AGÕæÈ˹ٷ½

STOCK TITAN

McGrath Announces Results for First Quarter 2025

Rhea-AI Impact
(Low)
Rhea-AI Sentiment
(Neutral)
Tags

LIVERMORE, Calif.--(BUSINESS WIRE)-- McGrath RentCorp (“McGrath� or the “Company�) (Nasdaq: MGRC), a leading business-to-business rental company in North America, today announced total revenues for the quarter ended March 31, 2025 of $195.4 million, an increase of 4% compared to the first quarter of 2024. The Company reported net income of $28.2 million, or $1.15 per diluted share, for the first quarter of 2025, compared to net income of $22.8 million, or $0.93 per diluted share, for the first quarter of 2024.

FIRST QUARTER 2025 YEAR-OVER-YEAR COMPANY HIGHLIGHTS:

  • Rental operations revenues increased 3% to $154.0 million.
  • Sales revenues increased 11% to $38.9 million.
  • Total revenues increased 4% to $195.4 million.
  • Income from operations was $45.6 million for the first quarter of 2025, compared to $52.1 million in 2024, which included a $9.3 million net gain on sale of a property. Excluding the $9.3 million net gain on sale of a property in 2024, income from operations increased $2.8 million (6%) from $42.8 million in 2024.
  • Adjusted EBITDA1 increased 3% to $74.5 million.
  • Dividend rate of $0.485 per share for the first quarter 2025. On an annualized basis, this dividend represents a 1.9% yield on the April 23, 2025 close price of $102.42 per share.

Joe Hanna, President and CEO of McGrath, made the following comments:

“We delivered solid first quarter results. Companywide rental operations revenues grew 3%, sales revenues grew 11% and Adjusted EBITDA grew 3%.

Our modular business was a key contributor to the overall company performance. Despite softer market demand conditions than a year ago, rental revenues showed growth across both our commercial and education customer bases. We made progress growing our Mobile Modular Plus and Site Related Services initiatives, and our Enviroplex business had a strong quarter of new modular sales in the education market.

Weak demand conditions in Portable Storage continued, resulting in 13% lower rental revenues for the quarter, compared to a year ago. The weaker demand was broad-based across regions and was primarily a result of lower commercial construction project activity.

TRS-RenTelco had a positive start to the year, with quarterly rental revenues up slightly year over year for the first time since the first quarter of 2023. Improvement in market demand conditions was broad-based across customer segments.

Currently it is difficult to accurately assess the full impact of the recent tariff actions on the overall economy and our business. In light of the general economic uncertainty, we have a more cautious view of our business outlook for the second half of the year. In the meantime, we are focused on disciplined operational execution to make the most of the market opportunities.�

DIVISION HIGHLIGHTS:

All comparisons presented below are for the quarter ended March 31, 2025 to the quarter ended March 31, 2024 unless otherwise indicated.

MOBILE MODULAR

For the first quarter of 2025, the Company’s Mobile Modular division reported Adjusted EBITDA of $47.6 million, an increase of $4.3 million, or 10%, when compared to the same quarter in 2024.

  • Rental revenues increased 3% to $78.5 million, depreciation expense increased 7% to $10.6 million, and other direct costs decreased 8% to $20.8 million, which resulted in an increase in gross profit on rental revenues of 7% to $47.1 million.
  • Rental related services revenues increased 22% to $29.5 million, primarily attributable to higher delivery and pick-up activities and higher site related services, with associated gross profit increasing 17% to $9.7 million.
  • Sales revenues decreased 11% to $22.5 million, due to lower new and used equipment sales. Lower sales revenues, partly offset by higher gross margin on sales of 32% in 2025, compared to 31% in 2024, resulted in a 10% decrease in gross profit on sales revenues to $7.1 million.
  • Selling and administrative expenses increased 1% to $34.0 million, when compared to the prior year.

PORTABLE STORAGE

For the first quarter of 2025, the Company’s Portable Storage division reported Adjusted EBITDA of $8.6 million, a decrease of $2.9 million, or 25%, when compared to the same quarter in 2024.

  • Rental revenues decreased 13% to $16.1 million, depreciation expense increased 7% to $1.0 million, and other direct costs increased 4% to $1.5 million, which resulted in a decrease in gross profit on rental revenues of 15% to $13.5 million.
  • Rental related services revenues decreased 23% to $3.6 million, primarily attributable to lower delivery and return delivery activities.
  • Sales revenues were comparable to 2024 at $1.2 million. Gross margin on sales was 33% compared to 37% in 2024, resulting in a 7% decrease in gross profit on sales revenues to $0.4 million.
  • Selling and administrative expenses decreased $0.3 million to $7.6 million, when compared to the prior year.

TRS-RENTELCO

For the first quarter of 2025, the Company’s TRS-RenTelco division reported Adjusted EBITDA of $17.9 million, a decrease of 3%, when compared to the same quarter in 2024.

  • Rental revenues were comparable to 2024 at $25.5 million, depreciation expense decreased 14%, and other direct costs increased 9%, resulting in a 14% increase in gross profit on rental revenues to $10.3 million.
  • Sales revenues increased 17% to $8.0 million and gross profit on sales revenues decreased 4% to $3.7 million, primarily attributed to lower sales margins of 47% in 2025, compared to 57% in 2024.
  • Selling and administrative expenses increased 3%, to $7.4 million, when compared to the prior year.

FINANCIAL OUTLOOK:

Based upon the Company's year-to-date results and current outlook for the remainder of the year, the Company is updating its financial outlook. For the full-year 2025, the Company currently expects:

Ìý

Ìý

Previous

Current

�

Total revenue:

$920 to $970 million

$920 to $960 million

�

Adjusted EBITDA1, 2:

$345 to $360 million

$343 to $355 million

�

Gross rental equipment capital expenditures:

$120 to $130 million

$115 to $125 million

1.

Adjusted EBITDA is defined as net income before interest expense, provision for income taxes, depreciation, amortization, non-cash impairment costs, share-based compensation, transaction costs and non-operating transactions. A reconciliation of actual net income to Adjusted EBITDA and Adjusted EBITDA to net cash provided by operating activities can be found at the end of this release.

2.

Information reconciling forward-looking Adjusted EBITDA to the comparable GAAP financial measures is unavailable to the Company without unreasonable effort because certain items required for such reconciliations are outside of the Company’s control and/or cannot be reasonably predicted, such as the provision for income taxes. Therefore, no reconciliation to the most comparable GAAP measures is provided. The Company provides Adjusted EBITDA guidance because it believes that Adjusted EBITDA, when viewed with the Company’s results under GAAP, provides useful information for the reasons noted in the reconciliation of actual Adjusted EBITDA to the most directly comparable GAAP measures at the end of this release.

ABOUT MCGRATH:

McGrath RentCorp (Nasdaq: MGRC) is a leading business-to-business rental company in North America with a strong record of profitable business growth. Founded in 1979, McGrath’s operations are centered on modular solutions through its Mobile Modular and Mobile Modular Portable Storage businesses. In addition, its TRS-RenTelco business offers electronic test equipment rental solutions. The Company’s rental product offerings and services are part of the circular supply economy, helping customers work more efficiently, and sustainably manage their environmental footprint. With over 40 years of experience, McGrath’s success is driven by a focus on exceptional customer experiences. This focus has underpinned the Company’s long-term financial success and supported over 30 consecutive years of annual dividend increases to shareholders, a rare distinction among publicly listed companies.

McGrath is headquartered in Livermore, California. Additional information about McGrath and its businesses is available at and .

You should read this press release in conjunction with the financial statements and notes thereto included in the Company’s latest Forms 10-K, 10-Q and other SEC filings. You can visit the Company’s web site at to access information on McGrath RentCorp, including the latest Forms 10-K, 10-Q and other SEC filings.

CONFERENCE CALL NOTE:

As previously announced in its press release of March 27, 2025, McGrath RentCorp will host a conference call at 5:00 p.m. Eastern Time (2:00 p.m. Pacific Time) on April 24, 2025 to discuss the first quarter 2025 results. To participate in the teleconference, dial 1-800-225-9448 (in the U.S.), or 1-203-518-9708 (outside the U.S.), or to listen only, access the simultaneous webcast at the investor relations section of the Company’s website at . A replay will be available for 7 days following the call by dialing 1-800-839-5324 (in the U.S.), or 1-402-220-1521 (outside the U.S.). In addition, a live audio webcast and replay of the call may be found in the investor relations section of the Company’s website at .

FORWARD-LOOKING STATEMENTS:

This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. All statements, other than statements of historical facts, regarding McGrath RentCorp’s expectations, strategies, prospects or targets are forward-looking statements. These forward-looking statements also can be identified by the use of forward-looking terminology such as “anticipates,� “believes,� “continues,� “could,� “estimates,� “expects,� “intends,� “may,� “plan,� “predict,� “project,� or “will,� or the negative of these terms or other comparable terminology. In particular, the discussion under the heading “Financial Outlook� is forward looking.

These forward-looking statements are not guarantees of future performance and involve significant risks and uncertainties that could cause our actual results to differ materially from those projected including: the impact of the recent tariff actions and other economic factors; health of the education and commercial markets in our modular building division; competition within the modular business; the activity levels in the semiconductor and general purpose and communications test equipment markets at TRS-RenTelco; the activity levels in commercial construction projects and impact on Portable Storage segment; continued execution of our strategic performance improvement initiatives; our ability to successfully increase prices to offset cost increases; and our ability to effectively manage our rental assets, as well as the other factors disclosed under “Risk Factors� in the Company’s 2024 Form 10-K and other SEC filings.

Forward-looking statements are made only as of the date hereof. Except as otherwise required by law, we assume no obligation to update any of the forward-looking statements contained in this press release.

MCGRATH RENTCORP

CONDENSED CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)

Ìý

Three Months Ended March 31,

Ìý

(in thousands, except per share amounts)

2025

Ìý

Ìý

2024

Ìý

Revenues

Ìý

Ìý

Ìý

Ìý

Ìý

Rental

$

120,113

Ìý

Ìý

$

120,332

Ìý

Rental related services

Ìý

33,916

Ìý

Ìý

Ìý

29,580

Ìý

Rental operations

Ìý

154,029

Ìý

Ìý

Ìý

149,912

Ìý

Sales

Ìý

38,926

Ìý

Ìý

Ìý

35,069

Ìý

Other

Ìý

2,461

Ìý

Ìý

Ìý

2,846

Ìý

Total revenues

Ìý

195,416

Ìý

Ìý

Ìý

187,827

Ìý

Costs and Expenses

Ìý

Ìý

Ìý

Ìý

Ìý

Direct costs of rental operations:

Ìý

Ìý

Ìý

Ìý

Ìý

Depreciation of rental equipment

Ìý

21,505

Ìý

Ìý

Ìý

22,366

Ìý

Rental related services

Ìý

24,313

Ìý

Ìý

Ìý

20,786

Ìý

Other

Ìý

27,652

Ìý

Ìý

Ìý

29,010

Ìý

Total direct costs of rental operations

Ìý

73,470

Ìý

Ìý

Ìý

72,162

Ìý

Costs of sales

Ìý

25,510

Ìý

Ìý

Ìý

22,397

Ìý

Total costs of revenues

Ìý

98,980

Ìý

Ìý

Ìý

94,559

Ìý

Gross profit

Ìý

96,436

Ìý

Ìý

Ìý

93,268

Ìý

Expenses:

Ìý

Ìý

Ìý

Ìý

Ìý

Selling and administrative expenses

Ìý

50,869

Ìý

Ìý

Ìý

50,464

Ìý

Other income, net

Ìý

�

Ìý

Ìý

Ìý

(9,281

)

Income from operations

Ìý

45,567

Ìý

Ìý

Ìý

52,085

Ìý

Interest expense

Ìý

8,158

Ìý

Ìý

Ìý

12,704

Ìý

Foreign currency exchange (gain) loss

Ìý

(5

)

Ìý

Ìý

132

Ìý

WillScot Mobile Mini transaction costs

Ìý

�

Ìý

Ìý

Ìý

9,354

Ìý

Income before provision for income taxes

Ìý

37,414

Ìý

Ìý

Ìý

29,895

Ìý

Provision for income taxes

Ìý

9,205

Ìý

Ìý

Ìý

7,047

Ìý

Net income

Ìý

28,209

Ìý

Ìý

Ìý

22,848

Ìý

Earnings per share:

Ìý

Ìý

Ìý

Ìý

Ìý

Basic

$

1.15

Ìý

Ìý

$

0.93

Ìý

Diluted

$

1.15

Ìý

Ìý

$

0.93

Ìý

Shares used in per share calculation:

Ìý

Ìý

Ìý

Ìý

Ìý

Basic

Ìý

24,572

Ìý

Ìý

Ìý

24,513

Ìý

Diluted

Ìý

24,622

Ìý

Ìý

Ìý

24,564

Ìý

Cash dividends declared per share

$

0.485

Ìý

Ìý

$

0.475

Ìý

MCGRATH RENTCORP

CONDENSED CONSOLIDATED BALANCE SHEETS

(UNAUDITED)

Ìý

March 31,

Ìý

Ìý

December 31,

Ìý

(in thousands)

2025

Ìý

Ìý

2024

Ìý

Assets

Ìý

Ìý

Ìý

Ìý

Ìý

Cash

$

3,392

Ìý

Ìý

$

807

Ìý

Accounts receivable, net of allowance for credit losses of $2,866 at March 31, 2025 and at December 31, 2024

Ìý

208,882

Ìý

Ìý

Ìý

219,342

Ìý

Rental equipment, at cost:

Ìý

Ìý

Ìý

Ìý

Ìý

Relocatable modular buildings

Ìý

1,414,535

Ìý

Ìý

Ìý

1,414,367

Ìý

Portable storage containers

Ìý

240,348

Ìý

Ìý

Ìý

240,846

Ìý

Electronic test equipment

Ìý

334,110

Ìý

Ìý

Ìý

343,982

Ìý

Ìý

Ìý

1,988,993

Ìý

Ìý

Ìý

1,999,195

Ìý

Less: accumulated depreciation

Ìý

(619,690

)

Ìý

Ìý

(611,536

)

Rental equipment, net

Ìý

1,369,303

Ìý

Ìý

Ìý

1,387,659

Ìý

Property, plant and equipment, net

Ìý

199,096

Ìý

Ìý

Ìý

197,439

Ìý

Inventories

Ìý

17,114

Ìý

Ìý

Ìý

14,304

Ìý

Prepaid expenses and other assets

Ìý

69,503

Ìý

Ìý

Ìý

80,477

Ìý

Intangible assets, net

Ìý

51,773

Ìý

Ìý

Ìý

54,332

Ìý

Goodwill

Ìý

323,224

Ìý

Ìý

Ìý

323,224

Ìý

Total assets

$

2,242,287

Ìý

Ìý

$

2,277,584

Ìý

Liabilities and Shareholders' Equity

Ìý

Ìý

Ìý

Ìý

Ìý

Liabilities:

Ìý

Ìý

Ìý

Ìý

Ìý

Notes payable

$

559,338

Ìý

Ìý

$

590,208

Ìý

Accounts payable

Ìý

43,023

Ìý

Ìý

Ìý

60,082

Ìý

Accrued liabilities

Ìý

104,463

Ìý

Ìý

Ìý

113,961

Ìý

Deferred income

Ìý

116,910

Ìý

Ìý

Ìý

109,836

Ìý

Deferred income taxes, net

Ìý

282,142

Ìý

Ìý

Ìý

280,129

Ìý

Total liabilities

Ìý

1,105,876

Ìý

Ìý

Ìý

1,154,216

Ìý

Shareholders� equity:

Ìý

Ìý

Ìý

Ìý

Ìý

Common stock, no par value - Authorized 40,000 shares

Ìý

Ìý

Ìý

Ìý

Ìý

Issued and outstanding - 24,606 shares as of March 31, 2025 and 24,551 shares as of December 31, 2024

Ìý

113,181

Ìý

Ìý

Ìý

116,253

Ìý

Retained earnings

Ìý

1,023,230

Ìý

Ìý

Ìý

1,007,115

Ìý

Total shareholders� equity

Ìý

1,136,411

Ìý

Ìý

Ìý

1,123,368

Ìý

Total liabilities and shareholders� equity

$

2,242,287

Ìý

Ìý

$

2,277,584

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

MCGRATH RENTCORP

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(UNAUDITED)

Ìý

Three Months Ended March 31,

Ìý

(in thousands)

2025

Ìý

Ìý

2024

Ìý

Cash Flows from Operating Activities:

Ìý

Ìý

Ìý

Ìý

Ìý

Net income

$

28,209

Ìý

Ìý

$

22,848

Ìý

Adjustments to reconcile net income to net cash provided by
operating activities:

Ìý

Ìý

Ìý

Ìý

Ìý

Depreciation and amortization

Ìý

26,400

Ìý

Ìý

Ìý

27,187

Ìý

Deferred income taxes

Ìý

2,013

Ìý

Ìý

Ìý

4,709

Ìý

Provision for credit losses

Ìý

361

Ìý

Ìý

Ìý

253

Ìý

Share-based compensation

Ìý

2,544

Ìý

Ìý

Ìý

2,209

Ìý

Gain on sale of property, plant and equipment

Ìý

�

Ìý

Ìý

Ìý

(9,281

)

Gain on sale of used rental equipment

Ìý

(6,393

)

Ìý

Ìý

(7,355

)

Foreign currency exchange (gain) loss

Ìý

(5

)

Ìý

Ìý

132

Ìý

Amortization of debt issuance costs

Ìý

23

Ìý

Ìý

Ìý

2

Ìý

Change in:

Ìý

Ìý

Ìý

Ìý

Ìý

Accounts receivable

Ìý

10,099

Ìý

Ìý

Ìý

15,165

Ìý

Inventories

Ìý

(2,810

)

Ìý

Ìý

(9,123

)

Prepaid expenses and other assets

Ìý

10,974

Ìý

Ìý

Ìý

5,298

Ìý

Accounts payable

Ìý

(15,109

)

Ìý

Ìý

9,145

Ìý

Accrued liabilities

Ìý

(9,498

)

Ìý

Ìý

(13,037

)

Deferred income

Ìý

7,074

Ìý

Ìý

Ìý

11,268

Ìý

Net cash provided by operating activities

Ìý

53,882

Ìý

Ìý

Ìý

59,420

Ìý

Cash Flows from Investing Activities:

Ìý

Ìý

Ìý

Ìý

Ìý

Purchases of rental equipment

Ìý

(11,533

)

Ìý

Ìý

(78,641

)

Purchases of property, plant and equipment

Ìý

(3,992

)

Ìý

Ìý

(25,277

)

Proceeds from sales of used rental equipment

Ìý

12,822

Ìý

Ìý

Ìý

13,554

Ìý

Proceeds from sales of property, plant and equipment

Ìý

�

Ìý

Ìý

Ìý

12,251

Ìý

Net cash used in investing activities

Ìý

(2,703

)

Ìý

Ìý

(78,113

)

Cash Flows from Financing Activities:

Ìý

Ìý

Ìý

Ìý

Ìý

Net (payments) borrowings under bank lines of credit

Ìý

(30,894

)

Ìý

Ìý

35,584

Ìý

Taxes paid related to net share settlement of stock awards

Ìý

(5,616

)

Ìý

Ìý

(4,082

)

Payment of dividends

Ìý

(12,084

)

Ìý

Ìý

(11,774

)

Net cash (used in) provided by financing activities

Ìý

(48,594

)

Ìý

Ìý

19,728

Ìý

Net increase in cash

Ìý

2,585

Ìý

Ìý

Ìý

1,035

Ìý

Cash balance, beginning of period

Ìý

807

Ìý

Ìý

Ìý

877

Ìý

Cash balance, end of period

$

3,392

Ìý

Ìý

$

1,912

Ìý

Supplemental Disclosure of Cash Flow Information:

Ìý

Ìý

Ìý

Ìý

Ìý

Interest paid, during the period

$

9,145

Ìý

Ìý

$

14,184

Ìý

Net income taxes paid, during the period

$

24

Ìý

Ìý

$

479

Ìý

Dividends accrued during the period, not yet paid

$

12,471

Ìý

Ìý

$

12,060

Ìý

Rental equipment acquisitions, not yet paid

$

3,439

Ìý

Ìý

$

5,795

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

MCGRATH RENTCORP

BUSINESS SEGMENT DATA (unaudited)

Three months ended March 31, 2025

(dollar amounts in thousands)

Mobile Modular

Ìý

Ìý

Portable Storage

Ìý

Ìý

TRS-RenTelco

Ìý

Ìý

Enviroplex

Ìý

Ìý

Consolidated

Ìý

Revenues

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Rental

$

78,496

Ìý

Ìý

$

16,074

Ìý

Ìý

$

25,543

Ìý

Ìý

$

�

Ìý

Ìý

$

120,113

Ìý

Rental related services

Ìý

29,475

Ìý

Ìý

Ìý

3,631

Ìý

Ìý

Ìý

810

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

33,916

Ìý

Rental operations

Ìý

107,971

Ìý

Ìý

Ìý

19,705

Ìý

Ìý

Ìý

26,353

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

154,029

Ìý

Sales

Ìý

22,490

Ìý

Ìý

Ìý

1,244

Ìý

Ìý

Ìý

7,979

Ìý

Ìý

Ìý

7,213

Ìý

Ìý

Ìý

38,926

Ìý

Other

Ìý

1,458

Ìý

Ìý

Ìý

316

Ìý

Ìý

Ìý

687

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

2,461

Ìý

Total revenues

Ìý

131,919

Ìý

Ìý

Ìý

21,265

Ìý

Ìý

Ìý

35,019

Ìý

Ìý

Ìý

7,213

Ìý

Ìý

Ìý

195,416

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Costs and Expenses

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Direct costs of rental operations:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Depreciation

Ìý

10,554

Ìý

Ìý

Ìý

1,031

Ìý

Ìý

Ìý

9,920

Ìý

Ìý

�

Ìý

Ìý

Ìý

21,505

Ìý

Rental related services

Ìý

19,740

Ìý

Ìý

Ìý

3,933

Ìý

Ìý

Ìý

640

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

24,313

Ìý

Other

Ìý

20,812

Ìý

Ìý

Ìý

1,527

Ìý

Ìý

Ìý

5,313

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

27,652

Ìý

Total direct costs of rental operations

Ìý

51,106

Ìý

Ìý

Ìý

6,491

Ìý

Ìý

Ìý

15,873

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

73,470

Ìý

Costs of sales

Ìý

15,345

Ìý

Ìý

Ìý

831

Ìý

Ìý

Ìý

4,271

Ìý

Ìý

Ìý

5,063

Ìý

Ìý

Ìý

25,510

Ìý

Total costs of revenues

Ìý

66,451

Ìý

Ìý

Ìý

7,322

Ìý

Ìý

Ìý

20,144

Ìý

Ìý

Ìý

5,063

Ìý

Ìý

Ìý

98,980

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Gross Profit

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Rental

Ìý

47,130

Ìý

Ìý

Ìý

13,516

Ìý

Ìý

Ìý

10,310

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

70,956

Ìý

Rental related services

Ìý

9,735

Ìý

Ìý

Ìý

(302

)

Ìý

Ìý

170

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

9,603

Ìý

Rental operations

Ìý

56,865

Ìý

Ìý

Ìý

13,214

Ìý

Ìý

Ìý

10,480

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

80,559

Ìý

Sales

Ìý

7,145

Ìý

Ìý

Ìý

413

Ìý

Ìý

Ìý

3,708

Ìý

Ìý

Ìý

2,150

Ìý

Ìý

Ìý

13,416

Ìý

Other

Ìý

1,458

Ìý

Ìý

Ìý

316

Ìý

Ìý

Ìý

687

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

2,461

Ìý

Total gross profit

Ìý

65,468

Ìý

Ìý

Ìý

13,943

Ìý

Ìý

Ìý

14,875

Ìý

Ìý

Ìý

2,150

Ìý

Ìý

Ìý

96,436

Ìý

Selling and administrative expenses

Ìý

33,988

Ìý

Ìý

Ìý

7,555

Ìý

Ìý

Ìý

7,438

Ìý

Ìý

Ìý

1,888

Ìý

Ìý

Ìý

50,869

Ìý

Income from operations

$

31,480

Ìý

Ìý

$

6,388

Ìý

Ìý

$

7,437

Ìý

Ìý

$

262

Ìý

Ìý

$

45,567

Ìý

Interest expense

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

8,158

Ìý

Foreign currency exchange gain

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

(5

)

Provision for income taxes

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

9,205

Ìý

Net income

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

$

28,209

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Other Information

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Adjusted EBITDA 1

$

47,631

Ìý

Ìý

$

8,588

Ìý

Ìý

$

17,934

Ìý

Ìý

$

363

Ìý

Ìý

$

74,516

Ìý

Average rental equipment 2

$

1,284,129

Ìý

Ìý

$

233,305

Ìý

Ìý

$

337,858

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Average monthly total yield 3

Ìý

2.04

%

Ìý

Ìý

2.30

%

Ìý

Ìý

2.52

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Average utilization 4

Ìý

74.6

%

Ìý

Ìý

60.2

%

Ìý

Ìý

61.6

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Average monthly rental rate 5

Ìý

2.73

%

Ìý

Ìý

3.82

%

Ìý

Ìý

4.09

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

1.

Adjusted EBITDA is defined as net income before interest expense, provision for income taxes, depreciation, amortization, non-cash impairment costs, share-based compensation, other income, net and non-operating transactions.

2.

Average rental equipment represents the cost of rental equipment, excluding new equipment inventory and accessory equipment.

3.

Average monthly total yield is calculated by dividing the averages of monthly rental revenues by the cost of rental equipment for the period.

4.

Average utilization is calculated by dividing the average month end costs of rental equipment on rent by the average month end total costs of rental equipment.

5.

Average monthly rental rate is calculated by dividing the averages of monthly rental revenues by the cost of rental equipment on rent for the period.

MCGRATH RENTCORP

BUSINESS SEGMENT DATA (unaudited)

Three months ended March 31, 2024

(dollar amounts in thousands)

Mobile Modular

Ìý

Ìý

Portable Storage

Ìý

Ìý

TRS-RenTelco

Ìý

Ìý

Enviroplex

Ìý

Ìý

Consolidated

Ìý

Ìý

Revenues

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Rental

$

76,496

Ìý

Ìý

$

18,407

Ìý

Ìý

$

25,429

Ìý

Ìý

$

�

Ìý

Ìý

$

120,332

Ìý

Ìý

Rental related services

Ìý

24,133

Ìý

Ìý

Ìý

4,723

Ìý

Ìý

Ìý

724

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

29,580

Ìý

Ìý

Rental operations

Ìý

100,629

Ìý

Ìý

Ìý

23,130

Ìý

Ìý

Ìý

26,153

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

149,912

Ìý

Ìý

Sales

Ìý

25,326

Ìý

Ìý

Ìý

1,212

Ìý

Ìý

Ìý

6,812

Ìý

Ìý

Ìý

1,719

Ìý

Ìý

Ìý

35,069

Ìý

Ìý

Other

Ìý

1,630

Ìý

Ìý

Ìý

418

Ìý

Ìý

Ìý

798

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

2,846

Ìý

Ìý

Total revenues

Ìý

127,585

Ìý

Ìý

Ìý

24,760

Ìý

Ìý

Ìý

33,763

Ìý

Ìý

Ìý

1,719

Ìý

Ìý

Ìý

187,827

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Costs and Expenses

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Direct costs of rental operations:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Depreciation

Ìý

9,874

Ìý

Ìý

Ìý

965

Ìý

Ìý

Ìý

11,527

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

22,366

Ìý

Ìý

Rental related services

Ìý

15,780

Ìý

Ìý

Ìý

4,456

Ìý

Ìý

Ìý

550

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

20,786

Ìý

Ìý

Other

Ìý

22,673

Ìý

Ìý

Ìý

1,468

Ìý

Ìý

Ìý

4,869

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

29,010

Ìý

Ìý

Total direct costs of rental operations

Ìý

48,327

Ìý

Ìý

Ìý

6,889

Ìý

Ìý

Ìý

16,946

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

72,162

Ìý

Ìý

Costs of sales

Ìý

17,413

Ìý

Ìý

Ìý

768

Ìý

Ìý

Ìý

2,942

Ìý

Ìý

Ìý

1,274

Ìý

Ìý

Ìý

22,397

Ìý

Ìý

Total costs of revenues

Ìý

65,740

Ìý

Ìý

Ìý

7,657

Ìý

Ìý

Ìý

19,888

Ìý

Ìý

Ìý

1,274

Ìý

Ìý

Ìý

94,559

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Gross Profit

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Rental

Ìý

43,949

Ìý

Ìý

Ìý

15,974

Ìý

Ìý

Ìý

9,033

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

68,956

Ìý

Ìý

Rental related services

Ìý

8,353

Ìý

Ìý

Ìý

267

Ìý

Ìý

Ìý

174

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

8,794

Ìý

Ìý

Rental operations

Ìý

52,302

Ìý

Ìý

Ìý

16,241

Ìý

Ìý

Ìý

9,207

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

77,750

Ìý

Ìý

Sales

Ìý

7,913

Ìý

Ìý

Ìý

444

Ìý

Ìý

Ìý

3,870

Ìý

Ìý

Ìý

445

Ìý

Ìý

Ìý

12,672

Ìý

Ìý

Other

Ìý

1,630

Ìý

Ìý

Ìý

418

Ìý

Ìý

Ìý

798

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

2,846

Ìý

Ìý

Total gross profit

Ìý

61,845

Ìý

Ìý

Ìý

17,103

Ìý

Ìý

Ìý

13,875

Ìý

Ìý

Ìý

445

Ìý

Ìý

Ìý

93,268

Ìý

Ìý

Selling and administrative expenses 6

Ìý

33,614

Ìý

Ìý

Ìý

7,809

Ìý

Ìý

Ìý

7,237

Ìý

Ìý

Ìý

1,804

Ìý

Ìý

Ìý

50,464

Ìý

Ìý

Other income, net

Ìý

(6,220

)

Ìý

Ìý

(1,319

)

Ìý

Ìý

(1,742

)

Ìý

Ìý

�

Ìý

Ìý

Ìý

(9,281

)

Ìý

Income (loss) from operations

$

34,451

Ìý

Ìý

$

10,613

Ìý

Ìý

$

8,380

Ìý

Ìý

$

(1,359

)

Ìý

$

52,085

Ìý

Ìý

Interest expense

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

12,704

Ìý

Ìý

Foreign currency exchange loss

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

132

Ìý

Ìý

WillScot Mobile Mini transaction costs

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

9,354

Ìý

Ìý

Provision for income taxes

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

7,047

Ìý

Ìý

Net income

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

$

22,848

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Other Information

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Adjusted EBITDA 1

$

43,327

Ìý

Ìý

$

11,522

Ìý

Ìý

$

18,480

Ìý

Ìý

$

(1,261

)

Ìý

$

72,068

Ìý

Ìý

Average rental equipment 2

$

1,174,327

Ìý

Ìý

$

223,285

Ìý

Ìý

$

372,081

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Average monthly total yield 3

Ìý

2.17

%

Ìý

Ìý

2.75

%

Ìý

Ìý

2.18

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Average utilization 4

Ìý

78.7

%

Ìý

Ìý

69.8

%

Ìý

Ìý

56.5

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Average monthly rental rate 5

Ìý

2.76

%

Ìý

Ìý

3.94

%

Ìý

Ìý

4.03

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

1.

Adjusted EBITDA is defined as net income before interest expense, provision for income taxes, depreciation, amortization, non-cash impairment costs, share-based compensation, other income, net and non-operating transactions.

2.

Average rental equipment represents the cost of rental equipment, excluding new equipment inventory and accessory equipment.

3.

Average monthly total yield is calculated by dividing the averages of monthly rental revenues by the cost of rental equipment for the period.

4.

Average utilization is calculated by dividing the average month end costs of rental equipment on rent by the average month end total costs of rental equipment.

5.

Average monthly rental rate is calculated by dividing the averages of monthly rental revenues by the cost of rental equipment on rent for the period.

6.

During the year ended December 31, 2024, the Company determined that transaction costs incurred by the Company attributed to the terminated Merger Agreement were significant. Due to this determination, the Company reclassified $9.4 million in transaction costs from Selling and administrative expenses for the three months ended March 31, 2024, and reported such expenses separately as non-operating expense under the Corporate segment.

Reconciliation of Adjusted EBITDA to the most directly comparable GAAP measures

To supplement the Company’s financial data presented on a basis consistent with accounting principles generally accepted in the United States of America (“GAAP�), the Company presents “Adjusted EBITDA�, which is defined by the Company as net income before interest expense, provision for income taxes, depreciation, amortization, non-cash impairment costs, share-based compensation, transaction costs, gains on property sales and non-operating transactions. The Company presents Adjusted EBITDA as a financial measure as management believes it provides useful information to investors regarding the Company’s liquidity and financial condition and because management, as well as the Company’s lenders, use this measure in evaluating the performance of the Company.

Management uses Adjusted EBITDA as a supplement to GAAP measures to further evaluate period-to-period operating performance, compliance with financial covenants in the Company’s revolving lines of credit and senior notes and the Company’s ability to meet future capital expenditure and working capital requirements. Management believes the exclusion of non-cash charges and non-recurring transactions, including share-based compensation, transaction costs and gains on property sales is useful in measuring the Company’s cash available for operations and performance of the Company. Because management finds Adjusted EBITDA useful, the Company believes its investors will also find Adjusted EBITDA useful in evaluating the Company’s performance.

Adjusted EBITDA should not be considered in isolation or as a substitute for net income, cash flows, or other consolidated income or cash flow data prepared in accordance with GAAP or as a measure of the Company’s profitability or liquidity. Adjusted EBITDA is not in accordance with or an alternative for GAAP and may be different from non-GAAP measures used by other companies. Unlike EBITDA, which may be used by other companies or investors, Adjusted EBITDA does not include share-based compensation charges, transaction costs, gains on property sales and non-operating transactions. The Company believes that Adjusted EBITDA is of limited use in that it does not reflect all of the amounts associated with the Company’s results of operations as determined in accordance with GAAP and does not accurately reflect real cash flow. In addition, other companies may not use Adjusted EBITDA or may use other non-GAAP measures, limiting the usefulness of Adjusted EBITDA for purposes of comparison. The Company’s presentation of Adjusted EBITDA should not be construed as an inference that the Company will not incur expenses that are the same as or similar to the adjustments in this presentation. Therefore, Adjusted EBITDA should only be used to evaluate the Company’s results of operations in conjunction with the corresponding GAAP measures. The Company compensates for the limitations of Adjusted EBITDA by relying upon GAAP results to gain a complete picture of the Company’s performance. Because Adjusted EBITDA is a non-GAAP financial measure, as defined by the SEC, the Company includes in the tables below reconciliations of Adjusted EBITDA to the most directly comparable financial measures calculated and presented in accordance with GAAP.

Reconciliation of Net Income to Adjusted EBITDA

(dollar amounts in thousands)

Three Months Ended
March 31,

Ìý

Ìý

Twelve Months Ended
March 31,

Ìý

Ìý

2025

Ìý

Ìý

2024

Ìý

Ìý

2025

Ìý

Ìý

2024

Ìý

Net income

$

28,209

Ìý

Ìý

$

22,848

Ìý

Ìý

$

237,093

Ìý

Ìý

$

123,182

Ìý

Provision for income taxes

Ìý

9,205

Ìý

Ìý

Ìý

7,047

Ìý

Ìý

Ìý

84,077

Ìý

Ìý

Ìý

43,544

Ìý

Interest expense

Ìý

8,158

Ìý

Ìý

Ìý

12,704

Ìý

Ìý

Ìý

42,695

Ìý

Ìý

Ìý

45,800

Ìý

Depreciation and amortization

Ìý

26,400

Ìý

Ìý

Ìý

27,187

Ìý

Ìý

Ìý

106,668

Ìý

Ìý

Ìý

108,972

Ìý

EBITDA

Ìý

71,972

Ìý

Ìý

Ìý

69,786

Ìý

Ìý

Ìý

470,533

Ìý

Ìý

Ìý

321,498

Ìý

Share-based compensation

Ìý

2,544

Ìý

Ìý

Ìý

2,209

Ìý

Ìý

Ìý

9,837

Ìý

Ìý

Ìý

8,991

Ìý

Transaction costs 3

Ìý

�

Ìý

Ìý

Ìý

9,354

Ìý

Ìý

Ìý

53,805

Ìý

Ìý

Ìý

11,084

Ìý

Other income, net 4

Ìý

�

Ìý

Ìý

Ìý

(9,281

)

Ìý

Ìý

�

Ìý

Ìý

Ìý

(12,899

)

Gain on merger termination from WillScot Mobile Mini 5

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

(180,000

)

Ìý

Ìý

�

Ìý

Adjusted EBITDA 1

$

74,516

Ìý

Ìý

$

72,068

Ìý

Ìý

$

354,175

Ìý

Ìý

$

328,674

Ìý

Adjusted EBITDA margin 2

Ìý

38

%

Ìý

Ìý

37

%

Ìý

Ìý

39

%

Ìý

Ìý

38

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Reconciliation of Net Cash Provided by Operating Activities to Adjusted EBITDA

(dollar amounts in thousands)

Three Months Ended
March 31,

Ìý

Ìý

Twelve Months Ended
March 31,

Ìý

Ìý

2025

Ìý

Ìý

2024

Ìý

Ìý

2025

Ìý

Ìý

2024

Ìý

Net cash provided by operating activities

$

53,882

Ìý

Ìý

$

59,420

Ìý

Ìý

$

368,839

Ìý

Ìý

$

115,434

Ìý

Change in certain assets and liabilities:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Accounts receivable, net

Ìý

(10,460

)

Ìý

Ìý

(15,418

)

Ìý

Ìý

(3,068

)

Ìý

Ìý

36,678

Ìý

Inventories, prepaid expenses and other assets

Ìý

(10,974

)

Ìý

Ìý

(5,298

)

Ìý

Ìý

(12,563

)

Ìý

Ìý

16,683

Ìý

Accounts payable and accrued liabilities

Ìý

33,598

Ìý

Ìý

Ìý

22,748

Ìý

Ìý

Ìý

(118,131

)

Ìý

Ìý

9,570

Ìý

Deferred income

Ìý

(7,074

)

Ìý

Ìý

(11,268

)

Ìý

Ìý

5,786

Ìý

Ìý

Ìý

(22,144

)

Amortization of debt issuance costs

Ìý

(23

)

Ìý

Ìý

(2

)

Ìý

Ìý

(87

)

Ìý

Ìý

(8

)

Foreign currency exchange (loss) gain

Ìý

5

Ìý

Ìý

Ìý

(132

)

Ìý

Ìý

(78

)

Ìý

Ìý

(48

)

Gain on sale of used rental equipment

Ìý

6,393

Ìý

Ìý

Ìý

7,355

Ìý

Ìý

Ìý

34,123

Ìý

Ìý

Ìý

35,908

Ìý

Income taxes paid, net of refunds received

Ìý

24

Ìý

Ìý

Ìý

479

Ìý

Ìý

Ìý

36,069

Ìý

Ìý

Ìý

91,631

Ìý

Interest paid

Ìý

9,145

Ìý

Ìý

Ìý

14,184

Ìý

Ìý

Ìý

43,285

Ìý

Ìý

Ìý

44,970

Ìý

Adjusted EBITDA 1

$

74,516

Ìý

Ìý

$

72,068

Ìý

Ìý

$

354,175

Ìý

Ìý

$

328,674

Ìý

1.

Adjusted EBITDA is defined as net income before interest expense, provision for income taxes, depreciation, amortization, non-cash impairment costs, share-based compensation, other income, net and non-operating transactions.

2.

Adjusted EBITDA Margin is calculated as Adjusted EBITDA divided by total revenues for the period.

3.

Transaction costs include acquisition related legal and professional fees and other costs specific to these transactions.

4.

Other income, net consists of net gains on property, plant and equipment sales that are infrequent in nature and excluded from Adjusted EBITDA.

5.

The gain on merger termination from WillScot Mobile Mini was considered a non-operating transaction and is excluded from Adjusted EBITDA.

Ìý

Keith E. Pratt

EVP & Chief Financial Officer

925-606-9200

Source: McGrath RentCorp

Mcgrath Rentcorp

NASDAQ:MGRC

MGRC Rankings

MGRC Latest News

MGRC Stock Data

2.86B
24.27M
1.53%
89.11%
1.61%
Rental & Leasing Services
Services-equipment Rental & Leasing, Nec
United States
LIVERMORE