Item 8. Financial Statements and Supplementary Data
ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.
Index
Page
Management’s Report on Internal Control over Financial Reporting
57
Reports of Independent Registered Public Accounting Firm (PCAOB ID: 248 )
58
Consolidated Financial Statements
Consolidated Balance Sheets as of December 31, 2023 and 2022
61
Consolidated Statements of Income for the Years Ended December 31, 2023, 2022 and 2021
62
Consolidated Statements of Comprehensive Income for the Years Ended December 31, 2023, 2022 and 2021
63
Consolidated Statements of Shareholders’ Equity for the Years Ended December 31, 2023, 2022 and 2021
64
Consolidated Statements of Cash Flows for the Years Ended December 31, 2023, 2022 and 2021
65
Notes to Consolidated Financial Statements
66
- 56 -
Management’s Report on Internal C ontrol over Financial Reporting
The Company’s management is responsible for the preparation and integrity of the consolidated financial statements appearing in our Annual Report filed on Form 10-K. The consolidated financial statements were prepared in conformity with United States generally accepted accounting principles and include amounts based on management’s estimates and judgments. All other financial information in this report has been presented on a basis consistent with the information included in the consolidated financial statements.
The Company’s management is also responsible for establishing and maintaining adequate internal control over financial reporting as such term is defined in Rules 13a-15(f) and 15d-15(f) under the Securities Exchange Act of 1934. The Company maintains a system of internal control that is designed to provide reasonable assurance as to the reliable preparation and presentation of the consolidated financial statements, as well as to safeguard assets from unauthorized use or disposition.
The Company’s system of internal control over financial reporting is embodied in the Company’s Code of Business Conduct and Ethics. It sets the tone of our organization and includes factors such as integrity and ethical values. Our internal control over financial reporting is supported by formal policies and procedures, which are reviewed, modified and improved as changes occur in business conditions and operations. On February 1, 2023, McGrath RentCorp completed its acquisition of Vesta Modular Housing Solutions Holdings, Inc. ("Vesta Modular"), as discussed in Note 4. Acquisitions. Management has excluded Vesta Modular's internal controls from its assessment of the effectiveness of internal controls over financial reporting as of December 31, 2023. Vesta Modular's revenues and total assets (excluding goodwill and intangible assets) represents approximately 13 and 14 percent, respectively, of the consolidated financial statement amounts as of, and for the fiscal year ended, December 31, 2023.
Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Projections of any evaluation of effectiveness to future periods are subject to risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies and procedures may deteriorate.
The Audit Committee of the Board of Directors, which is composed solely of outside directors, meets periodically with members of management and the independent auditors to review and discuss internal control over financial reporting, as well as accounting and financial reporting matters. The independent auditors report to the Audit Committee and accordingly have full and free access to the Audit Committee at any time.
The Company’s management conducted an evaluation of the effectiveness of our internal control over financial reporting as of December 31, 2023 based on the criteria set forth in the 2013 Internal Control — Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission. Based on its evaluation, management has concluded that, as of December 31, 2023, the Company’s internal control over financial reporting was effective based on those criteria.
- 57 -
Report of Independent Regist ered Public Accounting Firm
Board of Directors and Shareholders
McGrath RentCorp
Opinion on internal control over financial reporting
We have audited the internal control over financial reporting of McGrath RentCorp (a California corporation) and subsidiaries (the “Company”) as of December 31, 2023, based on criteria established in the 2013 Internal Control—Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (“COSO”). In our opinion, the Company maintained, in all material respects, effective internal control over financial reporting as of December 31, 2023, based on criteria established in the 2013 Internal Control—Integrated Framework issued by COSO.
We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (“PCAOB”), the consolidated financial statements of the Company as of and for the year ended December 31, 2023, and our report dated February 21, 2024 expressed an unqualified opinion on those financial statements.
Basis for opinion
The Company’s management is responsible for maintaining effective internal control over financial reporting and for its assessment of the effectiveness of internal control over financial reporting, included in the accompanying Management’s Report on Internal Control over Financial Reporting ("Management's Report"). Our responsibility is to express an opinion on the Company’s internal control over financial reporting based on our audit. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audit in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects. Our audit included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, testing and evaluating the design and operating effectiveness of internal control based on the assessed risk, and performing such other procedures as we considered necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinion.
Our audit of, and opinion on, the Company’s internal control over financial reporting does not include the internal control over financial reporting of Vesta Housing Solutions Holdings, Inc. (“Vesta Modular”), a wholly-owned subsidiary, whose financial statements reflect total assets and revenues constituting 14 and 13 percent, respectively, of the related consolidated financial statement amounts as of and for the year ended December 31, 2023. As indicated in Management’s Report, Vesta Modular was acquired during 2023. Management’s assertion on the effectiveness of the Company’s internal control over financial reporting excluded internal control over financial reporting of Vesta Modular.
Definition and limitations of internal control over financial reporting
A company’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A company’s internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company’s assets that could have a material effect on the financial statements.
Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
/s/ GRANT THORNTON LLP
San Francisco, California
February 21, 2024
- 58 -
Report of Independent Registered Public Accounting Firm
Board of Directors and Shareholders
McGrath RentCorp
Opinion on the financial statements
We have audited the accompanying consolidated balance sheets of McGrath RentCorp (a California corporation) and subsidiaries (the “Company”) as of December 31, 2023 and 2022, the related consolidated statements of income, comprehensive income, shareholders’ equity, and cash flows for each of the three years in the period ended December 31, 2023, and the related notes (collectively referred to as the “financial statements”). In our opinion, the financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2023 and 2022, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 2023, in conformity with accounting principles generally accepted in the United States of America.
We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (“PCAOB”), the Company’s internal control over financial reporting as of December 31, 2023, based on criteria established in the 2013 Internal Control—Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (“COSO”), and our report dated February 21, 2024 expressed an unqualified opinion.
Basis for opinion
These financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s financial statements based on our audits. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.
Critical audit matter
The critical audit matter communicated below is a matter arising from the current period audit of the financial statements that was communicated or required to be communicated to the audit committee and that: (1) relates to accounts or disclosures that are material to the financial statements and (2) involved our especially challenging, subjective, or complex judgments. The communication of the critical audit matter does not alter in any way our opinion on the financial statements, taken as a whole, and we are not, by communicating the critical audit matter below, providing a separate opinion on the critical audit matter or on the accounts or disclosures to which it relates.
Valuation of Customer Relationships Intangible Asset Acquired through Vesta Modular Acquisition
As described further in Note 4 to the financial statements, the Company completed the purchase of substantially all of the assets of Vesta Housing Solutions Holdings, Inc. (“Vesta Modular”) for $437.2 million in cash consideration. The acquisition was accounted for as a purchase of a “business” in accordance with criteria in Accounting Standards Certification (ASC) 805 – Business Combinations using the purchase method of accounting. We identified the valuation of the acquired customer relationships asset as a critical audit matter.
The principal considerations for our determination that the Company’s assessment of the fair value of the acquired customer relationships asset represents a critical audit matter is that the judgments and key assumptions made in assessing the fair value of the customer relationship are complex and subjective. The significant assumptions utilized to determine the fair value included projected future cash
- 59 -
flows, associated discount rates used to calculate present value, customer attrition rates, and other assumptions that form the basis of the forecasted results. These significant assumptions are forward looking and could be affected by future economic and market conditions.
Our audit procedures related to the valuation of the customer relationships asset from the acquisition of Vesta Modular included the following, among others:
We inspected the purchase agreement and evaluated management’s process for identifying and estimating the fair value of the acquired customer relationships asset.
We obtained an understanding, evaluated the design and tested the operating effectiveness of the Company's controls over its valuation of the acquired customer relationships asset, including determination of the underlying assumptions.
We evaluated the Company's selection of the valuation methodology and significant assumptions for reasonableness. We compared management’s assumptions used to develop the discount rates to the weighted average cost of capital of guideline public companies. Additionally, we compared the significant assumptions related to prospective financial information to the industry. We also performed a sensitivity analysis of the significant assumptions to evaluate the impact on the concluded fair value that would result from changes in assumptions.
We reviewed the qualifications of the external third-party valuation specialist engaged by management in the fair value determination.
/s/ GRANT THORNTON LLP
We have served as the Company’s auditor since 2002.
San Francisco, California
February 21, 2024
- 60 -
McGrath RentCorp
Consolidated B alance Sheets
December 31,
(in thousands)
2023
2022
Assets
Cash
$
877
$
957
Accounts receivable, net of allowance for credit losses of $ 2,801 at December 31, 2023 and $ 2,300 at December 31, 2022
227,368
169,937
Rental equipment, at cost:
Relocatable modular buildings
1,291,093
938,081
Portable storage containers
236,123
185,187
Electronic test equipment
377,587
398,267
1,904,803
1,521,535
Less: accumulated depreciation
( 575,480
)
( 531,218
)
Rental equipment, net
1,329,323
990,317
Property, plant and equipment, net
169,114
138,713
Prepaid expenses and other assets
102,789
69,837
Intangible assets, net
64,588
35,431
Goodwill
323,224
106,403
Assets of discontinued operations
—
196,249
Total assets
$
2,217,283
$
1,707,844
Liabilities and Shareholders' Equity
Liabilities:
Notes payable
$
762,975
$
413,742
Accounts payable and accrued liabilities
167,523
151,208
Deferred income
111,428
82,417
Deferred income taxes, net
241,555
203,361
Liabilities of discontinued operations
—
53,171
Total liabilities
1,283,481
903,899
Commitments and contingencies (Note 12)
Shareholders’ equity:
Common stock, no par value - Authorized 40,000 shares
Issued and outstanding - 24,496 shares as of December 31, 2023 and 24,388 shares as of December 31, 2022
111,122
110,080
Retained earnings
822,796
693,943
Accumulated other comprehensive loss
( 116
)
( 78
)
Total shareholders’ equity
933,802
803,945
Total liabilities and shareholders’ equity
$
2,217,283
$
1,707,844
The accompanying notes are an integral part of these consolidated financial statements.
- 61 -
McGrath RentCorp
Consolidated Stat ements of Income
Year Ended December 31,
(in thousands, except per share amounts)
2023
2022
2021
Revenues
Rental
$
474,336
$
389,663
$
333,988
Rental related services
138,160
94,963
75,210
Rental operations
612,496
484,626
409,198
Sales
207,165
147,720
122,305
Other
12,181
3,319
3,088
Total revenues
831,842
635,665
534,591
Costs and Expenses
Direct costs of rental operations:
Depreciation of rental equipment
88,912
80,425
75,445
Rental related services
96,628
68,846
55,722
Other
114,942
104,358
79,577
Total direct costs of rental operations
300,482
253,629
210,744
Costs of sales
137,727
91,828
76,525
Total costs of revenues
438,209
345,457
287,269
Gross profit
393,633
290,208
247,322
Selling and administrative expenses
( 207,539
)
( 142,914
)
( 123,058
)
Other income
3,618
—
—
Income from operations
189,712
147,294
124,264
Interest expense
( 40,560
)
( 12,230
)
( 8,244
)
Foreign currency exchange gain (loss)
310
( 378
)
( 210
)
Income from continuing operations before provision for income taxes
149,462
134,686
115,810
Provision for income taxes from continuing operations
37,610
31,377
30,725
Income from continuing operations
111,852
103,309
85,085
Discontinued operations:
Income from discontinued operations before provision for income taxes
1,709
15,334
5,946
Provision for income taxes from discontinued operations
453
3,505
1,326
Gain on sale of discontinued operations, net of tax
61,513
—
—
Income from discontinued operations
62,769
11,829
4,620
Net income
$
174,621
$
115,138
$
89,705
Earnings per share from continuing operations:
Basic
$
4.57
$
4.24
$
3.51
Diluted
$
4.56
$
4.21
$
3.47
Earnings per share from discontinued operations:
Basic
$
2.57
$
0.49
$
0.19
Diluted
$
2.56
$
0.48
$
0.19
Earnings per share:
Basic
$
7.14
$
4.73
$
3.70
Diluted
$
7.12
$
4.70
$
3.66
Shares used in per share calculation:
Basic
24,469
24,353
24,220
Diluted
24,529
24,519
24,515
Cash dividends declared per share
$
1.86
$
1.82
$
1.74
The accompanying notes are an integral part of these consolidated financial statements.
- 62 -
McGrath RentCorp
Consolidated Statements of COMPREHENSIVE Income
Year Ended December 31,
(in thousands)
2023
2022
2021
Net income
$
174,621
$
115,138
$
89,705
Other comprehensive income:
Foreign currency translation adjustment, net of tax impact
( 38
)
( 24
)
50
Comprehensive income
$
174,583
$
115,114
$
89,755
The accompanying notes are an integral part of these consolidated financial statements.
- 63 -
McGrath RentCorp
Consolidated Statements of Shareholders' Equity
Common Stock
Retained
Accumulated
Other
Comprehensive
Total
Shareholders’
(in thousands, except per share amounts)
Shares
Amount
Earnings
Income (Loss)
Equity
Balance at December 31, 2020
24,128
$
106,289
$
576,419
$
( 104
)
$
682,604
Net income
—
—
89,705
—
89,705
Share-based compensation
—
7,666
—
—
7,666
Common stock issued under stock plans, net of shares
withheld for employee taxes
132
—
—
—
—
Taxes paid related to net share settlement of stock awards
—
( 5,345
)
—
—
( 5,345
)
Dividends accrued at $ 1.74 per share
—
—
( 42,659
)
—
( 42,659
)
Other comprehensive income
—
—
—
50
50
Balance at December 31, 2021
24,260
108,610
623,465
( 54
)
732,021
Net income
—
—
115,138
—
115,138
Share-based compensation
—
8,009
—
—
8,009
Common stock issued under stock plans, net of shares
withheld for employee taxes
128
—
—
—
—
Taxes paid related to net share settlement of stock awards
—
( 6,539
)
—
—
( 6,539
)
Dividends accrued at $ 1.82 per share
—
—
( 44,660
)
—
( 44,660
)
Other comprehensive loss
—
—
—
( 24
)
( 24
)
Balance at December 31, 2022
24,388
110,080
693,943
( 78
)
803,945
Net income
—
—
174,621
—
174,621
Share-based compensation
—
8,275
—
—
8,275
Common stock issued under stock plans, net of shares
withheld for employee taxes
108
—
—
—
—
Taxes paid related to net share settlement of stock awards
—
( 7,233
)
—
—
( 7,233
)
Dividends accrued at $ 1.86 per share
—
—
( 45,768
)
—
( 45,768
)
Other comprehensive loss
—
—
—
( 38
)
( 38
)
Balance at December 31, 2023
24,496
$
111,122
$
822,796
$
( 116
)
$
933,802
The accompanying notes are an integral part of these consolidated financial statements.
- 64 -
McGrath RentCorp
Consolidated Statem ents of Cash Flows
Year Ended December 31,
(in thousands)
2023
2022
2021
Cash Flows from Operating Activities:
Net income
$
174,621
$
115,138
$
89,705
Adjustments to reconcile net income to net cash provided by
operating activities:
Depreciation and amortization
109,375
111,344
106,695
Deferred income taxes
( 16,952
)
4,486
26,348
Provision for credit losses
2,633
837
451
Share-based compensation
8,275
8,009
7,666
Gain on sale of property, plant and equipment
( 3,618
)
—
—
Gain on sale of discontinued operations
( 61,513
)
—
—
Gain on sale of used rental equipment
( 31,642
)
( 37,979
)
( 25,441
)
Foreign currency exchange (gain) loss
( 310
)
378
210
Amortization of debt issuance costs
8
16
15
Change in:
Accounts receivable
( 37,776
)
( 31,361
)
( 24,397
)
Prepaid expenses and other assets
( 29,326
)
( 16,484
)
( 6,816
)
Accounts payable and accrued liabilities
( 32,526
)
16,347
12,225
Deferred income
14,094
23,701
9,082
Net cash provided by operating activities
95,343
194,432
195,743
Cash Flows from Investing Activities:
Proceeds from sale of discontinued operations
268,012
—
—
Purchases of rental equipment
( 229,679
)
( 187,689
)
( 114,145
)
Purchases of property, plant and equipment
( 43,989
)
( 17,617
)
( 2,680
)
Cash paid for acquisition of businesses
( 458,315
)
—
( 283,124
)
Cash paid for acquisition of business assets
( 3,767
)
—
( 6,585
)
Cash paid for acquisition of non-compete agreements
—
—
( 2,500
)
Proceeds from sales of used rental equipment
66,168
73,879
57,337
Proceeds from sales of property, plant and equipment
9,702
—
—
Net cash used in investing activities
( 391,868
)
( 131,427
)
( 351,696
)
Cash Flows from Financing Activities:
Net borrowings under bank lines of credit
274,225
47,275
143,729
Borrowings under senior note purchase agreement
75,000
—
100,000
Principal payment of Series C senior notes
—
( 60,000
)
—
Principal payment of Series B senior notes
—
—
( 40,000
)
Taxes paid related to net share settlement of stock awards
( 7,233
)
( 6,539
)
( 5,345
)
Payment of dividends
( 45,556
)
( 44,269
)
( 42,182
)
Net cash provided by (used in) financing activities
296,436
( 63,533
)
156,202
Effect of foreign currency exchange rate changes on cash
9
( 6
)
4
Net increase (decrease) in cash
( 80
)
( 534
)
253
Cash balance, beginning of period
957
1,491
1,238
Cash balance, end of period
$
877
$
957
$
1,491
Supplemental Disclosure of Cash Flow Information:
Interest paid, during the period
$
38,603
$
14,775
$
10,326
Net income taxes paid, during the period
$
91,565
$
27,362
$
9,087
Dividends accrued during the period, not yet paid
$
12,010
$
11,227
$
11,280
Rental equipment acquisitions, not yet paid
$
16,653
$
13,220
$
5,750
The accompanying notes are an integral part of these consolidated financial statements.
- 65 -
MCGRATH RENTCORP
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Organization
McGrath RentCorp and its wholly-owned subsidiaries (the “Company”) is a California corporation organized in 1979. The Company is a diversified business to business rental company with three rental divisions; relocatable modular buildings, portable storage containers and electronic test equipment. Although the Company’s primary emphasis is on equipment rentals, sales of equipment occur in the normal course of business. At December 31, 2023, the Company was comprised of four reportable business segments: modular building segment ("Mobile Modular"), portable storage container segment (“Portable Storage”), electronic test equipment segment (“TRS-RenTelco”) and classroom manufacturing division selling modular classrooms in California (“Enviroplex”).
Agreement and Plan of Merger with WillScot Mobile Mini Holdings Corp.
On January 28, 2024, the Company entered into an Agreement and Plan of Merger (the “Merger Agreement”), with WillScot Mobile Mini Holdings Corp., a Delaware corporation ("WillScot Mobile Mini”), Brunello Merger Sub I, Inc., a California corporation and a direct wholly owned subsidiary of WillScot Mobile Mini (“Merger Sub I”), and Brunello Merger Sub II, LLC, a Delaware limited liability company and direct wholly owned subsidiary of WillScot Mobile Mini (“Merger Sub II”). The Merger Agreement provides that, upon the terms and subject to the conditions set forth therein, Merger Sub I will merge with and into the Company (the “First-Step Merger”), with the Company surviving the First-Step Merger and, immediately thereafter, the Company will merge with and into Merger Sub II (the “Second-Step Merger” and together with the First-Step Merger, the “Transaction”), with Merger Sub II surviving the Second-Step Merger as a wholly owned subsidiary of WillScot Mobile Mini. Each of the parties to the Merger Agreement intends that the Transaction will be treated as a single integrated transaction that qualifies as a “reorganization” within the meaning of Section 368(a) of the U.S. Internal Revenue Code of 1986, as amended. Consummation of the Transaction is subject to the approval of the Company’s shareholders, the receipt of required regulatory approvals, and satisfaction or waiver of other customary closing conditions. The First-Step Merger and the Second-Step Merger will be consummated on the same day.
On the terms and subject to the conditions set forth in the Merger Agreement, at the effective time of the First-Step Merger (the “Effective Time”), each share of common stock, no par value, of the Company (the “Company Common Stock”) issued and outstanding immediately prior to the Effective Time, other than shares of Company Common Stock owned by WillScot Mobile Mini or any subsidiary of WillScot Mobile Mini or the Company, and shares held by shareholders who did not vote in favor of the Transaction (or consent thereto in writing) and who are entitled to demand and properly demands appraisal of such shares, will be automatically converted into the right to receive either (1) $ 123 in cash (the “Per Share Cash Consideration”) or (2) 2.8211 (the “Exchange Ratio”) shares of validly issued, fully paid and nonassessable shares of common stock, par value $ 0.0001 , of WillScot Mobile Mini (the “WillScot Mobile Mini Common Stock”) (the “Per Share Stock Consideration” together with the Per Share Cash Consideration, the “Merger Consideration”), as determined pursuant to the election and allocation procedures in the Merger Agreement. The Company’s shareholders will have the opportunity to elect to receive either the Per Share Cash Consideration or the Per Share Stock Consideration in respect of their Company Common Stock, provided that 60 % of the Company Common Stock will be converted into the cash consideration and 40 % of the Company Common Stock will be converted into the stock consideration. Pursuant to the terms of the Merger Agreement, the closing of the Merger Agreement is subject to the satisfaction of customary closing conditions, including adoption of the Merger Agreement by the Company’s shareholders and receipt of regulatory approvals. The closing of the Transaction is not subject to any financing condition.
Principles of Consolidation
The consolidated financial statements include the accounts of McGrath RentCorp and its wholly-owned subsidiaries. All intercompany accounts and transactions have been eliminated in consolidation.
Revenue Recognition
Lease revenues - Rental revenues from operating leases are recognized on a straight-line basis over the term of the lease for all operating segments. Rental billings for periods extending beyond period end are recorded as deferred income and are recognized in the period earned. Rental related services revenues are primarily associated with relocatable modular building and portable storage container leases. For modular building leases, rental related services revenues for modifications, delivery, installation, dismantle and return delivery are lease related because the payments are considered minimum lease payments that are an integral part of the negotiated lease agreement with the customer. These revenues are recognized on a straight-line basis over the term of the lease. Certain leases are accounted for as sales-type leases. For these leases, sales revenue and the related accounts receivable are recognized upon delivery and installation of the equipment and the unearned interest is recognized over the lease term on a basis which results in a constant rate of
- 66 -
return on the unrecovered lease investment. Other revenues include interest income on sales-type leases and rental income on facility leases.
Non-lease revenues - Sales revenue is recognized upon delivery and installation of the equipment to customers. Certain leases are accounted for as sales-type leases. For these leases, sales revenue and the related accounts receivable are recognized upon delivery and installation of the equipment and the unearned interest is recognized over the lease term on a basis which results in a constant rate of return on the unrecovered lease investment. Revenue from contracts that satisfy the criteria for over-time recognition are recognized as work is performed by using the input method based on the ratio of costs incurred to estimated total contract costs for each contract. The majority of revenue for these contracts is derived from long-term projects which typically span multiple quarters. The Company uses third parties to provide certain services as part of its contracts with customers. The Company is considered the principal (vs. an agent) as the Company is responsible for the fulfillment of all service elements and risks associated with the underlying performance obligation. Revenue for these services is recognized on a gross basis.
Other revenue is recognized when earned and primarily includes interest income on sales-type leases, rental income on facility leases and certain logistics services.
Sales taxes charged to customers are reported on a net basis and are excluded from revenues and expenses.
Depreciation of Rental Equipment
Rental equipment is depreciated on a straight-line basis for financial reporting purposes and on an accelerated basis for income tax purposes. The costs of major refurbishment of relocatable modular buildings and portable storage containers are capitalized to the extent the refurbishment significantly adds value to, or extends the life of the equipment. Maintenance and repairs are expensed as incurred.
The estimated useful lives and residual values of the Company’s rental equipment used for financial reporting purposes are as follows:
Relocatable modular buildings
18 years, 50 % residual value
Relocatable modular accessories
3 to 18 years , no residual value
Blast resistant and kitchen modules
20 years , no residual value
Portable storage containers
25 years , 62.5 % residual value
Electronic test equipment and accessories
1 to 8 years , no residual value
Costs of Rental Related Services
Costs of rental related services are primarily associated with relocatable modular building and portable storage container leases. Modular building leases primarily consist of costs for services to be provided under the negotiated lease agreement for delivery, installation, modifications, skirting, additional site-related work, and dismantle and return delivery. Costs related to these services are recognized on a straight-line basis over the term of the lease. Costs of rental related services associated with portable storage containers consists of costs of delivery, removal and cleaning of the containers. These costs are recognized in the period the service is performed.
Impairment of Long-Lived Assets
The Company evaluates the carrying value of rental equipment and identifiable definite lived intangible assets for impairment whenever events or circumstances have occurred that would indicate the carrying amount may not be fully recoverable. A key element in determining the recoverability of long-lived assets is the Company’s outlook as to the future market conditions for its rental equipment. If the carrying amount is not fully recoverable, an impairment loss is recognized to reduce the carrying amount to fair value. The Company determines fair value based upon the condition of the rental equipment and the projected net cash flows from its rental and sale considering current market conditions. Goodwill and identifiable indefinite lived assets are evaluated for potential impairment annually or when circumstances indicate potential impairment may have occurred. Impairment losses, if any, are determined based upon the excess of carrying value over the estimated fair value of the asset. There were no impairments of long-lived assets during the years ended December 31, 2023, 2022 and 2021.
Other Direct Costs of Rental Operations
Other direct costs of rental operations include direct labor, supplies, repairs, insurance, property taxes, license fees, impairment of rental equipment and certain modular lease costs charged to customers in the negotiated rental rate, which are recognized on a straight-line basis over the term of the lease.
- 67 -
Cost of Sales
Cost of sales in the consolidated statements of income includes the carrying value of the equipment sold and all direct costs associated with the sale.
Warranty Reserves
Sales of new relocatable modular buildings, portable storage containers, electronic test equipment and related accessories not manufactured by the Company are typically covered by warranties provided by the manufacturer of the products sold. The Company typically provides limited 90 -day warranties for certain sales of used rental equipment and one-year warranties on equipment manufactured by Enviroplex. Although the Company’s policy is to provide reserves for warranties when required for specific circumstances, the Company has not found it necessary to establish such reserves to date as warranty costs have not been significant.
Property, Plant and Equipment
Property, plant and equipment are stated at cost, net of accumulated depreciation. Depreciation is recognized on a straight-line basis for financial reporting purposes, and on an accelerated basis for income tax purposes. Depreciation expense for property, plant and equipment is included in “Selling and administrative expenses” and “Rental related services” in the Consolidated Statements of Income. Maintenance and repairs are expensed as incurred.
Property, plant and equipment from continuing operations consist of the following:
(dollar amounts in thousands)
Estimated
useful life
December 31,
in years
2023
2022
Land
Indefinite
$
75,143
$
61,487
Land improvements
20 – 50
65,931
65,451
Buildings
30
35,360
34,055
Furniture, office equipment and software
3 – 10
30,039
33,845
Vehicles and machinery
5 – 25
35,233
27,419
241,706
222,257
Less: accumulated depreciation
( 87,399
)
( 84,447
)
154,307
137,810
Construction in progress
14,807
903
$
169,114
$
138,713
Property, plant and equipment depreciation expense was $ 9.7 million, $ 9.0 million and $ 8.9 million for the years ended December 31, 2023, 2022 and 2021, respectively. Construction in progress at December 31, 2023 and 2022 consisted primarily of costs related to acquisition of land and land improvements. For information on the property, plant and equipment from discontinued operations, refer to Note 5.
Capitalized Software Costs
The Company capitalizes certain development costs incurred in connection with its internal use software. Costs incurred in the preliminary stages of development are expensed as incurred. Once an application has reached the development stage, direct internal and external costs are capitalized until the software is substantially complete and ready for its intended use. These costs generally include external direct costs of materials and services consumed in the project and internal costs, such as payroll and benefits of those employees directly associated with the development of the software. Maintenance, training and post implementation costs are expensed as incurred. The Company also capitalizes costs related to specific upgrades and enhancements when it is probable the expenditures will result in additional functionality. Capitalized software costs are included in property, plant and equipment. The Company capitalized less than $ 0.2 million and $ 0.1 million in internal use software during the years ended December 31, 2023 and 2022, respectively.
Shipping Costs
The Company includes third party costs to deliver rental equipment to customers in costs of rental related services and costs of sales.
Advertising Costs
Advertising costs are expensed as incurred. Total advertising expenses were $ 5.9 million, $ 5.0 million and $ 5.1 million for the years ended December 31, 2023, 2022 and 2021.
- 68 -
Income Taxes
Income taxes are accounted for using an asset and liability approach. Deferred tax assets and liabilities are recorded for the effect of temporary differences between the tax basis of assets and liabilities and their reported amounts in the consolidated financial statements. Deferred tax assets and deferred tax liabilities are adjusted to the extent necessary to reflect tax rates expected to be in effect when temporary differences reverse. Adjustments may be required to deferred tax assets and deferred tax liabilities due to changes in tax laws and audit adjustments by tax authorities. A valuation allowance would be established if, based on the weight of available evidence, management believes that it is more likely than not that some portion or all of a recorded deferred tax asset would not be realized in future periods. To the extent adjustments are required in any given period, the adjustments would be included within the “Provision for income taxes” in the Consolidated Statements of Income.
Goodwill and Intangible Assets
Purchase prices of acquired businesses are allocated to the assets and liabilities acquired based on the estimated fair values on the respective acquisition dates. Based on these values, the excess purchase prices over the fair value of the net assets acquired are allocated to goodwill. At December 31, 2023 and 2022, goodwill and trade name intangible assets from continuing operations which have indefinite lives totaled $ 323.2 million and $ 106.4 million, respectively. For information on goodwill and trade name intangible assets from discontinued operations, refer to Note 5.
The Company assesses potential impairment of its goodwill and intangible assets when there is evidence that events or circumstances have occurred that would indicate the recovery of an asset’s carrying value is unlikely. The Company also assesses potential impairment of its goodwill and intangible assets with indefinite lives on an annual basis regardless of whether there is evidence of impairment. If indicators of impairment were to be present in intangible assets used in operations and future discounted cash flows were not expected to be sufficient to recover the assets’ carrying amount, an impairment loss would be charged to expense in the period identified. The amount of an impairment loss would be recognized as the excess of the asset’s carrying value over its fair value. Factors the Company considers important, which may cause impairment include, among others, significant changes in the manner of use of the acquired asset, negative industry or economic trends, and significant underperformance relative to historical or projected operating results.
The impairment review of the Company’s goodwill is performed by first assessing qualitative factors to determine whether it is more likely than not that the fair value of a reporting unit is less than its carrying amount. The fair value of the reporting unit is compared to its carrying value to determine if the goodwill is impaired. If the fair value of the reporting unit exceeds the carrying value of the net assets assigned to that unit, then goodwill is not impaired. If the carrying value of the net assets assigned to the reporting unit were to exceed its fair value, then a goodwill impairment loss is recorded for the amount the reporting unit’s carrying value exceeds the estimated fair value.
The Company conducted its annual impairment analysis in the fourth quarter of 2023. The impairment analysis did no t result in an impairment charge for the fiscal year ended 2023. There were no impairment charges in 2022 or 2021. Determining the fair value of a reporting unit is judgmental and involves the use of significant estimates and assumptions. The Company based its fair value estimates on assumptions that it believes are reasonable but are uncertain and subject to changes in market conditions.
Earnings Per Share
Basic earnings per share (“EPS”) is computed as net income divided by the weighted average number of shares of common stock outstanding for the period. Diluted EPS is computed assuming conversion of all potentially dilutive securities including the dilutive effects of stock options, unvested restricted stock awards and other potentially dilutive securities. The table below presents the weighted-average common stock used to calculate basic and diluted earnings per share:
(in thousands)
Year Ended December 31,
2023
2022
2021
Weighted-average common stock for calculating basic
earnings per share
24,469
24,353
24,220
Effect of potentially dilutive securities from equity-based
compensation
60
166
295
Weighted-average common stock for calculating diluted
earnings per share
24,529
24,519
24,515
- 69 -
In 2023, 2 022 and 2021, there were no shares having an anti-dilutive effect requiring exclusion from the computation of diluted earnings per share.
The Company has made purchases of shares of its common stock from time to time in over-the-counter market (NASDAQ) transactions, through privately negotiated, large block transactions and through a share repurchase plan, in accordance with Rule 10b5-1 of the Securities Exchange Act of 1934. In August 2015, the Company’s Board of Directors authorized the Company to repurchase up to 2,000,000 shares of the Company's outstanding common stock (the “Repurchase Plan”). The amount and time of the specific repurchases are subject to prevailing market conditions, applicable legal requirements and other factors, including management’s discretion. All shares repurchased by the Company are canceled and returned to the status of authorized but unissued shares of common stock. There can be no assurance that any authorized shares will be repurchased and the Repurchase Plan may be modified, extended or terminated by the Board of Directors at any time. In the twelve months ended December 31, 2023, 2022 and 2021 there were no shares of common stock repurchased. As of December 31, 2023, 1,309,805 shares remain authorized for repurchase.
Accounts Receivable and Concentration of Credit Risk
The Company’s accounts receivable consist of amounts due from customers for rentals, sales, financed sales and unbilled amounts for the portion of modular building end-of-lease services earned, which were negotiated as part of the lease agreement. Unbilled receivables related to end-of-lease services, which consists of dismantle and return delivery of buildings, were $ 59.5 million at December 31, 2023 and $ 52.6 million at December 31, 2022. The Company sells primarily on 30 -day terms, individually performs credit evaluation procedures on its customers on each transaction and will require security deposits from its customers when a significant credit risk is identified. The Company records an allowance for credit losses in amounts equal to the estimated losses expected to be incurred in the collection of the accounts receivable. The estimated losses are based on historical collection experience in conjunction with an evaluation of the current status of the existing accounts. Customer accounts are written off against the allowance for credit losses when an account is determined to be uncollectable. The allowance for credit losses is based on the Company’s assessment of the collectability of customer accounts receivable from operating lease and non-lease revenues. The Company regularly reviews the allowance by considering factors such as historical payment experience and trends, the age of the accounts receivable balances, the Company’s operating segment, customer industry, credit quality and current economic conditions that may affect a customer’s ability to pay. The Company recognized credit losses of $ 2.6 million, $ 0.8 million and $ 0.5 million for the twelve months ended December 31, 2023, 2022 and 2021, respectively. The allowance for credit losses was $ 2.8 million, $ 2.3 million and $ 2.1 million for the years ended December 31, 2023, 2022 and 2021, respectively.
The allowance for credit loss activity was as follows:
(in thousands)
2023
2022
Beginning balance, January 1
$
2,300
$
2,125
Provision for credit losses
2,633
837
Acquired reserve from Vesta Modular (see Note 4)
250
—
Derecognition of reserve from discontinued operations (see Note 5)
( 450
)
—
Write-offs, net of recoveries
( 1,932
)
( 662
)
Ending balance, December 31
$
2,801
$
2,300
Financial instruments that potentially subject the Company to concentration of credit risk consist primarily of trade accounts receivable. From time to time, the Company maintains cash balances in excess of the Federal Deposit Insurance Corporation limits.
Net Investment in Sales-Type Leases
The Company enters into sales-type leases with certain qualified customers to purchase its rental equipment, primarily at its TRS-RenTelco operating segment. Sales-type leases have terms that generally range from 12 to 36 months and are collateralized by a security interest in the underlying rental asset. The net investment in sales-type leases was $ 3.7 million at December 31, 2023 and $ 4.5 million at December 31, 2022. The Company’s assessment of current expected losses on these receivables was not material and no credit loss expense was provided as of December 31, 2023. The Company regularly reviews the allowance by considering factors such as historical payment experience, the age of the lease receivable balances, credit quality and current economic conditions that may affect a customer's ability to pay. Lease receivables are considered past due 90 days after invoice. The Company manages the credit risk in net investment in sales-type leases, on an ongoing basis, using a number of factors, including, but not limited to the following: historical payment history, credit score, size of operations, length of time in business, industry, historical profitability, historical cash flows, liquidity and past due amounts. The Company uses credit scores obtained from external credit bureaus as a key indicator for the purposes of determining credit quality of its new customers. The Company does not own available for sale debt securities or other financial assets at December 31, 2023.
- 70 -
Fair Value of Financial Instruments
The Company believes that the carrying amounts for cash, accounts receivable, accounts payable and notes payable approximate their fair values except for fixed rate debt included in notes payable which has an estimated fair value of $ 169.2 million and $ 89.3 million compared to the recorded value of $ 175.0 million and $ 100.0 million as of December 31, 2023 and 2022, respectively. The estimates of fair value of the Company’s fixed rate debt are based on the borrowing rates currently available to the Company for bank loans with similar terms and average maturities.
Foreign Currency Transactions and Translation
The Company's Canadian subsidiary, TRS-RenTelco Inc., a British Columbia corporation (“TRS-Canada”), functions as a branch sales office for TRS-RenTelco in Canada. The functional currency for TRS-Canada is the U.S. dollar. Foreign currency transaction gains and losses of TRS-Canada are reported in the results of operations in the period in which they occur.
The Company’s Indian subsidiary, TRS-RenTelco India Private Limited (“TRS-India”), functioned as a rental and sales office for TRS-RenTelco in India, which commenced its closure during 2017. The functional currency for TRS-India is the Indian Rupee. All assets and liabilities of TRS-India are translated into U.S. dollars at period-end exchange rates and all income statement amounts are translated at the average exchange rate for each month within the year.
Currently, the Company does not use derivative instruments to hedge its economic exposure with respect to assets, liabilities and firm commitments as the foreign currency transactions and risks to date have not been significant.
Share-Based Compensation
The Company measures and recognizes the compensation expense for all share-based awards made to employees and directors, including stock options, stock appreciation rights (“SARs”) and restricted stock units (“RSUs”), based upon estimated fair values. The fair value of stock options and SARs is estimated on the date of grant using the Black-Scholes option pricing model and for RSUs based upon the fair market value of the underlying shares of common stock as of the date of grant. The Company recognizes share-based compensation cost ratably on a straight-line basis over the requisite service period, which generally equals the vesting period. For performance-based RSUs, compensation costs are recognized when it is probable that vesting conditions will be met. In addition, the Company estimates the probable number of shares of common stock that will be earned and the corresponding compensation cost until the achievement of the performance goal is known. The Company recognizes forfeitures based on actual forfeitures when they occur. The Company records share-based compensation costs in “Selling and administrative expenses” in the Consolidated Statements of Income. The Company recognizes a benefit from share-based compensation in the Consolidated Statements of Shareholders’ Equity if an incremental tax benefit is realized. Further information regarding share-based compensation can be found in Note 10.
Use of Estimates
The preparation of consolidated financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions in determining reported amounts of assets and liabilities, disclosure of contingent assets and liabilities at the date of the financial statements, and the reported amounts of revenues and expenses during each period presented. Actual results could differ from those estimates. The most significant estimates included in the financial statements are the future cash flows and fair values used to determine the recoverability of the rental equipment and identifiable definite and indefinite lived intangible assets carrying value, the various assets’ useful lives and residual values, and the allowance for credit losses. In addition, determining the fair value of the assets and liabilities acquired in a business or asset acquisition can be judgmental in nature and can involve the use of significant estimates and assumptions.
NOTE 2. NEW ACCOUNTING PRONOUNCEMENTS
On March 27, 2023, the Financial Accounting Standards Board issued Accounting Standards Update ("ASU") 2023-01, Leases (Topic 842): Common Control Arrangements, which requires a lessee involved in a common control lease agreement to amortize leasehold improvements over the useful life of the improvements to the common control group, regardless of the lease term, as long as the lessee controls the use of the underlying asset. If the lessor obtains the right to control the use of the underlying asset through a lease with another entity not within the same control group, the amortization period cannot exceed the period of the common control group. Furthermore, the ASU requires the accounting for a transfer between entities under common control through an adjustment to equity when the lessee no longer controls the use of the underlying asset. The ASU is effective for fiscal years beginning after December 15, 2023. The Company is in the process of evaluating the financial statement impact of this ASU.
In November 2023, the FASB issued Accounting Standards Update (“ASU”) 2023-07, Segment Reporting—Improvements to Reportable Segment Disclosures (Topic 280), which will require public companies to provide more transparency in both quarterly and annual reports about the expenses they incur from revenue generating reportable business segments. In addition, the ASU requires that a public entity disclose significant segment expenses that are regularly provided to the chief operating decision maker, an amount for
- 71 -
other segment items by reportable business segment, including a description of its composition, and the primary measures of a business segment's profit or loss in assessing segment performance. This ASU is effective for fiscal years beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024. The Company is in the process of evaluating the financial statement impact of this ASU.
In December 2023, the FASB issued Accounting Standards Update (“ASU”) 2023-09, Income Taxes—Improvements to Income Tax Disclosures (Topic 740), which will require Companies to disclose annually the specific categories in income tax rate reconciliations, provide additional information for reconciling items which meet a quantitative threshold, and disaggregate domestic and foreign income or loss from continuing operations. Additionally, this ASU will also require the disclosure of income tax expense or benefit from continuing operations disaggregated by federal, state and foreign. This ASU is effective for fiscal years beginning after December 15, 2024, and applied on a prospective basis. The Company is in the process of evaluating the financial statement impact of this ASU.
NOTE 3. IMPLEMENTED ACCOUNTING PRONOUNCEMENTS
Effective January 1, 2023, the Company adopted the Financial Accounting Standards Board's Accounting Standards Update (“ASU”) 2022-02, Financial Instruments—Credit Losses (Topic 326): Troubled Debt Restructurings and Vintage Disclosures, which eliminated the separate recognition and measurement guidance for troubled debt restructurings by creditors. In addition, the ASU requires disclosure of current-period gross write-offs by year of origination for financing receivables and net investments in leases within the scope of FASB ASC 326-20, Financial Instruments—Credit Losses—Measured at Amortized Cost . The adoption of this new guidance did not have a material impact on the Company's consolidated financial statements.
Effective January 1, 2023, the Company adopted the ASU 2021-08, Business Combinations (Topic 805): Accounting for Contract Assets and Contract Liabilities from Contracts with Customers, which requires an entity to recognize and measure contract assets and contract liabilities acquired in a business combination in accordance with ASC 606, Revenue from Contracts with Customers. Additionally, the ASU requires revenue contracts, including contract assets and liabilities, to be evaluated on the acquisition date and reported as if the contracts had originated with the acquirer, resulting in a measurement consistent with the recognition on the acquiree's financial statements. The adoption of this new guidance did not have a material impact on the Company's consolidated financial statements.
NOTE 4. ACQUISITIONS
On February 1, 2023, the Company completed the acquisition of Vesta Housing Solutions Holdings, Inc. (“Vesta Modular”), a portfolio company of Kinderhook Indus tries, for $ 437.2 million cash consideration on the closing date, which included certain adjustments, including net working capital and certain qualified capital expenditures. In connection with the acquisition, the Company purchased a representation and warranty insurance policy to provide certain recourse in the event of breaches of representations and warranties of Vesta Modular and the seller of Vesta Modular under the stock purchase agreement. Vesta Modular was a leading provider of temporary and permanent modular space solutions serving customers between its modular leasing and modular construction divisions. The acquisition was accounted for as a purchase of a “business” in accordance with criteria in Accounting Standards Codification ("ASC") 805, Business Combinations , using the purchase method of accounting. Under the purchase method of accounting, the total purchase price is assigned to tangible and identifiable intangible assets acquired and liabilities assumed based on their fair values on the closing date. The excess of the purchase price over those fair values is recorded as goodwill. The financial results of Vesta Modular were a part of the Mobile Modular segment since February 1, 2023, including $ 7.7 million of acquisition related transaction costs incurred during the current year as a result of the acquisition.
On March 1, 2023, the Company completed the acquisition of Jerald R. Brekke, Inc., DBA Brekke Storage ("Brekke Storage"), for a total purchase price of $ 16.4 million. Brekke Storage was a regional provider of portable storage solutions in the Colorado market. The acquisition expanded the Portable Storage fleet by approximately 2,700 units and provided a new regional operation to serve the Colorado market. The acquisition was accounted for as a purchase of a “business” in accordance with criteria in ASC 805 using the purchase method of accounting. The financial results of Brekke Storage were a part of the Portable Storage segment since March 1, 2023, including $ 0.2 million of transaction costs.
On April 1, 2023, the Company completed the acquisition of Dixie Temporary Storage, LLC ("Dixie Storage"), for a purchase price of $ 4.9 million. Dixie Storage was a regional provider of portable storage solutions in the South Carolina market and is highly complementary to the Company's Portable Storage business segment. The acquisition expanded the Portable Storage fleet by approximately 800 units and provided a new regional operation to serve the South Carolina market. The acquisition was accounted for as a purchase of a “business” in accordance with criteria in ASC 805 using the purchase method of accounting. The financial results of Dixie Storage were a part of the Portable Storage segment since April 1, 2023, including $ 0.1 million of transaction costs.
- 72 -
On July 1, 2023, the Company completed the purchase of assets of Inland Leasing and Storage, LLC ("Inland Leasing"), for a purchase price of $ 3.8 million. Inland Leasing was a regional provider of portable storage solutions in the Colorado market and is highly complementary to the Company's Portable Storage business segment. The acquisition grew the Portable Storage fleet by approximately 600 units, which will further support the Colorado market. The acquisition was accounted for as a purchase of "assets" in accordance with criteria in ASC 805 and the assessment of the fair value of the purchased assets was allocated primarily to rental equipment totaling $ 3.0 million and intangible assets totaling $ 0.7 million. Supplemental pro forma information has not been provided as the historical financial results of Inland Leasing were not significant. Incremental transaction costs associated with the asset purchase were not significant.
The following tables summarize the purchase price allocations reflecting estimated fair values of assets acquired and liabilities assumed in the Vesta Modular, Brekke Storage and Dixie Storage business acquisitions, with excess amounts allocated to goodwill. The estimated fair values of the assets acquired and liabilities assumed at the acquisition date are determined based on preliminary valuations and analyses. Accordingly, the Company has made provisional estimates for the assets acquired and liabilities assumed. The valuation of intangible assets acquired is based on certain valuation assumptions including cash flow projections, discount rates, contributory asset charges and other valuation model inputs. The valuation of tangible long-lived assets acquired is dependent upon various analyses including an analysis of the condition and estimated remaining economic lives of the assets acquired.
Vesta Modular:
(dollar amounts in thousands)
Rental equipment
$
212,639
Intangible assets:
Goodwill
211,178
Customer relationships
29,900
Non-compete
7,100
Trade name
800
Cash
11
Accounts receivable
22,666
Property, plant and equipment
1,437
Prepaid expenses and other assets
3,550
Accounts payable and accrued liabilities
( 26,202
)
Deferred income
( 14,273
)
Deferred income taxes
( 11,596
)
Total purchase price
$
437,210
Brekke Storage:
(dollar amounts in thousands)
Rental equipment
$
10,798
Intangible assets:
Goodwill
4,083
Customer relationships
949
Non-compete
59
Property, plant and equipment
875
Deferred income
( 382
)
Total purchase price
$
16,382
Dixie Storage:
(dollar amounts in thousands)
Rental equipment
$
2,758
Intangible assets:
Goodwill
1,555
Customer relationships
259
Non-compete
22
Property, plant and equipment
318
Deferred income
( 161
)
Total purchase price
$
4,751
- 73 -
The value assigned to identifiable intangible assets was determined based on discounted estimated future cash flows associated with such assets to their present value. The combined acquired goodwill of $ 216.8 million reflects the strategic fit of Vesta Modular, Brekke Storage and Dixie Storage with the Company’s modular and portable storage business operations. The Company amortizes the acquired customer relationships over their expected useful lives of 11 years for Vesta Modular, 8 years for Brekke Storage and 9 years for Dixie Storage. The expected useful life for the non-compete agreements is 5 years. The trade name intangible acquired from the Vesta Modular acquisition will be amortized over it's useful life of nine months . Goodwill is expected to have an indefinite life and will be subject to future impairment testing. The goodwill is deductible for tax purposes over 15 years.
The following unaudited supplemental pro forma financial information shows the combined results of continuing operations of the Company and Vesta Modular as if the acquisition occurred as of the beginning of the periods presented. The pro forma results include the effects of the amortization of the purchased intangible assets and depreciation expense of acquired rental equipment valuation step up, interest expense on the debt incurred to finance the acquisitions. A pro forma adjustment has been made to reflect the income taxes that would have been recorded at the combined federal and state statutory rate of 26.5 % on the acquisitions’ combined net income. The pro forma results for the years ended December 31, 2023 and 2022, have been adjusted to include transaction related costs. This pro forma data is presented for informational purposes only and does not purport to be indicative of the results of the future operations or the results that would have occurred had the acquisitions taken place in the periods noted below:
(Unaudited)
Year Ended December 31,
(dollar amounts in thousands, except for per share amounts)
2023
2022
Pro-forma total revenues
$
839,485
$
765,916
Pro-forma net income
$
174,325
$
110,210
Pro-forma basic earnings per share
$
4.56
$
4.04
Pro-forma diluted earnings per share
$
4.55
$
4.01
Vesta Modular
Actual total revenues
$
110,504
Actual net income
$
21,458
Actual basic earnings per share
$
0.88
Actual diluted earnings per share
$
0.87
NOTE 5. DISCONTINUED OPERATIONS
On February 1, 2023, the Company completed the sale of Adler Tank Rentals, LLC to Ironclad Environmental Solutions, Inc. ("Ironclad"), a portfolio company of Kinderhook Industries, for a sale price of $ 268.0 million. The total transaction costs incurred from the divestiture was $ 6.7 million and $ 2.1 million during the years ended December 31, 2023 and 2022, respectively. The divestiture of the Company's Adler Tanks business represents the Company's strategic shift to concentrate its operations on its core modular and storage businesses. The sale price was subject to certain adjustments, including net working capital, certain qualified capital expenditures and certain transaction expenses to be borne by the Company. In connection with the sale, the Company entered into a number of ancillary agreements, including an escrow agreement associated with net working capital adjustments, a restricted covenant agreement, a transition services agreement, and a number of leases whereby Ironclad or one of its affiliates would be a lessee to certain properties owned by the Company that the Adler Tanks business would continue to utilize after the sale. These ancillary agreements do not provide for continued involvement by the Company in Adler Tanks. In accordance with ASC 205-20, Presentation of Financial Statements - Discontinued Operations and ASC 360 , Property, Plant and Equipment, the Company determined that the criteria for the presentation of discontinued operations and held-for-sale, respectively, were met during the first quarter of 2023.
The following table presents the results of Adler Tanks as reported in income from discontinued operations within the Consolidated Statements of Income for the years ended December 31, 2023, 2022 and 2021:
- 74 -
(dollar amounts in thousands)
Year Ended December 31,
2023
2022
2021
Revenues
Rental
$
6,520
$
66,366
$
56,025
Rental related services
2,584
27,654
22,851
Rental operations
9,104
94,020
78,876
Sales
269
2,933
2,930
Other
65
1,205
436
Total revenues
9,438
98,158
82,242
Costs and Expenses
Direct costs of rental operations:
Depreciation of rental equipment
1,325
16,004
16,442
Rental related services
2,020
20,947
18,534
Other
1,270
12,422
11,492
Total direct costs of rental operations
4,614
49,373
46,468
Costs of sales
159
2,085
2,075
Total costs of revenues
4,773
51,458
48,543
Gross Profit
Rental
3,926
37,940
28,091
Rental related services
564
6,707
4,317
Rental operations
4,490
44,647
32,408
Sales
110
848
855
Other
65
1,205
436
Total gross profit
4,665
46,700
33,699
Selling and administrative expenses
( 2,582
)
( 28,428
)
( 25,542
)
Income from operations
2,083
18,272
8,157
Interest expense allocation
( 374
)
( 2,938
)
( 2,211
)
Income from discontinued operations before provision for income taxes
1,709
15,334
5,946
Provision for income taxes from discontinued operations
453
3,505
1,326
Income from discontinued operations
$
1,256
$
11,829
$
4,620
The following table presents the carrying value of the divested business' assets and liabilities as presented within assets and liabilities of discontinued operations on the Consolidated Balance Sheets as of December 31, 2022:
December 31,
(in thousands)
2022
Assets
Accounts receivable, net of allowance for credit losses of $ 450
$
20,086
Rental equipment, net
137,738
Property, plant and equipment, net
6,632
Prepaid expenses and other assets
191
Intangible assets, net
5,700
Goodwill
25,902
Total assets of discontinued operations
$
196,249
Liabilities
Accounts payable and accrued liabilities
$
9,621
Deferred income taxes, net
43,550
Total liabilities of discontinued operations
$
53,171
For the years ended December 31, 2023 and 2022, significant operating and investing items related to Adler Tanks were as follows:
- 75 -
December 31,
December 31,
(in thousands)
2023
2022
Operating activities of discontinued operations:
Depreciation and amortization
$
1,457
$
17,704
Gain on sale of used rental equipment
( 111
)
( 704
)
Investing activities of discontinued operations:
Proceeds from sales of used rental equipment
269
2,374
Purchases of rental equipment
( 25
)
( 3,624
)
Purchases of property, plant and equipment
( 40
)
( 10,255
)
NOTE 6. LEASES
Lessee
The Company leases real estate for certain of its branch offices and rental equipment storage yards, vehicles and equipment used in its rental operations. The Company determines if an arrangement is a lease at inception. The Company has leases with lease and non-lease components, which are accounted for separately. Right-Of-Use (“ROU”) assets and liabilities are recognized on the commencement date based on the present value of lease payments over the lease term. Variable lease payments are excluded from the ROU assets and lease liabilities and are recognized in the period in which the obligation for those payments is incurred, which are not material. The Company’s lease agreements do not contain any material residual value guarantees or material restrictive covenants. The Company uses the interest rate stated in the lease as the discount rate. If the interest rate is not stated, the Company uses its incremental borrowing rate based on information available on lease commencement date in determining the present value of lease payments. Many of the Company’s real estate lease agreements include options to extend the lease, which are not included in the minimum lease terms unless they are reasonably certain to be exercised. These leases include one or more options to renew , with renewal terms that may extend the lease term from one to three years . The amount of payments associated with such options is not material. Short-term leases are leases having a term of twelve months or less and exclude leases with a lease term of one month or less. The Company recognizes short-term leases on a straight-line basis and does not record a related ROU asset or liability for such leases. At December 31, 2023 and 2022 the Company’s ROU assets and operating lease liabilities were $ 14.8 m illi on and $ 11.6 million, respectively, which are recorded in Prepaid expenses and other assets and Accounts payable and accrued liabilities on the Company’s Consolidated Balance Sheets.
During the year ended December 31, 2023, operating lease expense was $ 6.7 million, wh ich includes short term lease expense of $ 0.1 million. At December 31, 2023, the weighted-average remaining lease term for operating leases was 3.5 years and the weighted average discount rate was 4.94 %. The Company had no sub-lease income during the year ended December 31, 2023, and did no t have any finance leases as of December 31, 2023.
Supplemental cash flow information related to leases was as follows:
(in thousands)
Year Ended December 31,
2023
2022
Cash paid for amounts included in the measurement of lease liabilities:
Operating cash flows from operating leases
$
6,441
$
5,863
Right of use assets obtained in exchange for lease obligations:
Operating leases
$
10,058
$
3,284
As of December 31, 2023, maturities of operating lease liabilities were as follows:
- 76 -
(in thousands)
Year ended December 31,
2024
$
6,857
2025
4,940
2026
2,282
2027
575
2028
270
Thereafter
1,119
Total lease payments
16,043
Less: imputed interest
( 1,270
)
$
14,773
Lessor
The Company’s equipment rentals for each of its operating segments are governed by agreements that detail the lease terms and conditions. The determination of whether these contracts with customers contain a lease generally does not require significant judgement. The Company accounts for these rentals as operating leases. These leases do not include material amounts of variable payments and the Company has made the accounting policy election to exclude all taxes assessed by a governmental authority. The Company generally does not provide an option for the lessee to purchase the rented equipment at the end of the lease term, thus, does not generate material revenue from sales of equipment under such options. Initial lease terms vary in length based upon customer needs and generally range from one to sixty months . Customers have the option to keep equipment on rent beyond the initial lease term on a month-to month basis based upon their needs. All of the Company’s rental products have long useful lives relative to the typical rental term with the original investment typically recovered in approximately three to five years . The rental products are typically rented for a majority of the time owned and a significant portion of the original investment is recovered when sold from inventory. The Company’s lease agreements do not contain residual value guarantees or restrictive covenants.
As of December 31, 2023, maturities of operating lease payments to be received in 2024 and thereafter were as follows:
(in thousands)
Year Ended December 31,
2024
$
174,339
2025
59,505
2026
21,986
2027
9,738
2028
2,335
Thereafter
1,097
$
269,000
In the year ended December 31, 2023, the Company’s lease revenues from continuing operations were $ 564.1 million, consisting of $ 561.5 million of operating lease revenues and $ 2.6 million of finance lease revenues. The Company has entered into finance leases to finance certain equipment sales to customers. The lease agreements have a bargain purchase option at the end of the lease term. For these leases, sales revenue and the related accounts receivable are recognized upon delivery and installation of the equipment and the unearned interest is recognized over the lease term on a basis which results in a constant rate of return on the unrecovered lease investment. For the year ended December 31, 2023, the Company’s finance lease revenues included $ 2.2 million of sales revenues and $ 0.4 million of interest income. The minimum lease payments receivable and the net investment are included in Accounts receivable on the Company’s Consolidated Balance Sheet for such leases, which were as follows:
(in thousands)
December 31, 2023
Gross minimum lease payments receivable
$
4,004
Less – unearned interest
( 352
)
Net investment in finance lease receivables
$
3,652
As of December 31, 2023, the future minimum lease payments under non-cancelable finance leases to be received in 2024 and thereafter were as follows:
- 77 -
(in thousands)
Year Ended December 31,
2024
$
2,243
2025
884
2026
429
2027
96
Total minimum future lease payments to be received
$
3,652
NOTE 7. REVENUE RECOGNITION
The Company’s accounting for revenues is governed by two accounting standards. The majority of the Company’s revenues are considered lease or lease related and are accounted for in accordance with Topic 842, Leases. Revenues determined to be non-lease related are accounted for in accordance with ASU No. 2014-09, Revenue from Contracts with Customers (Topic 606). The Company accounts for revenues when approval and commitment from both parties have been obtained, the rights of the parties are identified, payment terms are identified, the contract has commercial substance and collectability of consideration is probable. The Company typically recognizes non-lease related revenues at a point in time because the customer does not simultaneously consume the benefits of the Company’s promised goods and services, or performance obligations, and obtain control when delivery and installation are complete. For contracts that have multiple performance obligations, the transaction price is allocated to each performance obligation in the contract based on the Company’s best estimate of the standalone selling prices of each distinct performance obligation in the contract. The standalone selling price is typically determined based upon the expected cost plus an estimated margin of each performance obligation.
Revenue from contracts that satisfy the criteria for over time recognition are recognized as work is performed by using the ratio of costs incurred to estimated total contract costs for each contract. The majority of revenue for these contracts is derived from long-term projects which typically span multiple quarters . The timing of revenue recognition, billings, and cash collections results in billed contract receivables and contract assets on the Company's Consolidated Balance Sheets. In the Company’s contracts, amounts are billed as work progresses in accordance with agreed-upon contractual terms, either at periodic intervals or upon achievement of contractual milestones. Billings can occur subsequent to revenue recognition, resulting in contract assets, or in advance, resulting in contract liabilities. These contract assets and liabilities are reported on the Consolidated Balance Sheets on a contract-by-contract basis at the end of each reporting period. The contract liabilities included in Deferred income on the Company’s Consolidated Balance Sheets totaled $ 40.7 million and $ 27.4 million at December 31, 2023 and 2022, respectively. Sales revenues totaling $ 21.4 million were recognized during the year ended December 31, 2023, which were included in the contract liability balance at December 31, 2022. For certain modular building sales, the customer retains a small portion of the contract price until full completion of the contract, or revenue is recognizable prior to customer billing, which results in revenue earned in excess of billings. These unbilled contract assets are included in Accounts receivable on the Company’s Consolidated Balance Sheets and totaled $ 8.7 million and $ 0.6 million at December 31, 2023 and 2022, respectively. The Company did not recognize any material contract asset impairments during the years ended December 31, 2023 and 2022.
The Company's uncompleted contracts with customers which meet the criteria for over-time revenue recognition have unsatisfied or partially satisfied performance obligations. As of December 31, 2023, approximately $ 34.3 million of revenue is expected to be recognized for unsatisfied or partially satisfied obligations. We expect to recognize revenue for approximately one half of these unsatisfied or partially satisfied performance obligations over the next 12 months, with the remaining balance recognized thereafter. As of December 31, 2023, approximately $ 236.4 million of revenue was recognized for sales and non-lease services transferred at a point in time and approximately $ 31.3 million of revenue was recognized for sales and non-lease services transferred over time.
The Company generally rents and sells to customers on 30 day payment terms. The Company does not typically offer variable payment terms, or accept non-monetary consideration. Amounts billed and due from the Company’s customers are classified as Accounts receivable on the Company’s Consolidated Balance Sheets. For certain sales of modular buildings, progress payments from the customer are received during the manufacturing of new equipment, or the preparation of used equipment. The advance payments are not considered a significant financing component because the payments are used to meet working capital needs during the contract and to protect the Company from the customer failing to adequately complete their obligations under the contract.
Lease Revenues
Rental revenues from operating leases are recognized on a straight-line basis over the term of the lease for all operating segments. Rental billings for periods extending beyond period end are recorded as deferred income and are recognized in the period earned. Rental related services revenues are primarily associated with relocatable modular building and portable storage container leases. For modular building leases, rental related services revenues for modifications, delivery, installation, dismantle and return delivery are lease related because the payments are considered minimum lease payments that are an integral part of the negotiated lease agreement with the customer. These revenues are recognized on a straight-line basis over the term of the lease. Certain leases are accounted for as sales-type leases. For these leases, sales revenue and the related accounts receivable are recognized upon delivery and installation of the
- 78 -
equipment and the unearned interest is recognized over the lease term on a basis which results in a constant rate of return on the unrecovered lease investment. Other revenues include interest income on sales-type leases and rental income on facility leases.
Non-Lease Revenues
Non-lease revenues are recognized in the period when control of the performance obligation is transferred, in an amount that reflects the consideration the Company expects to be entitled to receive in exchange for those goods or services. For portable storage container and electronic test equipment leases, rental related services revenues for delivery and return delivery are considered non-lease revenues.
Sales revenues are typically recognized at a point in time, which occurs upon the completion of delivery, installation and acceptance of the equipment by the customer. Sales contracts that satisfy the criteria for over-time recognition are recognized as work is performed by using the ratio of costs incurred to estimated total contracts costs for each contract. Accounting for non-lease revenues requires judgment in determining the point in time the customer gains control of the equipment and the appropriate accounting period to recognize revenue.
Sales taxes charged to customers are reported on a net basis and are excluded from revenues and expenses.
The following table disaggregates the Company’s revenues from continuing operations by lease (within the scope of Topic 842) and non-lease revenues (within the scope of Topic 606) and the underlying service provided for the three years ended December 31, 2023, 2022 and 2021:
(in thousands)
Mobile
Modular
Portable Storage
TRS-
RenTelco
Enviroplex
Consolidated
Year Ended December 31,
2023
Leasing
$
367,753
$
77,181
$
119,134
$
—
$
564,068
Non-lease:
Rental related services
36,734
19,250
2,658
—
58,642
Sales
155,267
4,587
24,951
20,192
204,997
Other
2,482
119
1,534
—
4,135
Total non-lease
194,483
23,956
29,143
20,192
267,774
Total revenues
$
562,236
$
101,137
$
148,277
$
20,192
$
831,842
2022
Leasing
$
267,779
$
63,422
$
125,695
$
—
$
456,896
Non-lease:
Rental related services
14,348
16,082
2,579
—
33,009
Sales
97,045
2,933
21,267
23,170
144,415
Other
39
69
1,237
—
1,345
Total non-lease
111,432
19,084
25,083
23,170
178,769
Total revenues
$
379,211
$
82,506
$
150,778
$
23,170
$
635,665
2021
Leasing
$
223,383
$
45,792
$
116,769
$
—
$
385,944
Non-lease:
Rental related services
13,091
11,943
2,469
—
27,503
Sales
64,809
4,175
19,788
31,081
119,853
Other
82
41
1,168
—
1,291
Total non-lease
77,982
16,159
23,425
31,081
148,647
Total revenues
$
301,365
$
61,951
$
140,194
$
31,081
$
534,591
Customer returns of rental equipment prior to the end of the rental contract term are typically billed a cancellation fee, which is recorded as rental revenue in the period billed. Sales of new relocatable modular buildings, portable storage containers, electronic test equipment and related accessories and liquid and solid containment tanks and boxes not manufactured by the Company are typically covered by warranties provided by the manufacturer of the products sold. The Company typically provides limited 90 -day warranties for certain sales of used rental equipment and one-year warranties on equipment manufactured by Enviroplex. Although the Company’s
- 79 -
policy is to provide reserves for warranties when required for specific circumstances, the Company has not found it necessary to establish such reserves to date as warranty costs have not been significant.
The Company’s incremental cost of obtaining lease contracts, which consists of salesperson commissions, are deferred and amortized over the initial lease term for modular building leases. Incremental costs for obtaining a contract for all other operating segments are expensed in the period incurred because the lease term is typically less than 12 months.
- 80 -
NOTE 8. NOTES PAYABLE
Notes payable consists of the following:
(in thousands)
December 31,
2023
2022
Unsecured revolving lines of credit
$
588,000
$
313,775
2.35 % Series E senior notes due in 2026
60,000
60,000
2.57 % Series D senior notes due in 2028
40,000
40,000
6.25 % Series F senior notes due in 2030
75,000
—
763,000
413,775
Unamortized debt issuance cost
( 25
)
( 33
)
$
762,975
$
413,742
As of December 31, 2023, the future minimum payments under the unsecured revolving lines of credit, 2.35 % Series E senior notes, 2.57 % Series D senior notes and 6.25 % Series F senior notes due in 2026 , 2028 and 2030 , respectively, are as follows:
(in thousands)
Year Ended December 31,
2024
$
—
2025
—
2026
60,000
2027
588,000
2028
40,000
Thereafter
75,000
$
763,000
Unsecured Revolving Lines of Credit
On July 15, 2022, the Company entered into an amended and restated credit agreement with Bank of America, N.A., as Administrative Agent, Swing Line Lender, L/C Issuer and lender, and other lenders named therein (the “Credit Facility”). The Credit Facility provides for a $ 650.0 million unsecured revolving credit facility (which may be further increased to $ 950.0 million by adding one or more tranches of term loans and/or increasing the aggregate revolving commitments), which includes a $ 40.0 million sublimit for the issuance of standby letters of credit and a $ 20.0 million sublimit for swingline loans. The proceeds of the Credit Facility are available to be used for general corporate purposes, including permitted acquisitions. The Credit Facility permits the Company’s existing indebtedness to remain, which includes the Company’s $ 20.0 million Treasury Sweep Note due July 15, 2027 , the Company’s existing senior notes issued pursuant to the Note Purchase and Private Shelf Agreement with Prudential Investment Management, Inc., dated as of April 21, 2011 (as amended): (i) the $ 60.0 million aggregate outstanding principal of notes issued November 5, 2015, which were repaid on November 5, 2022 , (ii) the $ 40.0 million aggregate outstanding principal of notes issued March 17, 2021 and due March 17, 2028 , and (iii) the $ 60.0 million aggregate outstanding principal of notes issued June 16, 2021 and due June 16, 2026 . In addition, the Company may incur additional senior note indebtedness in an aggregate amount not to exceed $ 250.0 million. The Credit Facility matures on July 15, 2027 and replaced the Company’s prior $ 420.0 million credit facility dated March 31, 2020 with Bank of America, N.A., as agent, as amended. All obligations outstanding under the prior credit facility as of the date of the Credit Facility were refinanced by the Credit Facility on July 15, 2022.
On August 19, 2022, the Company entered into an amended and restated Credit Facility Letter Agreement and a Credit Line Note in favor of MUFG Union Bank, N.A., which provides for a $ 20.0 million line of credit facility related to its cash management services (“Sweep Service Facility”). The Sweep Service Facility matures on the earlier of July 15, 2027 , or the date the Company ceases to utilize MUFG Union Bank, N.A. for its cash management services. The Sweep Service Facility replaced the Company’s prior $12.0 million sweep service facility, dated as of March 30, 2020.
At December 31, 2023, under the Credit Facility and Sweep Service Facility, the Company had unsecured lines of credit that permit it to borrow up to $ 650.0 million of which $ 588.0 million was outstanding. The Credit Facility contains financial covenants
- 81 -
requiring the Company to not (all defined terms used below not otherwise defined herein have the meaning assigned to such terms in the Amended Credit Facility):
• Permit the Consolidated Fixed Charge Coverage Ratio of EBITDA to fixed charges as of the end of any fiscal quarter to be less than 2.50 to 1. At December 31, 2023 the actual ratio was 3.31 to 1.
• Permit the Consolidated Leverage Ratio of funded debt to EBITDA at any time during any period of four consecutive fiscal quarters to be greater than 2.75 to 1. At December 31, 2023, the actual ratio was 2.35 to 1.
Amounts borrowed under the Credit Facility bear interest at the Company’s option at either: (i) SOFR plus a defined margin, or (ii) the Agent bank’s prime rate (“base rate”) plus a margin. The applicable margin for each type of loan is measured based upon the Consolidated Leverage Ratio at the end of the prior fiscal quarter and ranges from 1.00 % to 1.75 % for SOFR loans and 0 % to 0.75 % for base rate loans. In addition, the Company pays an unused commitment fee for the portion of the $ 650.0 million credit facility that is not used. These fees are based upon the Consolidated Leverage Ratio and range from 0.15 % to 0.30 %. As o f December 31, 2023 and 2022, the applicable margins were 1.25 % for SOFR based loans, 0.25 % for base rate loans and 0.20 % for unused fees. Amounts borrowed under the Sweep Service Facility are based upon the MUFG Union Bank, N.A. base rate plus an applicable margin and an unused commitment fee for the portion of the $ 20.0 million facility not used. The applicable base rate margin and unused commitment fee rates for the Sweep Service Facility are the same as for the Amended Credit Facility. The following information relates to the lines of credit for each of the following periods:
(dollar amounts in thousands)
Year Ended December 31,
2023
2022
Maximum amount outstanding
$
591,000
$
328,752
Average amount outstanding
$
541,635
$
276,399
Weighted average interest rate, during the period
6.63
%
3.29
%
Prime interest rate, end of period
8.50
%
7.50
%
Note Purchase and Private Shelf Agreement
On June 8, 2023, the Company entered into a Second Amended and Restated Note Purchase and Private Shelf Agreement (the “Note Purchase Agreement”) with PGIM, Inc. (“PGIM”) and the holders of Series D and Series E Notes previously issued pursuant to the Prior Amended and Restated NPA, among the Company and the other parties to the Note Purchase Agreement. The Note Purchase Agreement amended and restated, and superseded in its entirety, the Prior NPA. Pursuant to the Prior NPA, the Company issued (i) $ 40.0 million aggregate principal amount of its 2.57 % Series D Senior Notes, due March 17, 2028 , and (ii) $ 60.0 million aggregate principal amount of its 2.35 % Series E Senior Notes, due June 16, 2026 , to which the terms of the Note Purchase Agreement shall apply.
In addition, pursuant to the Note Purchase Agreement, the Company may authorize the issuance and sale of additional senior notes (the “Shelf Notes”) in the aggregate principal amount of (x) $ 300 million minus (y) the amount of other notes (such as the Series D Senior Notes, Series E Senior Notes and Series F Senior Notes, each defined below) then outstanding, to be dated the date of issuance thereof, to mature, in case of each Shelf Note so issued, no more than 15 years after the date of original issuance thereof, to have an average life, in the case of each Shelf Note so issued, of no more than 15 years after the date of original issuance thereof, to bear interest on the unpaid balance thereof from the date thereof at the rate per annum, and to have such other particular terms, as shall be set forth, in the case of each Shelf Note so issued, in accordance with the Note Purchase Agreement. Shelf Notes may be issued and sold from time to time at the discretion of the Company’s Board of Directors and in such amounts as the Board of Directors may determine, subject to prospective purchasers’ agreement to purchase the Shelf Notes. The Company will sell the Shelf Notes directly to such purchasers. The full net proceeds of each Shelf Note will be used in the manner described in the applicable Request for Purchase with respect to such Shelf Note.
6.25% Senior Notes Due in 2030
On September 27, 2023, the Company issued and sold to the purchasers $ 75.0 million aggregate principal amount of 6.25 % Series F Notes (the “Series F Senior Notes”) pursuant to the terms of the Second Amended and Restated Note Purchase and Private Shelf Agreement, dated June 8, 2023 (the “Note Purchase Agreement”), among the Company, PGIM, Inc. and the noteholders party thereto.
The Series F Senior Notes are an unsecured obligation of the Company and bear interest at a rate of 6.25 % per annum and mature on September 27, 2030 . Interest on the Series F Senior Notes is payable semi-annually beginning on March 27, 2024 and continuing thereafter on September 27 and March 27 of each year until maturity. The principal balance is due when the notes mature on September 27, 2030. The full net proceeds from the Series F Senior Notes will primarily be used to fulfill the income tax obligations incurred from the divestiture of Adler Tanks. At December 31, 2023, the principal balance outstanding under the Series F Senior Notes was $ 75.0 million.
- 82 -
2.57% Senior Notes Due in 2028
On March 17, 2021, the Company issued and sold to the purchasers $ 40 million aggregate principal amount of 2.57 % Series D Notes (the “Series D Senior Notes”) pursuant to the terms of the Amended and Restated Note Purchase and Private Shelf Agreement, dated March 31, 2020 (the “Note Purchase Agreement”), among the Company, PGIM, Inc. and the noteholders party thereto.
The Series D Senior Notes are an unsecured obligation of the Company and bear interest at a rate of 2.57 % per annum and mature on March 17, 2028 . Interest on the Series D Senior Notes is payable semi-annually beginning on September 17, 2021 and continuing thereafter on March 17 and September 17 of each year until maturity. The principal balance is due when the notes mature on March 17, 2028. The full net proceeds from the Series D Senior Notes were used to pay off the Company’s $ 40 million Series B Senior Notes. At December 31, 2023, the principal balance outstanding under the Series D Senior Notes was $ 40.0 million.
2.35% Senior Notes Due in 2026
On June 16, 2021, the Company issued and sold to the purchasers $ 60 million aggregate principal amount of 2.35 % Series E Notes (the "Series E Notes") pursuant to the terms of the Amended and Restated Note Purchase and Private Shelf Agreement, dated March 31, 2020 (the “Note Purchase Agreement”), among the Company, PGIM, Inc. and the noteholders party thereto.
The Series E Senior Notes are an unsecured obligation of the Company and bear interest at a rate of 2.35 % per annum and mature on June 16, 2026 . Interest on the Series E Senior Notes is payable semi-annually beginning on December 16, 2021 and continuing thereafter on June 16 and December 16 of each year until maturity. The principal balance is due when the notes mature on June 16, 2026. The full net proceeds from the Series E Senior Notes were used to pay down the Company’s credit facility. At December 31, 2023, the principal balance outstanding under the Series E Senior Notes was $ 60.0 million.
Among other restrictions, the Note Purchase Agreement, which has superseded in its entirety the Prior NPA, under which the Series D Senior Notes and Series E Senior Notes were sold, contains financial covenants requiring the Company to not (all defined terms used below not otherwise defined herein have the meaning assigned to such terms in the Note Purchase Agreement):
• Permit the Consolidated Fixed Charge Coverage Ratio of EBITDA to fixed charges as of the end of any fiscal quarter to be less than 2.50 to 1. At December 31, 2023, the actual ratio was 3.33 to 1.
• Permit the Consolidated Leverage Ratio of funded debt to EBITDA at any time during any period of four consecutive quarters to be greater than 2.75 to 1. At December 31, 2023, the actual ratio was 2.34 to 1.
At December 31, 2023, the Company was in compliance with each of the aforementioned covenants. There are no anticipated trends that the Company is aware of that would indicate non-compliance with these covenants, though, significant deterioration in the Company’s financial performance could impact its ability to comply with these covenants.
NOTE 9. INCOME TAXES
Income before provision (benefit) for income taxes consisted of the following:
(in thousands)
Year Ended December 31,
2023
2022
2021
U.S.
$
234,188
$
149,759
$
121,660
Foreign
228
261
96
$
234,416
$
150,020
$
121,756
The provision (benefit) for income taxes consisted of the following:
(in thousands)
Year Ended December 31,
2023
2022
2021
Current:
U.S. Federal
$
57,176
$
19,480
$
( 1,692
)
State
( 5,587
)
8,708
5,360
Foreign
1,847
2,208
2,035
53,436
30,396
5,703
Deferred:
U.S. Federal
4,892
4,563
23,433
State
1,481
( 68
)
2,896
Foreign
( 14
)
( 9
)
19
6,359
4,486
26,348
Total
$
59,795
$
34,882
$
32,051
- 83 -
The reconciliation of the U.S. federal statutory tax rate to the Company’s effective tax rate is as follows:
Year Ended December 31,
2023
2022
2021
U.S. federal statutory rate
21.0
%
21.0
%
21.0
%
State taxes, net of federal benefit
4.9
4.9
5.1
State deferred tax apportionment change, net of federal benefit
( 0.2
)
( 1.1
)
1.6
Non-deductible transaction costs
0.3
—
—
Non-deductible executive compensation
0.4
0.6
0.8
Share-based compensation
( 1.2
)
( 1.7
)
( 2.1
)
Enactment of the Tax Cuts and Jobs Act
( 0.2
)
( 0.2
)
—
Other
0.5
( 0.2
)
( 0.1
)
25.5
%
23.3
%
26.3
%
The following table shows the deferred income taxes related to the temporary differences between the tax bases of assets and liabilities and the respective amounts included in “Deferred income taxes, net” on the Company’s Consolidated Balance Sheets:
(in thousands)
December 31,
2023
2022
Deferred tax liabilities:
Accelerated depreciation
$
273,503
$
249,568
Prepaid costs currently deductible
12,567
8,646
Other
6,767
8,124
Total deferred tax liabilities
292,837
266,338
Deferred tax assets:
Accrued costs not yet deductible
13,742
12,207
Allowance for doubtful accounts
713
588
Net operating loss carry-forward
28,670
—
Deferred revenues
5,439
4,069
Share-based compensation
2,718
2,563
Total deferred tax assets, net of valuation allowance of $ 0.2 million in 2023 and 2022
51,282
19,427
Deferred income taxes, net
$
241,555
$
246,911
The net deferred income tax liability presented in the table above for the period ended December 31, 2022, included a net deferred tax liability of $ 43.6 million related to the divested Adler Tanks segment and is included in Liabilities of discontinued operations on the Consolidated Balance Sheets. As of December 31, 2023, the current and deferred tax liabilities from discontinued operations of $ 64.8 million were paid in full and no future tax obligations pertaining to the Adler Tanks segment remain.
The Company's tax loss carryforwards for the year ended December 31, 2023, were $ 129.2 million and $ 32.2 million for federal and state jurisdictions, respectively, which are expected to result in a future federal and state tax benefit of $ 27.1 million and $ 1.5 million, respectively. The availability of these tax losses to offset future income varies by jurisdiction. Furthermore, the ability to utilize the tax losses may be subject to additional limitations. The company’s federal net operating loss carryforwards have an indefinite carryforward period. The company’s state net operating loss carryforwards have differing carryforward periods. The Company anticipates that the available net operating losses as of December 31, 2023, will be utilized prior to their respective expiration dates.
In December 2016, the Company decided to exit the Bangalore, India branch operations of its TRS-RenTelco electronics division. The wind down of operations in India began in 2017. As a result, a valuation allowance was recorded against the deferred tax assets that resulted primarily from accumulated net operating loss carry forwards in India that management estimated the benefit of which will not be realized. As of December 31, 2023, the Company’s foreign net operating losses for tax purposes were $ 0.6 million. If not realized, these carry forwards will expire in 2024 .
For income tax purposes, deductible compensation related to share-based awards is based on the value of the award when realized, which may be different than the compensation expense recognized by the company for financial statement purposes which is based on the award value on the date of grant. The difference between the value of the award upon grant, and the value of the award when ultimately realized, creates either additional tax expense or benefit. In 2023, 2022 and 2021 exercise of share-based awards by employees resulted in an excess tax benefit of $ 2.7 million, $ 2.6 million and $ 2.5 million, respectively.
- 84 -
The Company recognizes the financial statement benefit of a tax position only after determining that the relevant tax authority would more likely than not sustain the position following an audit. For tax positions meeting the more-likely-than-not threshold, the amount recognized in the financial statements is the largest benefit that has a greater than 50 percent likelihood of being realized upon ultimate settlement with the relevant tax authority. The Company evaluated all of its tax positions for which the statute of limitations remained open and determined there were no material unrecognized tax benefits as of December 31, 2023 and 2022. In addition, there have been no material changes in unrecognized benefits during 2023, 2022 and 2021.
The Company is subject to income taxes in the U.S. federal jurisdiction, and various states and foreign jurisdictions. Tax regulations within each jurisdiction are subject to interpretation of the related tax laws and regulations and require the application of significant judgment.
Our income tax returns are subject to examination by federal, state and foreign tax authorities. There may be differing interpretations of tax laws and regulations, and as a result, disputes may arise with these tax authorities involving the timing and amount of deductions and allocation of income. With few exceptions, the Company is no longer subject to U.S. federal, state and local, or non-U.S. income tax examinations by tax authorities for the years before 2019.
The Company recognizes interest and penalties related to unrecognized tax benefits in the provision (benefit) for income taxes in the accompanying Consolidated Statements of Income for all periods presented. Such interest and penalties were not significant for the years ended December 31, 2023, 2022 and 2021.
- 85 -
NOTE 10. BENEFIT PLANS
Stock Plans
The Company adopted the 2016 Stock Incentive Plan (the “2016 Plan”), effective June 8, 2016, under which 2,000,000 shares of the common stock of the Company, plus the number of shares that remain available for grants of awards under the Company's 2007 Stock Option Plan (the “2007 Plan”) become available as a result of forfeiture, termination, or expiration of awards previously granted under the 2007 Plan, were reserved for the grant of equity awards to its employees, directors and consultants. The equity awards have a maximum term of 7 years at an exercise price of not less than 100 % of the fair market value of the Company's common stock on the date the equity award is granted. The 2016 Plan replaced the 2007 Plan.
The 2016 Plan provides for the grant of awards in the form of stock options, stock appreciation rights, restricted stock units (“RSUs”), the vesting of which may be performance-based or service-based, and other rights and benefits. Each RSU issued reduces the number of shares of the Company’s common stock available for grant under the 2016 Plan by two shares. There were no significant modifications to the 2016 Plan or awards classified as liabilities in the year ended December 31, 2023.
For the years ended December 31, 2023, 2022 and 2021, the share-based compensation expense was $ 8.3 million, $ 8.0 million and $ 7.7 million, respectively, before provision for income taxes. The Company recorded a tax benefit of approximately $ 2.2 million, $ 2.2 million and $ 2.1 million, respectively, related to the aforementioned share-based compensation expenses. There was no capitalized share-based compensation expense in the years ended December 31, 2023, 2022 and 2021.
Stock Options
As of December 31, 2023, a cumulative total of 8,458,600 shares subject to options have been granted with exercise prices ranging from $ 3.47 to $ 40.37 . Of these, options have been exercised for the purchase of 6,906,363 shares, while options for 1,672,732 shares have been terminated, and options for 240 shares with an exercise price of $ 34.57 remained outstanding under the stock plans. These options vest over five years and expire seven years after grant. To date, no options have been issued to any of the Company’s non-employee advisors. As of December 31, 2023, 1,123,946 shares remained available for issuance of awards under the stock plans.
A summary of the Company’s option activity and related information for the three years ended December 31, 2023 is as follows:
Number of
options
Weighted-
average
price
Weighted-
average
remaining
contractual
term
(in years)
Aggregate
intrinsic
value
(in millions)
Balance at December 31, 2020
409,410
$
29.33
Options granted
—
—
Options exercised
( 133,020
)
28.57
Options cancelled/forfeited/expired
( 1,760
)
34.57
Balance at December 31, 2021
274,630
29.66
Options granted
—
—
Options exercised
( 135,280
)
25.61
Options cancelled/forfeited/expired
—
—
Balance at December 31, 2022
139,350
33.59
Options granted
—
—
Options exercised
( 139,110
)
33.51
Options cancelled/forfeited/expired
—
—
Balance at December 31, 2023
240
$
34.57
0.17
$
0.02
Exercisable at December 31, 2023
240
$
34.57
0.17
$
0.02
Expected to vest after December 31, 2023
—
$
—
—
$
—
The intrinsic value of stock options at any point in time is calculated as the difference between the exercise price of the underlying awards and the quoted price of the Company’s common stock. The aggregate intrinsic value of options exercised and sold under the Company’s stock option plans was $ 9.4 million, $ 7.9 million and $ 7.0 million for the years ended December 31, 2023, 2022 and 2021, respectively, determined as of the date of option exercise. As of December 31, 2023, there was no unrecognized compensation cost related to unvested share-based compensation option arrangements granted under the Company’s stock plans.
- 86 -
The following table indicates the options outstanding and options exercisable by exercise price with the weighted-average remaining contractual life for the options outstanding and the weighted-average exercise price at December 31, 2023:
Options Outstanding
Options Exercisable
Exercise price
Number outstanding at December 31, 2023
Weighted-average
remaining contractual life
(Years)
Weighted-average grant date value
Number exercisable at December 31, 2023
Weighted-average grant date value
$ 30 – 35
240
0.17
$
34.57
240
$
34.57
$ 30 – 35
240
0.17
$
34.57
139,350
$
34.57
The Company utilizes the Black-Scholes option-pricing model to estimate the fair value of share-based compensation at the date of grant, which requires the use of accounting judgment and financial estimates, including estimates of the expected term option holders will retain their vested stock options before exercising them, the estimated volatility of the Company’s stock price over the expected term and the expected number of options that will be forfeited prior to the completion of their vesting requirements. Application of alternative assumptions could produce significantly different estimates of the fair value of share-based compensation amounts recognized in the Consolidated Statements of Income.
No options were granted in the years ended December 31, 2023, 2022 and 2021.
Restricted Stock Units
The following table summarizes the activity of the Company’s RSUs, which includes service-based and performance-based awards, for the three years ended December 31, 2023:
Weighted-
Aggregate
average
intrinsic
Number
grant date
value
of shares
fair value
(in millions)
Balance at December 31, 2020
225,970
$
57.06
RSUs granted
116,326
72.75
RSUs vested
( 116,242
)
53.32
RSUs cancelled/forfeited/expired
( 8,646
)
52.78
Balance at December 31, 2021
217,408
67.63
RSUs granted
95,028
77.79
RSUs vested
( 114,274
)
58.30
RSUs cancelled/forfeited/expired
( 10,754
)
70.10
Balance at December 31, 2022
187,408
76.74
RSUs granted
92,320
103.56
RSUs vested
( 86,402
)
50.98
RSUs cancelled/forfeited/expired
( 21,649
)
82.69
Balance at December 31, 2023
171,677
$
92.18
$
27.4
Performance-based RSUs issued prior to 2018 vest over five years , with 60 % of the shares immediately vesting after three years when the performance criteria has been determined to have been met and 20 % of the remaining shares vesting annually at the anniversary of the performance determination date, subject to continuous employment of the participant. The performance-based RSU grants issued in 2018 and thereafter vest after three years with 100 % of the shares vesting immediately when performance criteria has been determined to have been met. There were 88,110 performance-based RSUs expected to vest as of December 31, 2023. Service based RSUs issued to the Company’s directors generally vest over twelve to fourteen months . Service based RSUs issued to the Company’s management vest over three years. There were 83,567 service-based RSUs expected to vest as of December 31, 2023. No forfeitures are currently expected. The total fair value of RSUs that vested during the years ended December 31, 2023, 2022 and 2021 based on the weighted average grant date values was $ 8.6 million, $ 9.3 million and $ 9.2 million, respectively.
Share-based compensation expense for RSUs for the years ended December 31, 2023, 2022 and 2021 was $ 8.3 million, $ 7.9 million and $ 7.3 million, respectively. As of December 31, 2023, the total unrecognized compensation expense related to unvested RSUs was $ 10.7 million and is expected to be recognized over a weighted-average period of 1.4 years.
- 87 -
Employee Stock Ownership and 401(k) Plans
The McGrath RentCorp Employee Stock Ownership and 401(k) Plan (the “KSOP”) provides that each participant may annually contribute an elected percentage of his or her salary, not to exceed the statutory limit. Each employee who has at least two months of service with the Company and is 21 years or older, is eligible to participate in the KSOP. The Company, at its discretion, may make matching contributions. Contributions are expensed in the year approved by the Board of Directors. Dividends on the Company’s stock held by the KSOP are treated as ordinary dividends and, in accordance with existing tax laws, are deducted by the Company in the year paid. For the year ended December 31, 2023 dividends deducted by the Company were $ 0.5 million, which resulted in a tax benefit of approximately $ 0.1 million in 2023.
At December 31, 2023, the KSOP held 249,468 shares, or 1 % of the Company’s total common shares outstanding. These shares are included in basic and diluted earnings per share calculations.
NOTE 11. SHAREHOLDERS’ EQUITY
The Company has in the past made purchases of shares of its common stock from time to time in over-the-counter market (NASDAQ) transactions, through privately negotiated, large block transactions and through a share repurchase plan, in accordance with Rule 10b5-1 of the Securities Exchange Act of 1934. In August 2015, the Company’s Board of Directors authorized the Company to repurchase 2,000,000 shares of the Company's outstanding common stock (the “Repurchase Plan”). The amount and time of the specific repurchases are subject to prevailing market conditions, applicable legal requirements and other factors, including management’s discretion. All shares repurchased by the Company are canceled and returned to the status of authorized but unissued shares of common stock. There can be no assurance that any authorized shares will be repurchased and the repurchase program may be modified, extended or terminated by the Board of Directors at any time. There were no shares of common stock repurchased during the twelve months ended December 31, 2023 and 2022. As of December 31, 2023, 1,309,805 shares remain authorized for repurchase under the Repurchase Plan.
NOTE 12. COMMITMENTS AND CONTINGENCIES
The Company leases certain facilities under various operating leases. Most of the lease agreements provide the Company with the option of renewing its lease at the end of the lease term, at the fair rental value. In most cases, management expects that in the normal course of business, facility leases will be renewed or replaced by other leases. Minimum payments under these leases, exclusive of property taxes and insurance, are as follows:
(in thousands)
Year Ended December 31,
2024
$
6,270
2025
4,702
2026
2,125
2027
516
2028
270
Thereafter
1,119
$
15,002
Facility rent expense was $ 10.8 million in 2023, $ 7.0 million in 2022 and $ 5.6 million in 2021.
The Company is involved in various lawsuits and routine claims arising out of the normal course of its business. The Company maintains insurance coverage for its operations and employees with appropriate aggregate, per occurrence and deductible limits as the Company reasonably determines necessary or prudent with current operations and historical experience. The major policies include coverage for property, general liability, auto, directors and officers, health, and workers’ compensation insurances. The Company records a provision for a liability when it believes that it is both probable that a liability has been incurred and the amount can be reasonably estimated. Significant judgment is required to determine both probability and the estimated amount. The Company reviews these provisions at least quarterly and adjusts these provisions to reflect the impact of negotiations, settlements, rulings, advice of legal counsel, and updated information. Litigation is inherently unpredictable and is subject to significant uncertainties, some of which are beyond the Company’s control. In the opinion of management, there was not at least a reasonable possibility that the ultimate amount of liability not covered by insurance, if any, under any pending litigation and claims, individually or in the aggregate, will have a material adverse effect on the financial position or operating results of the Company.
The Company’s health plans are self-funded high deductible plans with annual stop-loss insurance of $ 200,000 per claim. Beginning in 2019, the Company’s workers compensation insurance is underwritten by an insurance company with no stop-loss value and $ 350,000 for prior claim years. Insurance providers are responsible for making claim payments that exceed these amounts on an
- 88 -
individual claim basis. In addition, the Company has stop loss insurance that pays for claim payments made during a twelve month coverage period that exceeds certain specified thresholds in the aggregate. The Company records an expense when health and workers compensation claim payments are made and accrues for the portion of claims incurred, but not yet paid at period end. The Company makes these accruals based upon a combination of historical claim payments, loss development experience and actuarial estimates. A high degree of judgment is required in developing the underlying assumptions and the resulting amounts to be accrued. In addition, our assumptions will change as the Company’s loss experience develops. All of these factors have the potential to impact the amounts previously accrued and the Company may be required to increase or decrease the amounts previously accrued. At December 31, 2023 and 2022, accruals for the Company’s health and workers’ compensation high deductible plans were $ 1.6 million and $ 2.0 million, respectively.
NOTE 13. GOODWILL AND INTANGIBLE ASSETS
Changes in the carrying amount of goodwill were as follows:
(dollar amounts in thousands)
Mobile Modular
Adler Tanks (Discontinued)
Total
Balance at December 31, 2021
$
106,491
$
25,902
$
132,393
Changes to Design Space purchase accounting
( 88
)
—
( 88
)
Balance at December 31, 2022
106,403
25,902
132,305
Goodwill acquired through business combination
216,821
—
216,821
Derecognition of goodwill divested
—
( 25,902
)
( 25,902
)
Balance at December 31, 2023
$
323,224
$
—
$
323,224
Intangible assets from continuing operations consist of the following:
(dollar amounts in thousands)
Estimated
useful life
in years
Average remaining life in years
Cost
Accumulated amortization
Net book value
December 31, 2023
Customer relationships
8 to 11
7.8
$ 73,217
$( 17,003 )
$ 56,214
Non-compete agreements
5
3.7
10,556
( 3,141 )
7,415
Trade name
0.75 to 8
5.3
2,000
( 1,212 )
788
Total amortizing
85,773
( 21,356 )
64,417
Trade name - non-amortizing
Indefinite
171
—
171
Total
$ 85,944
$( 21,356 )
$ 64,588
December 31, 2022
Customer relationships
8 to 11
6.3
$ 50,284
$( 18,098 )
$ 32,186
Non-compete agreements
5
3.2
3,296
( 1,159 )
2,137
Customer backlog
—
—
1,900
( 1,900 )
—
Trade name
8
6.3
1,200
( 263 )
937
Total amortizing
56,680
( 21,420 )
35,260
Trade name - non-amortizing
Indefinite
5,871
—
5,871
Total
$ 62,551
$( 21,420 )
$ 41,131
The Company assesses potential impairment of its goodwill and intangible assets when there is evidence that events or circumstances have occurred that would indicate the recovery of an asset’s carrying value is unlikely. The Company also assesses potential impairment of its goodwill and intangible assets with indefinite lives on an annual basis regardless of whether there is evidence of impairment. If indicators of impairment were to be present in intangible assets used in operations and future discounted cash flows were not expected to be sufficient to recover the asset’s carrying amount, an impairment loss would be charged to expense in the period identified. The amount of an impairment loss that would be recognized is the excess of the asset’s carrying value over its fair value. Factors the Company considers important, which may cause impairment include, among others, significant changes in the manner of use of the acquired asset, negative industry or economic trends, and significant underperformance relative to historical or projected operating results. The Company last conducted a qualitative analysis of its goodwill and intangible assets in the fourth quarter 2023, with no indicators of impairment. In addition, no impairment triggering events occurred during the year ended December 31, 2023. Determining fair value of a reporting unit is judgmental and involves the use of significant estimates and assumptions. The
- 89 -
Company bases its fair value estimates on assumptions that it believes are reasonable but are uncertain and subject to changes in market conditions.
Intangible assets with finite useful lives are amortized over their respective useful lives. Amortization expense in the years ended December 31, 2023, 2022 and 2021 was $ 10.7 million, $ 5.9 million and $ 5.9 million, respectively. Based on the carrying values at December 31, 2023 and assuming no subsequent impairment of the underlying assets, the annual amortization is expected to be $ 10.3 million in 2024, $ 10.2 million in 2025, $ 9.8 million in 2026, $ 9.6 million in 2027 and $ 8.2 million in 2028. For information on intangible assets from discontinued operations refer to Note 5.
NOTE 14. RELATED PARTY TRANSACTIONS
There were no significant related party transactions in the years ended December 31, 2023, 2022 and 2021, or amounts owed to related parties at such dates.
NOTE 15. SEGMENT REPORTING
During the quarter ended December 31, 2023, the Company determined that its Portable Storage business segment met the criteria for separate recognition as defined in the Accounting Standards Codification ("ASC") Topic 280, Segment Reporting . The guidance under this topic requires a public business entity to evaluate both quantitative and qualitative thresholds to determine the significance of a business segment and whether the separate reporting of a business segment enhances the users understanding of the reporting entity's performance, future net cash flows and judgments. The Company evaluated the guidance within Topic 280 and made its determination to separately report the Portable Storage segment primarily due to the Company's continued growth in container fleet purchases and related increased revenues and improved profitability performance when compared to previously reported periods.
FASB guidelines establish annual and interim reporting standards for an enterprise’s operating segments and related disclosures about its products, services, geographic areas and major customers. In accordance with these guidelines the Company’s four reportable segments are Mobile Modular, Portable Storage, TRS-RenTelco and Enviroplex. Management focuses on several key measures to evaluate and assess each segment’s performance including rental revenue growth, gross margin and income before provision for income taxes. Excluding interest expense, allocations of revenue and expense not directly associated with one of these segments are generally allocated to Mobile Modular, Portable Storage and TRS-RenTelco, based on their pro-rata share of direct revenues. Interest expense is allocated amongst Mobile Modular, Portable Storage and TRS-RenTelco based on their pro-rata share of average rental equipment at cost, goodwill, intangible assets, accounts receivable, deferred income and customer security deposits. The Company does not report total assets by business segment. Summarized financial information from continuing operations for the years ended December 31, 2023, 2022 and 2021, for the Company’s reportable segments is shown in the following tables:
(dollar amounts in thousands)
Mobile
Modular
Portable Storage
TRS-
RenTelco
Enviroplex 1
Consolidated
Year Ended December 31,
2023
Rental revenues
$
285,553
$
74,536
$
114,247
$
—
$
474,336
Rental related services revenues
114,511
20,510
3,139
—
138,160
Sales and other revenues
162,172
6,091
30,891
20,192
219,346
Total revenues
562,236
101,137
148,277
20,192
831,842
Depreciation of rental equipment
36,921
3,514
48,477
—
88,912
Gross profit
257,921
68,880
62,604
4,228
393,633
Selling and administrative expenses
( 138,574
)
( 31,537
)
( 30,962
)
( 6,466
)
( 207,539
)
Other income
2,329
457
832
—
3,618
Income (loss) from operations
121,676
37,800
32,474
( 2,238
)
189,712
Interest expense (income) allocation
29,724
4,950
8,146
( 2,260
)
40,560
Income before provision for income taxes
91,952
32,850
24,638
22
149,462
Rental equipment acquisitions
176,200
27,967
28,945
—
233,112
Accounts receivable, net (period end)
175,360
16,057
25,511
10,440
227,368
Rental equipment, at cost (period end)
1,291,093
236,123
377,587
—
1,904,803
Rental equipment, net book value (period end)
967,712
217,315
144,296
—
1,329,323
Utilization (period end) 2
79.4
%
71.5
%
55.9
%
Average utilization 2
79.7
%
77.3
%
58.9
%
- 90 -
Segment Data (Continued)
(dollar amounts in thousands)
Mobile
Modular
Portable Storage
TRS-
RenTelco
Enviroplex 1
Consolidated
Year Ended December 31,
2022
Rental revenues
$
206,070
$
62,218
$
121,375
$
—
$
389,663
Rental related services revenues
74,756
17,095
3,112
—
94,963
Sales and other revenues
98,385
3,193
26,291
23,170
151,039
Total revenues
379,211
82,506
150,778
23,170
635,665
Depreciation of rental equipment
28,373
2,799
49,253
—
80,425
Gross profit
161,885
55,302
67,899
5,122
290,208
Selling and administrative expenses
( 85,769
)
( 24,465
)
( 27,245
)
( 5,435
)
( 142,914
)
Income (loss) from operations
76,116
30,837
40,654
( 313
)
147,294
Interest expense (income) allocation
8,657
1,518
3,294
( 1,239
)
12,230
Income before provision for income taxes
67,459
29,319
36,982
926
134,686
Rental equipment acquisitions
87,535
34,072
69,928
—
191,535
Accounts receivable, net (period end)
124,184
14,923
26,442
4,302
169,851
Rental equipment, at cost (period end)
929,636
193,632
398,267
—
1,521,535
Rental equipment, net book value (period end)
637,151
178,241
174,924
—
990,316
Utilization (period end) 2
80.3
%
82.6
%
59.4
%
Average utilization 2
78.0
%
84.8
%
64.2
%
2021
Rental revenues
$
175,626
$
44,943
$
113,419
$
—
$
333,988
Rental related services revenues
59,756
12,574
2,880
—
75,210
Sales and other revenues
65,983
4,434
23,895
31,081
125,393
Total revenues
301,365
61,951
140,194
31,081
534,591
Depreciation of rental equipment
25,852
2,219
47,374
—
75,445
Gross profit
136,618
39,422
61,394
9,888
247,322
Selling and administrative expenses
( 72,091
)
( 20,512
)
( 25,152
)
( 5,303
)
( 123,058
)
Income from operations
64,526
18,910
36,243
4,585
124,264
Interest expense (income) allocation
5,553
880
2,270
( 459
)
8,244
Income before benefit for income taxes
58,973
18,030
33,763
5,044
115,810
Rental equipment acquisitions
151,625
36,767
61,097
—
249,489
Accounts receivable, net (period end)
101,839
10,456
22,115
8,711
143,121
Rental equipment, at cost (period end)
879,272
160,822
361,391
—
1,401,485
Rental equipment, net book value (period end)
603,497
148,040
161,900
—
913,437
Utilization (period end) 2
75.3
%
82.5
%
62.9
%
Average utilization 2
75.4
%
81.0
%
67.0
%
1. Gross Enviroplex sales revenues were $ 22,615 , $ 24,162 and $ 32,095 in 2022, 2021 and 2020, respectively. There were $ 2,422 , $ 992 and $ 969 inter-segment sales to Mobile Modular in 2023, 2022 and 2021, respectively, which have been eliminated in consolidation.
2. Utilization is calculated each month by dividing the cost of rental equipment on rent by the total cost of rental equipment excluding new equipment inventory and accessory equipment. The average utilization for the period is calculated using the average costs of rental equipment.
No single customer accounted for more than 10% of total revenues during 2023, 2022 and 2021. Revenue from foreign country customers accounted for 3 % of the Company’s total revenues for 2023 and 4 % for years 2022 and 2021.
- 91 -
ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE.
None.