H&E Equipment Services, Inc. (NASDAQ: HEES) (“H&E”, the
“Company”, d/b/a "H&E Rentals") today announced results for the
fourth quarter and full year ended December 31, 2024. Also,
the Company noted its agreement to be acquired by Herc Holdings
Inc. (NYSE: HRI) announced earlier this week, which will bring
together two companies with a combined 120 years of industry
experience who are committed to customer service and excellence.
FOURTH QUARTER 2024 SUMMARY WITH A
COMPARISON TO FOURTH QUARTER 2023
- Revenues decreased 0.4% to $384.1
million compared to $385.8 million.
- Net income totaled $32.8 million
compared to $53.5 million. The effective income tax rate was 13.6%
compared to 19.4%.
- Adjusted EBITDA (earnings before
interest, taxes, depreciation and amortization) decreased 5.6% to
$174.9 million compared to $185.2 million. Adjusted EBITDA margin
was 45.5% compared to 48.0%.
- Total equipment rental revenues
were $319.4 million, an increase of $2.6 million, or 0.8%, compared
to $316.9 million. Rental revenues were $283.0 million, an increase
of $2.4 million, or 0.9%, compared to $280.6 million.
- Sales of rental equipment decreased
30.1% to $28.4 million compared to $40.6 million. Margins declined
to 58.9% compared to 66.0%.
- Sales of new equipment totaled
$20.5 million, an increase of 109.0% compared to $9.8 million.
- Total gross margin declined to
43.6% compared to 48.3%.
- Total equipment rental gross
margins were 44.9% compared to 48.2%. Rental gross margins were
50.9% compared to 54.2%.
- Average time utilization (based on
original equipment cost) was 66.4% compared to 68.4%. The Company’s
rental fleet, based on original equipment cost, ended 2024 at
approximately $2.9 billion, or growth of 5.5%.
- Average rental rates declined 1.1%
from the year-ago quarter and 0.3% on a sequential quarterly basis,
excluding acquisitions completed within the last twelve
months.
- Dollar utilization was 38.2%
compared to 40.3%.
- Average rental fleet age on
December 31, 2024, was 41.7 months compared to an industry
average age of 48.6 months.
- Paid regular quarterly cash
dividend of $0.275 per share of common stock.
FINANCIAL DISCUSSION FOR FOURTH QUARTER
2024
RevenueTotal revenues decreased
0.4% to $384.1 million in the fourth quarter of 2024 from $385.8
million in the fourth quarter of 2023. Total equipment rental
revenues increased 0.8% to $319.4 million compared to $316.9
million in the year-ago quarter. Rental revenues increased 0.9% to
$283.0 million compared to $280.6 million in the same period of
comparison. Sales of rental equipment decreased 30.1% to $28.4
million compared to $40.6 million in the fourth quarter of 2023.
Sales of new equipment increased 109.0% to $20.5 million compared
to $9.8 million in the same quarter of 2023.
Gross ProfitGross profit
decreased 10.1% in the fourth quarter of 2024 to $167.6 million
compared to $186.3 million in the fourth quarter of 2023. Gross
margin of 43.6% for the fourth quarter of 2024 compared to 48.3%
over the same period of comparison. On a segment basis, and
relative to the fourth quarter of 2023, gross margin on total
equipment rentals was 44.9% compared to 48.2%. Rental margin was
50.9% compared to 54.2%. On average, rental rates in the fourth
quarter of 2024 declined 1.1% compared to rates in the fourth
quarter of 2023. Time utilization (based on original equipment
cost) was 66.4% in the fourth quarter of 2024 compared to 68.4% in
the year-ago quarter. Gross margin on sales of rental equipment
declined to 58.9% compared to 66.0%, while gross margin on sales of
new equipment improved to 17.8% compared to 15.3%.
Rental FleetAt the end of the
fourth quarter of 2024, the original equipment cost of the
Company’s rental fleet was approximately $2.9 billion, representing
an increase of $153.3 million, or 5.5% compared to the fourth
quarter of 2023. Dollar utilization for the fourth quarter of 2024
was 38.2% compared to 40.3% in the fourth quarter of 2023.
Selling, General and Administrative
("SG&A") ExpensesSG&A expenses for the fourth
quarter of 2024 were $117.0 million, an increase of $10.4 million,
or 9.7%, compared to $106.6 million in the fourth quarter of 2023.
The increase was due primarily to higher professional fees, which
included transaction-related costs of approximately $4.4 million,
as well as increased facilities costs and higher depreciation and
amortization expenses. SG&A expenses in the fourth quarter of
2024 as a percentage of total revenues were 30.5% compared to 27.6%
in the fourth quarter of 2023. Approximately $10.5 million of
SG&A expenses in the fourth quarter were attributable to the
Company's expansion activities during and since the fourth quarter
of 2023.
Income from OperationsIncome
from operations for the fourth quarter of 2024 was $53.8 million,
or 14.0% of revenues, compared to $81.2 million, or 21.1% of
revenues in the same quarter of 2023. Income from operations in the
fourth quarter of 2024 included pre-tax transaction expenses of
$4.4 million. Adjusted income from operations in the fourth
quarter, excluding the transaction expenses, was $58.2 million, or
15.2% of revenues.
Interest ExpenseInterest
expense was $17.6 million for the fourth quarter of 2024 compared
to $16.3 million in fourth quarter of 2023.
Net Income Net income in the
fourth quarter of 2024 was $32.8 million, or $0.90 per diluted
share, compared to net income of $53.5 million, or $1.47 per
diluted share, in the fourth quarter of 2023. Net income in the
fourth quarter of 2024 included pre-tax transaction expenses of
$4.4 million. Adjusted net income in the fourth quarter, excluding
the transaction expenses, was $36.1 million, or $0.99 per diluted
share. The effective income tax rate for the fourth quarter of 2024
was 13.6%, or 14.8% adjusted for the transaction expenses and
compared to 19.4% in the same quarter of 2023.
Adjusted EBITDA Adjusted EBITDA
in the fourth quarter of 2024 decreased 5.6% to $174.9 million
compared to $185.2 million in the fourth quarter of 2023. Adjusted
EBITDA margin in the fourth quarter of 2024 was 45.5% of revenues
compared to 48.0% a year-ago quarter.
FINANCIAL DISCUSSION FOR THE YEAR ENDED
DECEMBER 31, 2024
RevenueRevenues totaled
$1,516.6 million, an increase of $47.4 million, or 3.2%, compared
to $1,469.2 million in 2023. Total equipment rental revenues
increased 5.7% to $1,253.3 million compared to $1,186.2 million in
the previous year. Rental revenues increased 5.4% to $1,108.3
million compared to $1,051.6 million in 2023. Sales of rental
equipment decreased 15.7% to $139.2 million from $165.1 million in
the previous year, while sales of new equipment increased 42.2% to
$55.6 million compared to $39.1 million over the same period of
comparison.
Gross ProfitGross profit
decreased 1.4%, or $9.3 million, to $675.2 million in 2024 from
$684.5 million in 2023. Gross margin declined to 44.5% in 2024
compared to 46.6% for 2023. On a segment basis and relative to the
previous year, gross margin on total equipment rentals was 44.8%
compared to 46.7%, with a rental margin of 50.4% compared to 52.1%.
On average, 2024 rental rates increased 0.8% compared to 2023. In
2024, time utilization (based on original equipment cost) of 66.0%
compared to the year-ago result of 68.8%. Gross margins on sales of
rental equipment improved to 61.4% compared to 60.5% while gross
margins on sales of new equipment improved to 18.0% compared to
14.1%.
Selling, General and Administrative
ExpensesSG&A expenses in 2024 were $455.6 million
compared to $405.4 million in 2023, an increase of $50.1 million,
or 12.4%. The increase was due primarily to higher employee
salaries, wages, payroll taxes, and other related employee costs,
as well as higher expenses attributable to depreciation and
amortization, facilities and professional fees. Approximately $44.5
million of the increase in SG&A expenses in 2024 were
associated with branches opened or acquired during or after the
fourth quarter of 2023. In 2024, SG&A expenses as a percentage
of total revenues were 30.0% compared to 27.6% in 2023.
Income from Operations Income
from operations in 2024 totaled $229.3 million, or 15.1% of
revenues, compared to $276.7 million, or 18.8% of revenues in 2023.
Income from operations in 2024 included pre-tax transaction
expenses of $4.4 million. Adjusted income from operations in 2024,
excluding the transaction expenses, was $233.7 million, or 15.4% of
revenues.
Interest ExpenseInterest
expense in 2024 was $73.0 million compared to $60.9 million in the
previous year.
Net Income Net income in 2024
totaled $123.0 million, or $3.37 per diluted share, compared to net
income in 2023 of $169.3 million, or $4.66 per diluted share. Net
income in 2024 included pre-tax transaction expenses of $4.4
million. Adjusted net income in 2024, excluding the transaction
expenses, was $126.3 million, or $3.46 per diluted share. The
effective income tax rate in 2024 was 24.3% compared to 24.2% in
2023.
Adjusted EBITDA Adjusted EBITDA
for 2024 decreased 0.4% to $685.2 million compared to $688.2
million in 2023. Adjusted EBITDA margin in 2024 was 45.2% of
revenues compared to 46.8% in 2023.
Non-GAAP Financial MeasuresThis
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, the
impairment of goodwill, and transaction expenses. 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 and
transaction expenses. 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 CallThe Company will
not host a conference call to discuss fourth quarter and full year
2024 reported results.
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; (16) our ability to complete the
pending transaction as contemplated by the Agreement and Plan of
Merger with Herc Holdings Inc., the parties’ ability to satisfy the
conditions to the consummation of the cash tender offer and the
other conditions set forth in the Merger Agreement; (17) risks
associated with substantial costs and management resources required
to consummate the exchange offer and merger; (18) the impact of
certain interim covenants that we are subject to under the Herc
Holdings Inc. Merger Agreement, including those that might
discourage a potential third-party acquirer; (19) business
uncertainties and contractual restrictions we are subject to during
the pendency of the exchange offer and merger, that could disrupt
our business and affect our relationships with existing and
prospective employees, suppliers and other business partners; (20)
risks associated with failure to consummate the merger; and (21)
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 EndedDecember
31, |
|
|
Twelve Months EndedDecember
31, |
|
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
Equipment rentals |
|
$ |
319,425 |
|
|
$ |
316,874 |
|
|
$ |
1,253,325 |
|
|
$ |
1,186,152 |
|
Sales of rental equipment |
|
|
28,359 |
|
|
|
40,598 |
|
|
|
139,201 |
|
|
|
165,074 |
|
Sales of new equipment |
|
|
20,461 |
|
|
|
9,791 |
|
|
|
55,597 |
|
|
|
39,099 |
|
Parts, service and other |
|
|
15,837 |
|
|
|
18,543 |
|
|
|
68,460 |
|
|
|
78,891 |
|
Total revenues |
|
|
384,082 |
|
|
|
385,806 |
|
|
|
1,516,583 |
|
|
|
1,469,216 |
|
Cost of revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
Rental depreciation |
|
$ |
96,340 |
|
|
|
88,876 |
|
|
|
375,330 |
|
|
|
347,022 |
|
Rental expense |
|
|
42,571 |
|
|
|
39,649 |
|
|
|
173,994 |
|
|
|
156,818 |
|
Rental other |
|
|
36,935 |
|
|
|
35,492 |
|
|
|
142,434 |
|
|
|
128,873 |
|
|
|
|
175,846 |
|
|
|
164,017 |
|
|
|
691,758 |
|
|
|
632,713 |
|
Sales of rental equipment |
|
|
11,668 |
|
|
|
13,787 |
|
|
|
53,674 |
|
|
|
65,183 |
|
Sales of new equipment |
|
|
16,815 |
|
|
|
8,291 |
|
|
|
45,592 |
|
|
|
33,569 |
|
Parts, service and other |
|
|
12,152 |
|
|
|
13,372 |
|
|
|
50,359 |
|
|
|
53,290 |
|
Total cost of revenues |
|
|
216,481 |
|
|
|
199,467 |
|
|
|
841,383 |
|
|
|
784,755 |
|
Gross profit |
|
|
167,601 |
|
|
|
186,339 |
|
|
|
675,200 |
|
|
|
684,461 |
|
Selling, general and
administrative expenses |
|
|
116,996 |
|
|
|
106,620 |
|
|
|
455,554 |
|
|
|
405,432 |
|
Impairment of goodwill |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
5,714 |
|
Gain on sales of property and
equipment, net |
|
|
3,216 |
|
|
|
1,523 |
|
|
|
9,665 |
|
|
|
3,389 |
|
Income from operations |
|
|
53,821 |
|
|
|
81,242 |
|
|
|
229,311 |
|
|
|
276,704 |
|
Other income (expense): |
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
|
(17,590 |
) |
|
|
(16,349 |
) |
|
|
(72,954 |
) |
|
|
(60,891 |
) |
Other, net |
|
|
1,707 |
|
|
|
1,533 |
|
|
|
6,189 |
|
|
|
7,384 |
|
Total other expense, net |
|
|
(15,883 |
) |
|
|
(14,816 |
) |
|
|
(66,765 |
) |
|
|
(53,507 |
) |
Income from operations before
provision for income taxes |
|
|
37,938 |
|
|
|
66,426 |
|
|
|
162,546 |
|
|
|
223,197 |
|
Provision for income
taxes |
|
|
5,174 |
|
|
|
12,902 |
|
|
|
39,564 |
|
|
|
53,904 |
|
Net income |
|
$ |
32,764 |
|
|
$ |
53,524 |
|
|
$ |
122,982 |
|
|
$ |
169,293 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per common
share: |
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
0.90 |
|
|
$ |
1.48 |
|
|
$ |
3.39 |
|
|
$ |
4.69 |
|
Diluted |
|
$ |
0.90 |
|
|
$ |
1.47 |
|
|
$ |
3.37 |
|
|
$ |
4.66 |
|
Weighted average common shares
outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
36,329 |
|
|
|
36,167 |
|
|
|
36,269 |
|
|
|
36,100 |
|
Diluted |
|
|
36,526 |
|
|
|
36,340 |
|
|
|
36,505 |
|
|
|
36,329 |
|
|
H&E EQUIPMENT SERVICES, INC.SELECTED
BALANCE SHEET DATA (unaudited)(Amounts in
thousands) |
|
|
|
December 31, 2024 |
|
|
December 31, 2023 |
|
Cash |
|
$ |
16,413 |
|
|
$ |
8,500 |
|
Rental equipment, net |
|
|
1,841,855 |
|
|
|
1,756,578 |
|
Total assets |
|
|
2,795,530 |
|
|
|
2,639,886 |
|
Total debt(1) |
|
|
1,453,311 |
|
|
|
1,434,661 |
|
Total liabilities |
|
|
2,173,050 |
|
|
|
2,105,597 |
|
Stockholders' equity |
|
|
622,480 |
|
|
|
534,289 |
|
Total liabilities and stockholders' equity |
|
$ |
2,795,530 |
|
|
$ |
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, except per share
amounts) |
|
|
Three Months EndedDecember
31, |
|
|
|
2024 |
|
|
|
|
|
2024 |
|
|
|
As Reported |
|
|
Adjustment |
|
|
As Adjusted |
|
Gross profit |
|
$ |
167,601 |
|
|
$ |
— |
|
|
$ |
167,601 |
|
Selling, general and
administrative expenses |
|
|
116,996 |
|
|
|
(4,394 |
) |
(2) |
|
112,602 |
|
Gain on sale of property and
equipment, net |
|
|
(3,216 |
) |
|
|
— |
|
|
|
(3,216 |
) |
Income from continuing
operations |
|
|
53,821 |
|
|
|
4,394 |
|
|
|
58,215 |
|
Interest expense |
|
|
(17,590 |
) |
|
|
— |
|
|
|
(17,590 |
) |
Other income, net |
|
|
1,707 |
|
|
|
— |
|
|
|
1,707 |
|
Income from continuing
operations before provision for income taxes |
|
|
37,938 |
|
|
|
4,394 |
|
|
|
42,332 |
|
Provision for income
taxes |
|
|
5,174 |
|
|
|
1,081 |
|
|
|
6,255 |
|
Net income from continuing
operations |
|
$ |
32,764 |
|
|
$ |
3,313 |
|
|
$ |
36,077 |
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
32,764 |
|
|
$ |
3,313 |
|
|
$ |
36,077 |
|
|
|
|
|
|
|
|
|
|
|
Basic - Net income per common
share(1) |
|
$ |
0.90 |
|
|
$ |
0.09 |
|
|
$ |
0.99 |
|
Diluted - Net income per
common share(1) |
|
$ |
0.90 |
|
|
$ |
0.09 |
|
|
$ |
0.99 |
|
(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. |
(2) |
|
Adjustment relates to transaction expenses incurred. |
|
|
H&E EQUIPMENT SERVICES, INC.UNAUDITED
RECONCILIATION OF NON-GAAP FINANCIAL
MEASURES(Amounts in thousands, except per share
amounts) |
|
|
|
Twelve Months EndedDecember
31, |
|
|
|
2024 |
|
|
|
|
|
2024 |
|
|
|
As Reported |
|
|
Adjustment |
|
|
As Adjusted |
|
Gross profit |
|
$ |
675,200 |
|
|
$ |
— |
|
|
$ |
675,200 |
|
Selling, general and administrative expenses |
|
|
455,554 |
|
|
|
(4,394 |
) |
(2) |
|
451,160 |
|
Gain on sale of property and
equipment, net |
|
|
(9,665 |
) |
|
|
— |
|
|
|
(9,665 |
) |
Income from continuing
operations |
|
|
229,311 |
|
|
|
4,394 |
|
|
|
233,705 |
|
Interest expense |
|
|
(72,954 |
) |
|
|
— |
|
|
|
(72,954 |
) |
Other income, net |
|
|
6,189 |
|
|
|
— |
|
|
|
6,189 |
|
Income from continuing
operations before provision for income taxes |
|
|
162,546 |
|
|
|
4,394 |
|
|
|
166,940 |
|
Provision for income
taxes |
|
|
39,564 |
|
|
|
1,081 |
|
|
|
40,645 |
|
Net income from continuing
operations |
|
$ |
122,982 |
|
|
$ |
3,313 |
|
|
$ |
126,295 |
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
122,982 |
|
|
$ |
3,313 |
|
|
$ |
126,295 |
|
|
|
|
|
|
|
|
|
|
|
Basic - Net income per common
share(1) |
|
$ |
3.39 |
|
|
$ |
0.09 |
|
|
$ |
3.48 |
|
Diluted - Net income per
common share(1) |
|
$ |
3.37 |
|
|
$ |
0.09 |
|
|
$ |
3.46 |
|
(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. |
(2) |
|
Adjustment relates to transaction expenses incurred. |
|
|
|
|
Twelve Months EndedDecember
31, |
|
|
|
2023 |
|
|
|
|
|
2023 |
|
|
|
As Reported |
|
|
Adjustment |
|
|
As Adjusted |
|
Gross profit |
|
$ |
684,461 |
|
|
$ |
— |
|
|
$ |
684,461 |
|
Selling, general and
administrative expenses |
|
|
405,432 |
|
|
|
— |
|
|
|
405,432 |
|
Impairment of goodwill |
|
|
5,714 |
|
|
|
(5,714 |
) |
|
|
— |
|
Gain on sale of property and
equipment, net |
|
|
3,389 |
|
|
|
— |
|
|
|
3,389 |
|
Income from continuing
operations |
|
|
276,704 |
|
|
|
5,714 |
|
|
|
282,418 |
|
Interest expense |
|
|
(60,891 |
) |
|
|
— |
|
|
|
(60,891 |
) |
Other income, net |
|
|
7,384 |
|
|
|
— |
|
|
|
7,384 |
|
Income from continuing
operations before provision for income taxes |
|
|
223,197 |
|
|
|
5,714 |
|
|
|
228,911 |
|
Provision for income
taxes |
|
|
53,904 |
|
|
|
1,307 |
|
|
|
55,211 |
|
Net income from continuing
operations |
|
$ |
169,293 |
|
|
$ |
4,407 |
|
|
$ |
173,700 |
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
169,293 |
|
|
$ |
4,407 |
|
|
$ |
173,700 |
|
|
|
|
|
|
|
|
|
|
|
Basic - Net income per common
share(1) |
|
$ |
4.69 |
|
|
$ |
0.12 |
|
|
$ |
4.81 |
|
Diluted - Net income per
common share(1) |
|
$ |
4.66 |
|
|
$ |
0.12 |
|
|
$ |
4.78 |
|
(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 EndedDecember
31, |
|
|
Twelve Months EndedDecember
31, |
|
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income |
|
$ |
32,764 |
|
|
$ |
53,524 |
|
|
$ |
122,982 |
|
|
$ |
169,293 |
|
Interest Expense |
|
|
17,590 |
|
|
|
16,349 |
|
|
|
72,954 |
|
|
|
60,891 |
|
Provision for income
taxes |
|
|
5,174 |
|
|
|
12,902 |
|
|
|
39,564 |
|
|
|
53,904 |
|
Depreciation |
|
|
109,701 |
|
|
|
98,330 |
|
|
|
423,757 |
|
|
|
381,959 |
|
Amortization of
intangibles |
|
|
2,597 |
|
|
|
1,407 |
|
|
|
10,265 |
|
|
|
6,455 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA |
|
$ |
167,826 |
|
|
$ |
182,512 |
|
|
$ |
669,522 |
|
|
$ |
672,502 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impairment of goodwill |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
5,714 |
|
Non-cash stock-based
compensation expense |
|
|
2,630 |
|
|
|
2,722 |
|
|
|
11,236 |
|
|
|
10,026 |
|
Transaction expense |
|
|
4,394 |
|
|
|
— |
|
|
|
4,394 |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA |
|
$ |
174,850 |
|
|
$ |
185,234 |
|
|
$ |
685,152 |
|
|
$ |
688,242 |
|
|
H&E EQUIPMENT SERVICES, INC.UNAUDITED
RECONCILIATION OF NON-GAAP FINANCIAL
MEASURES(Amounts in thousands) |
|
|
|
Three Months EndedDecember
31, |
|
|
Twelve Months EndedDecember
31, |
|
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
RENTAL |
|
|
|
|
|
|
|
|
|
|
|
|
Equipment rentals(1) |
|
$ |
282,965 |
|
|
$ |
280,576 |
|
|
$ |
1,108,273 |
|
|
$ |
1,051,632 |
|
Rental other |
|
|
36,460 |
|
|
|
36,298 |
|
|
|
145,052 |
|
|
|
134,520 |
|
Total equipment rentals |
|
|
319,425 |
|
|
|
316,874 |
|
|
|
1,253,325 |
|
|
|
1,186,152 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
RENTAL COST OF
SALES |
|
|
|
|
|
|
|
|
|
|
|
|
Rental depreciation |
|
|
96,340 |
|
|
|
88,876 |
|
|
|
375,330 |
|
|
|
347,022 |
|
Rental expense |
|
|
42,571 |
|
|
|
39,649 |
|
|
|
173,994 |
|
|
|
156,818 |
|
Rental other |
|
|
36,935 |
|
|
|
35,492 |
|
|
|
142,434 |
|
|
|
128,873 |
|
Total rental cost of sales |
|
|
175,846 |
|
|
|
164,017 |
|
|
|
691,758 |
|
|
|
632,713 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
RENTAL REVENUES GROSS
PROFIT |
|
|
|
|
|
|
|
|
|
|
|
|
Equipment rentals |
|
|
144,054 |
|
|
|
152,051 |
|
|
|
558,949 |
|
|
|
547,792 |
|
Rentals other |
|
|
(475 |
) |
|
|
806 |
|
|
|
2,618 |
|
|
|
5,647 |
|
Total rental revenues gross profit |
|
$ |
143,579 |
|
|
$ |
152,857 |
|
|
$ |
561,567 |
|
|
$ |
553,439 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
RENTAL REVENUES GROSS
MARGIN |
|
|
|
|
|
|
|
|
|
|
|
|
Equipment rentals |
|
|
50.9 |
% |
|
|
54.2 |
% |
|
|
50.4 |
% |
|
|
52.1 |
% |
Rentals other |
|
|
-1.3 |
% |
|
|
2.2 |
% |
|
|
1.8 |
% |
|
|
4.2 |
% |
Total rental revenues gross margin |
|
|
44.9 |
% |
|
|
48.2 |
% |
|
|
44.8 |
% |
|
|
46.7 |
% |
(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. MageeChief Financial
Officer225-298-5261lmagee@he-equipment.com
Jeffrey L. ChastainVice President of Investor
Relations225-952-2308jchastain@he-equipment.com
Herc (NYSE:HRI)
Gráfico Histórico do Ativo
De Jan 2025 até Fev 2025
Herc (NYSE:HRI)
Gráfico Histórico do Ativo
De Fev 2024 até Fev 2025