XML 41 R33.htm IDEA: XBRL DOCUMENT v3.25.1
Segment Reporting - Summarized Financial Information for Company's Reportable Segments (Detail) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2025
Mar. 31, 2024
Dec. 31, 2024
Segment Reporting Information [Line Items]      
Rental revenues $ 120,113 $ 120,332  
Rental related services revenues 33,916 29,580  
Total revenues 195,416 187,827  
Depreciation of rental equipment 21,505 22,366  
Rental related services 24,313 20,786  
Other 27,652 29,010  
Costs of sales 25,510 22,397  
Total costs of revenues 98,980 94,559  
Gross profit 96,436 93,268  
Wages and benefits [1] 21,729 21,638  
Depreciation and amortization [1] 4,016 3,945  
Marketing and administrative expenses [1] 8,199 8,256  
Allocated corporate services [1],[2] 16,564 16,367  
Other segment items [1],[3] 361 258  
Total expenses [1] 50,869 50,464  
Income from operations [1] 45,567 52,085  
Other income, net 0 (9,281) [1]  
Segment profit [1] 45,567 52,085  
Total segment gross profit   93,268  
Interest expense (income) allocation [1] 8,158 12,704  
Foreign currency exchange (gain) loss [1] (5) 132  
WillScot Mobile Mini transaction costs (Note 1) 0 9,354  
Income before provision for income taxes [1] 37,414 39,249  
Income before provision for income taxes 37,414 29,895  
Rental equipment acquisitions 9,579 67,784  
Accounts receivable, net (period end) 208,882 211,950 $ 219,342
Rental equipment, at cost (period end) 1,988,993 1,957,077 1,999,195
Rental equipment, net book value (period end) 1,369,303 1,368,542 $ 1,387,659
Sales [Member]      
Segment Reporting Information [Line Items]      
Revenues 38,926 35,069  
Other [Member]      
Segment Reporting Information [Line Items]      
Revenues 2,461 2,846  
Mobile Modular [Member]      
Segment Reporting Information [Line Items]      
Rental revenues 78,496 76,496  
Rental related services revenues 29,475 24,133  
Total revenues 131,919 127,585  
Depreciation of rental equipment 10,554 9,874  
Rental related services 19,740 15,780  
Other 20,812 22,673  
Costs of sales 15,345 17,413  
Total costs of revenues 66,451 65,740  
Gross profit 65,468 61,845  
Wages and benefits [1] 14,110 14,262  
Depreciation and amortization [1] 3,531 3,380  
Marketing and administrative expenses [1] 4,666 4,718  
Allocated corporate services [1],[2] 11,554 11,191  
Other segment items [1],[3] 127 63  
Total expenses [1] 33,988 33,614  
Income from operations [1] 31,480 34,451  
Other income, net [1]   (6,220)  
Segment profit [1] 31,480 34,451  
Interest expense (income) allocation [1] 6,505 9,799  
Income before provision for income taxes [1] 24,975 24,652  
Rental equipment acquisitions 4,400 59,263  
Accounts receivable, net (period end) 159,672 166,382  
Rental equipment, at cost (period end) 1,414,535 1,345,919  
Rental equipment, net book value (period end) $ 1,051,635 $ 1,013,965  
Utilization (period end) [4] 74.30% 78.50%  
Average utilization [4] 74.60% 78.70%  
Mobile Modular [Member] | Sales [Member]      
Segment Reporting Information [Line Items]      
Revenues $ 22,490 $ 25,326  
Mobile Modular [Member] | Other [Member]      
Segment Reporting Information [Line Items]      
Revenues 1,458 1,630  
Portable Storage [Member]      
Segment Reporting Information [Line Items]      
Rental revenues 16,074 18,407  
Rental related services revenues 3,631 4,723  
Total revenues 21,265 24,760  
Depreciation of rental equipment 1,031 965  
Rental related services 3,933 4,456  
Other 1,527 1,468  
Costs of sales 831 768  
Total costs of revenues 7,322 7,657  
Gross profit 13,943 17,103  
Wages and benefits [1] 3,524 3,516  
Depreciation and amortization [1] 357 442  
Marketing and administrative expenses [1] 1,640 1,595  
Allocated corporate services [1],[2] 1,864 2,122  
Other segment items [1],[3] 170 134  
Total expenses [1] 7,555 7,809  
Income from operations [1] 6,388 10,613  
Other income, net [1]   (1,319)  
Segment profit [1] 6,388 10,613  
Interest expense (income) allocation [1] 971 1,420  
Income before provision for income taxes [1] 5,417 9,193  
Rental equipment acquisitions 357 5,128  
Accounts receivable, net (period end) 10,397 14,117  
Rental equipment, at cost (period end) 240,348 240,517  
Rental equipment, net book value (period end) $ 217,060 $ 220,811  
Utilization (period end) [4] 61.00% 68.80%  
Average utilization [4] 60.20% 69.80%  
Portable Storage [Member] | Sales [Member]      
Segment Reporting Information [Line Items]      
Revenues $ 1,244 $ 1,212  
Portable Storage [Member] | Other [Member]      
Segment Reporting Information [Line Items]      
Revenues 316 418  
TRS-RenTelco [Member]      
Segment Reporting Information [Line Items]      
Rental revenues 25,543 25,429  
Rental related services revenues 810 724  
Total revenues 35,019 33,763  
Depreciation of rental equipment 9,920 11,527  
Rental related services 640 550  
Other 5,313 4,869  
Costs of sales 4,271 2,942  
Total costs of revenues 20,144 19,888  
Gross profit 14,875 13,875  
Wages and benefits [1] 2,899 2,695  
Depreciation and amortization [1] 26 26  
Marketing and administrative expenses [1] 1,303 1,401  
Allocated corporate services [1],[2] 3,146 3,054  
Other segment items [1],[3] 64 61  
Total expenses [1] 7,438 7,237  
Income from operations [1] 7,437 8,380  
Other income, net [1]   (1,742)  
Segment profit [1] 7,437 8,380  
Interest expense (income) allocation [1] 1,277 2,062  
Foreign currency exchange (gain) loss [1] (5) 132  
Income before provision for income taxes [1] 6,165 6,186  
Rental equipment acquisitions 4,822 3,393  
Accounts receivable, net (period end) 22,388 22,637  
Rental equipment, at cost (period end) 334,110 370,641  
Rental equipment, net book value (period end) $ 100,608 $ 133,766  
Utilization (period end) [4] 64.90% 56.80%  
Average utilization [4] 61.60% 56.50%  
TRS-RenTelco [Member] | Sales [Member]      
Segment Reporting Information [Line Items]      
Revenues $ 7,979 $ 6,812  
TRS-RenTelco [Member] | Other [Member]      
Segment Reporting Information [Line Items]      
Revenues 687 798  
Enviroplex [Member]      
Segment Reporting Information [Line Items]      
Total revenues [5] 7,213 1,719  
Costs of sales [5] 5,063 1,274  
Total costs of revenues [5] 5,063 1,274  
Gross profit [5] 2,150 445  
Wages and benefits [1],[5] 1,196 1,165  
Depreciation and amortization [1],[5] 102 97  
Marketing and administrative expenses [1],[5] 590 542  
Total expenses [1],[5] 1,888 1,804  
Income from operations [1],[5] 262 (1,359)  
Segment profit [1],[5] 262 (1,359)  
Interest expense (income) allocation [1],[5] (595) (577)  
Income before provision for income taxes [1],[5] 857 (782)  
Accounts receivable, net (period end) [5] 16,425 8,814  
Enviroplex [Member] | Sales [Member]      
Segment Reporting Information [Line Items]      
Revenues [5] $ 7,213 $ 1,719  
[1] The Significant Segment Expense categories and amounts align with the segment-level information that is regularly provided to the CODM.
[2] Allocated corporate services costs are comprised of expenses incurred by the Company which are not directly incurred by each business segment as a part of their normal operations. These allocated indirect corporate costs primarily include wages and benefits, depreciation of corporate capital assets, information technology, legal, accounting and other administrative expenses.
[3] Other segment items for each reportable segment is primarily comprised of credit losses.
[4] 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.
[5] Gross Enviroplex sales revenues were $7,213 and $1,719 for the three months ended March 31, 2025 and 2024, respectively. There were no inter-segment sales to Mobile Modular in the three months ended March 31, 2025 and $1,845 inter-segment sales to Mobile Modular for the same period in 2024, which required elimination in consolidation.