XML 31 R18.htm IDEA: XBRL DOCUMENT v3.3.1.900
Segment Reporting
12 Months Ended
Dec. 31, 2015
Segment Reporting [Abstract]  
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.    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, 2015, 2014 and 2013, for the Company’s reportable segments is shown in the following tables:

 

Segment Data

(dollar amounts in thousands)

 

Mobile

Modular

 

 

TRS-

RenTelco

 

 

Adler

Tanks

 

 

Enviroplex 1

 

 

Consolidated

 

Year Ended December 31,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental revenues

 

$

115,986

 

 

$

89,208

 

 

$

68,502

 

 

$       —

 

 

$

273,696

 

Rental related services revenues

 

 

45,616

 

 

 

3,055

 

 

 

24,643

 

 

 

 

 

73,314

 

Sales and other revenues

 

 

22,682

 

 

 

22,754

 

 

 

1,486

 

 

 

10,612

 

 

 

57,534

 

Total revenues

 

 

184,284

 

 

 

115,017

 

 

 

94,631

 

 

 

10,612

 

 

 

404,544

 

Depreciation of rental equipment

 

 

19,246

 

 

 

39,974

 

 

 

15,993

 

 

 

 

 

75,213

 

Gross profit

 

 

78,771

 

 

 

47,836

 

 

 

47,397

 

 

 

2,903

 

 

 

176,907

 

Selling and administrative expenses

 

 

46,496

 

 

 

22,930

 

 

 

27,494

 

 

 

3,030

 

 

 

99,950

 

Income (loss) from operation

 

 

32,275

 

 

 

24,906

 

 

 

19,903

 

 

 

(127

)

 

 

76,957

 

Interest expense (income) allocation

 

 

(5,363

)

 

 

(2,194

)

 

 

(2,729

)

 

 

194

 

 

 

(10,092

)

Income before provision for income taxes

 

 

26,912

 

 

 

22,224

 

 

 

17,174

 

 

 

67

 

 

 

66,377

 

Rental equipment acquisitions

 

 

79,622

 

 

 

44,316

 

 

 

9,440

 

 

 

 

 

133,378

 

Accounts receivable, net (period end)

 

 

53,796

 

 

 

21,784

 

 

 

17,955

 

 

 

1,728

 

 

 

95,263

 

Rental equipment, at cost (period end)

 

 

736,875

 

 

 

262,945

 

 

 

310,263

 

 

 

 

 

1,310,083

 

Rental equipment, net book value (period end)

 

 

529,483

 

 

 

102,191

 

 

 

237,927

 

 

 

 

 

869,601

 

Utilization (period end) 2

 

 

76.9

%

 

 

58.7

%

 

 

49.7

%

 

 

 

 

 

 

 

 

Average utilization 2

 

 

75.8

%

 

 

60.5

%

 

 

58.3

%

 

 

 

 

 

 

 

 

 

Segment Data (Continued)

(dollar amounts in thousands)

 

Mobile

Modular

 

 

TRS-

RenTelco

 

 

Adler

Tanks

 

 

Enviroplex 1

 

 

Consolidated

 

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

 

Selling and administrative expenses

 

 

42,069

 

 

 

23,736

 

 

 

27,424

 

 

 

3,630

 

 

 

96,859

 

Income from operation

 

 

21,386

 

 

 

36,513

 

 

 

26,028

 

 

 

1,433

 

 

 

85,360

 

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 utilization 2

 

 

72.3

%

 

 

60.4

%

 

 

62.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

Selling and administrative expenses

 

 

36,488

 

 

 

24,542

 

 

 

24,644

 

 

 

3,091

 

 

 

88,765

 

Income from operation

 

 

13,935

 

 

 

38,978

 

 

 

26,432

 

 

 

905

 

 

 

80,250

 

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 utilization 2

 

 

68.3

%

 

 

62.7

%

 

 

64.2

%

 

 

 

 

 

 

 

 

1

Gross Enviroplex sales revenues were $11,530, $19,017 and $17,859 in 2015, 2014 and 2013, respectively, which includes inter-segment sales to Mobile Modular of $918, $1,560 and $4, 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 2015, 2014 and 2013.  Revenue from foreign country customers accounted for 5%, 5% and 7% of the Company’s revenues for the same periods, respectively.