-
Rental revenues $272 million down 35% vs. 3Q08
-
DEPS a loss of $0.06, down from DEPS of $0.41 in 3Q08
-
Adjusted EBITDA $107 million or 34.0% of total revenues
-
Free cash flow $125 million
-
FY09 free cash flow forecast increased to $365 - $380 million
SCOTTSDALE, Ariz.--(BUSINESS WIRE)--Oct. 29, 2009--
RSC Holdings Inc. (NYSE: RRR), one of the largest equipment rental
providers in North America, today announced results for the third
quarter ended September 30, 2009.
Erik Olsson, President and Chief Executive Officer, stated: “We executed
well on our top priorities – customer service, cost controls and cash
flow generation. While we did not experience the typical seasonal upturn
in volume, we achieved stability throughout the quarter in demand for
our fleet, sequential rental rates and utilization. We delivered an
impressive $125 million of free cash flow, clearly demonstrating the
results of strong execution and the counter-cyclicality of our business
model. Although the economic environment remains weak, we expect to
deliver free cash flow of $365 - $380 million for the full year, which
is above our previous estimate.”
Third Quarter 2009 Results
Third quarter rental revenues decreased 35.1% to $272 million, from $419
million in the year-ago quarter, and accounted for 86% of total
revenues. Total revenues were $316 million, down 32.4% from $467 million
reported in the year-ago quarter.
Rental volume declined 25.7% from the prior year’s third quarter
following the drop in non-residential construction business levels and
lower industrial activity. Rental rates declined by 9.4% compared with
the year-ago quarter; however, the company achieved a 0.2% sequential
increase in rental rates over the second quarter. Fleet utilization
averaged 58.9% vs. 72.3% in the third quarter of 2008.
Sales of used rental equipment were $31 million, increasing from $29
million in last year’s third quarter. Gross profit margin on sales of
used rental equipment was 4%, down from 8% in the first half of 2009,
reflecting higher-than-normal auction sales and lower retail margins.
Gross capital expenditures were $16 million and the company generated
net capital expenditure inflows of $18 million in the third quarter,
continuing to benefit from a well-maintained fleet which minimized
replacement needs.
The company continued to aggressively manage its cost structure,
reducing cost of rental and SG&A expenses by $57 million versus the
third quarter a year ago. In the quarter headcount was reduced by 186
employees, while location closures were limited to one. Since the
beginning of 2008, the company has closed 59 or 12% of its locations and
reduced headcount by 1,215 or 22%. The company also opened two locations
in the quarter, bringing total openings in 2009 to 16, primarily in
locations that presented industrial growth opportunities.
Industrial/non-construction revenues accounted for 55% of total rental
revenues in the third quarter of 2009.
“We have been diligent in taking the necessary actions to reduce our
cost structure and, as a result, we remain on track to achieve more than
$150 million of operating cost reductions this year, while improving our
best-in-class customer service. We continue to allocate resources to the
industrial markets, expanding and improving our service offering for new
and existing customers alike. Since the beginning of 2008 we have opened
43 new locations and deployed industrial business development managers
throughout our regions. By proactively industrializing our business and
thereby reducing our exposure to commercial construction, we are
positioning the company to emerge stronger when the industrial cycle
turns,” Mr. Olsson added.
Operating income was $25 million, or 8.0% of total revenues, compared
with $110 million or 23.6% of total revenues in the prior year period.
The impact of the rental revenue decline exceeded the benefits of cost
reductions. Third quarter adjusted EBITDA was $107 million or 34.0% of
total revenues, compared to $206 million or 44.1% of total revenues last
year.
Interest expense was $51 million, an increase of $2 million over the
third quarter 2008, as costs related to the company’s new senior secured
notes and recently-extended ABL credit facility more than offset the
favorable impact of reduced debt levels. A $12 million net gain, after
fees and deferred financing cost write-off, was realized upon the
prepayment of debt.
A third quarter net loss of $6 million or $0.06 per diluted share was
realized, compared with net income of $42 million or $0.41 per diluted
share in the third quarter of 2008.
Free cash flow of $125 million compares with $94 million in the prior
year third quarter. For the first nine months of 2009, free cash flow of
$332 million represents an improvement of $188 million over $143 million
in the first nine months of the prior year. Total debt was reduced by
$109 million during the third quarter and by $321 million in the first
nine months of 2009, to $2,248 million.
Capital Structure Transactions
In July, as previously announced, the company issued $400 million of
8-year senior secured notes with a coupon rate of 10.0%. The net
proceeds were used to repay the term loan and a portion of the
outstanding revolver borrowings under the ABL credit facility. Working
with its lenders, the company also amended the ABL, extending the
maturity of 75% of the facility from November 2011 to August 2013
and reducing the total commitments to $1.1 billion. Borrowing
availability under the ABL increased from $373 million at June 30, 2009
to $647 million at September 30, 2009.
In August, the company and its lenders amended the senior secured
second-lien term loan facility, permitting RSC to make voluntary
prepayments of up to $300 million at a discount to the principal amount
during the following twelve months. During the third quarter the company
prepaid $158 million of such term loans at 87% of face value and, in
October, another $70 million at 91% of face value.
Mr. Olsson concluded: “The $321 million reduction of debt in the first
nine months of 2009 and the major refinancing of the company in the
third quarter enhanced liquidity and extended maturities, providing
significant financial and operational flexibility going forward. We are
executing our strategy to continue to have a flexible and low cost
capital structure to support near and long term growth in our business.”
Outlook for 4Q09 and FY09
Business activity in the company’s served markets will continue to be
down significantly on a year-over-year basis and visibility remains
limited. In addition, demand is expected to decline sequentially during
the seasonal slowdown of the winter months and industry-wide fleet
levels will continue to exceed demand. As a result rental rates are
expected to remain under pressure.
The company is increasing previously provided free cash flow guidance to
$365 - $380 million for the full year 2009 and expects to continue to
apply available cash to further reduce debt. Results are expected in the
ranges that follow:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q409
|
|
Rental revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$230 - $245 million
|
|
Total revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$265 - $280 million
|
|
Adjusted EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 70 - $ 85 million
|
|
Free cash flow
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 35 - $ 50 million
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FY09
|
|
Free cash flow
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$365 - $380 million
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Conference Call Information
RSC Holdings will hold a conference call today at 5:15 p.m. Eastern
Time. Investors may access the call by visiting the investor relations
portion of the RSC website at www.RSCrental.com/Investor.
To listen to the live conference call from the U.S. and Canada dial
(866) 393-7634; from international locations dial (706) 679-0678. A
replay of the conference call will be available through November 15,
2009. To access the replay dial: U.S. and Canada: (800) 642-1687;
international (706) 645-9291. Pass code: 33302602. A replay of the
webcast will also be available at www.RSCrental.com/Investor.
Investor Presentation Information
Information concerning our business and financial results that we expect
to use at upcoming investor presentations will be made available on our
website immediately following the conference call and will be maintained
on our website for at least the period of its use at such meetings or
until updated by more current information.
About RSC Holdings Inc.
RSC Holdings Inc. (NYSE: RRR) based in Scottsdale, Arizona, is the
holding company for the operating entity RSC Equipment Rental, Inc.
(“RSC”), which is a premier provider of rental equipment in North
America, servicing the industrial, maintenance and non-residential
construction markets with $2.4 billion of equipment at original cost.
RSC offers superior equipment availability, reliability and 24x7 service
to customers through an integrated network of 464 branch locations
across 40 states in the United States and three provinces in Western
Canada. Customer solutions to improve efficiency and reduce cost include
the proprietary Total Control® rental management software, Mobile Tool
Rooms™ and on-site rental locations. With 4,300 employees committed to
safety and sustainability, RSC delivers the best value and industry
leading customer service. All information is as of September 30, 2009.
Additional information about RSC is available at www.RSCrental.com.
Forward Looking Statements
This press release contains certain “forward-looking statements” within
the meaning of Section 27A of the Securities Act of 1933 and Section 21E
of the Securities Exchange Act of 1934. These statements are based on
management’s current expectations and are subject to uncertainty and
changes in factual circumstances. The forward-looking statements herein
include statements regarding the company’s future financial position,
end-market outlook, business strategy, budgets, projected costs and
plans and objectives of management for future operations.
In addition, forward-looking statements generally can be identified by
the use of forward-looking terminology such as “may”, “plan”, “seek”,
“will”, “expect”, “intend”, “estimate”, “anticipate”, “believe” or
“continue” or the negative thereof or variations thereon or similar
terminology. Actual results and developments may therefore differ
materially from those described in this release.
The company cautions therefore that you should not rely unduly on these
forward-looking statements. You should understand the risks and
uncertainties discussed in “Risk Factors” and elsewhere in the company’s
Annual Report on Form 10-K and Quarterly Reports on Form 10-Q as filed
with the United States Securities and Exchange Commission could affect
the company’s future results and could cause those results or other
outcomes to differ materially from those expressed or implied in the
company’s forward-looking statements.
These forward-looking statements are not guarantees of future
performance and speak only as of the date hereof, and, except as
required by law, we disclaim any obligation to update these
forward-looking statements to reflect future events or circumstances.
Non-GAAP Financial Information
In addition to disclosing financial results that are determined in
accordance with U.S. generally accepted accounting principles (“GAAP”),
the company also discloses in this press release certain non-GAAP
financial information including adjusted EBITDA and free cash flow.
These financial measures are not recognized measures under GAAP and they
are not intended to be and should not be considered in isolation or as a
substitute for, or superior to, the financial information prepared and
presented in accordance with GAAP. For more information on these
non-GAAP financial measures, please see the tables captioned “Adjusted
EBITDA GAAP Reconciliation” and “Free Cash Flow GAAP Reconciliation”
included at the end of this release. Additionally, explanations of these
Non-GAAP measures are provided in Annex A attached to this release.
|
|
|
RSC HOLDINGS INC. AND SUBSIDIARIES
|
|
Condensed Consolidated Statements of Operations
|
|
(in thousands, except per share data)
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
|
|
|
|
|
|
Nine Months Ended
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30,
|
|
|
|
Change
|
|
|
|
|
|
September 30,
|
|
|
|
Change
|
|
|
|
|
|
|
|
|
|
2009
|
|
|
|
2008
|
|
|
|
%
|
|
|
|
|
|
|
2009
|
|
|
|
2008
|
|
|
|
%
|
|
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equipment rental revenue
|
$
|
271,547
|
|
|
|
$
|
418,604
|
|
|
|
(35.1
|
)
|
%
|
|
|
|
$
|
829,517
|
|
|
|
$
|
1,195,782
|
|
|
|
|
(30.6
|
)
|
%
|
|
|
|
Sale of merchandise
|
|
12,633
|
|
|
|
|
18,906
|
|
|
|
(33.2
|
)
|
|
|
|
|
|
40,121
|
|
|
|
|
56,152
|
|
|
|
|
(28.5
|
)
|
|
|
|
|
Sale of used rental equipment
|
|
31,384
|
|
|
|
|
29,357
|
|
|
|
6.9
|
|
|
|
|
|
|
123,757
|
|
|
|
|
86,043
|
|
|
|
|
43.8
|
|
|
|
Total revenues
|
|
315,564
|
|
|
|
|
466,867
|
|
|
|
(32.4
|
)
|
|
|
|
|
|
993,395
|
|
|
|
|
1,337,977
|
|
|
|
|
(25.8
|
)
|
|
|
Cost of revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of equipment rentals, excluding depreciation
|
|
138,723
|
|
|
|
|
182,747
|
|
|
|
(24.1
|
)
|
|
|
|
|
|
423,567
|
|
|
|
|
521,837
|
|
|
|
|
(18.8
|
)
|
|
|
|
|
Depreciation – rental equipment
|
|
70,169
|
|
|
|
|
81,869
|
|
|
|
(14.3
|
)
|
|
|
|
|
|
217,492
|
|
|
|
|
239,331
|
|
|
|
|
(9.1
|
)
|
|
|
|
|
Cost of merchandise sales
|
|
8,775
|
|
|
|
|
13,325
|
|
|
|
(34.1
|
)
|
|
|
|
|
|
28,193
|
|
|
|
|
38,159
|
|
|
|
|
(26.1
|
)
|
|
|
|
|
Cost of used rental equipment sales
|
|
30,117
|
|
|
|
|
20,479
|
|
|
|
47.1
|
|
|
|
|
|
|
115,414
|
|
|
|
|
60,153
|
|
|
|
|
91.9
|
|
|
|
|
|
|
|
Total cost of revenues
|
|
247,784
|
|
|
|
|
298,420
|
|
|
|
(17.0
|
)
|
|
|
|
|
|
784,666
|
|
|
|
|
859,480
|
|
|
|
|
(8.7
|
)
|
|
|
Gross profit
|
|
67,780
|
|
|
|
|
168,447
|
|
|
|
(59.8
|
)
|
|
|
|
|
|
208,729
|
|
|
|
|
478,497
|
|
|
|
|
(56.4
|
)
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative
|
|
31,970
|
|
|
|
|
45,271
|
|
|
|
(29.4
|
)
|
|
|
|
|
|
107,096
|
|
|
|
|
125,983
|
|
|
|
|
(15.0
|
)
|
|
|
|
|
Depreciation and amortization – non-rental equipment and
intangibles
|
|
10,696
|
|
|
|
|
12,603
|
|
|
|
(15.1
|
)
|
|
|
|
|
|
33,672
|
|
|
|
|
37,214
|
|
|
|
|
(9.5
|
)
|
|
|
|
|
Other operating (gains) losses, net
|
|
(119
|
)
|
|
|
|
276
|
|
|
|
n/a
|
|
|
|
|
|
|
(233
|
)
|
|
|
|
(789
|
)
|
|
|
|
n/a
|
|
|
|
|
|
|
|
Total operating expenses, net
|
|
42,547
|
|
|
|
|
58,150
|
|
|
|
(26.8
|
)
|
|
|
|
|
|
140,535
|
|
|
|
|
162,408
|
|
|
|
|
(13.5
|
)
|
|
|
Operating income
|
|
25,233
|
|
|
|
|
110,297
|
|
|
|
(77.1
|
)
|
|
|
|
|
|
68,194
|
|
|
|
|
316,089
|
|
|
|
|
(78.4
|
)
|
|
|
Interest expense, net
|
|
50,666
|
|
|
|
|
48,296
|
|
|
|
4.9
|
|
|
|
|
|
|
130,911
|
|
|
|
|
152,399
|
|
|
|
|
(14.1
|
)
|
|
|
Gain on extinguishment of debt, net
|
|
(12,489
|
)
|
|
|
|
-
|
|
|
|
n/a
|
|
|
|
|
|
|
(12,489
|
)
|
|
|
|
-
|
|
|
|
|
n/a
|
|
|
|
Other (income) expense, net
|
|
(75
|
)
|
|
|
|
327
|
|
|
|
n/a
|
|
|
|
|
|
|
335
|
|
|
|
|
(316
|
)
|
|
|
|
n/a
|
|
|
|
|
|
|
|
(Loss) income before (benefit) provision for income taxes
|
|
(12,869
|
)
|
|
|
|
61,674
|
|
|
|
n/a
|
|
|
|
|
|
|
(50,563
|
)
|
|
|
|
164,006
|
|
|
|
|
n/a
|
|
|
|
(Benefit) provision for income taxes
|
|
(7,034
|
)
|
|
|
|
19,325
|
|
|
|
n/a
|
|
|
|
|
|
|
(19,734
|
)
|
|
|
|
59,235
|
|
|
|
|
n/a
|
|
|
|
Net (loss) income
|
$
|
(5,835
|
)
|
|
|
$
|
42,349
|
|
|
|
n/a
|
|
|
|
|
|
$
|
(30,829
|
)
|
|
|
$
|
104,771
|
|
|
|
|
n/a
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding used in computing net (loss)
income per common share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
103,435
|
|
|
|
|
103,303
|
|
|
|
|
|
|
|
|
|
103,433
|
|
|
|
|
103,229
|
|
|
|
|
|
|
|
|
|
Diluted
|
|
103,435
|
|
|
|
|
103,602
|
|
|
|
|
|
|
|
|
|
103,433
|
|
|
|
|
103,806
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) income per common share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and Diluted
|
$
|
(0.06
|
)
|
|
|
$
|
0.41
|
|
|
|
|
|
|
|
|
$
|
(0.30
|
)
|
|
|
$
|
1.01
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other operational data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Utilization (a)
|
|
58.9
|
|
%
|
|
|
72.3
|
%
|
|
|
|
|
|
|
|
|
58.0
|
|
%
|
|
|
70.9
|
|
%
|
|
|
|
|
|
|
|
Average fleet age at period end (months)
|
|
38
|
|
|
|
|
31
|
|
|
|
|
|
|
|
|
|
38
|
|
|
|
|
31
|
|
|
|
|
|
|
|
|
|
Same store rental revenue growth / (decline) (a)
|
|
(34.2
|
)
|
%
|
|
|
1.8
|
%
|
|
|
|
|
|
|
|
|
(28.4
|
)
|
%
|
|
|
4.7
|
|
%
|
|
|
|
|
|
|
|
Employees (a)
|
|
4,327
|
|
|
|
|
5,329
|
|
|
|
|
|
|
|
|
|
4,327
|
|
|
|
|
5,329
|
|
|
|
|
|
|
|
|
|
Original equipment fleet cost (in millions) (a)
|
$
|
2,394
|
|
|
|
$
|
2,771
|
|
|
|
|
|
|
|
|
$
|
2,394
|
|
|
|
$
|
2,771
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a)
|
|
Refer to attached Statistical Measures for descriptions.
|
|
Note:
|
|
Certain amounts in the condensed consolidated statements of
operations for the quarter and nine-month periods ended September
30, 2008 have been reclassified to conform with the current year
presentation. The Company believes the current presentation better
reflects the nature of the underlying financial statement items.
The reclassifications have no effect on operating income, net
income or net income per common share.
|
|
|
|
|
|
|
|
RSC HOLDINGS INC. AND SUBSIDIARIES
|
|
Condensed Consolidated Balance Sheets
|
|
(in thousands)
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30,
|
|
|
|
|
December 31,
|
|
|
|
|
|
|
|
|
2009
|
|
|
|
|
2008
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
|
|
|
$
|
18,990
|
|
|
|
$
|
13,670
|
|
Accounts receivable, net
|
|
|
|
|
|
|
210,204
|
|
|
|
|
285,000
|
|
Inventory
|
|
|
|
|
|
|
15,275
|
|
|
|
|
19,859
|
|
Rental equipment, net
|
|
|
|
|
|
|
1,472,765
|
|
|
|
|
1,766,978
|
|
Property and equipment, net
|
|
|
|
|
|
|
132,391
|
|
|
|
|
171,156
|
|
Goodwill and other intangibles, net
|
|
|
|
|
|
|
940,253
|
|
|
|
|
938,682
|
|
Deferred financing costs
|
|
|
|
|
|
|
56,881
|
|
|
|
|
46,877
|
|
Other assets
|
|
|
|
|
|
|
22,059
|
|
|
|
|
28,306
|
|
Total assets
|
|
|
|
|
|
$
|
2,868,818
|
|
|
|
$
|
3,270,528
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Stockholders’ Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
|
|
|
|
$
|
49,609
|
|
|
|
$
|
109,542
|
|
Accrued expenses and other liabilities
|
|
|
|
|
|
|
202,824
|
|
|
|
|
203,288
|
|
Debt
|
|
|
|
|
|
|
2,248,146
|
|
|
|
|
2,569,067
|
|
Deferred income taxes
|
|
|
|
|
|
|
339,010
|
|
|
|
|
345,511
|
|
Total liabilities
|
|
|
|
|
|
|
2,839,589
|
|
|
|
|
3,227,408
|
|
Total stockholders’ equity
|
|
|
|
|
|
|
29,229
|
|
|
|
|
43,120
|
|
Total liabilities and stockholders’ equity
|
|
|
|
|
|
$
|
2,868,818
|
|
|
|
$
|
3,270,528
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
RSC HOLDINGS INC. AND SUBSIDIARIES
|
|
Condensed Consolidated Statements of Cash Flows
|
|
(in thousands)
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended
|
|
|
|
|
|
|
September 30,
|
|
|
|
|
|
|
2009
|
|
|
|
|
2008
|
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) income
|
|
|
|
$
|
(30,829
|
)
|
|
|
|
$
|
104,771
|
|
|
Adjustments to reconcile net (loss) income to net cash provided by
operating activities:
|
|
|
|
|
|
Depreciation and amortization
|
|
|
|
|
251,164
|
|
|
|
|
|
276,545
|
|
|
Amortization of deferred financing costs
|
|
|
|
|
8,574
|
|
|
|
|
|
7,281
|
|
|
Amortization of original issue discount
|
|
|
|
|
213
|
|
|
|
|
|
-
|
|
|
Share-based compensation expense
|
|
|
|
|
3,473
|
|
|
|
|
|
2,797
|
|
|
Gain on sales of rental and non-rental property and equipment, net
of non-cash writeoffs
|
|
|
|
|
(6,329
|
)
|
|
|
|
|
(23,828
|
)
|
|
Deferred income taxes
|
|
|
|
|
(8,618
|
)
|
|
|
|
|
22,274
|
|
|
Gain on extinguishment of debt, net
|
|
|
|
|
(12,489
|
)
|
|
|
|
|
-
|
|
|
Excess tax benefits from share-based payment arrangements
|
|
|
|
|
-
|
|
|
|
|
|
(141
|
)
|
|
Changes in operating assets and liabilities
|
|
|
|
|
25,058
|
|
|
|
|
|
(94,334
|
)
|
|
Net cash provided by operating activities
|
|
|
|
|
230,217
|
|
|
|
|
|
295,365
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
Cash paid for acquisition, net of cash acquired
|
|
|
|
|
-
|
|
|
|
|
|
(33,236
|
)
|
|
Purchases of rental equipment
|
|
|
|
|
(33,488
|
)
|
|
|
|
|
(230,464
|
)
|
|
Purchases of property and equipment
|
|
|
|
|
(2,597
|
)
|
|
|
|
|
(12,205
|
)
|
|
Proceeds from sales of rental equipment
|
|
|
|
|
123,757
|
|
|
|
|
|
86,043
|
|
|
Proceeds from sales of property and equipment
|
|
|
|
|
10,539
|
|
|
|
|
|
4,350
|
|
|
Insurance proceeds from rental equipment and property claims
|
|
|
|
|
3,086
|
|
|
|
|
|
-
|
|
|
Net cash provided by (used in) investing activities
|
|
|
|
|
101,297
|
|
|
|
|
|
(185,512
|
)
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
Net payments on debt
|
|
|
|
|
(301,363
|
)
|
|
|
|
|
(124,593
|
)
|
|
Financing costs
|
|
|
|
|
(26,435
|
)
|
|
|
|
|
(580
|
)
|
|
Proceeds from stock option exercises
|
|
|
|
|
256
|
|
|
|
|
|
1,339
|
|
|
Other
|
|
|
|
|
347
|
|
|
|
|
|
4,342
|
|
|
Net cash used in financing activities
|
|
|
|
|
(327,195
|
)
|
|
|
|
|
(119,492
|
)
|
|
Effect of foreign exchange rates on cash
|
|
|
|
|
1,001
|
|
|
|
|
|
(127
|
)
|
|
Net increase (decrease) in cash and cash equivalents
|
|
|
|
|
5,320
|
|
|
|
|
|
(9,766
|
)
|
|
Cash and cash equivalents at beginning of period
|
|
|
|
|
13,670
|
|
|
|
|
|
10,039
|
|
|
Cash and cash equivalents at end of period
|
|
|
|
$
|
18,990
|
|
|
|
|
$
|
273
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental disclosure of cash flow information:
|
|
|
|
|
|
|
|
|
|
|
|
Cash paid for interest
|
|
|
|
$
|
104,402
|
|
|
|
|
$
|
137,630
|
|
|
Cash (received) paid for taxes, net
|
|
|
|
|
(7,098
|
)
|
|
|
|
|
23,422
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
RSC HOLDINGS INC. AND SUBSIDIARIES
|
|
Rental Revenue Growth Bridge
|
|
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rental Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
|
|
|
Nine Months Ended
|
|
|
|
|
|
|
|
September 30,
|
|
|
|
|
|
|
September 30,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2008
|
|
|
|
$
|
418,604
|
|
|
|
|
|
|
$
|
1,195,782
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Changes:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Volume
|
|
|
|
|
-25.5
|
%
|
|
|
|
|
|
|
-23.6
|
%
|
|
|
Acquisition
|
0.0
|
%
|
|
|
|
|
|
|
0.5
|
%
|
|
|
Price
|
|
|
|
|
-9.4
|
%
|
|
|
|
|
|
|
-7.0
|
%
|
|
|
Currency
|
|
|
|
|
-0.2
|
%
|
|
|
|
|
|
|
-0.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2009
|
|
|
|
$
|
271,547
|
|
|
|
|
|
|
$
|
829,517
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Annex A
EBITDA and Adjusted EBITDA. EBITDA, a supplemental non-GAAP
financial measure, is defined as consolidated net income (loss) before
net interest expense, income taxes and depreciation and amortization.
Adjusted EBITDA as presented herein is a non-GAAP financial measure and
is defined as consolidated net income (loss) before net interest
expense, income taxes, and depreciation and amortization and before
certain other items, including gain on extinguishment of debt, net,
share-based compensation, and other (income) expense, net. All companies
do not calculate EBITDA and Adjusted EBITDA in the same manner, and RSC
Holdings’ presentation may not be comparable to those presented by other
companies.
The company presents EBITDA and Adjusted EBITDA in this release because
it believes these calculations are useful to investors in evaluating our
ability to service debt and as tools to evaluate our financial
performance. However, EBITDA and Adjusted EBITDA are not recognized
measurements under GAAP, and when analyzing the company’s performance,
investors should use EBITDA and Adjusted EBITDA in addition to, and not
as an alternative to, net income or net cash provided by operating
activities as defined under GAAP.
Free cash flow. The company defines free cash flow as net cash
provided by operating activities less net capital inflows
(expenditures). All companies do not calculate free cash flow in the
same manner, and RSC Holdings’ presentation may not be comparable to
those presented by other companies. We believe free cash flow provides
useful additional information concerning cash flow available to meet
future debt service obligations and working capital needs. However, free
cash flow is a non-GAAP measure and should be used in addition to, and
not as an alternative to, data presented in accordance with GAAP.
The accompanying tables reconcile the GAAP financial measures that
are most directly comparable to these non-GAAP financial measures. No
quantitative reconciliations of the estimated ranges for Adjusted EBITDA
and free cash flow to their respective most comparable measure
calculated and presented in accordance with GAAP are included as the
company is unable to quantify certain amounts that would be required to
be included in such GAAP measures.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
RSC HOLDINGS INC. AND SUBSIDIARIES
|
|
Adjusted EBITDA GAAP Reconciliation
|
|
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
|
Nine Months Ended
|
|
|
|
|
|
|
|
|
|
|
|
September 30,
|
|
|
|
|
September 30,
|
|
|
|
|
|
|
|
|
|
|
|
2009
|
|
|
|
2008
|
|
|
|
|
2009
|
|
|
|
2008
|
|
Net (loss) income
|
|
|
|
|
|
$
|
(5,835
|
)
|
|
|
$
|
42,349
|
|
|
|
|
$
|
(30,829
|
)
|
|
|
$
|
104,771
|
|
|
|
Depreciation of rental equipment and depreciation and amortization
of non-rental equipment and intangibles
|
|
|
|
|
|
|
80,865
|
|
|
|
|
94,472
|
|
|
|
|
|
251,164
|
|
|
|
|
276,545
|
|
|
|
Interest expense, net
|
|
|
|
|
|
|
50,666
|
|
|
|
|
48,296
|
|
|
|
|
|
130,911
|
|
|
|
|
152,399
|
|
|
|
(Benefit) provision for income taxes
|
|
|
|
|
|
|
(7,034
|
)
|
|
|
|
19,325
|
|
|
|
|
|
(19,734
|
)
|
|
|
|
59,235
|
|
|
EBITDA
|
|
|
|
|
|
$
|
118,662
|
|
|
|
$
|
204,442
|
|
|
|
|
$
|
331,512
|
|
|
|
$
|
592,950
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on extinguishment of debt, net
|
|
|
|
|
|
|
(12,489
|
)
|
|
|
|
-
|
|
|
|
|
|
(12,489
|
)
|
|
|
|
-
|
|
|
|
Share-based compensation
|
|
|
|
|
|
|
1,179
|
|
|
|
|
957
|
|
|
|
|
|
3,473
|
|
|
|
|
2,797
|
|
|
|
Other (income) expense, net
|
|
|
|
|
|
|
(75
|
)
|
|
|
|
327
|
|
|
|
|
|
335
|
|
|
|
|
(316
|
)
|
|
Adjusted EBITDA
|
|
|
|
|
|
$
|
107,277
|
|
|
|
$
|
205,726
|
|
|
|
|
$
|
322,831
|
|
|
|
$
|
595,431
|
|
|
|
(Adjusted EBITDA as a percentage of total revenues)
|
|
|
|
|
|
|
34.0
|
%
|
|
|
|
44.1
|
%
|
|
|
|
|
32.5
|
%
|
|
|
|
44.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Free Cash Flow GAAP Reconciliation
|
|
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
|
Nine Months Ended
|
|
|
|
|
|
|
|
|
|
|
|
September 30,
|
|
|
|
|
September 30,
|
|
|
|
|
|
|
|
|
|
|
|
2009
|
|
|
|
|
2008
|
|
|
|
|
|
2009
|
|
|
|
|
2008
|
|
|
Net cash provided by operating activities
|
|
|
|
|
|
$
|
107,033
|
|
|
|
$
|
131,260
|
|
|
|
|
$
|
230,217
|
|
|
|
$
|
295,365
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchases of rental equipment
|
|
|
|
|
|
|
(15,151
|
)
|
|
|
|
(65,506
|
)
|
|
|
|
|
(33,488
|
)
|
|
|
|
(230,464
|
)
|
|
Purchases of property and equipment
|
|
|
|
|
|
|
(708
|
)
|
|
|
|
(2,182
|
)
|
|
|
|
|
(2,597
|
)
|
|
|
|
(12,205
|
)
|
|
Proceeds from sales of rental equipment
|
|
|
|
|
|
|
31,384
|
|
|
|
|
29,357
|
|
|
|
|
|
123,757
|
|
|
|
|
86,043
|
|
|
Proceeds from sales of property and equipment
|
|
|
|
|
|
|
2,409
|
|
|
|
|
1,325
|
|
|
|
|
|
10,539
|
|
|
|
|
4,350
|
|
|
Insurance proceeds from rental equipment and property claims
|
|
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
|
3,086
|
|
|
|
|
-
|
|
|
Net capital inflows (expenditures)
|
|
|
|
|
|
|
17,934
|
|
|
|
|
(37,006
|
)
|
|
|
|
|
101,297
|
|
|
|
|
(152,276
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Free cash flow
|
|
|
|
|
|
$
|
124,967
|
|
|
|
$
|
94,254
|
|
|
|
|
$
|
331,514
|
|
|
|
$
|
143,089
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Statistical Measures
Utilization is defined as the average dollar value of equipment rented
by customers (based on original equipment cost) for the relevant period
divided by the aggregate dollar value of all equipment (based on
original cost) for all equipment.
Same store rental revenue growth is calculated as the year over year
change in rental revenue for locations that are open at the end of the
period and have been operating under the company’s direction for more
than 12 months.
Employee count is given at the end of the period indicated and the data
reflect the actual head count as of each period.
Original Equipment Fleet Cost (OEC) is defined as the original dollar
value of equipment purchased from the original equipment manufacturer
(OEM). Fleet purchased from non-OEM sources is assigned a comparable OEC
dollar value at the time of purchase.
Source: RSC Holdings Inc.
For RSC Holdings Inc. Investor/Analyst
Contacts: Gerry Gould, VP – Investor Relations (480)
281-6928 Gerry.Gould@RSCRental.com or Media
Contact: Chenoa Taitt (212) 223-0682
|