SEGMENT REPORTING |
NOTE 5. |
SEGMENT REPORTING |
The Company’s four reportable segments are (1) its modular building rental division (“Mobile
Modular”); (2) its electronic test equipment rental division (“TRS-RenTelco”); (3) its containment solutions for the storage of hazardous and non-hazardous liquids and solids division (“Adler Tanks”); and
(4) its classroom manufacturing division selling modular buildings used primarily as classrooms in California (“Enviroplex”). The operations of each of these segments are described in Part I – Item 1, “Business”,
and the accounting policies of the segments are described in “Note 2 – Significant Accounting Policies” in the Company’s 2012 Annual Report. Management focuses on several key measures to evaluate and assess each segment’s
performance, including rental revenue growth, gross profit, income from operations 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 among Mobile Modular, TRS-RenTelco and Adler Tanks based on their pro-rata share of average rental
equipment at cost, 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 three months ended March 31, 2013
and 2012 for the Company’s reportable segments is shown in the following table:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(dollar amounts in thousands)
|
|
Mobile Modular |
|
|
TRS-RenTelco |
|
|
Adler Tanks |
|
|
Enviroplex 1 |
|
|
Consolidated |
|
Three Months Ended March 31,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rental Revenues
|
|
$ |
19,329 |
|
|
$ |
24,841 |
|
|
$ |
16,431 |
|
|
$ |
— |
|
|
$ |
60,601 |
|
Rental Related Services Revenues
|
|
|
5,914 |
|
|
|
666 |
|
|
|
4,265 |
|
|
|
— |
|
|
|
10,845 |
|
Sales and Other Revenues
|
|
|
3,748 |
|
|
|
7,207 |
|
|
|
119 |
|
|
|
6,193 |
|
|
|
17,267 |
|
Total Revenues
|
|
|
28,991 |
|
|
|
32,714 |
|
|
|
20,815 |
|
|
|
6,193 |
|
|
|
88,713 |
|
Depreciation of Rental Equipment
|
|
|
3,518 |
|
|
|
9,816 |
|
|
|
3,268 |
|
|
|
— |
|
|
|
16,602 |
|
Gross Profit
|
|
|
11,662 |
|
|
|
15,594 |
|
|
|
11,143 |
|
|
|
599 |
|
|
|
38,998 |
|
Selling and Administrative Expenses
|
|
|
8,800 |
|
|
|
6,094 |
|
|
|
5,992 |
|
|
|
752 |
|
|
|
21,638 |
|
Income (Loss) from Operations
|
|
|
2,862 |
|
|
|
9,500 |
|
|
|
5,151 |
|
|
|
(153 |
) |
|
|
17,360 |
|
Interest Expense (Income) Allocation
|
|
|
1,093 |
|
|
|
557 |
|
|
|
609 |
|
|
|
(56 |
) |
|
|
2,203 |
|
Income (Loss) before Provision for Income Taxes
|
|
|
1,769 |
|
|
|
8,943 |
|
|
|
4,542 |
|
|
|
(97 |
) |
|
|
15,157 |
|
Rental Equipment Acquisitions
|
|
|
8,490 |
|
|
|
12,198 |
|
|
|
6,754 |
|
|
|
— |
|
|
|
27,442 |
|
Accounts Receivable, net (period end)
|
|
|
36,259 |
|
|
|
25,627 |
|
|
|
22,049 |
|
|
|
3,091 |
|
|
|
87,026 |
|
Rental Equipment, at cost (period end)
|
|
|
558,471 |
|
|
|
267,411 |
|
|
|
261,483 |
|
|
|
— |
|
|
|
1,087,365 |
|
Rental Equipment, net book value (period end)
|
|
|
388,960 |
|
|
|
107,683 |
|
|
|
229,457 |
|
|
|
— |
|
|
|
726,100 |
|
Utilization (period end) 2
|
|
|
66.1 |
% |
|
|
63.3 |
% |
|
|
63.5 |
% |
|
|
|
|
|
|
|
|
Average Utilization 2
|
|
|
66.4 |
% |
|
|
63.8 |
% |
|
|
64.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rental Revenues
|
|
$ |
19,891 |
|
|
$ |
23,412 |
|
|
$ |
16,217 |
|
|
$ |
— |
|
|
$ |
59,520 |
|
Rental Related Services Revenues
|
|
|
6,120 |
|
|
|
829 |
|
|
|
3,716 |
|
|
|
— |
|
|
|
10,665 |
|
Sales and Other Revenues
|
|
|
2,344 |
|
|
|
6,256 |
|
|
|
137 |
|
|
|
7 |
|
|
|
8,744 |
|
Total Revenues
|
|
|
28,355 |
|
|
|
30,497 |
|
|
|
20,070 |
|
|
|
7 |
|
|
|
78,929 |
|
Depreciation of Rental Equipment
|
|
|
3,474 |
|
|
|
9,284 |
|
|
|
2,643 |
|
|
|
— |
|
|
|
15,401 |
|
Gross Profit (Loss)
|
|
|
12,481 |
|
|
|
14,054 |
|
|
|
13,306 |
|
|
|
(6 |
) |
|
|
39,835 |
|
Selling and Administrative Expenses
|
|
|
8,487 |
|
|
|
6,696 |
|
|
|
5,097 |
|
|
|
1,081 |
|
|
|
21,361 |
|
Income (Loss) from Operations
|
|
|
3,994 |
|
|
|
7,358 |
|
|
|
8,209 |
|
|
|
(1,087 |
) |
|
|
18,474 |
|
Interest Expense (Income) Allocation
|
|
|
1,103 |
|
|
|
578 |
|
|
|
531 |
|
|
|
(39 |
) |
|
|
2,173 |
|
Income (Loss) before Provision for Income Taxes
|
|
|
2,891 |
|
|
|
6,780 |
|
|
|
7,678 |
|
|
|
(1,048 |
) |
|
|
16,301 |
|
Rental Equipment Acquisitions
|
|
|
4,251 |
|
|
|
12,915 |
|
|
|
22,369 |
|
|
|
— |
|
|
|
39,535 |
|
Accounts Receivable, net (period end)
|
|
|
40,895 |
|
|
|
21,785 |
|
|
|
18,752 |
|
|
|
3,161 |
|
|
|
84,593 |
|
Rental Equipment, at cost (period end)
|
|
|
541,357 |
|
|
|
262,845 |
|
|
|
223,797 |
|
|
|
— |
|
|
|
1,027,999 |
|
Rental Equipment, net book value (period end)
|
|
|
382,930 |
|
|
|
106,982 |
|
|
|
203,665 |
|
|
|
— |
|
|
|
693,577 |
|
Utilization (period end) 2
|
|
|
65.7 |
% |
|
|
65.1 |
% |
|
|
72.9 |
% |
|
|
|
|
|
|
|
|
Average Utilization 2
|
|
|
66.5 |
% |
|
|
65.5 |
%% |
|
|
76.5 |
% |
|
|
|
|
|
|
|
|
1. |
Gross Enviroplex sales revenues were $6,193 and $7 for the three months ended March 31, 2013 and 2012, respectively. There were no inter-segment sales to Mobile
Modular in these periods, which required elimination. |
2. |
Utilization is calculated each month by dividing the cost of rental equipment on rent by the total cost of rental equipment excluding accessory equipment and for Mobile
Modular and Adler Tanks excluding new equipment inventory. 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 for the three months ended March 31, 2013 and 2012. Revenues from foreign country customers accounted for 5% and 9%, respectively, of
the Company’s total revenues for the same periods.
|