material limitations as analytical
tools and you should not consider them in isolation, or as
substitutes for analysis of our results as reported under GAAP. We
consider them useful tools to assist us in evaluating performance
because it eliminates items related to components of our capital
structure, taxes and non-cash charges. The items that we have
eliminated in determining EBITDA for the periods presented are
interest expense, income taxes, depreciation of fixed assets (which
includes rental equipment and property and equipment) and
amortization of intangible assets. For Adjusted EBITDA, we
eliminate non-cash items such as non-cash stock-based compensation
expense and any other non-recurring items described above
applicable to the particular period. However, some of these
eliminated items are necessary 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; (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; and (iv) stock compensation expense while non-cash, is
an element of our costs. Any measure that eliminates components of
our capital structure and costs associated with carrying
significant amounts of fixed assets on our consolidated balance
sheet has material limitations as a performance measure. In light
of the foregoing limitations, we do not rely solely on EBITDA,
Adjusted EBITDA and Adjusted EBITDA Margin as performance measures
and also consider our GAAP results. EBITDA, Adjusted EBITDA and
Adjusted EBITDA Margin are not measurements of our financial
performance or liquidity under GAAP and, accordingly, should not be
considered alternatives to net income, operating income or any
other measures derived in accordance with GAAP. Because EBITDA,
Adjusted EBITDA and Adjusted EBITDA Margin may not be calculated in
the same manner by all companies, these measures may not be
comparable to other similarly titled measures used by other
companies.
We use Adjusted Income from Operations, Adjusted
Net Income and Adjusted Net Income per Share ("Adjusted Income
Measures") in our business operations to, among other things,
analyze our financial performance on a comparative period basis
without the effects of significant one-time, non-recurring items.
We define the Adjusted Income Measures for the periods presented as
Income from Operations, Net Income and Net Income per Share,
respectively, adjusted for the impairment of goodwill.
Additionally, we believe Adjusted Income Measures, in combination
with financial results calculated in accordance with GAAP, provide
investors with useful information and additional perspective
concerning future profitability. However, Adjusted Income Measures
are not measurements of our financial performance under GAAP and,
accordingly, should not be considered in isolation or as
alternatives to GAAP Income from Operations, Net Income and Net
Income per Share. Because Adjusted Income Measures may not be
calculated in the same manner by all companies, these measures may
not be comparable to other similarly titled measures used by other
companies.
We have presented in a supplemental schedule the
disaggregation of our equipment rental revenues to provide further
detail in evaluating the period over period performance of our
rental business relative to equipment rental gross profit and
equipment rental gross margin and believe these non-GAAP measures
may be useful to investors for this reason. However, you should not
consider this in isolation, or as substitutes for analysis of our
results as reported under GAAP.
Reconciliations of these non-GAAP financial
measures to the most directly comparable GAAP financial measures
can be found in the financial tables accompanying this earnings
release.
Conference Call The Company’s
management will hold a conference call to discuss third quarter
2024 results today, October 29, 2024, at 10:00 a.m. (Eastern Time).
To listen to the call, participants should dial 844-887-9400
approximately 10 minutes prior to the start of the call. A
telephonic replay will become available after 1:00 p.m. (Eastern
Time) on October 29, 2024, and will continue through November 12,
2024, by dialing 877-344-7529 and entering the confirmation code
3897091.
The live broadcast of H&E's quarterly
conference call will be available online at herentals.com on
October 29, 2024, beginning at 10:00 a.m. (Eastern Time) and will
remain available for 30 days. Related presentation materials will
be posted to the “Investor Relations” section of the Company’s web
site at herentals.com prior to the call. The presentation materials
will be in Adobe Acrobat format.
About H&E Rentals Founded
in 1961, H&E is one of the largest rental equipment companies
in the nation. The Company’s fleet is comprised of aerial work
platforms, earthmoving, material handling, and other general and
specialty lines. H&E serves a diverse set of end markets in
many high-growth geographies and has branches throughout the
Pacific Northwest, West Coast, Intermountain, Southwest, Gulf
Coast, Southeast, Midwest and Mid-Atlantic regions.
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 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 and geopolitical conditions in North America and
elsewhere throughout the globe and construction and industrial
activity in the markets where we operate in North America; (2) our
ability to forecast trends in our business accurately, and the
impact of economic downturns and economic uncertainty on the
markets we serve (including as a result of current uncertainty due
to inflation and increasing interest rates); (3) the impact of
conditions in the global credit and commodity markets and their
effect on construction spending and the economy in general; (4)
trends in oil and natural gas which could adversely affect the
demand for our products and services; (5) our inability to obtain
equipment and other supplies for our business from our key
suppliers on acceptable terms or at all, as a result of supply
chain disruptions, insolvency, financial difficulties, supplier
relationships or other factors; (6) increased maintenance and
repair costs as our fleet ages and decreases in our equipment’s
residual value; (7) risks related to a global pandemic and similar
health concerns, such as the scope and duration of the outbreak,
government actions and restrictive measures implemented in response
to the pandemic, material delays and cancellations of construction
or infrastructure projects, labor shortages, supply chain
disruptions and other impacts to the business; (8) our
indebtedness; (9) risks associated with the expansion of our
business and any potential acquisitions we may make, including any
related capital expenditures, or our ability to consummate such
acquisitions; (10) our ability to integrate any businesses or
assets we acquire; (11) competitive pressures; (12) security
breaches, cybersecurity attacks, increased adoption of artificial
intelligence technologies, failure to protect personal information,
compliance with data protection laws and other disruptions in our
information technology systems; (13) adverse weather events or
natural disasters; (14) risks related to climate change and climate
change regulation; (15) compliance with laws and regulations,
including those relating to environmental matters, corporate
governance matters and tax matters, as well as any future changes
to such laws and regulations; and (16) other factors discussed in
our public filings, including the risk factors included in the
Company’s 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,
whether as a result of any new information, future events or
otherwise. These statements are based on the current beliefs and
assumptions of H&E’s management, which in turn are based on
currently available information and important, underlying
assumptions. Investors, potential investors, security holders and
other readers are urged to consider the above-mentioned factors
carefully in evaluating the forward-looking statements and are
cautioned not to place undue reliance on such forward-looking
statements.
|
|
H&E EQUIPMENT SERVICES, INC.
CONSOLIDATED STATEMENTS OF INCOME (unaudited)
(Amounts in thousands, except per share
amounts) |
|
|
|
|
|
Three Months Ended September
30, |
|
|
Nine Months Ended September
30, |
|
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
Equipment rentals |
|
$ |
326,219 |
|
|
$ |
315,811 |
|
|
$ |
933,900 |
|
|
$ |
869,278 |
|
Sales of rental equipment |
|
|
27,790 |
|
|
|
52,708 |
|
|
|
110,842 |
|
|
|
124,476 |
|
Sales of new equipment |
|
|
14,054 |
|
|
|
12,633 |
|
|
|
35,136 |
|
|
|
29,308 |
|
Parts, service and other |
|
|
16,799 |
|
|
|
19,544 |
|
|
|
52,623 |
|
|
|
60,348 |
|
Total revenues |
|
|
384,862 |
|
|
|
400,696 |
|
|
|
1,132,501 |
|
|
|
1,083,410 |
|
Cost of revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
Rental depreciation |
|
|
95,194 |
|
|
|
90,361 |
|
|
|
278,990 |
|
|
|
258,146 |
|
Rental expense |
|
|
45,494 |
|
|
|
40,545 |
|
|
|
131,423 |
|
|
|
117,169 |
|
Rental other |
|
|
37,687 |
|
|
|
35,056 |
|
|
|
105,499 |
|
|
|
93,381 |
|
|
|
|
178,375 |
|
|
|
165,962 |
|
|
|
515,912 |
|
|
|
468,696 |
|
Sales of rental equipment |
|
|
11,057 |
|
|
|
21,893 |
|
|
|
42,006 |
|
|
|
51,396 |
|
Sales of new equipment |
|
|
11,266 |
|
|
|
10,962 |
|
|
|
28,777 |
|
|
|
25,278 |
|
Parts, service and other |
|
|
12,710 |
|
|
|
13,496 |
|
|
|
38,207 |
|
|
|
39,918 |
|
Total cost of revenues |
|
|
213,408 |
|
|
|
212,313 |
|
|
|
624,902 |
|
|
|
585,288 |
|
Gross profit |
|
|
171,454 |
|
|
|
188,383 |
|
|
|
507,599 |
|
|
|
498,122 |
|
Selling, general and administrative expenses |
|
|
112,449 |
|
|
|
104,218 |
|
|
|
338,558 |
|
|
|
298,812 |
|
Impairment of goodwill |
|
|
— |
|
|
|
(5,714 |
) |
|
|
— |
|
|
|
(5,714 |
) |
Gain on sales of property and equipment, net |
|
|
1,664 |
|
|
|
763 |
|
|
|
6,449 |
|
|
|
1,866 |
|
Income from operations |
|
|
60,669 |
|
|
|
79,214 |
|
|
|
175,490 |
|
|
|
195,462 |
|
Other income (expense): |
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
|
(18,771 |
) |
|
|
(16,145 |
) |
|
|
(55,364 |
) |
|
|
(44,542 |
) |
Other, net |
|
|
1,448 |
|
|
|
3,071 |
|
|
|
4,482 |
|
|
|
5,851 |
|
Total other expense, net |
|
|
(17,323 |
) |
|
|
(13,074 |
) |
|
|
(50,882 |
) |
|
|
(38,691 |
) |
Income from operations before provision for income taxes |
|
|
43,346 |
|
|
|
66,140 |
|
|
|
124,608 |
|
|
|
156,771 |
|
Provision for income taxes |
|
|
12,278 |
|
|
|
17,261 |
|
|
|
34,390 |
|
|
|
41,002 |
|
Net income |
|
$ |
31,068 |
|
|
$ |
48,879 |
|
|
$ |
90,218 |
|
|
$ |
115,769 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per common share: |
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
0.86 |
|
|
$ |
1.35 |
|
|
$ |
2.49 |
|
|
$ |
3.21 |
|
Diluted |
|
$ |
0.85 |
|
|
$ |
1.35 |
|
|
$ |
2.47 |
|
|
$ |
3.19 |
|
Weighted average common shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
36,300 |
|
|
|
36,134 |
|
|
|
36,249 |
|
|
|
36,078 |
|
Diluted |
|
|
36,459 |
|
|
|
36,322 |
|
|
|
36,497 |
|
|
|
36,326 |
|
|
|
H&E EQUIPMENT SERVICES, INC. SELECTED
BALANCE SHEET DATA (unaudited) (Amounts in
thousands) |
|
|
|
|
|
September 30, 2024 |
|
|
December 31, 2023 |
|
Cash |
|
$ |
11,083 |
|
|
$ |
8,500 |
|
Rental equipment, net |
|
|
1,924,653 |
|
|
|
1,756,578 |
|
Total assets |
|
|
2,892,666 |
|
|
|
2,639,886 |
|
Total debt (1) |
|
|
1,530,423 |
|
|
|
1,434,661 |
|
Total liabilities |
|
|
2,295,454 |
|
|
|
2,105,597 |
|
Stockholders' equity |
|
|
597,212 |
|
|
|
534,289 |
|
Total liabilities and stockholders' equity |
|
$ |
2,892,666 |
|
|
$ |
2,639,886 |
|
(1) Total debt consists of the aggregate
amounts on the senior unsecured notes, senior secured credit
facility, and finance lease obligations.
|
H&E
EQUIPMENT SERVICES, INC. UNAUDITED RECONCILIATION
OF NON-GAAP FINANCIAL MEASURES (Amounts in
thousands) |
|
|
|
Three Months Ended September 30,
2023 |
|
|
|
As Reported |
|
|
Adjustment |
|
|
As Adjusted |
|
Gross profit |
|
$ |
188,383 |
|
|
$ |
— |
|
|
$ |
188,383 |
|
Selling,
general and administrative expenses |
|
|
104,218 |
|
|
|
— |
|
|
|
104,218 |
|
Impairment
of goodwill |
|
|
(5,714 |
) |
|
|
5,714 |
|
|
|
— |
|
Gain on sale
of property and equipment, net |
|
|
763 |
|
|
|
— |
|
|
|
763 |
|
Income from
operations |
|
|
79,214 |
|
|
|
5,714 |
|
|
|
84,928 |
|
Interest
expense |
|
|
(16,145 |
) |
|
|
— |
|
|
|
(16,145 |
) |
Other
income, net |
|
|
3,071 |
|
|
|
— |
|
|
|
3,071 |
|
Income from
operations before provision for income taxes |
|
|
66,140 |
|
|
|
5,714 |
|
|
|
71,854 |
|
Provision
for income taxes |
|
|
17,261 |
|
|
|
1,585 |
|
|
|
18,846 |
|
Net
income |
|
$ |
48,879 |
|
|
$ |
4,129 |
|
|
$ |
53,008 |
|
|
|
|
|
|
|
|
|
|
|
NET INCOME
PER SHARE (1) |
|
|
|
|
|
|
|
|
|
Basic - Net
income per common share: |
|
$ |
1.35 |
|
|
$ |
0.11 |
|
|
$ |
1.47 |
|
Basic -
Weighted average common shares outstanding: |
|
|
36,134 |
|
|
|
36,134 |
|
|
|
36,134 |
|
|
|
|
|
|
|
|
|
|
|
Diluted -
Net income per common share |
|
$ |
1.35 |
|
|
$ |
0.11 |
|
|
$ |
1.46 |
|
Diluted -
Weighted average common shares outstanding: |
|
|
36,322 |
|
|
|
36,322 |
|
|
|
36,322 |
|
(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) |
|
|
|
Nine Months Ended September 30,
2023 |
|
|
|
As Reported |
|
|
Adjustment |
|
|
As Adjusted |
|
Gross profit |
|
$ |
498,122 |
|
|
$ |
— |
|
|
$ |
498,122 |
|
Selling, general and administrative expenses |
|
|
298,812 |
|
|
|
— |
|
|
|
298,812 |
|
Impairment of goodwill |
|
|
(5,714 |
) |
|
|
5,714 |
|
|
|
— |
|
Gain on sale of property and equipment, net |
|
|
1,866 |
|
|
|
— |
|
|
|
1,866 |
|
Income from operations |
|
|
195,462 |
|
|
|
5,714 |
|
|
|
201,176 |
|
Interest expense |
|
|
(44,542 |
) |
|
|
— |
|
|
|
(44,542 |
) |
Other income, net |
|
|
5,851 |
|
|
|
— |
|
|
|
5,851 |
|
Income from operations before provision for income taxes |
|
|
156,771 |
|
|
|
5,714 |
|
|
|
162,485 |
|
Provision for income taxes |
|
|
41,002 |
|
|
|
1,585 |
|
|
|
42,587 |
|
Net income |
|
$ |
115,769 |
|
|
$ |
4,129 |
|
|
$ |
119,898 |
|
|
|
|
|
|
|
|
|
|
|
NET INCOME PER SHARE (1) |
|
|
|
|
|
|
|
|
|
Basic - Net income per common share: |
|
$ |
3.21 |
|
|
$ |
0.11 |
|
|
$ |
3.32 |
|
Basic - Weighted average common shares outstanding: |
|
|
36,078 |
|
|
|
36,078 |
|
|
|
36,078 |
|
|
|
|
|
|
|
|
|
|
|
Diluted - Net income per common share |
|
$ |
3.19 |
|
|
$ |
0.11 |
|
|
$ |
3.30 |
|
Diluted - Weighted average common shares outstanding: |
|
|
36,326 |
|
|
|
36,326 |
|
|
|
36,326 |
|
(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 September
30, |
|
|
Nine Months Ended September
30, |
|
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income |
|
$ |
31,068 |
|
|
$ |
48,879 |
|
|
$ |
90,218 |
|
|
$ |
115,769 |
|
Interest Expense |
|
|
18,771 |
|
|
|
16,145 |
|
|
|
55,364 |
|
|
|
44,542 |
|
Provision for income taxes |
|
|
12,278 |
|
|
|
17,261 |
|
|
|
34,390 |
|
|
|
41,002 |
|
Depreciation |
|
|
108,014 |
|
|
|
99,437 |
|
|
|
314,056 |
|
|
|
283,629 |
|
Amortization of intangibles |
|
|
2,598 |
|
|
|
1,683 |
|
|
|
7,668 |
|
|
|
5,048 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA |
|
$ |
172,729 |
|
|
$ |
183,405 |
|
|
$ |
501,696 |
|
|
$ |
489,990 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-cash stock-based compensation expense |
|
$ |
2,616 |
|
|
$ |
2,275 |
|
|
$ |
8,606 |
|
|
$ |
7,304 |
|
Impairment of goodwill |
|
|
— |
|
|
|
5,714 |
|
|
|
— |
|
|
|
5,714 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA |
|
$ |
175,345 |
|
|
$ |
191,394 |
|
|
$ |
510,302 |
|
|
$ |
503,008 |
|
|
H&E EQUIPMENT SERVICES, INC. UNAUDITED
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(Amounts in thousands) |
|
|
|
Three Months Ended September
30, |
|
|
Nine Months Ended September
30, |
|
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
RENTAL |
|
|
|
|
|
|
|
|
|
|
|
|
Equipment rentals (1) |
|
$ |
288,094 |
|
|
$ |
280,257 |
|
|
$ |
825,308 |
|
|
$ |
771,056 |
|
Rental other |
|
|
38,125 |
|
|
|
35,554 |
|
|
|
108,592 |
|
|
|
98,222 |
|
Total equipment rentals |
|
|
326,219 |
|
|
|
315,811 |
|
|
|
933,900 |
|
|
|
869,278 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
RENTAL COST OF SALES |
|
|
|
|
|
|
|
|
|
|
|
|
Rental depreciation |
|
|
95,194 |
|
|
|
90,361 |
|
|
|
278,990 |
|
|
|
258,146 |
|
Rental expense |
|
|
45,494 |
|
|
|
40,545 |
|
|
|
131,423 |
|
|
|
117,169 |
|
Rental other |
|
|
37,687 |
|
|
|
35,056 |
|
|
|
105,499 |
|
|
|
93,381 |
|
Total rental cost of sales |
|
|
178,375 |
|
|
|
165,962 |
|
|
|
515,912 |
|
|
|
468,696 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
RENTAL REVENUES GROSS PROFIT |
|
|
|
|
|
|
|
|
|
|
|
|
Equipment rentals |
|
|
147,406 |
|
|
|
149,351 |
|
|
|
414,895 |
|
|
|
395,741 |
|
Rentals other |
|
|
438 |
|
|
|
498 |
|
|
|
3,093 |
|
|
|
4,841 |
|
Total rental revenues gross profit |
|
$ |
147,844 |
|
|
$ |
149,849 |
|
|
$ |
417,988 |
|
|
$ |
400,582 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
RENTAL REVENUES GROSS MARGIN |
|
|
|
|
|
|
|
|
|
|
|
|
Equipment rentals |
|
|
51.2 |
% |
|
|
53.3 |
% |
|
|
50.3 |
% |
|
|
51.3 |
% |
Rentals other |
|
|
1.1 |
% |
|
|
1.4 |
% |
|
|
2.8 |
% |
|
|
4.9 |
% |
Total rental revenues gross margin |
|
|
45.3 |
% |
|
|
47.4 |
% |
|
|
44.8 |
% |
|
|
46.1 |
% |
(1) Pursuant to SEC Regulation S-X, the
Company's equipment rental revenues are aggregated and presented in
our unaudited condensed consolidated statements of operations in
this press release as a single line item, “Equipment Rentals.” The
above table disaggregates the Company's equipment rental revenues
for discussion and analysis purposes only.
Contacts:
Leslie S. Magee Chief Financial Officer
225-298-5261 lmagee@he-equipment.com
Jeffrey L. Chastain Vice President of Investor
Relations 225-952-2308 jchastain@he-equipment.com
H and E Equipment Services (NASDAQ:HEES)
Gráfico Histórico do Ativo
De Nov 2024 até Dez 2024
H and E Equipment Services (NASDAQ:HEES)
Gráfico Histórico do Ativo
De Dez 2023 até Dez 2024