Segment Reporting |
NOTE 10. |
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. As separate corporate entities, Adler Tanks and
Enviroplex revenues and expenses are separately maintained from
Mobile Modular and TRS-RenTelco. 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, 2014, 2013 and 2012, for the Company’s
reportable segments is shown in the following tables:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment Data |
|
Mobile Modular |
|
|
TRS-RenTelco |
|
|
Adler Tanks |
|
|
Enviroplex1 |
|
|
Consolidated |
|
(dollar amounts in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended
December 31,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rental revenues
|
|
$ |
96,457 |
|
|
$ |
99,020 |
|
|
$ |
74,098 |
|
|
$ |
— |
|
|
$ |
269,575 |
|
Rental related services
revenues
|
|
|
35,263 |
|
|
|
3,331 |
|
|
|
25,538 |
|
|
|
— |
|
|
|
64,132 |
|
Sales and other
revenues
|
|
|
29,855 |
|
|
|
25,951 |
|
|
|
1,152 |
|
|
|
17,457 |
|
|
|
74,415 |
|
Total revenues
|
|
|
161,575 |
|
|
|
128,302 |
|
|
|
100,788 |
|
|
|
17,457 |
|
|
|
408,122 |
|
Depreciation of rental
equipment
|
|
|
16,536 |
|
|
|
40,935 |
|
|
|
15,207 |
|
|
|
— |
|
|
|
72,678 |
|
Gross profit
|
|
|
63,455 |
|
|
|
60,249 |
|
|
|
53,452 |
|
|
|
5,063 |
|
|
|
182,219 |
|
Interest expense (income)
allocation
|
|
|
4,768 |
|
|
|
2,075 |
|
|
|
2,618 |
|
|
|
(181 |
) |
|
|
9,280 |
|
Income before provision for
income taxes
|
|
|
16,959 |
|
|
|
34,383 |
|
|
|
23,605 |
|
|
|
1,614 |
|
|
|
76,561 |
|
Rental equipment
acquisitions
|
|
|
82,792 |
|
|
|
45,158 |
|
|
|
20,652 |
|
|
|
— |
|
|
|
148,602 |
|
Accounts receivable, net
(period end)
|
|
|
46,797 |
|
|
|
28,849 |
|
|
|
21,031 |
|
|
|
4,617 |
|
|
|
101,294 |
|
Rental equipment, at cost
(period end)
|
|
|
664,340 |
|
|
|
261,995 |
|
|
|
303,303 |
|
|
|
— |
|
|
|
1,229,638 |
|
Rental equipment, net book
value (period end)
|
|
|
473,960 |
|
|
|
105,729 |
|
|
|
246,061 |
|
|
|
— |
|
|
|
825,750 |
|
Utilization (period
end)2
|
|
|
75.0 |
% |
|
|
59.8 |
% |
|
|
63.9 |
% |
|
|
|
|
|
|
|
|
Average
utilization2
|
|
|
72.3 |
% |
|
|
60.4 |
% |
|
|
62.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment Data (Continued) |
|
|
Mobile Modular |
|
|
|
TRS-RenTelco |
|
|
|
Adler Tanks |
|
|
|
Enviroplex1 |
|
|
|
Consolidated |
|
(dollar amounts in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended
December 31,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rental revenues
|
|
$ |
82,503 |
|
|
$ |
102,101 |
|
|
$ |
71,162 |
|
|
$ |
— |
|
|
$ |
255,766 |
|
Rental related services
revenues
|
|
|
28,891 |
|
|
|
3,095 |
|
|
|
21,162 |
|
|
|
— |
|
|
|
53,148 |
|
Sales and other
revenues
|
|
|
21,267 |
|
|
|
29,857 |
|
|
|
1,616 |
|
|
|
17,855 |
|
|
|
70,595 |
|
Total revenues
|
|
|
132,661 |
|
|
|
135,053 |
|
|
|
93,940 |
|
|
|
17,855 |
|
|
|
379,509 |
|
Depreciation of rental
equipment
|
|
|
14,459 |
|
|
|
39,953 |
|
|
|
13,796 |
|
|
|
— |
|
|
|
68,208 |
|
Gross profit
|
|
|
50,423 |
|
|
|
63,520 |
|
|
|
51,076 |
|
|
|
3,996 |
|
|
|
169,015 |
|
Interest expense (income)
allocation
|
|
|
4,318 |
|
|
|
2,156 |
|
|
|
2,419 |
|
|
|
(206 |
) |
|
|
8,687 |
|
Income before provision for
income taxes
|
|
|
9,617 |
|
|
|
36,633 |
|
|
|
24,013 |
|
|
|
1,111 |
|
|
|
71,374 |
|
Rental equipment
acquisitions
|
|
|
52,953 |
|
|
|
52,625 |
|
|
|
31,023 |
|
|
|
— |
|
|
|
136,601 |
|
Accounts receivable, net
(period end)
|
|
|
37,163 |
|
|
|
27,328 |
|
|
|
21,915 |
|
|
|
1,244 |
|
|
|
87,650 |
|
Rental equipment, at cost
(period end)
|
|
|
592,391 |
|
|
|
267,772 |
|
|
|
284,005 |
|
|
|
— |
|
|
|
1,144,168 |
|
Rental equipment, net book
value (period end)
|
|
|
415,366 |
|
|
|
109,988 |
|
|
|
241,656 |
|
|
|
— |
|
|
|
767,010 |
|
Utilization (period
end)2
|
|
|
70.7 |
% |
|
|
58.2 |
% |
|
|
57.7 |
% |
|
|
|
|
|
|
|
|
Average
utilization2
|
|
|
68.3 |
% |
|
|
62.7 |
% |
|
|
64.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rental revenues
|
|
$ |
79,518 |
|
|
$ |
101,645 |
|
|
$ |
67,281 |
|
|
$ |
— |
|
|
$ |
248,444 |
|
Rental related services
revenues
|
|
|
25,775 |
|
|
|
3,673 |
|
|
|
17,472 |
|
|
|
— |
|
|
|
46,920 |
|
Sales and other
revenues
|
|
|
14,474 |
|
|
|
27,820 |
|
|
|
2,558 |
|
|
|
23,823 |
|
|
|
68,675 |
|
Total revenues
|
|
|
119,767 |
|
|
|
133,138 |
|
|
|
87,311 |
|
|
|
23,823 |
|
|
|
364,039 |
|
Depreciation of rental
equipment
|
|
|
13,942 |
|
|
|
38,174 |
|
|
|
11,703 |
|
|
|
— |
|
|
|
63,819 |
|
Gross profit
|
|
|
52,022 |
|
|
|
62,048 |
|
|
|
51,157 |
|
|
|
3,032 |
|
|
|
168,259 |
|
Interest expense (income)
allocation
|
|
|
4,547 |
|
|
|
2,384 |
|
|
|
2,350 |
|
|
|
(132 |
) |
|
|
9,149 |
|
Income (loss) before
provision for income taxes
|
|
|
13,443 |
|
|
|
33,631 |
|
|
|
26,706 |
|
|
|
(913 |
) |
|
|
72,867 |
|
Rental equipment
acquisitions
|
|
|
21,042 |
|
|
|
51,793 |
|
|
|
55,919 |
|
|
|
— |
|
|
|
128,754 |
|
Accounts receivable, net
(period end)
|
|
|
39,066 |
|
|
|
24,654 |
|
|
|
24,323 |
|
|
|
4,213 |
|
|
|
92,256 |
|
Rental equipment, at cost
(period end)
|
|
|
551,101 |
|
|
|
266,934 |
|
|
|
254,810 |
|
|
|
— |
|
|
|
1,072,845 |
|
Rental equipment, net book
value (period end)
|
|
|
384,813 |
|
|
|
107,999 |
|
|
|
226,041 |
|
|
|
— |
|
|
|
718,853 |
|
Utilization (period
end)2
|
|
|
66.7 |
% |
|
|
64.1 |
% |
|
|
67.5 |
% |
|
|
|
|
|
|
|
|
Average
utilization2
|
|
|
66.4 |
% |
|
|
65.8 |
% |
|
|
71.5 |
% |
|
|
|
|
|
|
|
|
1 |
|
Gross Enviroplex sales
revenues were $19,017, $17,859 and $24,240 in 2014, 2013 and 2012,
respectively, which includes inter-segment sales to Mobile Modular
of $1,560, $4 and $417, 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 2014,
2013 and 2012. Revenue from foreign country customers accounted for
5%, 7% and 9% of the Company’s revenues for the same periods,
respectively.
|