Delaware
|
|
001-38186
|
|
84-2531628
|
||
(State or Other Jurisdiction
of Incorporation)
|
|
(Commission
File Number)
|
|
(I.R.S. Employer
Identification Number)
|
||
|
|
|
||||
6714 Pointe Inverness Way, Suite 220
Fort Wayne, Indiana
|
|
46804
|
||||
(Address of principal executive offices)
|
|
(Zip code)
|
|
☐
|
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
|
|
|
|
|
☐
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17CFR 240.14a-12)
|
|
|
|
|
☐
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
|
|
|
|
|
☐
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
|
Title of Each Class
|
|
Trading Symbol(s)
|
|
Name of Exchange on Which Registered
|
Common Stock, $0.0001 par value
|
|
NSCO
|
|
New York Stock Exchange
|
Redeemable warrants, exercisable for Common Stock, $0.0001 par value
|
|
NSCO.WS
|
|
New York Stock Exchange
|
Item 9.01.
|
Financial Statements and Exhibits.
|
Exhibit No.
|
|
Description
|
|
||
|
|
||
Date:
|
March 12, 2020
|
Nesco Holdings, Inc.
|
|
|
|
|
|
/s/ Bruce Heinemann
|
|
|
Bruce Heinemann
Chief Financial Officer and Secretary
|
By:
|
Name: Bruce Heinemann Title: Chief Financial Officer |
By:
|
Name: Bruce Heinemann Title: Chief Financial Officer |
By:
|
Name: Title: |
By:
|
Name: Title: |
By:
|
Name: Title: |
By:
|
Name: Title: |
By:
|
Name: Title: |
By:
|
Name: Title: |
Lender
|
Revolving Credit Commitment
|
Applicable Percentage
|
JPMorgan Chase Bank, N.A.
|
$100,000,000.00
|
25.974%
|
Fifth Third Bank
|
$100,000,000.00
|
25.974%
|
Morgan Stanley Senior Funding, Inc.
|
$50,000,000.00
|
12.987%
|
Deutsche Bank AG New York Branch
|
$50,000,000.00
|
12.987%
|
Citibank, N.A.
|
$50,000,000.00
|
12.987%
|
MUFG Union Bank, N.A.
|
$35,000,000.00
|
9.091%
|
Total
|
$385,000,000.00
|
100.000%
|
Letter of Credit Issuer
|
Letter of Credit Commitments
|
Applicable Percentage
|
JPMorgan Chase Bank, N.A.
|
$29,000,000.00
|
29%
|
Fifth Third Bank
|
$29,000,000.00
|
29%
|
Morgan Stanley Senior Funding, Inc.
|
$14,000,000.00
|
14%
|
Deutsche Bank AG New York Branch
|
$14,000,000.00
|
14%
|
Citibank, N.A.
|
$14,000,000.00
|
14%
|
Total
|
$100,000,000.00
|
100%
|
•
|
Total revenue of $264.0 million (+7.2% from 2018)
|
•
|
Equipment rental revenue of $182.7 million (+5.5% from 2018)
|
•
|
Equipment sales revenue of $34.1 million (-23.2% from 2018)
|
•
|
Parts, tools, and accessories revenue of $47.2 million (+64.8% from 2018)
|
•
|
Consolidated net loss of $27.1 million (includes $15.9 million of transaction and process improvement costs)
|
•
|
Adjusted EBITDA of $127.5 million (+4.8% from 2018)
|
•
|
Adjusted EBITDA including a full year of Truck Utilities of $134.5 million
|
•
|
Closed acquisition of Truck Utilities on November 4, 2019
|
•
|
Total revenue of $330 to $360 million (25% to 36% growth)
|
•
|
Adjusted EBITDA(1) of $142 to $154 million (11% to 21% growth)
|
•
|
Net capital expenditures (after proceeds from equipment sales)(2) of $45 to $55 million
|
(1)
|
Adjusted EBITDA is a non-GAAP financial measure. Further information including both historical and forward-looking reconciliations for this non-GAAP measure to the most directly comparable financial measure under GAAP is included at the end of this press release.
|
(2)
|
Net capital expenditures is a non-GAAP financial measure. Please see the historical non-GAAP reconciliation tables included at the end of this press release.
|
(in $000s, except share data)
|
December 31, 2019
|
|
December 31, 2018
|
||||
Assets
|
|
|
|
||||
Current Assets
|
|
|
|
||||
Cash
|
$
|
6,302
|
|
|
$
|
2,140
|
|
Accounts receivable, net of allowance of $4,654 and $7,562, respectively
|
71,323
|
|
|
52,559
|
|
||
Inventory
|
33,001
|
|
|
11,435
|
|
||
Prepaid expenses and other
|
5,217
|
|
|
2,483
|
|
||
Total current assets
|
115,843
|
|
|
68,617
|
|
||
Property and equipment, net
|
6,561
|
|
|
2,763
|
|
||
Rental equipment, net
|
383,420
|
|
|
320,722
|
|
||
Goodwill and other intangibles, net
|
308,747
|
|
|
299,454
|
|
||
Notes receivable
|
713
|
|
|
—
|
|
||
Total Assets
|
$
|
815,284
|
|
|
$
|
691,556
|
|
Liabilities and Stockholders’ Deficit
|
|
|
|
||||
Current Liabilities
|
|
|
|
||||
Accounts payable
|
$
|
41,172
|
|
|
$
|
20,867
|
|
Accrued expenses
|
27,590
|
|
|
20,383
|
|
||
Deferred rent income
|
2,270
|
|
|
4,762
|
|
||
Current maturities of long-term debt
|
1,280
|
|
|
2,531
|
|
||
Current portion of capital lease obligations
|
5,451
|
|
|
4,866
|
|
||
Total current liabilities
|
77,763
|
|
|
53,409
|
|
||
Long-term debt, net
|
713,023
|
|
|
756,872
|
|
||
Capital leases
|
22,631
|
|
|
28,418
|
|
||
Deferred tax liabilities
|
12,288
|
|
|
11,191
|
|
||
Other liabilities
|
1,709
|
|
|
422
|
|
||
Total long-term liabilities
|
749,651
|
|
|
796,903
|
|
||
Commitments and contingencies
|
—
|
|
|
—
|
|
||
Stockholders’ Deficit
|
|
|
|
||||
Common stock - $0.0001 par value, 250,000,000 shares authorized, 49,033,903 and 21,660,638 shares issued and outstanding, at December 31, 2019 and December 31, 2018, respectively
|
5
|
|
|
2
|
|
||
Additional paid-in capital
|
432,577
|
|
|
259,298
|
|
||
Accumulated deficit
|
(444,712
|
)
|
|
(417,660
|
)
|
||
Accumulated other comprehensive loss
|
—
|
|
|
(396
|
)
|
||
Total stockholders’ deficit
|
(12,130
|
)
|
|
(158,756
|
)
|
||
Total Liabilities and Stockholders’ Deficit
|
$
|
815,284
|
|
|
$
|
691,556
|
|
|
Three Months Ended December 31,
|
|
Year Ended December 31,
|
||||||||||||
(in $000s, except share and per share data)
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
Revenue
|
|
|
|
|
|
|
|
||||||||
Rental revenue
|
$
|
54,125
|
|
|
$
|
47,785
|
|
|
$
|
197,996
|
|
|
$
|
184,563
|
|
Sales of rental equipment
|
8,600
|
|
|
10,457
|
|
|
23,767
|
|
|
26,019
|
|
||||
Sales of new equipment
|
2,232
|
|
|
6,182
|
|
|
10,308
|
|
|
18,349
|
|
||||
Parts sales and services
|
12,289
|
|
|
4,264
|
|
|
31,964
|
|
|
17,366
|
|
||||
Total revenue
|
77,246
|
|
|
68,688
|
|
|
264,035
|
|
|
246,297
|
|
||||
Cost of Revenue
|
|
|
|
|
|
|
|
||||||||
Cost of rental revenue
|
13,313
|
|
|
11,512
|
|
|
50,829
|
|
|
49,023
|
|
||||
Depreciation of rental equipment
|
19,270
|
|
|
17,576
|
|
|
70,568
|
|
|
64,093
|
|
||||
Cost of rental equipment sales
|
7,649
|
|
|
8,636
|
|
|
20,302
|
|
|
21,689
|
|
||||
Cost of new equipment sales
|
1,902
|
|
|
5,460
|
|
|
8,520
|
|
|
16,099
|
|
||||
Cost of parts sales and services
|
10,131
|
|
|
3,091
|
|
|
25,052
|
|
|
12,339
|
|
||||
Major repair disposals
|
694
|
|
|
375
|
|
|
2,216
|
|
|
1,436
|
|
||||
Total cost of revenue
|
52,959
|
|
|
46,650
|
|
|
177,487
|
|
|
164,679
|
|
||||
Gross Profit
|
24,287
|
|
|
22,038
|
|
|
86,548
|
|
|
81,618
|
|
||||
Operating Expenses
|
|
|
|
|
|
|
|
||||||||
Selling, general, and administrative expenses
|
9,960
|
|
|
8,307
|
|
|
34,667
|
|
|
32,718
|
|
||||
Licensing and titling expenses
|
690
|
|
|
567
|
|
|
2,617
|
|
|
2,241
|
|
||||
Amortization and non-rental depreciation
|
858
|
|
|
781
|
|
|
3,122
|
|
|
3,045
|
|
||||
Transaction expenses
|
247
|
|
|
277
|
|
|
7,641
|
|
|
440
|
|
||||
Asset impairment
|
—
|
|
|
—
|
|
|
657
|
|
|
—
|
|
||||
Other operating expenses
|
613
|
|
|
10
|
|
|
1,826
|
|
|
10
|
|
||||
Total operating expenses
|
12,368
|
|
|
9,942
|
|
|
50,530
|
|
|
38,454
|
|
||||
Operating Income
|
11,919
|
|
|
12,096
|
|
|
36,018
|
|
|
43,164
|
|
||||
Other Expense
|
|
|
|
|
|
|
|
||||||||
Loss on extinguishment of debt
|
—
|
|
|
—
|
|
|
4,005
|
|
|
—
|
|
||||
Interest expense, net
|
16,985
|
|
|
15,049
|
|
|
63,361
|
|
|
56,698
|
|
||||
Other expense, net
|
(855
|
)
|
|
1
|
|
|
1,690
|
|
|
287
|
|
||||
Total other expenses
|
16,130
|
|
|
15,050
|
|
|
69,056
|
|
|
56,985
|
|
||||
Loss Before Income Taxes
|
(4,211
|
)
|
|
(2,954
|
)
|
|
(33,038
|
)
|
|
(13,821
|
)
|
||||
Income Tax Expense (Benefit)
|
(7,316
|
)
|
|
452
|
|
|
(5,986
|
)
|
|
1,705
|
|
||||
Net Income (Loss)
|
$
|
3,105
|
|
|
$
|
(3,406
|
)
|
|
$
|
(27,052
|
)
|
|
$
|
(15,526
|
)
|
Income (Loss) per share:
|
|
|
|
|
|
|
|
||||||||
Basic and diluted
|
$
|
0.06
|
|
|
$
|
(0.16
|
)
|
|
$
|
(0.82
|
)
|
|
$
|
(0.72
|
)
|
Weighted-average common shares outstanding:
|
|
|
|
|
|
|
|
||||||||
Basic and diluted
|
49,033,903
|
|
|
21,660,638
|
|
|
33,066,165
|
|
|
21,660,638
|
|
|
|
Year Ended December 31,
|
||||||
(in $000s)
|
|
2019
|
|
2018
|
||||
Operating Activities
|
|
|
|
|
||||
Net loss
|
|
$
|
(27,052
|
)
|
|
$
|
(15,526
|
)
|
Adjustments to reconcile net loss to net cash flow from operating activities:
|
|
|
|
|
||||
Depreciation
|
|
71,548
|
|
|
64,312
|
|
||
Amortization - intangibles
|
|
3,008
|
|
|
2,826
|
|
||
Amortization - financing costs
|
|
2,913
|
|
|
3,537
|
|
||
Provision for losses on accounts receivable
|
|
3,292
|
|
|
4,302
|
|
||
Share-based payments
|
|
1,014
|
|
|
1,130
|
|
||
Gain on sale of rental equipment and parts
|
|
(5,542
|
)
|
|
(3,644
|
)
|
||
Gain on insurance proceeds - damaged equipment
|
|
(538
|
)
|
|
—
|
|
||
Major repair disposal
|
|
2,216
|
|
|
1,436
|
|
||
Loss on extinguishment of debt
|
|
4,005
|
|
|
—
|
|
||
Change in fair value of derivative
|
|
1,709
|
|
|
—
|
|
||
Asset impairment and loss on asset acquisition
|
|
657
|
|
|
—
|
|
||
Deferred tax (benefit) expense
|
|
(6,861
|
)
|
|
1,096
|
|
||
Changes in assets and liabilities:
|
|
|
|
|
||||
Accounts receivable
|
|
(17,073
|
)
|
|
(5,185
|
)
|
||
Inventory
|
|
(22,683
|
)
|
|
(8,023
|
)
|
||
Prepaid expenses and other
|
|
(2,578
|
)
|
|
351
|
|
||
Accounts payable
|
|
7,547
|
|
|
(4,307
|
)
|
||
Accrued expenses and other liabilities
|
|
6,560
|
|
|
(1,203
|
)
|
||
Unearned income
|
|
(3,350
|
)
|
|
(62
|
)
|
||
Net cash flow from operating activities
|
|
18,792
|
|
|
41,040
|
|
||
|
|
|
|
|
||||
Investing Activities
|
|
|
|
|
||||
Cash paid for business acquisition, net of cash acquired
|
|
(48,425
|
)
|
|
(1,524
|
)
|
||
Purchase of equipment - rental fleet
|
|
(106,641
|
)
|
|
(58,519
|
)
|
||
Proceeds from sale of rental equipment and parts
|
|
26,794
|
|
|
33,321
|
|
||
Insurance proceeds from damaged equipment
|
|
1,658
|
|
|
—
|
|
||
Purchase of other property and equipment
|
|
(3,065
|
)
|
|
(716
|
)
|
||
Net cash flow from in investing activities
|
|
(129,679
|
)
|
|
(27,438
|
)
|
||
Financing Activities
|
|
|
|
|
||||
Proceeds from debt
|
|
475,000
|
|
|
—
|
|
||
Borrowings under revolving credit facilities
|
|
313,000
|
|
|
49,000
|
|
||
Repayments under revolving credit facilities
|
|
(272,000
|
)
|
|
(50,000
|
)
|
||
Repayments of notes payable
|
|
(527,531
|
)
|
|
(1,658
|
)
|
||
Capital lease payments
|
|
(5,201
|
)
|
|
(8,119
|
)
|
||
Proceeds from merger and recapitalization
|
|
147,269
|
|
|
—
|
|
||
Finance fees paid
|
|
(15,488
|
)
|
|
(1,645
|
)
|
||
Net cash flow from financing activities
|
|
115,049
|
|
|
(12,422
|
)
|
||
|
|
|
|
|
||||
|
|
|
|
|
||||
Net Change in Cash
|
|
4,162
|
|
|
1,180
|
|
||
Cash at Beginning of Period
|
|
2,140
|
|
|
960
|
|
||
Cash at End of Period
|
|
$
|
6,302
|
|
|
$
|
2,140
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
Year Ended December 31,
|
||||||
(in $000s)
|
|
2019
|
|
2018
|
||||
Supplemental Cash Flow Information
|
|
|
|
|
||||
Cash paid for interest
|
|
$
|
53,595
|
|
|
$
|
53,763
|
|
Cash paid for income taxes
|
|
455
|
|
|
526
|
|
||
Non-Cash Investing and Financing Activities
|
|
|
|
|
||||
Transfer of parts inventory to leased equipment
|
|
5,804
|
|
|
6,014
|
|
||
Rental equipment and property and equipment purchases in accounts payable
|
|
21,643
|
|
|
10,712
|
|
||
Rental equipment sales in accounts receivable
|
|
4,684
|
|
|
2,750
|
|
||
Rental equipment on capital lease
|
|
—
|
|
|
15,388
|
|
||
Customer note receivable
|
|
972
|
|
|
—
|
|
||
Settlement of note payable with common stock
|
|
25,000
|
|
|
—
|
|
||
Acquisition
|
|
—
|
|
|
3,546
|
|
|
Three Months Ended December 31,
|
|
Year Ended December 31,
|
||||||||||||
(in $000s)
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
Net income (loss)
|
$
|
3,105
|
|
|
$
|
(3,406
|
)
|
|
$
|
(27,052
|
)
|
|
$
|
(15,526
|
)
|
Interest expense
|
16,985
|
|
|
15,049
|
|
|
63,361
|
|
|
56,698
|
|
||||
Income tax expense (benefit)
|
(7,316
|
)
|
|
452
|
|
|
(5,986
|
)
|
|
1,705
|
|
||||
Depreciation expense
|
19,444
|
|
|
17,634
|
|
|
71,548
|
|
|
64,312
|
|
||||
Amortization expense
|
836
|
|
|
723
|
|
|
3,008
|
|
|
2,826
|
|
||||
EBITDA
|
33,054
|
|
|
30,452
|
|
|
104,879
|
|
|
110,015
|
|
||||
Adjustments:
|
|
|
|
|
|
|
|
||||||||
Non-cash purchase accounting impact (1)
|
940
|
|
|
1,324
|
|
|
1,802
|
|
|
3,631
|
|
||||
Transaction and process improvement costs (2)
|
1,190
|
|
|
535
|
|
|
15,866
|
|
|
2,536
|
|
||||
Major repairs (3)
|
694
|
|
|
375
|
|
|
2,216
|
|
|
1,436
|
|
||||
Share-based payments (4)
|
551
|
|
|
280
|
|
|
1,014
|
|
|
1,130
|
|
||||
Other non-recurring items (5)
|
—
|
|
|
2,609
|
|
|
—
|
|
|
2,909
|
|
||||
Change in fair value of derivative (6)
|
(843
|
)
|
|
—
|
|
|
1,709
|
|
|
—
|
|
||||
Adjusted EBITDA
|
$
|
35,586
|
|
|
$
|
35,575
|
|
|
$
|
127,486
|
|
|
$
|
121,657
|
|
(1)
|
Represents the non-cash impact of purchase accounting, net of accumulated depreciation, on the cost of equipment sold. The equipment acquired received a purchase step-up in basis, which is a non-cash adjustment to the equipment cost pursuant to the credit agreement governing the Company’s asset-based lending facility (the “credit agreement”).
|
(2)
|
For the years ended December 31, 2019 and 2018, represents transaction costs related to the agreement and plan of merger with Capitol, which are comprised of professional consultancy fees, transaction costs, and the loss on extinguishment of debt. Additionally, pursuant to the credit agreement, the cost of undertakings to effect such cost savings, operating expense reductions and other synergies, as well as any expenses incurred in connection with acquisitions, are amounts to be included in the calculation of Adjusted EBITDA. For the year ended December 31, 2019, these costs include startup expenses associated with the new PTA locations (which include training, travel, and process setup costs), transaction expenses related to the acquisition of Truck Utilities, Inc. and expenses associated with the Company’s closure of its Mexican equipment rental and sales operations.
|
(3)
|
Represents the undepreciated cost of replaced chassis components from heavy maintenance, repair and overhaul activities associated with our fleet, which is an adjustment pursuant to our credit agreement.
|
(4)
|
Represents non-cash stock compensation expense associated with the issuance of stock options and restricted stock units in 2019 and the Class B Profits Interest Awards by NESCO Holdings, LP (our ultimate parent) on February 26, 2014, which is an adjustment pursuant to our credit agreement.
|
(5)
|
For the year ended December 31, 2018, represents other adjustments pursuant to the credit agreement: Rental expense incurred in 2018 for fleet equipment that had been rented under the terms of an operating lease that was terminated in 2018.
|
(6)
|
Represents the charge to earnings for our interest rate collar (which is an undesignated hedge) in the year ended December 31, 2019.
|
|
|
|
|
||
(in $000s)
|
|
Year Ended December 31, 2019
|
|
||
Adjusted EBITDA(1)
|
|
$
|
127,486
|
|
|
Truck Utilities Adjusted EBITDA since acquisition (2)
|
|
(936
|
)
|
|
|
Truck Utilities Adjusted EBITDA for the year ended September 30, 2019 (3)
|
|
7,983
|
|
|
|
Adjusted EBITDA including a full year of Truck Utilities
|
|
$
|
134,533
|
|
|
(1)
|
See the unaudited Adjusted EBITDA reconciliation for the year ended December 31, 2019 in Table 4.
|
(2)
|
Represents Truck Utilities contribution included in Nesco’s reported Adjusted EBITDA in Table 4 from November 4, 2019 (the date of acquisition) to December 31, 2019. A reconciliation of Adjusted EBITDA to the most comparable GAAP measure is as follows:
|
(in $000s)
|
Three Months Ended December 31, 2019
|
||
Net loss
|
$
|
(699
|
)
|
Depreciation
|
907
|
|
|
Amortization
|
111
|
|
|
EBITDA
|
319
|
|
|
Adjustments:
|
|
||
Non-cash purchase accounting impact
|
490
|
|
|
Transaction costs
|
127
|
|
|
Adjusted EBIDA
|
$
|
936
|
|
(3)
|
Derived from Truck Utilities' audited financial statements for the year ended September 30, 2019. Adjusted EBITDA for Truck Utilities presented above may not be reflective of the actual Adjusted EBITDA for Truck Utilities for the year ended December 31, 2019. A reconciliation of Adjusted EBITDA to the most comparable GAAP measure is as follows:
|
(in $000s)
|
Year Ended September 30, 2019
|
||
Net income
|
$
|
1,620
|
|
Interest expense
|
116
|
|
|
Income tax expense
|
697
|
|
|
Depreciation
|
4,313
|
|
|
EBITDA
|
6,746
|
|
|
Adjustments:
|
|
||
Transaction costs
|
160
|
|
|
Other costs (a)
|
1,077
|
|
|
Adjusted EBIDA
|
$
|
7,983
|
|
(a)
|
Represents the reduction in annual compensation that was paid to the selling shareholders pursuant to employment agreements executed with Nesco effective November 4, 2019.
|
|
Three Months Ended December 31,
|
|
Year Ended December 31,
|
||||||||||||
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
Average equipment on rent (in $000s)
|
$
|
508,658
|
|
|
$
|
462,365
|
|
|
$
|
477,493
|
|
|
$
|
450,195
|
|
Average fleet count
|
4,466
|
|
|
3,864
|
|
|
4,172
|
|
|
3,839
|
|
||||
Average fleet utilization
|
81.5
|
%
|
|
83.5
|
%
|
|
80.7
|
%
|
|
82.3
|
%
|
||||
Average rental rate per day
|
$
|
137.69
|
|
|
$
|
140.08
|
|
|
$
|
137.49
|
|
|
$
|
139.63
|
|
|
Three Months Ended December 31,
|
|
Three Months Ended December 31,
|
||||||||||||||||||||
|
2019
|
|
2018
|
||||||||||||||||||||
(in $000s)
|
ERS
|
|
PTA
|
|
Total
|
|
ERS
|
|
PTA
|
|
Total
|
||||||||||||
Rental revenue
|
$
|
49,985
|
|
|
$
|
4,140
|
|
|
$
|
54,125
|
|
|
$
|
44,904
|
|
|
$
|
2,881
|
|
|
$
|
47,785
|
|
Sales of rental equipment
|
8,600
|
|
|
—
|
|
|
8,600
|
|
|
10,457
|
|
|
—
|
|
|
10,457
|
|
||||||
Sales of new equipment
|
2,232
|
|
|
—
|
|
|
2,232
|
|
|
6,182
|
|
|
—
|
|
|
6,182
|
|
||||||
Parts sales and services
|
—
|
|
|
12,289
|
|
|
12,289
|
|
|
—
|
|
|
4,264
|
|
|
4,264
|
|
||||||
Total revenues
|
$
|
60,817
|
|
|
$
|
16,429
|
|
|
$
|
77,246
|
|
|
$
|
61,543
|
|
|
$
|
7,145
|
|
|
$
|
68,688
|
|
Cost of revenue
|
21,279
|
|
|
12,410
|
|
|
33,689
|
|
|
25,244
|
|
|
3,830
|
|
|
29,074
|
|
||||||
Depreciation of rental equipment
|
18,030
|
|
|
1,240
|
|
|
19,270
|
|
|
16,548
|
|
|
1,028
|
|
|
17,576
|
|
||||||
Gross profit
|
$
|
21,508
|
|
|
$
|
2,779
|
|
|
$
|
24,287
|
|
|
$
|
19,751
|
|
|
$
|
2,287
|
|
|
$
|
22,038
|
|
|
Year ended December 31,
|
|
Year ended December 31,
|
||||||||||||||||||||
|
2019
|
|
2018
|
||||||||||||||||||||
(in $000s)
|
ERS
|
|
PTA
|
|
Total
|
|
ERS
|
|
PTA
|
|
Total
|
||||||||||||
Rental revenue
|
$
|
182,720
|
|
|
$
|
15,276
|
|
|
$
|
197,996
|
|
|
$
|
173,267
|
|
|
$
|
11,296
|
|
|
$
|
184,563
|
|
Sales of rental equipment
|
23,767
|
|
|
—
|
|
|
23,767
|
|
|
26,019
|
|
|
—
|
|
|
26,019
|
|
||||||
Sales of new equipment
|
10,308
|
|
|
—
|
|
|
10,308
|
|
|
18,349
|
|
|
—
|
|
|
18,349
|
|
||||||
Parts sales and services
|
—
|
|
|
31,964
|
|
|
31,964
|
|
|
—
|
|
|
17,366
|
|
|
17,366
|
|
||||||
Total revenues
|
$
|
216,795
|
|
|
$
|
47,240
|
|
|
$
|
264,035
|
|
|
$
|
217,635
|
|
|
$
|
28,662
|
|
|
$
|
246,297
|
|
Cost of revenue
|
76,573
|
|
|
30,346
|
|
|
106,919
|
|
|
84,509
|
|
|
16,077
|
|
|
100,586
|
|
||||||
Depreciation of rental equipment
|
66,228
|
|
|
4,340
|
|
|
70,568
|
|
|
60,436
|
|
|
3,657
|
|
|
64,093
|
|
||||||
Gross profit
|
$
|
73,994
|
|
|
$
|
12,554
|
|
|
$
|
86,548
|
|
|
$
|
72,690
|
|
|
$
|
8,928
|
|
|
$
|
81,618
|
|
|
Year Ended December 31,
|
||||||
(in $000s)
|
2019
|
|
2018
|
||||
Purchase of equipment - rental fleet
|
$
|
106,641
|
|
|
$
|
58,519
|
|
Purchase of other property and equipment
|
3,065
|
|
|
716
|
|
||
Total capital expenditures
|
109,706
|
|
|
59,235
|
|
||
Less: Proceeds from sale of rental equipment and parts
|
(26,794
|
)
|
|
(33,321
|
)
|
||
Less: Insurance proceeds from damaged equipment
|
(1,658
|
)
|
|
—
|
|
||
Net capital expenditures
|
$
|
81,254
|
|
|
$
|
25,914
|
|
(in $millions)
|
Full Year 2020
|
||||||||
|
|
|
|
|
|
||||
Net loss
|
$
|
(8.0
|
)
|
|
to
|
|
$
|
3.0
|
|
Interest expense
|
63.0
|
|
|
to
|
|
62.0
|
|
||
Income tax expense
|
2.0
|
|
|
to
|
|
2.0
|
|
||
Depreciation and amortization
|
83.0
|
|
|
to
|
|
84.0
|
|
||
Share-based payments
|
1.0
|
|
|
to
|
|
1.0
|
|
||
Other
|
1.0
|
|
|
to
|
|
2.0
|
|
||
Adjusted EBITDA
|
$
|
142.0
|
|
|
to
|
|
$
|
154.0
|
|
|
|
|
|
|
|