PHOENIX--(BUSINESS WIRE)--Mobile Mini, Inc. (NASDAQ GS:MINI) (the “Company” or “Mobile Mini”), the world’s leading supplier of portable storage solutions and a leading provider of specialty containment solutions in the United States, today reported actual and adjusted financial results for the quarter ended June 30, 2016. Total revenues were $124.8 million and rental revenues were $116.8 million, as compared to $130.3 million and $120.2 million, respectively, for the same period last year. Prior-year numbers included $5.6 million in revenues associated with the wood mobile office business that the Company divested in May 2015.
Rental revenues for the portable storage and specialty containment businesses for the current quarter were $94.1 million and $22.7 million, respectively.
The Company recorded net income of $4.1 million, or $0.09 per diluted share, in the second quarter of 2016, as compared to net income of $9.4 million, or $0.21 per diluted share, for the second quarter of 2015. On an adjusted basis, second quarter net income was $11.1 million, or $0.25 per diluted share, compared to adjusted net income of $13.0 million, or $0.28 per diluted share, for the second quarter of 2015. Adjusted EBITDA was $43.4 million and adjusted EBITDA margin was 35.1% for the second quarter of 2016.
Dividend
The Company’s Board of Directors declared a cash dividend of 20.6 cents per share, which will be paid on August 31, 2016 to shareholders of record on August 17, 2016.
Second Quarter 2016 Highlights
- Grew portable storage rental revenues 4.7% year-over-year, excluding the divested wood mobile office business, or 6.2% when adjusted for unfavorable currency fluctuations.
- Achieved all-time high monthly portable storage core activations in June.
- Increased portable storage rental rates by 1.6% year-over-year and 0.7% over Q1 2016; rates on new rentals were up 2.6% year-over-year.
- Downstream specialty containment product demand remained strong with two large downstream accounts signed during the period.
- Delivered adjusted EBITDA of $43.4 million, with an adjusted EBITDA margin of 35.1%.
- Drove portable storage utilization to an average of 68.4% during the quarter and to 69.4% as of quarter-end.
- Extended the company’s debt maturity profile and reduced interest rates through the issuance of $250 million 5.875% senior notes due July 2024.
CEO Comments
Erik Olsson, Mobile Mini’s President and Chief Executive Officer, remarked, “Our portable storage business delivered solid top-line growth in the second quarter and our go-to-market strategy continues to gain traction as evidenced by all-time high activations in June. Demand remained strong within our downstream business, which comprises the vast majority of our specialty containment revenues. We have a strong downstream market presence and are making good progress on expanding the business geographically. With that said, downstream revenues, while up slightly sequentially, declined 3% year-over-year as some larger customers postponed plant maintenance activities. We expect these projects to materialize in the next several quarters. The remaining specialty containment business was impacted by the weak commodity price environment, with significantly lower activity in the mining segment, along with continued upstream headwinds.”
Mr. Olsson continued, “We continue to execute on our long-term strategy for sustainable high-margin growth for Mobile Mini. We have increased our sales force by 8% from the first quarter and are planning to continue to increase our sales force going forward. We also successfully launched an integrated suite of SAP enterprise resource planning modules in both North America and the U.K., and are now running the entire company, including ETS and Water Movers, on one platform. Over the next several quarters, this implementation should further increase our efficiency and data management as well as provide a scalable platform for growth. During the quarter, we extended our debt profile and reduced our high-yield interest cost by 200 basis points through the issuance of $250 million 5.875% senior notes due July 2024, and the redemption of our $200 million 7.875% senior notes due December 2020.”
Conference Call
Mobile Mini will host a conference call today, Thursday, July 28, 2016 at 12 noon ET to review these results. To listen to the call live, dial (201) 493-6739 and ask for the Mobile Mini Conference Call or go to www.mobilemini.com and click on the Investors section. Additionally, a slide presentation that will accompany the call will be posted at www.mobilemini.com on the Investor Relations section and will be available in advance and after the call. Please go to the website 15 minutes early to download and install any necessary audio software. If you are unable to listen live, a replay of the call can be accessed for approximately 14 days after the call at Mobile Mini’s website.
About Mobile Mini, Inc.
Mobile Mini, Inc. is the world’s leading provider of portable storage solutions through its total rental fleet of approximately 206,700 portable storage containers and office units. Through its wholly-owned subsidiary, Evergreen Tank Solutions, Mobile Mini is also a leading provider of specialty containment solutions in the U.S., with a rental fleet of approximately 12,000 units. Mobile Mini’s network is comprised of 159 locations in the U.S., U.K., and Canada. Mobile Mini is included on the Russell 2000® and 3000® Indexes and the S&P Small Cap Index.
Forward-Looking Statements
This news release contains forward-looking statements, including, but not limited to, our ability to materialize future customer maintenance projects, execute our long-term strategy for sustainable high-margin growth, continue to increase our sales force, further increase our efficiency and data management, and provide a scalable platform for growth, 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 Securities and Exchange Commission (“SEC”). These forward-looking statements represent the judgment of the Company, as of the date of this release, and Mobile Mini disclaims any intent or obligation to update forward-looking statements.
|
Mobile Mini, Inc. |
|||||||||||||||||||||||||||||||
| Condensed Consolidated Statements of Income | |||||||||||||||||||||||||||||||
| (Unaudited) | |||||||||||||||||||||||||||||||
| (in thousands, except per share data) | |||||||||||||||||||||||||||||||
| Three Months Ended June 30, 2016 | Three Months Ended June 30, 2015 | ||||||||||||||||||||||||||||||
| Actual | Adjustments | Adjusted (1) | Actual | Adjustments | Adjusted (2) | ||||||||||||||||||||||||||
| Revenues: | |||||||||||||||||||||||||||||||
| Rental |
$ |
116,773 | $ | — | $ | 116,773 | $ | 120,245 | $ | — | $ | 120,245 | |||||||||||||||||||
| Sales | 6,342 | — | 6,342 | 8,199 | — | 8,199 | |||||||||||||||||||||||||
| Other | 1,734 | (1,365 | ) | 369 | 1,844 | (1,465 | ) | 379 | |||||||||||||||||||||||
| Total revenues | 124,849 | (1,365 | ) | 123,484 | 130,288 | (1,465 | ) | 128,823 | |||||||||||||||||||||||
| Costs and expenses: | |||||||||||||||||||||||||||||||
| Rental, selling and general expenses | 78,037 | — | 78,037 | 83,104 | (3,350 | ) | 79,754 | ||||||||||||||||||||||||
| Cost of sales | 3,678 | — | 3,678 | 5,400 | — | 5,400 | |||||||||||||||||||||||||
| Restructuring expenses | 1,324 | (1,324 | ) | — | 2,444 | (2,444 | ) | — | |||||||||||||||||||||||
|
Asset impairment charge and
loss on divestiture, net |
— | — | — | 1,402 | (1,402 | ) | — | ||||||||||||||||||||||||
| Depreciation and amortization | 16,269 | — | 16,269 | 14,538 | — | 14,538 | |||||||||||||||||||||||||
| Total costs and expenses | 99,308 | (1,324 | ) | 97,984 | 106,888 | (7,196 | ) | 99,692 | |||||||||||||||||||||||
| Income from operations | 25,541 | (41 | ) | 25,500 | 23,400 | 5,731 | 29,131 | ||||||||||||||||||||||||
| Other expense: | |||||||||||||||||||||||||||||||
| Interest expense | (8,002 | ) | — | (8,002 | ) | (8,967 | ) | — | (8,967 | ) | |||||||||||||||||||||
| Debt extinguishment expense | (9,192 | ) | 9,192 | — | — | — | — | ||||||||||||||||||||||||
| Deferred financing costs write-off | (2,271 | ) | 2,271 | — | — | — | — | ||||||||||||||||||||||||
| Foreign currency exchange | (4 | ) | — | (4 | ) | (2 | ) | — | (2 | ) | |||||||||||||||||||||
| Income before income tax provision | 6,072 | 11,422 | 17,494 | 14,431 | 5,731 | 20,162 | |||||||||||||||||||||||||
| Income tax provision | 2,000 | 4,373 | 6,373 | 5,015 | 2,187 | 7,202 | |||||||||||||||||||||||||
| Net income | $ | 4,072 | $ | 7,049 | $ | 11,121 | $ | 9,416 | $ | 3,544 | $ | 12,960 | |||||||||||||||||||
| EBITDA | $ | 41,806 | $ | 43,388 | $ | 37,936 | $ | 46,282 | |||||||||||||||||||||||
| EBITDA as a percentage of total revenues | 33.5 | % | 35.1 | % | 29.1 | % | 35.9 | % | |||||||||||||||||||||||
| Earnings per share: | |||||||||||||||||||||||||||||||
| Basic | $ | 0.09 | $ | 0.25 | $ | 0.21 | $ | 0.29 | |||||||||||||||||||||||
| Diluted | 0.09 | 0.25 | 0.21 | 0.28 | |||||||||||||||||||||||||||
|
Weighted average number of common and
common share equivalents outstanding: |
|||||||||||||||||||||||||||||||
| Basic | 44,132 | 44,132 | 45,238 | 45,238 | |||||||||||||||||||||||||||
| Diluted | 44,505 | 44,505 | 45,892 | 45,892 | |||||||||||||||||||||||||||
| (1) | Adjusted column for the three months ended June 30, 2016 excludes certain transactions that management believes are not indicative of our business. Adjusted figures are a non-GAAP (defined herein) presentation. See reconciliations herein, and additional information regarding non-GAAP financial information following in this earnings release. Adjustments for the three-month period ended June 30, 2016 include the following, along with the related tax effects: | |
| -- Reduction of other revenue by $1.4 million to exclude revenue associated with a sales tax refund. | ||
| -- Exclusion of costs of $1.3 million related to the restructuring of our business operations. | ||
| -- Exclusion of $9.2 million of debt extinguishment costs to redeem the Company’s $200 million 7.875% senior notes due December 2020 (the “2020 Senior Notes”). | ||
| -- Exclusion of $2.3 million of deferred financing costs that were written off in conjunction with the redemption of the 2020 Senior Notes. | ||
| (2) | Adjusted column for the three months ended June 30, 2015 excludes certain transactions that management believes are not indicative of our business. Adjusted figures are a non-GAAP presentation. See reconciliations herein, and additional information regarding non-GAAP financial information following in this earnings release. Adjustments for the three-month period ended June 30, 2015 include the following, along with the related tax effects: | |
| -- Reduction of other revenue by $1.5 million to exclude revenue transition services revenue associated with the divestiture of our North American wood mobile office business in May 2015. | ||
| -- Reduction of $1.7 million in rental, selling and general expenses to exclude operating expenses associated with the provision of transition services for our North American wood mobile office business, including expenses related to wood mobile offices on our leased properties. | ||
| -- Reduction of $1.0 million in rental, selling and general expenses for acquisition-related expenses, primarily due to our acquisition of Evergreen Tank Solutions in December 2014. | ||
| -- Reduction of $0.6 million in rental, selling and general expenses to exclude costs related to the settlement of a potential unclaimed property liability with the state of Delaware. | ||
| -- Exclusion of costs of $2.4 million related to the restructuring of our business operations. | ||
| -- Exclusion of $1.4 million representing the quarter’s net impairment and loss associated with the divestiture of our North American wood mobile office business. | ||
| Mobile Mini, Inc. | |||||||||||||||||||||||||||||||
| Condensed Consolidated Statements of Operations | |||||||||||||||||||||||||||||||
| (Unaudited) | |||||||||||||||||||||||||||||||
| (in thousands, except per share data) | |||||||||||||||||||||||||||||||
| Six Months Ended June 30, 2016 | Six Months Ended June 30, 2015 | ||||||||||||||||||||||||||||||
| Actual | Adjustments | Adjusted (1) | Actual | Adjustments | Adjusted (2) | ||||||||||||||||||||||||||
| Revenues: | |||||||||||||||||||||||||||||||
| Rental | $ | 234,129 | $ | — | $ | 234,129 | $ | 243,362 | $ | — | $ | 243,362 | |||||||||||||||||||
| Sales | 13,233 | — | 13,233 | 16,171 | — | 16,171 | |||||||||||||||||||||||||
| Other | 2,020 | (1,365 | ) | 655 | 3,384 | (2,641 | ) | 743 | |||||||||||||||||||||||
| Total revenues | 249,382 | (1,365 | ) | 248,017 | 262,917 | (2,641 | ) | 260,276 | |||||||||||||||||||||||
| Costs and expenses: | |||||||||||||||||||||||||||||||
| Rental, selling and general expenses | 154,339 | — | 154,339 | 166,150 | (4,352 | ) | 161,798 | ||||||||||||||||||||||||
| Cost of sales | 8,289 | — | 8,289 | 10,533 | — | 10,533 | |||||||||||||||||||||||||
| Restructuring expenses | 3,572 | (3,572 | ) | — | 2,927 | (2,927 | ) | — | |||||||||||||||||||||||
|
Asset impairment charge and
loss on divestiture, net |
— | — | — | 66,128 | (66,128 | ) | — | ||||||||||||||||||||||||
| Depreciation and amortization | 31,446 | — | 31,446 | 30,077 | — | 30,077 | |||||||||||||||||||||||||
| Total costs and expenses | 197,646 | (3,572 | ) | 194,074 | 275,815 | (73,407 | ) | 202,408 | |||||||||||||||||||||||
| Income (loss) from operations | 51,736 | 2,207 | 53,943 | (12,898 | ) | 70,766 | 57,868 | ||||||||||||||||||||||||
| Other expense: | |||||||||||||||||||||||||||||||
| Interest expense | (16,486 | ) | — | (16,486 | ) | (18,026 | ) | — | (18,026 | ) | |||||||||||||||||||||
| Debt extinguishment expense | (9,192 | ) | 9,192 | — | — | — | — | ||||||||||||||||||||||||
| Deferred financing costs write-off | (2,271 | ) | 2,271 | — | — | — | — | ||||||||||||||||||||||||
| Foreign currency exchange | (4 | ) | — | (4 | ) | (2 | ) | — | (2 | ) | |||||||||||||||||||||
| Income (loss) before tax provision | 23,783 | 13,670 | 37,453 | (30,926 | ) | 70,766 | 39,840 | ||||||||||||||||||||||||
| Income tax provision (benefit) | 8,713 | 5,260 | 13,973 | (13,016 | ) | 27,225 | 14,209 | ||||||||||||||||||||||||
| Net income (loss) | $ | 15,070 | $ | 8,410 | $ | 23,480 | $ | (17,910 | ) | $ | 43,541 | $ | 25,631 | ||||||||||||||||||
| EBITDA | $ | 83,178 | $ | 89,572 | $ | 17,177 | $ | 93,808 | |||||||||||||||||||||||
|
EBITDA as a percentage of total revenues |
33.4 | % | 36.1 | % | 6.5 | % | 36.0 | % | |||||||||||||||||||||||
| Earnings (loss) per share: | |||||||||||||||||||||||||||||||
| Basic | $ | 0.34 | $ | 0.53 | $ | (0.39 | ) |
$ |
0.57 | ||||||||||||||||||||||
| Diluted | 0.34 | 0.53 | (0.39 | ) | 0.56 | ||||||||||||||||||||||||||
|
Weighted average number of common and
common share equivalents outstanding: |
|||||||||||||||||||||||||||||||
| Basic | 44,175 | 44,175 | 45,360 | 45,360 | |||||||||||||||||||||||||||
| Diluted (3) | 44,420 | 44,420 | 45,360 | 45,972 | |||||||||||||||||||||||||||
| (1) | Adjusted column for the six months ended June 30, 2016 excludes certain transactions that management believes are not indicative of our business. Adjusted figures are a non-GAAP presentation. See reconciliations herein, and additional information regarding non-GAAP financial information following in this earnings release. Adjustments for the six-month period ended June 30, 2016 include the following, along with the related tax effects: | |
| -- Reduction of other revenue by $1.4 million to exclude revenue associated with a sales tax refund. | ||
| -- Exclusion of costs of $3.6 million related to the restructuring of our business operations. | ||
| -- Exclusion of $9.2 million of debt extinguishment costs to redeem the 2020 Senior Notes. | ||
| -- Exclusion of $2.3 million of deferred financing costs that were written off in conjunction with the redemption of the 2020 Senior Notes. | ||
| (2) | Adjusted column for the six months ended June 30, 2015 excludes certain transactions that management believes are not indicative of our business. Adjusted figures are a non-GAAP presentation. See reconciliations herein, and additional information regarding non-GAAP financial information following in this earnings release. Adjustments for the six-month period ended June 30, 2015 include the following, along with the related tax effects: | |
| -- Reduction of other revenue by $1.2 million to exclude revenue associated with a sales tax refund. | ||
| -- Reduction of other revenue by $1.5 million to exclude revenue transition services revenue associated with the divestiture of our North American wood mobile office business in May 2015. | ||
| -- Reduction of $1.7 million in rental, selling and general expenses to exclude operating expenses associated with the provision of transition services for our North American wood mobile office business, including expenses related to wood mobile offices on our leased properties. | ||
| -- Reduction of $2.0 million in rental, selling and general expenses for acquisition-related expenses, primarily due to our acquisition of Evergreen Tank Solutions in December 2014. | ||
| -- Reduction of $0.6 million in rental, selling and general expenses to exclude costs related to the settlement of a potential unclaimed property liability with the state of Delaware. | ||
| -- Exclusion of costs of $2.9 million related to the restructuring of our business operations. | ||
| -- Exclusion of $66.1 million representing the net impairment and loss associated with the divestiture of our North American wood mobile office business. | ||
| Mobile Mini, Inc. | |||||||||||
| Operating Data | |||||||||||
| (Unaudited) | |||||||||||
| 2016 | 2015 | ||||||||||
| As of June 30: | |||||||||||
| Stand-alone portable storage locations | 127 | 134 | |||||||||
| Stand-alone specialty containment locations | 19 | 23 | |||||||||
| Combined portable storage and specialty containment locations | 13 | — | |||||||||
| Portable storage rental fleet units | 206,700 | 204,200 | |||||||||
| Specialty containment rental fleet units | 12,000 | 11,100 | |||||||||
| Average Utilization: | |||||||||||
| Portable storage - three months ended June 30 | 68.4 | % | 66.7 | % | |||||||
| Portable storage - six months ended June 30 | 68.4 | % | 66.6 | % | |||||||
| Specialty containment - three months ended June 30 | 62.7 | % | 69.1 | % | |||||||
| Specialty containment - six months ended June 30 | 63.1 | % | 70.1 | % | |||||||
| Mobile Mini, Inc. | |||||||||||||||||||||||||||||||
| Business Segment Information - Adjusted (1) | |||||||||||||||||||||||||||||||
| (Unaudited) | |||||||||||||||||||||||||||||||
| (in thousands) | |||||||||||||||||||||||||||||||
| Three Months Ended June 30, 2016 | Three Months Ended June 30, 2015 | ||||||||||||||||||||||||||||||
|
Portable
Storage |
Specialty
Containment |
Total |
Portable
Storage |
Specialty
Containment |
Total | ||||||||||||||||||||||||||
| Revenues: | |||||||||||||||||||||||||||||||
| Rental | $ | 94,102 | $ | 22,671 | $ | 116,773 | $ | 95,036 | $ | 25,209 | $ | 120,245 | |||||||||||||||||||
| Sales | 5,123 | 1,219 | 6,342 | 6,100 | 2,099 | 8,199 | |||||||||||||||||||||||||
| Other | 246 | 123 | 369 | 364 | 15 | 379 | |||||||||||||||||||||||||
|
Total revenues |
99,471 | 24,013 | 123,484 | 101,500 | 27,323 | 128,823 | |||||||||||||||||||||||||
| Costs and expenses: | |||||||||||||||||||||||||||||||
| Rental, selling and general expenses | 62,854 | 15,183 | 78,037 | 63,663 | 16,091 | 79,754 | |||||||||||||||||||||||||
| Cost of sales | 3,056 | 622 | 3,678 | 3,988 | 1,412 | 5,400 | |||||||||||||||||||||||||
| Depreciation and amortization | 8,978 | 7,291 | 16,269 | 8,172 | 6,366 | 14,538 | |||||||||||||||||||||||||
| Total costs and expenses | 74,888 | 23,096 | 97,984 | 75,823 | 23,869 | 99,692 | |||||||||||||||||||||||||
| Income from operations | $ | 24,583 | $ | 917 | $ | 25,500 | $ | 25,677 | $ | 3,454 | $ | 29,131 | |||||||||||||||||||
| Adjusted EBITDA | $ | 35,106 | $ | 8,282 | $ | 43,388 | $ | 36,383 | $ | 9,899 | $ | 46,282 | |||||||||||||||||||
| Adjusted EBITDA Margin | 35.3 | % | 34.5 | % | 35.1 | % | 35.8 | % | 36.2 | % | 35.9 | % | |||||||||||||||||||
| Six Months Ended June 30, 2016 | Six Months Ended June 30, 2015 | ||||||||||||||||||||||||||||||
|
Portable
Storage |
Specialty
Containment |
Total |
Portable
Storage |
Specialty
Containment |
Total | ||||||||||||||||||||||||||
| Revenues: | |||||||||||||||||||||||||||||||
| Rental | $ | 187,830 | $ | 46,299 | $ | 234,129 | $ | 194,040 | $ | 49,322 | $ | 243,362 | |||||||||||||||||||
| Sales | 10,415 | 2,818 | 13,233 | 12,062 | 4,109 | 16,171 | |||||||||||||||||||||||||
| Other | 513 | 142 | 655 | 717 | 26 | 743 | |||||||||||||||||||||||||
| Total revenues | 198,758 | 49,259 | 248,017 | 206,819 | 53,457 | 260,276 | |||||||||||||||||||||||||
| Costs and expenses: | |||||||||||||||||||||||||||||||
| Rental, selling and general expenses | 123,708 | 30,631 | 154,339 | 129,921 | 31,877 | 161,798 | |||||||||||||||||||||||||
| Cost of sales | 6,455 | 1,834 | 8,289 | 7,852 | 2,681 | 10,533 | |||||||||||||||||||||||||
| Depreciation and amortization | 17,116 | 14,330 | 31,446 | 17,638 | 12,439 | 30,077 | |||||||||||||||||||||||||
| Total costs and expenses | 147,279 | 46,795 | 194,074 | 155,411 | 46,997 | 202,408 | |||||||||||||||||||||||||
| Income from operations | $ | 51,479 | $ | 2,464 | $ | 53,943 | $ | 51,408 | $ | 6,460 | $ | 57,868 | |||||||||||||||||||
| Adjusted EBITDA | $ | 72,630 | $ | 16,942 | $ | 89,572 | $ | 74,568 | $ | 19,240 | $ | 93,808 | |||||||||||||||||||
| Adjusted EBITDA Margin | 36.5 | % | 34.4 | % | 36.1 | % | 36.1 | % | 36.0 | % | 36.0 | % | |||||||||||||||||||
| (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) | |||||||||||
| June 30, | December 31, | ||||||||||
| 2016 | 2015 | ||||||||||
| (unaudited) | (audited) | ||||||||||
| ASSETS | |||||||||||
| Cash and cash equivalents | $ | 5,339 | $ | 1,613 | |||||||
| Receivables, net | 88,534 | 80,191 | |||||||||
| Inventories | 17,304 | 15,596 | |||||||||
| Rental fleet, net | 949,706 | 951,323 | |||||||||
| Property, plant and equipment, net | 149,552 | 131,687 | |||||||||
| Other assets | 17,862 | 16,766 | |||||||||
| Intangibles, net | 70,850 | 73,212 | |||||||||
| Goodwill | 704,514 | 706,387 | |||||||||
|
Total assets |
$ | 2,003,661 | $ | 1,976,775 | |||||||
| LIABILITIES AND STOCKHOLDERS' EQUITY | |||||||||||
| Liabilities: | |||||||||||
| Accounts payable | $ | 34,915 | $ | 29,086 | |||||||
| Accrued liabilities | 60,523 | 59,024 | |||||||||
| Lines of credit | 646,748 | 667,708 | |||||||||
| Obligations under capital leases | 49,612 | 38,274 | |||||||||
| Senior Notes, net | 245,193 | 197,553 | |||||||||
| Deferred income taxes | 226,171 | 219,601 | |||||||||
| Total liabilities | 1,263,162 | 1,211,246 | |||||||||
| Stockholders' equity: | |||||||||||
| Common stock | 493 | 491 | |||||||||
| Additional paid-in capital | 588,782 | 584,447 | |||||||||
| Retained earnings | 348,977 | 352,262 | |||||||||
| Accumulated other comprehensive loss | (63,147 | ) | (44,162 | ) | |||||||
| Treasury stock | (134,606 | ) | (127,509 | ) | |||||||
| Total stockholders' equity | 740,499 | 765,529 | |||||||||
| Total liabilities and stockholders' equity | $ | 2,003,661 | $ | 1,976,775 | |||||||
| Mobile Mini, Inc. | |||||||||||
| Condensed Consolidated Statements of Cash Flows | |||||||||||
| (Unaudited) | |||||||||||
| (in thousands) | |||||||||||
| Six Months Ended | |||||||||||
| June 30, | |||||||||||
| 2016 | 2015 | ||||||||||
| Cash flows from operating activities: | |||||||||||
| Net income (loss) | $ | 15,070 | $ | (17,910 | ) | ||||||
|
Adjustments to reconcile net income (loss) to net cash
provided by operating activities: |
|||||||||||
| Debt extinguishment expense | 9,192 | — | |||||||||
| Deferred financing costs write-off | 2,271 | — | |||||||||
| Asset impairment and loss on divestiture, net | — | 66,128 | |||||||||
| Provision for doubtful accounts | 2,646 | 1,894 | |||||||||
| Amortization of deferred financing costs | 948 | 1,586 | |||||||||
| Amortization of long-term liabilities | 58 | 51 | |||||||||
| Share-based compensation expense | 4,245 | 6,737 | |||||||||
| Depreciation and amortization | 31,446 | 30,077 | |||||||||
| Gain on sale of rental fleet | (2,782 | ) | (3,643 | ) | |||||||
| Loss on disposal of property, plant and equipment | 689 | 1,482 | |||||||||
| Deferred income taxes | 8,542 | (13,420 | ) | ||||||||
| Foreign currency transaction loss | 4 | 2 | |||||||||
|
Changes in certain assets and liabilities, net of
effect of businesses acquired |
(7,619 | ) | (2,083 | ) | |||||||
| Net cash provided by operating activities | 64,710 | 70,901 | |||||||||
| Cash flows from investing activities: | |||||||||||
| Proceeds from wood mobile office divestiture, net | — | 84,500 | |||||||||
| Cash paid for businesses acquired, net of cash acquired | (9,206 | ) | (1,200 | ) | |||||||
| Additions to rental fleet, excluding acquisitions | (28,158 | ) | (27,809 | ) | |||||||
| Proceeds from sale of rental fleet | 7,409 | 9,375 | |||||||||
| Additions to property, plant and equipment, excluding acquisitions | (19,263 | ) | (11,612 | ) | |||||||
| Proceeds from sale of property, plant and equipment | 1,615 | 1,677 | |||||||||
| Net cash (used in) provided by investing activities | (47,603 | ) | 54,931 | ||||||||
| Cash flows from financing activities: | |||||||||||
| Net repayments under lines of credit | (20,961 | ) | (74,782 | ) | |||||||
| Proceeds from issuance of 5.875% Senior Notes | 250,000 | — | |||||||||
| Redemption of 7.875% Senior Notes | (200,000 | ) | — | ||||||||
| Debt extinguishment expense | (9,192 | ) | — | ||||||||
| Deferred financing costs | (4,916 | ) | (113 | ) | |||||||
| Principal payments on capital lease obligations | (2,920 | ) | (1,817 | ) | |||||||
| Issuance of common stock | 92 | 1,473 | |||||||||
| Dividend payments | (18,236 | ) | (16,964 | ) | |||||||
| Purchase of treasury stock | (7,096 | ) | (33,482 | ) | |||||||
| Net cash used in financing activities | (13,229 | ) | (125,685 | ) | |||||||
| Effect of exchange rate changes on cash | (152 | ) | (182 | ) | |||||||
| Net change in cash | 3,726 | (35 | ) | ||||||||
| Cash and cash equivalents at beginning of period | 1,613 | 3,739 | |||||||||
| Cash and cash equivalents at end of period | $ | 5,339 | $ | 3,704 | |||||||
| Equipment and other acquired through capital lease obligations | $ | 14,258 | $ | 6,467 | |||||||
| Capital expenditures accrued or payable | 5,507 | 9,870 | |||||||||
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, and free cash flow are non-GAAP financial measures as defined by SEC rules. This non-GAAP financial information may be determined or calculated differently by other companies. Reconciliations of these non-GAAP measurements to the most directly comparable GAAP financial measurements are furnished earlier in this release and as follows:
| Mobile Mini, Inc. | |||||||||||||||||||||
| Adjusted EBITDA GAAP Reconciliations | |||||||||||||||||||||
| (Unaudited) | |||||||||||||||||||||
| (in thousands) | |||||||||||||||||||||
|
Three Months Ended
June 30, |
Six Months Ended
June 30, |
||||||||||||||||||||
| 2016 | 2015 | 2016 | 2015 | ||||||||||||||||||
| Net income (loss) | $ | 4,072 | $ | 9,416 | $ | 15,070 | $ | (17,910 | ) | ||||||||||||
| Interest expense | 8,002 | 8,967 | 16,486 | 18,026 | |||||||||||||||||
| Income tax provision (benefit) | 2,000 | 5,015 | 8,713 | (13,016 | ) | ||||||||||||||||
| Depreciation and amortization | 16,269 | 14,538 | 31,446 | 30,077 | |||||||||||||||||
| Debt extinguishment expense | 9,192 | — | 9,192 | — | |||||||||||||||||
| Deferred financing costs write-off | 2,271 | — | 2,271 | — | |||||||||||||||||
| EBITDA | 41,806 | 37,936 | 83,178 | 17,177 | |||||||||||||||||
| Share-based compensation expense | 1,623 | 2,615 | 4,187 | 5,865 | |||||||||||||||||
| Restructuring expenses | 1,324 | 2,444 | 3,572 | 2,927 | |||||||||||||||||
| Acquisition-related expenses | — | 993 | — | 1,995 | |||||||||||||||||
|
Impairment and divestiture-related revenues
and expenses, net |
— | 1,652 | — | 66,378 | |||||||||||||||||
|
Sales tax refund and unclaimed
property settlement |
(1,365 | ) | 642 | (1,365 | ) | (534 | ) | ||||||||||||||
| Adjusted EBITDA | $ | 43,388 | $ | 46,282 | $ | 89,572 | $ | 93,808 | |||||||||||||
|
Three Months Ended
June 30, |
Six Months Ended
June 30, |
||||||||||||||||||||
| 2016 | 2015 | 2016 | 2015 | ||||||||||||||||||
| Net cash provided by operating activities | $ | 29,429 | $ | 32,429 | $ | 64,710 | $ | 70,901 | |||||||||||||
| Interest paid | 10,113 | 11,715 | 13,991 | 15,905 | |||||||||||||||||
| Income and franchise taxes paid | 1,083 | 1,420 | 1,151 | 1,693 | |||||||||||||||||
| Share-based compensation expense | (1,681 | ) | (3,487 | ) | (4,245 | ) | (6,737 | ) | |||||||||||||
| Asset impairment charge, net | — | (1,402 | ) | — | (66,128 | ) | |||||||||||||||
| Gain on sale of rental fleet | 1,404 | 1,671 | 2,782 | 3,643 | |||||||||||||||||
| Loss on disposal of property, plant and equipment | (351 | ) | (1,147 | ) | (689 | ) | (1,482 | ) | |||||||||||||
|
Changes in other assets and liabilities, net of
effect of businesses acquired |
1,809 | (3,263 | ) | 5,478 | (618 | ) | |||||||||||||||
| EBITDA | $ | 41,806 | $ | 37,936 | $ | 83,178 | $ | 17,177 | |||||||||||||
| Mobile Mini, Inc. | |||||||||||||||||||||
| Free Cash Flow GAAP Reconciliation | |||||||||||||||||||||
| (Unaudited) | |||||||||||||||||||||
| (in thousands) | |||||||||||||||||||||
|
Three Months Ended
June 30, |
Six Months Ended
June 30, |
||||||||||||||||||||
| 2016 | 2015 | 2016 | 2015 | ||||||||||||||||||
| Net cash provided by operating activities | $ | 29,429 | $ | 32,429 | $ | 64,710 | $ | 70,901 | |||||||||||||
| Additions to rental fleet, excluding acquisitions | (17,274 | ) | (17,329 | ) | (28,158 | ) | (27,809 | ) | |||||||||||||
| Proceeds from sale of rental fleet | 3,439 | 4,533 | 7,409 | 9,375 | |||||||||||||||||
|
Additions to property, plant and equipment,
excluding acquisitions |
(10,953 | ) | (7,371 | ) | (19,263 | ) | (11,612 | ) | |||||||||||||
|
Proceeds from sale of property, plant and
equipment |
775 | 1,070 | 1,615 | 1,677 | |||||||||||||||||
| Net capital expenditures, excluding acquisitions | (24,013 | ) | (19,097 | ) | (38,397 | ) | (28,369 | ) | |||||||||||||
| Free cash flow | $ | 5,416 | $ | 13,332 | $ | 26,313 | $ | 42,532 | |||||||||||||
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 that they provide 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 divided by total revenues expressed as a percentage. The GAAP financial measure that is most directly comparable to EBITDA margin is operating margin, which represents operating income divided by revenues.
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.
