XML 34 R21.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Segment Reporting
12 Months Ended
Dec. 31, 2019
Segment Reporting [Abstract]  
Segment Reporting

NOTE 13. SEGMENT REPORTING

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, TRS-RenTelco, Adler Tanks 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, TRS-RenTelco and Adler Tanks, based on their pro-rata share of direct revenues.  Interest expense is allocated amongst Mobile Modular, TRS-RenTelco and Adler Tanks 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 for the years ended December 31, 2019, 2018 and 2017, for the Company’s reportable segments is shown in the following tables:

 

(dollar amounts in thousands)

 

Mobile

Modular

 

 

TRS-

RenTelco

 

 

Adler

Tanks

 

 

Enviroplex 1

 

 

Consolidated

 

Year Ended December 31,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental revenues

 

$

182,316

 

 

$

103,704

 

 

$

67,869

 

 

$

 

 

$

353,889

 

Rental related services revenues

 

 

69,395

 

 

 

3,260

 

 

 

28,383

 

 

 

 

 

101,038

 

Sales and other revenues

 

 

49,299

 

 

 

24,519

 

 

 

1,671

 

 

 

39,814

 

 

 

115,303

 

Total revenues

 

 

301,010

 

 

 

131,483

 

 

 

97,923

 

 

 

39,814

 

 

 

570,230

 

Depreciation of rental equipment

 

 

22,071

 

 

 

41,948

 

 

 

16,372

 

 

 

 

 

80,391

 

Gross profit

 

 

143,618

 

 

 

60,748

 

 

 

47,014

 

 

 

14,785

 

 

 

266,165

 

Selling and administrative expenses

 

 

65,699

 

 

 

24,645

 

 

 

29,321

 

 

 

5,128

 

 

 

124,793

 

Income from operations

 

 

77,919

 

 

 

36,103

 

 

 

17,693

 

 

 

9,657

 

 

 

141,372

 

Interest expense (income) allocation

 

 

7,946

 

 

 

1,970

 

 

 

3,436

 

 

 

(1,021

)

 

 

12,331

 

Income before provision for income taxes

 

 

69,973

 

 

 

34,217

 

 

 

14,257

 

 

 

10,678

 

 

 

129,125

 

Rental equipment acquisitions

 

 

75,433

 

 

 

89,759

 

 

 

4,826

 

 

 

 

 

170,018

 

Accounts receivable, net (period end)

 

 

83,182

 

 

 

23,788

 

 

 

17,281

 

 

 

3,848

 

 

 

128,099

 

Rental equipment, at cost (period end)

 

 

868,807

 

 

 

335,343

 

 

 

316,261

 

 

 

 

 

1,520,411

 

Rental equipment, net book value (period end)

 

 

610,048

 

 

 

172,413

 

 

 

185,039

 

 

 

 

 

967,500

 

Utilization (period end) 2

 

 

79.1

%

 

 

64.5

%

 

 

48.4

%

 

 

 

 

 

 

 

 

Average utilization 2

 

 

79.2

%

 

 

66.2

%

 

 

54.7

%

 

 

 

 

 

 

 

 

 

 

Segment Data (Continued)

(dollar amounts in thousands)

 

Mobile

Modular

 

 

TRS-

RenTelco

 

 

Adler

Tanks

 

 

Enviroplex 1

 

 

Consolidated

 

Year Ended December 31,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental revenues

 

$

159,136

 

 

$

89,937

 

 

$

69,701

 

 

$

 

 

$

318,774

 

Rental related services revenues

 

 

54,696

 

 

 

3,300

 

 

 

24,911

 

 

 

 

 

82,907

 

Sales and other revenues

 

 

40,742

 

 

 

25,420

 

 

 

1,441

 

 

 

29,046

 

 

 

96,649

 

Total revenues

 

 

254,574

 

 

 

118,657

 

 

 

96,053

 

 

 

29,046

 

 

 

498,330

 

Depreciation of rental equipment

 

 

21,200

 

 

 

36,011

 

 

 

15,928

 

 

 

 

 

73,139

 

Gross profit

 

 

120,750

 

 

 

54,773

 

 

 

48,055

 

 

 

9,673

 

 

 

233,251

 

Selling and administrative expenses

 

 

58,017

 

 

 

22,823

 

 

 

30,026

 

 

 

4,904

 

 

 

115,770

 

Income from operations

 

 

62,733

 

 

 

31,950

 

 

 

18,029

 

 

 

4,769

 

 

 

117,481

 

Interest expense (income) allocation

 

 

(7,132

)

 

 

(2,696

)

 

 

(3,252

)

 

 

783

 

 

 

(12,297

)

Income before benefit for income taxes

 

 

55,601

 

 

 

28,765

 

 

 

14,777

 

 

 

5,552

 

 

 

104,695

 

Rental equipment acquisitions

 

 

63,374

 

 

 

65,467

 

 

 

5,257

 

 

 

 

 

134,098

 

Accounts receivable, net (period end)

 

 

72,295

 

 

 

20,732

 

 

 

19,992

 

 

 

7,997

 

 

 

121,016

 

Rental equipment, at cost (period end)

 

 

817,375

 

 

 

285,052

 

 

 

313,573

 

 

 

 

 

1,416,000

 

Rental equipment, net book value (period end)

 

 

572,032

 

 

 

131,450

 

 

 

197,533

 

 

 

 

 

901,015

 

Utilization (period end) 2

 

 

79.3

%

 

 

62.1

%

 

 

56.4

%

 

 

 

 

 

 

 

 

Average utilization 2

 

 

78.2

%

 

 

62.7

%

 

 

59.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental revenues

 

$

142,584

 

 

$

82,812

 

 

$

64,021

 

 

$

 

 

$

289,417

 

Rental related services revenues

 

 

50,448

 

 

 

2,858

 

 

 

24,762

 

 

 

 

 

78,068

 

Sales and other revenues

 

 

38,234

 

 

 

22,374

 

 

 

2,572

 

 

 

31,369

 

 

 

94,549

 

Total revenues

 

 

231,266

 

 

 

108,044

 

 

 

91,355

 

 

 

31,369

 

 

 

462,034

 

Depreciation of rental equipment

 

 

21,247

 

 

 

32,891

 

 

 

15,770

 

 

 

 

 

69,908

 

Gross profit

 

 

103,935

 

 

 

50,289

 

 

 

43,218

 

 

 

8,903

 

 

 

206,345

 

Selling and administrative expenses

 

 

55,583

 

 

 

22,171

 

 

 

29,542

 

 

 

4,309

 

 

 

111,605

 

Income from operations

 

 

48,352

 

 

 

28,118

 

 

 

13,676

 

 

 

4,594

 

 

 

94,740

 

Interest expense (income) allocation

 

 

(6,671

)

 

 

(2,320

)

 

 

(3,071

)

 

 

440

 

 

 

(11,622

)

Income before provision for income taxes

 

 

41,681

 

 

 

26,132

 

 

 

10,605

 

 

 

5,034

 

 

 

83,452

 

Rental equipment acquisitions

 

 

34,526

 

 

 

58,781

 

 

 

4,800

 

 

 

 

 

98,107

 

Accounts receivable, net (period end)

 

 

59,274

 

 

 

19,581

 

 

 

18,663

 

 

 

8,354

 

 

 

105,872

 

Rental equipment, at cost (period end)

 

 

775,400

 

 

 

262,325

 

 

 

309,808

 

 

 

 

 

1,347,533

 

Rental equipment, net book value (period end)

 

 

543,857

 

 

 

109,482

 

 

 

208,981

 

 

 

 

 

862,320

 

Utilization (period end) 2

 

 

77.8

%

 

 

61.7

%

 

 

57.5

%

 

 

 

 

 

 

 

 

Average utilization 2

 

 

76.8

%

 

 

62.9

%

 

 

56.0

%

 

 

 

 

 

 

 

 

 

1

Gross Enviroplex sales revenues were $39,814, $30,407 and $31,369 in 2019, 2018 and 2017, respectively.  There were $1,361 inter-segment sales to Mobile Modular in 2018, which have been eliminated in consolidation.  There were no inter-segment sales in 2019 and 2017.

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 2019, 2018 and 2017.  Revenue from foreign country customers accounted for 5%, 4% and 4% of the Company’s revenues for the same periods, respectively.