Attached files

file filename
8-K - 8-K - MOBILE MINI INCd234678d8k.htm

Exhibit 99.1

LOGO

FOR IMMEDIATE RELEASE

MOBILE MINI REPORTS Q2’16 RESULTS AND ANNOUNCES QUARTERLY DIVIDEND

Phoenix, AZ – July 28, 2016 – Mobile Mini, Inc. (NASDAQ GS: MINI) (the “Company” or “Mobile Mini”), the world’s leading supplier of portable storage solutions and a leading provider of specialty containment solutions in the United States, today reported actual and adjusted financial results for the quarter ended June 30, 2016. Total revenues were $124.8 million and rental revenues were $116.8 million, as compared to $130.3 million and $120.2 million, respectively, for the same period last year. Prior-year numbers included $5.6 million in revenues associated with the wood mobile office business that the Company divested in May 2015.

Rental revenues for the portable storage and specialty containment businesses for the current quarter were $94.1 million and $22.7 million, respectively.

The Company recorded net income of $4.1 million, or $0.09 per diluted share, in the second quarter of 2016, as compared to net income of $9.4 million, or $0.21 per diluted share, for the second quarter of 2015. On an adjusted basis, second quarter net income was $11.1 million, or $0.25 per diluted share, compared to adjusted net income of $13.0 million, or $0.28 per diluted share, for the second quarter of 2015. Adjusted EBITDA was $43.4 million and adjusted EBITDA margin was 35.1% for the second quarter of 2016.

Dividend

The Company’s Board of Directors declared a cash dividend of 20.6 cents per share, which will be paid on August 31, 2016 to shareholders of record on August 17, 2016.

Second Quarter 2016 Highlights

 

   

Grew portable storage rental revenues 4.7% year-over-year, excluding the divested wood mobile office business, or 6.2% when adjusted for unfavorable currency fluctuations.

   

Achieved all-time high monthly portable storage core activations in June.

   

Increased portable storage rental rates by 1.6% year-over-year and 0.7% over Q1 2016; rates on new rentals were up 2.6% year-over-year.

   

Downstream specialty containment product demand remained strong with two large downstream accounts signed during the period.

   

Delivered adjusted EBITDA of $43.4 million, with an adjusted EBITDA margin of 35.1%.

   

Drove portable storage utilization to an average of 68.4% during the quarter and to 69.4% as of quarter-end.

   

Extended the company’s debt maturity profile and reduced interest rates through the issuance of $250 million 5.875% senior notes due July 2024.

CEO Comments

Erik Olsson, Mobile Mini’s President and Chief Executive Officer, remarked, “Our portable storage business delivered solid top-line growth in the second quarter and our go-to-market strategy continues to gain traction as evidenced by all-time high activations in June. Demand remained strong within our downstream business, which comprises the vast majority of our specialty containment revenues. We have a strong downstream market presence and are making good progress on expanding the business geographically. With that said, downstream revenues, while up slightly sequentially, declined 3% year-over-year as some larger customers postponed plant maintenance activities. We expect these projects


to materialize in the next several quarters. The remaining specialty containment business was impacted by the weak commodity price environment, with significantly lower activity in the mining segment, along with continued upstream headwinds.”

Mr. Olsson continued, “We continue to execute on our long-term strategy for sustainable high-margin growth for Mobile Mini. We have increased our sales force by 8% from the first quarter and are planning to continue to increase our sales force going forward. We also successfully launched an integrated suite of SAP enterprise resource planning modules in both North America and the U.K., and are now running the entire company, including ETS and Water Movers, on one platform. Over the next several quarters, this implementation should further increase our efficiency and data management as well as provide a scalable platform for growth. During the quarter, we extended our debt profile and reduced our high-yield interest cost by 200 basis points through the issuance of $250 million 5.875% senior notes due July 2024, and the redemption of our $200 million 7.875% senior notes due December 2020.”

Conference Call

Mobile Mini will host a conference call today, Thursday, July 28, 2016 at 12 noon ET to review these results. To listen to the call live, dial (201) 493-6739 and ask for the Mobile Mini Conference Call or go to www.mobilemini.com and click on the Investors section. Additionally, a slide presentation that will accompany the call will be posted at www.mobilemini.com on the Investor Relations section and will be available in advance and after the call. Please go to the website 15 minutes early to download and install any necessary audio software. If you are unable to listen live, a replay of the call can be accessed for approximately 14 days after the call at Mobile Mini’s website.

About Mobile Mini, Inc.

Mobile Mini, Inc. is the world’s leading provider of portable storage solutions through its total rental fleet of approximately 206,700 portable storage containers and office units. Through its wholly-owned subsidiary, Evergreen Tank Solutions, Mobile Mini is also a leading provider of specialty containment solutions in the U.S., with a rental fleet of approximately 12,000 units. Mobile Mini’s network is comprised of 159 locations in the U.S., U.K., and Canada. Mobile Mini is included on the Russell 2000® and 3000® Indexes and the S&P Small Cap Index.

Forward-Looking Statements

This news release contains forward-looking statements, including, but not limited to, our ability to materialize future customer maintenance projects, execute our long-term strategy for sustainable high-margin growth, continue to increase our sales force, further increase our efficiency and data management, and provide a scalable platform for growth, which involve risks and uncertainties that could cause actual results to differ materially from those currently anticipated. Risks and uncertainties that may affect future results include those that are described from time to time in the Company’s filings with the Securities and Exchange Commission (“SEC”). These forward-looking statements represent the judgment of the Company, as of the date of this release, and Mobile Mini disclaims any intent or obligation to update forward-looking statements.

 

CONTACT:   -OR-   INVESTOR RELATIONS COUNSEL:
Mark Funk, Executive VP &     The Equity Group Inc.
Chief Financial Officer     Fred Buonocore (212) 836-9607
Mobile Mini, Inc.     Linda Latman (212) 836-9609
(602) 308-3879    
www.mobilemini.com    

(See accompanying tables)

 

2


Mobile Mini, Inc.

Condensed Consolidated Statements of Income

(Unaudited)

(in thousands, except per share data)

 

       Three Months Ended June 30, 2016     Three Months Ended June 30, 2015  
       Actual     Adjustments     Adjusted (1)     Actual     Adjustments     Adjusted (2)  

Revenues:

              

Rental

     $ 116,773      $      $ 116,773      $ 120,245      $      $ 120,245   

Sales

       6,342               6,342        8,199               8,199   

Other

       1,734        (1,365     369        1,844        (1,465     379   
    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

       124,849        (1,365     123,484        130,288        (1,465     128,823   
    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Costs and expenses:

              

Rental, selling and general expenses

       78,037               78,037        83,104        (3,350     79,754   

Cost of sales

       3,678               3,678        5,400               5,400   

Restructuring expenses

       1,324        (1,324            2,444        (2,444       

Asset impairment charge and loss on divestiture, net

                            1,402        (1,402       

Depreciation and amortization

       16,269               16,269        14,538               14,538   
    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total costs and expenses

       99,308        (1,324     97,984        106,888        (7,196     99,692   
    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income from operations

       25,541        (41     25,500        23,400        5,731        29,131   

Other expense:

              

Interest expense

       (8,002            (8,002     (8,967            (8,967

Debt extinguishment expense

       (9,192     9,192                               

Deferred financing costs write-off

       (2,271     2,271                               

Foreign currency exchange

       (4            (4     (2            (2
    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income before income tax provision

       6,072        11,422        17,494        14,431        5,731        20,162   

Income tax provision

 

       2,000        4,373        6,373        5,015        2,187        7,202   
    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

     $           4,072      $           7,049      $         11,121      $           9,416      $           3,544      $         12,960   
    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

EBITDA

     $ 41,806        $ 43,388      $ 37,936        $ 46,282   

EBITDA as a percentage of total revenues

       33.5       35.1     29.1       35.9

Earnings per share:

              

Basic

     $ 0.09        $ 0.25      $ 0.21        $ 0.29   

Diluted

       0.09          0.25        0.21          0.28   

Weighted average number of common and common share equivalents outstanding:

              

Basic

       44,132          44,132        45,238          45,238   

Diluted

       44,505          44,505        45,892          45,892   

 

   (1) Adjusted column for the three months ended June 30, 2016 excludes certain transactions that management believes are not indicative of our business. Adjusted figures are a non-GAAP (defined herein) presentation. See reconciliations herein, and additional information regarding non-GAAP financial information following in this earnings release. Adjustments for the three-month period ended June 30, 2016 include the following, along with the related tax effects:
    Reduction of other revenue by $1.4 million to exclude revenue associated with a sales tax refund.
    Exclusion of costs of $1.3 million related to the restructuring of our business operations.
    Exclusion of $9.2 million of debt extinguishment costs to redeem the Company’s $200 million 7.875% senior notes due December 2020 (the “2020 Senior Notes”).
    Exclusion of $2.3 million of deferred financing costs that were written off in conjunction with the redemption of the 2020 Senior Notes.

 

   (2) Adjusted column for the three months ended June 30, 2015 excludes certain transactions that management believes are not indicative of our business. Adjusted figures are a non-GAAP presentation. See reconciliations herein, and additional information regarding non-GAAP financial information following in this earnings release. Adjustments for the three-month period ended June 30, 2015 include the following, along with the related tax effects:
    Reduction of other revenue by $1.5 million to exclude revenue transition services revenue associated with the divestiture of our North American wood mobile office business in May 2015.
    Reduction of $1.7 million in rental, selling and general expenses to exclude operating expenses associated with the provision of transition services for our North American wood mobile office business, including expenses related to wood mobile offices on our leased properties.
    Reduction of $1.0 million in rental, selling and general expenses for acquisition-related expenses, primarily due to our acquisition of Evergreen Tank Solutions in December 2014.
    Reduction of $0.6 million in rental, selling and general expenses to exclude costs related to the settlement of a potential unclaimed property liability with the state of Delaware.
    Exclusion of costs of $2.4 million related to the restructuring of our business operations.
    Exclusion of $1.4 million representing the quarter’s net impairment and loss associated with the divestiture of our North American wood mobile office business.

 

3


Mobile Mini, Inc.

Condensed Consolidated Statements of Operations

(Unaudited)

(in thousands, except per share data)

 

       Six Months Ended June 30, 2016     Six Months Ended June 30, 2015  
       Actual     Adjustments     Adjusted (1)     Actual     Adjustments     Adjusted (2)  

Revenues:

              

Rental

     $ 234,129      $      $ 234,129      $ 243,362      $      $ 243,362   

Sales

       13,233               13,233        16,171               16,171   

Other

       2,020        (1,365     655        3,384        (2,641     743   
    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

       249,382        (1,365     248,017        262,917        (2,641     260,276   
    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Costs and expenses:

              

Rental, selling and general expenses

       154,339               154,339        166,150        (4,352     161,798   

Cost of sales

       8,289               8,289        10,533               10,533   

Restructuring expenses

       3,572        (3,572            2,927        (2,927       

Asset impairment charge and loss on divestiture, net

                            66,128        (66,128       

Depreciation and amortization

       31,446               31,446        30,077               30,077   
    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total costs and expenses

       197,646        (3,572     194,074        275,815        (73,407     202,408   
    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) from operations

       51,736        2,207        53,943        (12,898     70,766        57,868   

Other expense:

              

Interest expense

       (16,486            (16,486     (18,026            (18,026

 Debt extinguishment expense

       (9,192     9,192                               

Deferred financing costs write-off

       (2,271     2,271                               

Foreign currency exchange

       (4            (4     (2            (2
    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) before tax provision

       23,783        13,670        37,453        (30,926     70,766        39,840   

Income tax provision (benefit)

 

       8,713        5,260        13,973        (13,016     27,225        14,209   
    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss)

     $         15,070      $           8,410      $         23,480      $       (17,910   $         43,541      $         25,631   
    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

EBITDA

     $ 83,178        $ 89,572      $ 17,177        $ 93,808   

EBITDA as a percentage of total revenues

       33.4       36.1     6.5       36.0

Earnings (loss) per share:

              

Basic

     $ 0.34        $ 0.53      $ (0.39     $ 0.57   

Diluted

       0.34          0.53        (0.39       0.56   

Weighted average number of common and common share equivalents outstanding:

              

Basic

       44,175          44,175        45,360          45,360   

Diluted (3)

       44,420          44,420        45,360          45,972   

 

   (1) Adjusted column for the six months ended June 30, 2016 excludes certain transactions that management believes are not indicative of our business. Adjusted figures are a non-GAAP presentation. See reconciliations herein, and additional information regarding non-GAAP financial information following in this earnings release. Adjustments for the six-month period ended June 30, 2016 include the following, along with the related tax effects:
    Reduction of other revenue by $1.4 million to exclude revenue associated with a sales tax refund.
    Exclusion of costs of $3.6 million related to the restructuring of our business operations.
    Exclusion of $9.2 million of debt extinguishment costs to redeem the 2020 Senior Notes.
    Exclusion of $2.3 million of deferred financing costs that were written off in conjunction with the redemption of the 2020 Senior Notes.

 

   (2) Adjusted column for the six months ended June 30, 2015 excludes certain transactions that management believes are not indicative of our business. Adjusted figures are a non-GAAP presentation. See reconciliations herein, and additional information regarding non-GAAP financial information following in this earnings release. Adjustments for the six-month period ended June 30, 2015 include the following, along with the related tax effects:
    Reduction of other revenue by $1.2 million to exclude revenue associated with a sales tax refund.
    Reduction of other revenue by $1.5 million to exclude revenue transition services revenue associated with the divestiture of our North American wood mobile office business in May 2015.
    Reduction of $1.7 million in rental, selling and general expenses to exclude operating expenses associated with the provision of transition services for our North American wood mobile office business, including expenses related to wood mobile offices on our leased properties.
    Reduction of $2.0 million in rental, selling and general expenses for acquisition-related expenses, primarily due to our acquisition of Evergreen Tank Solutions in December 2014.
    Reduction of $0.6 million in rental, selling and general expenses to exclude costs related to the settlement of a potential unclaimed property liability with the state of Delaware.
    Exclusion of costs of $2.9 million related to the restructuring of our business operations.
    Exclusion of $66.1 million representing the net impairment and loss associated with the divestiture of our North American wood mobile office business.

 

4


Mobile Mini, Inc.

Operating Data

(Unaudited)

 

           2016                       2015          

As of June 30:

    

Stand-alone portable storage locations

     127           134   

Stand-alone specialty containment locations

     19           23   

Combined portable storage and specialty containment locations

     13             

Portable storage rental fleet units

     206,700           204,200   

Specialty containment rental fleet units

     12,000           11,100   

Average Utilization:

    

Portable storage - three months ended June 30

     68.4%        66.7

Portable storage - six months ended June 30

     68.4%        66.6

Specialty containment - three months ended June 30

     62.7%        69.1

Specialty containment - six months ended June 30

     63.1%        70.1

 

5


Mobile Mini, Inc.

Business Segment Information - Adjusted (1)

(Unaudited)

(in thousands)

 

     Three Months Ended June 30, 2016     Three Months Ended June 30, 2015  
     Portable
Storage
    Specialty
Containment
    Total     Portable
Storage
    Specialty
Containment
    Total  

Revenues:

            

Rental

   $ 94,102      $ 22,671      $ 116,773      $ 95,036      $ 25,209      $ 120,245   

Sales

     5,123        1,219        6,342        6,100        2,099        8,199   

Other

     246        123        369        364        15        379   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

     99,471        24,013        123,484        101,500        27,323        128,823   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Costs and expenses:

            

Rental, selling and general expenses

     62,854        15,183        78,037        63,663        16,091        79,754   

Cost of sales

     3,056        622        3,678        3,988        1,412        5,400   

Depreciation and amortization

     8,978        7,291        16,269        8,172        6,366        14,538   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total costs and expenses

     74,888        23,096        97,984        75,823        23,869        99,692   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income from operations

   $ 24,583      $ 917      $ 25,500      $ 25,677      $ 3,454      $ 29,131   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

   $ 35,106      $ 8,282      $ 43,388      $ 36,383      $ 9,899      $ 46,282   

Adjusted EBITDA Margin

     35.3     34.5     35.1     35.8     36.2     35.9
     Six Months Ended June 30, 2016     Six Months Ended June 30, 2015  
         Portable    
Storage
    Specialty
Containment
    Total         Portable    
Storage
    Specialty
Containment
    Total  

Revenues:

            

Rental

   $       187,830      $         46,299      $       234,129      $       194,040      $         49,322      $       243,362   

Sales

     10,415        2,818        13,233        12,062        4,109        16,171   

Other

     513        142        655        717        26        743   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

     198,758        49,259        248,017        206,819        53,457        260,276   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Costs and expenses:

            

Rental, selling and general expenses

     123,708        30,631        154,339        129,921        31,877        161,798   

Cost of sales

     6,455        1,834        8,289        7,852        2,681        10,533   

Depreciation and amortization

     17,116        14,330        31,446        17,638        12,439        30,077   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total costs and expenses

     147,279        46,795        194,074        155,411        46,997        202,408   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income from operations

   $ 51,479      $ 2,464      $ 53,943      $ 51,408      $ 6,460      $ 57,868   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

   $ 72,630      $ 16,942      $ 89,572      $ 74,568      $ 19,240      $ 93,808   

Adjusted EBITDA Margin

     36.5     34.4     36.1     36.1     36.0     36.0

 

  (1) These tables present results by major business segment adjusted to exclude certain transactions that management believes are not indicative of our business. See additional information regarding non-GAAP financial information following in this earnings release.

 

6


Mobile Mini, Inc.

Condensed Consolidated Balance Sheets

(in thousands)

 

     June 30,
2016
     December 31,
2015
 
     (unaudited)      (audited)  
ASSETS   

Cash and cash equivalents

   $ 5,339       $ 1,613   

Receivables, net

     88,534         80,191   

Inventories

     17,304         15,596   

Rental fleet, net

     949,706         951,323   

Property, plant and equipment, net

     149,552         131,687   

Other assets

     17,862         16,766   

Intangibles, net

     70,850         73,212   

Goodwill

     704,514         706,387   
  

 

 

    

 

 

 

Total assets

   $ 2,003,661       $ 1,976,775   
  

 

 

    

 

 

 
LIABILITIES AND STOCKHOLDERS’ EQUITY   

Liabilities:

     

Accounts payable

   $ 34,915       $ 29,086   

Accrued liabilities

     60,523         59,024   

Lines of credit

     646,748         667,708   

Obligations under capital leases

     49,612         38,274   

Senior Notes, net

     245,193         197,553   

Deferred income taxes

     226,171         219,601   
  

 

 

    

 

 

 

Total liabilities

     1,263,162         1,211,246   
  

 

 

    

 

 

 

Stockholders’ equity:

     

Common stock

     493         491   

Additional paid-in capital

     588,782         584,447   

Retained earnings

     348,977         352,262   

Accumulated other comprehensive loss

     (63,147      (44,162

Treasury stock

     (134,606      (127,509
  

 

 

    

 

 

 

Total stockholders’ equity

     740,499         765,529   
  

 

 

    

 

 

 

Total liabilities and stockholders’ equity

   $                 2,003,661       $                 1,976,775   
  

 

 

    

 

 

 

 

7


Mobile Mini, Inc.

Condensed Consolidated Statements of Cash Flows

(Unaudited)

(in thousands)

     Six Months Ended
June 30,
 
     2016      2015  

Cash flows from operating activities:

     

Net income (loss)

   $               15,070       $             (17,910

Adjustments to reconcile net income (loss) to net cash provided by operating activities:

     

Debt extinguishment expense

     9,192           

Deferred financing costs write-off

     2,271           

Asset impairment and loss on divestiture, net

             66,128   

Provision for doubtful accounts

     2,646         1,894   

Amortization of deferred financing costs

     948         1,586   

Amortization of long-term liabilities

     58         51   

Share-based compensation expense

     4,245         6,737   

Depreciation and amortization

     31,446         30,077   

Gain on sale of rental fleet

     (2,782      (3,643

Loss on disposal of property, plant and equipment

     689         1,482   

Deferred income taxes

     8,542         (13,420

Foreign currency transaction loss

     4         2   

Changes in certain assets and liabilities, net of effect of businesses acquired

     (7,619      (2,083
  

 

 

    

 

 

 

Net cash provided by operating activities

     64,710         70,901   
  

 

 

    

 

 

 

Cash flows from investing activities:

     

Proceeds from wood mobile office divestiture, net

             84,500   

Cash paid for businesses acquired, net of cash acquired

     (9,206      (1,200

Additions to rental fleet, excluding acquisitions

     (28,158      (27,809

Proceeds from sale of rental fleet

     7,409         9,375   

Additions to property, plant and equipment, excluding acquisitions

     (19,263      (11,612

Proceeds from sale of property, plant and equipment

     1,615         1,677   
  

 

 

    

 

 

 

Net cash (used in) provided by investing activities

     (47,603      54,931   
  

 

 

    

 

 

 

Cash flows from financing activities:

     

Net repayments under lines of credit

     (20,961      (74,782

Proceeds from issuance of 5.875% Senior Notes

     250,000           

Redemption of 7.875% Senior Notes

     (200,000        

Debt extinguishment expense

     (9,192        

Deferred financing costs

     (4,916      (113

Principal payments on capital lease obligations

     (2,920      (1,817

Issuance of common stock

     92         1,473   

Dividend payments

     (18,236      (16,964

Purchase of treasury stock

     (7,096      (33,482
  

 

 

    

 

 

 

Net cash used in financing activities

     (13,229      (125,685
  

 

 

    

 

 

 

Effect of exchange rate changes on cash

     (152      (182
  

 

 

    

 

 

 

Net change in cash

     3,726         (35

Cash and cash equivalents at beginning of period

     1,613         3,739   
  

 

 

    

 

 

 

Cash and cash equivalents at end of period

   $ 5,339       $ 3,704   
  

 

 

    

 

 

 

Equipment and other acquired through capital lease obligations

   $ 14,258       $ 6,467   

Capital expenditures accrued or payable

     5,507         9,870   

 

8


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. 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. Adjusted net income, adjusted diluted earnings per share, EBITDA, adjusted EBITDA, EBITDA margin, adjusted EBITDA margin, and free cash flow are non-GAAP financial measures as defined by SEC rules. This non-GAAP financial information may be determined or calculated differently by other companies. Reconciliations of these non-GAAP measurements to the most directly comparable GAAP financial measurements are furnished earlier in this release and as follows:

Mobile Mini, Inc.

Adjusted EBITDA GAAP Reconciliations

(Unaudited)

(in thousands)

 

     Three Months Ended
June 30,
            Six Months Ended
June 30,
 
     2016      2015             2016      2015  

Net income (loss)

   $ 4,072       $ 9,416          $ 15,070       $ (17,910

Interest expense

     8,002         8,967            16,486         18,026   

Income tax provision (benefit)

     2,000         5,015            8,713         (13,016

Depreciation and amortization

     16,269         14,538            31,446         30,077   

Debt extinguishment expense

     9,192                    9,192           

Deferred financing costs write-off

     2,271                    2,271           
  

 

 

    

 

 

       

 

 

    

 

 

 

EBITDA

     41,806         37,936            83,178         17,177   

Share-based compensation expense

     1,623         2,615            4,187         5,865   

Restructuring expenses

     1,324         2,444            3,572         2,927   

Acquisition-related expenses

             993                    1,995   

Impairment and divestiture-related revenues and expenses, net

             1,652                    66,378   

Sales tax refund and unclaimed property settlement

     (1,365      642            (1,365      (534
  

 

 

    

 

 

       

 

 

    

 

 

 

Adjusted EBITDA

   $ 43,388       $ 46,282          $ 89,572       $ 93,808   
  

 

 

    

 

 

       

 

 

    

 

 

 
     Three Months Ended
June 30,
            Six Months Ended
June 30,
 
     2016      2015             2016      2015  

Net cash provided by operating activities

   $ 29,429       $ 32,429          $ 64,710       $ 70,901   

Interest paid

     10,113         11,715            13,991         15,905   

Income and franchise taxes paid

     1,083         1,420            1,151         1,693   

Share-based compensation expense

     (1,681      (3,487         (4,245      (6,737

Asset impairment charge, net

             (1,402                 (66,128

Gain on sale of rental fleet

     1,404         1,671            2,782         3,643   

Loss on disposal of property, plant and equipment

     (351      (1,147         (689      (1,482

Changes in other assets and liabilities, net of effect of businesses acquired

     1,809         (3,263         5,478         (618
  

 

 

    

 

 

       

 

 

    

 

 

 

EBITDA

   $         41,806       $         37,936          $         83,178       $         17,177   
  

 

 

    

 

 

       

 

 

    

 

 

 

 

9


Mobile Mini, Inc.

Free Cash Flow GAAP Reconciliation

(Unaudited)

(in thousands)

 

     Three Months Ended
June 30,
            Six Months Ended
June 30,
 
     2016      2015             2016      2015  

Net cash provided by operating activities

   $ 29,429       $ 32,429          $ 64,710       $ 70,901   
  

 

 

    

 

 

       

 

 

    

 

 

 

Additions to rental fleet, excluding acquisitions

     (17,274      (17,329         (28,158      (27,809

Proceeds from sale of rental fleet

     3,439         4,533            7,409         9,375   

Additions to property, plant and equipment, excluding acquisitions

     (10,953      (7,371         (19,263      (11,612

Proceeds from sale of property, plant and equipment

     775         1,070            1,615         1,677   
  

 

 

    

 

 

       

 

 

    

 

 

 

Net capital expenditures, excluding acquisitions

     (24,013      (19,097         (38,397      (28,369
  

 

 

    

 

 

       

 

 

    

 

 

 

Free cash flow

   $         5,416       $         13,332          $         26,313       $         42,532   
  

 

 

    

 

 

       

 

 

    

 

 

 

 

10


Adjusted net income and adjusted diluted earnings per share. Adjusted net income and related earnings per share information exclude certain transactions that management believes are not indicative of our business. We believe that the inclusion of this non-GAAP presentation makes it easier to compare our financial performance across reporting periods on a consistent basis.

EBITDA and adjusted EBITDA. EBITDA is defined as net income before discontinued operations, net of tax (if applicable), interest expense, income taxes, depreciation and amortization, and debt restructuring or extinguishment expense (if applicable), including any write-off of deferred financing costs. Adjusted EBITDA further excludes certain non-cash expenses, including share-based compensation, as well as transactions that management believes are not indicative of our business. Because EBITDA and adjusted EBITDA, as defined, exclude some but not all items that affect our cash flow from operating activities, they may not be comparable to similarly titled performance measures presented by other companies.

We present EBITDA and adjusted EBITDA because we believe they provide useful information regarding our ability to meet our future debt payment requirements, capital expenditures and working capital requirements and that they provide an overall evaluation of our financial condition. EBITDA and adjusted EBITDA have certain limitations as analytical tools and should not be used as substitutes for net income, cash flows from operations, or other consolidated income or cash flow data prepared in accordance with GAAP.

EBITDA and adjusted EBITDA margins are calculated as EBITDA and adjusted EBITDA divided by total revenues expressed as a percentage. The GAAP financial measure that is most directly comparable to EBITDA margin is operating margin, which represents operating income divided by revenues.

Free Cash Flow. Free cash flow is defined as net cash provided by operating activities, minus or plus, net cash used in or provided by investing activities, excluding acquisitions and certain transactions. Free cash flow is a non-GAAP financial measure and is not intended to replace net cash provided by operating activities, the most directly comparable financial measure prepared in accordance with GAAP. We present free cash flow because we believe it provides useful information regarding our liquidity and ability to meet our short-term obligations. In particular, free cash flow indicates the amount of cash available after capital expenditures for, among other things, investments in our existing business, debt service obligations, payment of authorized quarterly dividends, repurchase of our common stock and strategic small acquisitions.

 

11