• Live Feeds
    • Press Releases
    • Insider Trading
    • FDA Approvals
    • Analyst Ratings
    • Insider Trading
    • SEC filings
    • Market insights
  • Analyst Ratings
  • Alerts
  • Subscriptions
  • AI SuperconnectorNEW
  • Settings
  • RSS Feeds
Quantisnow Logo
  • Live Feeds
    • Press Releases
    • Insider Trading
    • FDA Approvals
    • Analyst Ratings
    • Insider Trading
    • SEC filings
    • Market insights
  • Analyst Ratings
  • Alerts
  • Subscriptions
  • AI SuperconnectorNEW
  • Settings
  • RSS Feeds
PublishGo to AppAI Superconnector
    Quantisnow Logo

    © 2025 quantisnow.com
    Democratizing insights since 2022

    Services
    Live news feedsRSS FeedsAlertsPublish with Us
    Company
    AboutQuantisnow PlusContactJobsAI superconnector for talent & startupsNEWLLM Arena
    Legal
    Terms of usePrivacy policyCookie policy

    McGrath Announces Results for Third Quarter 2025

    10/23/25 4:01:00 PM ET
    $MGRC
    Diversified Commercial Services
    Consumer Discretionary
    Get the next $MGRC alert in real time by email

    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 September 30, 2025 of $256.4 million, a decrease of 4% compared to the third quarter of 2024. The Company reported net income of $42.3 million, or $1.72 per diluted share, for the third quarter of 2025, compared to net income of $149.3 million, or $6.08 per diluted share, for the third quarter of 2024. Excluding the $180.0 million merger termination payment received from WillScot Mobile Mini during the third quarter 2024 and $39.4 million in transaction costs incurred, net of provision for income taxes, the Company's reported net income decreased $3.6 million, or 8%, and diluted earnings per share decreased $0.15, or 8%.

    THIRD QUARTER 2025 YEAR-OVER-YEAR COMPANY HIGHLIGHTS:

    • Rental operations revenues increased 4% to $178.1 million.
    • Sales revenues decreased 18% to $76.1 million.
    • Total revenues decreased 4% to $256.4 million.
    • Income from operations decreased 11% to $66.7 million.
    • Payment on merger termination from WillScot Mobile Mini in the third quarter of 2024 provided for $180 million in proceeds received by the Company, partly offset by $39.4 million in transaction costs and an increase in provision for income taxes, resulted in a $103.5 million net income contribution during the third quarter 2024, or $4.21 per diluted share.
    • Adjusted EBITDA1 decreased 7% to $96.5 million.
    • Dividend rate of $0.485 per share for the third quarter 2025. On an annualized basis, this dividend represents a 1.6% yield on the October 22, 2025 close price of $122.20 per share.

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

    "We delivered solid third quarter results, with rental revenue growth in each of our operating segments, despite some challenging market demand conditions. Sales revenues for the quarter were lower than a year ago, but cumulatively higher year to date reflecting a more balanced contribution by quarter than last year.

    Modular rental revenues increased 2% compared to last year, with growth from our commercial customer base. Given current utilization levels, we reduced rental equipment capital spending and focused on preparing available fleet to satisfy new shipments which increased operating expenses for the quarter.

    Portable Storage rental revenues grew 1%, which was its first year over year growth since the first quarter of 2024. We are encouraged that market conditions for this segment are showing signs of stabilization despite soft commercial construction project activity.

    TRS-RenTelco had a strong quarter, with rental revenues up 9% over last year. Consistent with the second quarter, improvement in market demand conditions was broad-based across customer segments.

    I am pleased with our year-to-date progress. We have delivered business growth, lowered our capital spending to align with market conditions, increased contributions from our modular services offerings, and broadened our geographic sales coverage. We have good momentum entering the fourth quarter and we remain focused on delivering a strong finish to the year."

    DIVISION HIGHLIGHTS:

    All comparisons presented below are for the quarter ended September 30, 2025 to the quarter ended September 30, 2024 unless otherwise indicated.

    MOBILE MODULAR

    For the third quarter of 2025, the Company's Mobile Modular division reported Adjusted EBITDA of $64.6 million, a decrease of $6.8 million, or 10%, when compared to the same quarter in 2024.

    • Rental revenues increased 2% to $83.2 million, depreciation expense increased 7% to $10.8 million, and other direct costs increased 18% to $24.2 million, which resulted in a decrease in gross profit on rental revenues of 5% to $48.2 million. The increase in other direct costs was primarily due to higher labor and material costs incurred during 2025 to prepare equipment to meet customer rental demand.
    • Rental related services revenues increased 5% to $44.5 million, primarily attributable to higher site related services when compared to 2024, with associated gross profit decreasing 2% to $14.7 million.
    • Sales revenues decreased 21% to $52.3 million, due to lower new equipment sales. Gross margin on sales was 36% in 2025, compared to 34% in 2024, resulting in a 16% decrease in gross profit on sales revenues to $18.8 million. The higher gross margin on sales was primarily attributed to a higher mix of used versus new sales during the quarter.
    • Selling and administrative expenses increased $1.4 million to $35.4 million, primarily due to $1.2 million higher allocated corporate expenses when compared to 2024.

    PORTABLE STORAGE

    For the third quarter of 2025, the Company's Portable Storage division reported Adjusted EBITDA of $9.2 million, a decrease of $1.6 million, or 14%, when compared to the same quarter in 2024.

    • Rental revenues increased 1% to $17.3 million, depreciation expense increased 5% to $1.1 million, and other direct costs increased 65% to $2.2 million, which resulted in a decrease in gross profit on rental revenues of 4% to $14.0 million.
    • Rental related services revenues decreased 5% to $4.2 million and the division reported a gross loss on rental related services revenues of $0.6 million, compared to gross profit of $0.1 million in the third quarter of 2024.
    • Sales revenues increased $1.3 million to $2.7 million, primarily from higher used equipment sales. Gross margin on sales was 40% in 2025, compared to 36% in 2024, resulting in a $0.6 million increase in gross profit on sales revenues to $1.1 million.
    • Selling and administrative expenses increased $1.1 million to $7.9 million in 2025, primarily due to a $0.5 million increase in employee salaries and benefits and $0.3 million higher allocated corporate expenses when compared to 2024.

    TRS-RENTELCO

    For the third quarter of 2025, the Company's TRS-RenTelco division reported Adjusted EBITDA of $20.2 million, an increase of $1.3 million, or 7%, when compared to the same quarter in 2024.

    • Rental revenues increased 9% to $28.0 million, depreciation expense decreased 8%, and other direct costs increased 10%, resulting in a 28% increase in gross profit on rental revenues to $12.1 million. The rental revenue increase was primarily due to the continued strengthening of end markets, resulting in higher average rental equipment on rent compared to the prior year.
    • Sales revenues decreased 3% to $7.3 million and gross margin on sales was 56% in 2025, compared to 52% in 2024, resulting in a 5% increase in gross profit on sales revenues to $4.1 million.
    • Selling and administrative expenses increased $0.5 million to $7.1 million in 2025, as compared to the same period in 2024.

    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:

     

     

    Previous

    Current

    •

    Total revenue:

    $925 to $960 million

    $935 to $955 million

    •

    Adjusted EBITDA1, 2:

    $347 to $356 million

    $350 to $357 million

    •

    Gross rental equipment capital expenditures:

    $115 to $125 million

    $120 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 net cash provided by operating activities to Adjusted EBITDA 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 mgrc.com and investors.mgrc.com.

    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 www.mgrc.com to access information on McGrath RentCorp, including the latest Forms 10-K, 10-Q and other SEC filings.

    CONFERENCE CALL NOTE:

    McGrath RentCorp will host a conference call at 5:00 p.m. Eastern Time (2:00 p.m. Pacific Time) on October 23, 2025 to discuss the third quarter 2025 results. To participate in the teleconference, dial 1-800-245-3047 (in the U.S.), or 1-203-518-9765 (outside the U.S.), or to listen only, access the simultaneous webcast at the investor relations section of the Company's website at https://investors.mgrc.com/. A replay will be available for 7 days following the call by dialing 1-800-723-0394 (in the U.S.), or 1-402-220-2649 (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 https://investors.mgrc.com/events-and-presentations.

    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: our expectations around continued business momentum entering the fourth quarter and our ability to deliver a strong finish to the year; the impact of the recent tariff actions and macroeconomic factors, including fiscal policy uncertainty, government budgetary constraints, or other political or regulatory developments; 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 and are based on management's reasonable assumptions, however these assumptions can be wrong or affected by known or unknown risks and uncertainties. No forward-looking statement can be guaranteed, and subsequent facts or circumstances may contradict, obviate, undermine or otherwise fail to support or substantiate such statements. 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)

     

     

    Three Months Ended September 30,

     

     

    Nine Months Ended September 30,

     

    (in thousands, except per share amounts)

     

    2025

     

     

    2024

     

     

    2025

     

     

    2024

     

    Revenues

     

     

     

     

     

     

     

     

     

     

     

     

    Rental

     

    $

    128,488

     

     

    $

    124,203

     

     

    $

    374,586

     

     

    $

    365,708

     

    Rental related services

     

     

    49,622

     

     

     

    47,701

     

     

     

    121,021

     

     

     

    111,640

     

    Rental operations

     

     

    178,110

     

     

     

    171,904

     

     

     

    495,607

     

     

     

    477,349

     

    Sales

     

     

    76,058

     

     

     

    92,508

     

     

     

    184,759

     

     

     

    181,992

     

    Other

     

     

    2,275

     

     

     

    2,346

     

     

     

    7,109

     

     

     

    7,855

     

    Total revenues

     

     

    256,443

     

     

     

    266,758

     

     

     

    687,475

     

     

     

    667,196

     

    Costs and Expenses

     

     

     

     

     

     

     

     

     

     

     

     

    Direct costs of rental operations:

     

     

     

     

     

     

     

     

     

     

     

     

    Depreciation of rental equipment

     

     

    21,868

     

     

     

    21,981

     

     

     

    64,799

     

     

     

    66,512

     

    Rental related services

     

     

    35,422

     

     

     

    32,439

     

     

     

    85,212

     

     

     

    78,215

     

    Other

     

     

    32,308

     

     

     

    27,252

     

     

     

    91,479

     

     

     

    84,182

     

    Total direct costs of rental operations

     

     

    89,598

     

     

     

    81,672

     

     

     

    241,490

     

     

     

    228,909

     

    Costs of sales

     

     

    47,588

     

     

     

    61,107

     

     

     

    119,578

     

     

     

    117,625

     

    Total costs of revenues

     

     

    137,186

     

     

     

    142,779

     

     

     

    361,068

     

     

     

    346,534

     

    Gross profit

     

     

    119,257

     

     

     

    123,979

     

     

     

    326,407

     

     

     

    320,661

     

    Expenses:

     

     

     

     

     

     

     

     

     

     

     

     

    Selling and administrative expenses

     

     

    52,540

     

     

     

    49,297

     

     

     

    156,952

     

     

     

    148,764

     

    Other income, net

     

     

    —

     

     

     

    —

     

     

     

    —

     

     

     

    (9,281

    )

    Income from operations

     

     

    66,717

     

     

     

    74,682

     

     

     

    169,455

     

     

     

    181,178

     

    Interest expense

     

     

    8,177

     

     

     

    12,641

     

     

     

    24,130

     

     

     

    38,383

     

    Foreign currency exchange loss (gain)

     

     

    32

     

     

     

    (216

    )

     

     

    (54

    )

     

     

    (53

    )

    Gain on merger termination from WillScot Mobile Mini

     

     

    —

     

     

     

    (180,000

    )

     

     

    —

     

     

     

    (180,000

    )

    WillScot Mobile Mini transaction costs

     

     

    —

     

     

     

    39,436

     

     

     

    —

     

     

     

    61,157

     

    Income before provision for income taxes

     

     

    58,508

     

     

     

    202,821

     

     

     

    145,379

     

     

     

    261,691

     

    Provision for income taxes

     

     

    16,211

     

     

     

    53,504

     

     

     

    38,900

     

     

     

    68,913

     

    Net income

     

     

    42,297

     

     

     

    149,317

     

     

     

    106,479

     

     

     

    192,778

     

    Earnings per share:

     

     

     

     

     

     

     

     

     

     

     

     

    Basic

     

    $

    1.72

     

     

    $

    6.08

     

     

    $

    4.33

     

     

    $

    7.86

     

    Diluted

     

    $

    1.72

     

     

    $

    6.08

     

     

    $

    4.32

     

     

    $

    7.85

     

    Shares used in per share calculation:

     

     

     

     

     

     

     

     

     

     

     

     

    Basic

     

     

    24,612

     

     

     

    24,551

     

     

     

    24,598

     

     

     

    24,538

     

    Diluted

     

     

    24,644

     

     

     

    24,567

     

     

     

    24,628

     

     

     

    24,564

     

    Cash dividends declared per share

     

    $

    0.485

     

     

    $

    0.475

     

     

    $

    1.455

     

     

    $

    1.425

     

    MCGRATH RENTCORP

    CONDENSED CONSOLIDATED BALANCE SHEETS

    (UNAUDITED)

     

     

    September 30,

     

     

    December 31,

     

    (in thousands)

     

    2025

     

     

    2024

     

    Assets

     

     

     

     

     

     

    Cash

     

    $

    7,256

     

     

    $

    807

     

    Accounts receivable, net of allowance for credit losses of $2,866 at September 30, 2025 and at December 31, 2024

     

     

    241,346

     

     

     

    219,342

     

    Rental equipment, at cost:

     

     

     

     

     

     

    Relocatable modular buildings

     

     

    1,456,049

     

     

     

    1,414,367

     

    Portable storage containers

     

     

    243,386

     

     

     

    240,846

     

    Electronic test equipment

     

     

    338,397

     

     

     

    343,982

     

     

     

     

    2,037,832

     

     

     

    1,999,195

     

    Less: accumulated depreciation

     

     

    (637,863

    )

     

     

    (611,536

    )

    Rental equipment, net

     

     

    1,399,969

     

     

     

    1,387,659

     

    Property, plant and equipment, net

     

     

    224,881

     

     

     

    197,439

     

    Inventories

     

     

    13,422

     

     

     

    14,304

     

    Prepaid expenses and other assets

     

     

    82,362

     

     

     

    80,477

     

    Intangible assets, net

     

     

    49,262

     

     

     

    54,332

     

    Goodwill

     

     

    332,373

     

     

     

    323,224

     

    Total assets

     

    $

    2,350,871

     

     

    $

    2,277,584

     

    Liabilities and Shareholders' Equity

     

     

     

     

     

     

    Liabilities:

     

     

     

     

     

     

    Notes payable

     

    $

    551,800

     

     

    $

    590,208

     

    Accounts payable

     

     

    55,131

     

     

     

    60,082

     

    Accrued liabilities

     

     

    113,920

     

     

     

    113,961

     

    Deferred income

     

     

    130,767

     

     

     

    109,836

     

    Deferred income taxes, net

     

     

    303,047

     

     

     

    280,129

     

    Total liabilities

     

     

    1,154,665

     

     

     

    1,154,216

     

    Shareholders' equity:

     

     

     

     

     

     

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

     

     

     

     

     

     

    Issued and outstanding - 24,612 shares as of September 30, 2025 and 24,551 shares as of December 31, 2024

     

     

    118,648

     

     

     

    116,253

     

    Retained earnings

     

     

    1,077,558

     

     

     

    1,007,115

     

    Total shareholders' equity

     

     

    1,196,206

     

     

     

    1,123,368

     

    Total liabilities and shareholders' equity

     

    $

    2,350,871

     

     

    $

    2,277,584

     

     

     

     

     

     

     

     

    MCGRATH RENTCORP

    CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

    (UNAUDITED)

     

     

    Nine Months Ended

    September 30,

     

    (in thousands)

     

    2025

     

     

    2024

     

    Cash Flows from Operating Activities:

     

     

     

     

     

     

    Net income

     

    $

    106,479

     

     

    $

    192,778

     

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

     

     

     

     

     

     

    Depreciation and amortization

     

     

    79,717

     

     

     

    80,824

     

    Deferred income taxes

     

     

    22,918

     

     

     

    31,927

     

    Provision for credit losses

     

     

    1,266

     

     

     

    1,437

     

    Share-based compensation

     

     

    8,088

     

     

     

    6,949

     

    Gain on sale of property, plant and equipment

     

     

    —

     

     

     

    (9,281

    )

    Gain on sale of used rental equipment

     

     

    (30,188

    )

     

     

    (25,185

    )

    Foreign currency exchange gain

     

     

    (54

    )

     

     

    (53

    )

    Amortization of debt issuance costs

     

     

    204

     

     

     

    6

     

    Change in:

     

     

     

     

     

     

    Accounts receivable

     

     

    (23,270

    )

     

     

    1,402

     

    Inventories

     

     

    882

     

     

     

    (6,860

    )

    Prepaid expenses and other assets

     

     

    (1,884

    )

     

     

    19,988

     

    Accounts payable

     

     

    (8,041

    )

     

     

    30,562

     

    Accrued liabilities

     

     

    (1,854

    )

     

     

    605

     

    Deferred income

     

     

    20,502

     

     

     

    12,497

     

    Net cash provided by operating activities

     

     

    174,765

     

     

     

    337,596

     

    Cash Flows from Investing Activities:

     

     

     

     

     

     

    Purchases of rental equipment

     

     

    (91,516

    )

     

     

    (167,269

    )

    Purchases of property, plant and equipment

     

     

    (33,235

    )

     

     

    (36,070

    )

    Cash paid for acquisition of businesses

     

     

    (21,947

    )

     

     

    —

     

    Proceeds from sales of used rental equipment

     

     

    58,647

     

     

     

    50,270

     

    Proceeds from sales of property, plant and equipment

     

     

    —

     

     

     

    12,251

     

    Net cash used in investing activities

     

     

    (88,051

    )

     

     

    (140,818

    )

    Cash Flows from Financing Activities:

     

     

     

     

     

     

    Net payments under bank lines of credit

     

     

    (40,612

    )

     

     

    (154,420

    )

    Principal payment of term note agreement

     

     

    (73,000

    )

     

     

    —

     

    Borrowings under Series G senior notes

     

     

    75,000

     

     

     

    —

     

    Taxes paid related to net share settlement of stock awards

     

     

    (5,693

    )

     

     

    (4,082

    )

    Payment of dividends

     

     

    (35,960

    )

     

     

    (35,097

    )

    Net cash used in financing activities

     

     

    (80,265

    )

     

     

    (193,599

    )

    Net increase in cash

     

     

    6,449

     

     

     

    3,179

     

    Cash balance, beginning of period

     

     

    807

     

     

     

    877

     

    Cash balance, end of period

     

    $

    7,256

     

     

    $

    4,056

     

    Supplemental Disclosure of Cash Flow Information:

     

     

     

     

     

     

    Gain on merger termination, net of transaction costs, presented under net cash provided by operating activities

     

    $

    —

     

     

    $

    118,843

     

    Interest paid, during the period

     

    $

    24,869

     

     

    $

    40,338

     

    Net income taxes paid (refunded), during the period

     

    $

    6,537

     

     

    $

    (3,826

    )

    Dividends accrued during the period, not yet paid

     

    $

    12,535

     

     

    $

    12,241

     

    Rental equipment acquisitions, not yet paid

     

    $

    8,459

     

     

    $

    3,333

     

    Business acquisition payments withheld

     

    $

    1,815

     

     

    $

    —

     

     

     

     

     

     

     

     

    MCGRATH RENTCORP

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    BUSINESS SEGMENT DATA (unaudited)

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Three months ended September 30, 2025

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    (dollar amounts in thousands)

     

    Mobile

    Modular

     

     

    Portable

    Storage

     

     

    TRS-

    RenTelco

     

     

    Enviroplex

     

     

    Consolidated

     

    Revenues

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Rental

     

    $

    83,168

     

     

    $

    17,293

     

     

    $

    28,027

     

     

    $

    —

     

     

    $

    128,488

     

    Rental related services

     

     

    44,544

     

     

     

    4,187

     

     

     

    891

     

     

     

    —

     

     

     

    49,622

     

    Rental operations

     

     

    127,712

     

     

     

    21,480

     

     

     

    28,918

     

     

     

    —

     

     

     

    178,110

     

    Sales

     

     

    52,334

     

     

     

    2,693

     

     

     

    7,347

     

     

     

    13,684

     

     

     

    76,058

     

    Other

     

     

    1,422

     

     

     

    229

     

     

     

    624

     

     

     

    —

     

     

     

    2,275

     

    Total revenues

     

     

    181,468

     

     

     

    24,402

     

     

     

    36,889

     

     

     

    13,684

     

     

     

    256,443

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Costs and Expenses

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Direct costs of rental operations:

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Depreciation

     

     

    10,810

     

     

     

    1,056

     

     

     

    10,002

     

     

     

    —

     

     

     

    21,868

     

    Rental related services

     

     

    29,809

     

     

     

    4,739

     

     

     

    874

     

     

     

    —

     

     

     

    35,422

     

    Other

     

     

    24,199

     

     

     

    2,191

     

     

     

    5,918

     

     

     

    —

     

     

     

    32,308

     

    Total direct costs of rental operations

     

     

    64,818

     

     

     

    7,986

     

     

     

    16,794

     

     

     

    —

     

     

     

    89,598

     

    Costs of sales

     

     

    33,558

     

     

     

    1,629

     

     

     

    3,231

     

     

     

    9,170

     

     

     

    47,588

     

    Total costs of revenues

     

     

    98,376

     

     

     

    9,615

     

     

     

    20,025

     

     

     

    9,170

     

     

     

    137,186

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Gross Profit (Loss)

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Rental

     

     

    48,159

     

     

     

    14,046

     

     

     

    12,107

     

     

     

    —

     

     

     

    74,312

     

    Rental related services

     

     

    14,735

     

     

     

    (552

    )

     

     

    17

     

     

     

    —

     

     

     

    14,200

     

    Rental operations

     

     

    62,894

     

     

     

    13,494

     

     

     

    12,124

     

     

     

    —

     

     

     

    88,512

     

    Sales

     

     

    18,776

     

     

     

    1,064

     

     

     

    4,116

     

     

     

    4,514

     

     

     

    28,470

     

    Other

     

     

    1,422

     

     

     

    229

     

     

     

    624

     

     

     

    —

     

     

     

    2,275

     

    Total gross profit

     

     

    83,092

     

     

     

    14,787

     

     

     

    16,864

     

     

     

    4,514

     

     

     

    119,257

     

    Selling and administrative expenses

     

     

    35,389

     

     

     

    7,912

     

     

     

    7,113

     

     

     

    2,126

     

     

     

    52,540

     

    Income from operations

     

    $

    47,703

     

     

    $

    6,875

     

     

    $

    9,751

     

     

    $

    2,388

     

     

     

    66,717

     

    Interest expense

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    (8,177

    )

    Foreign currency exchange loss

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    (32

    )

    Provision for income taxes

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    (16,211

    )

    Net income

     

     

     

     

     

     

     

     

     

     

     

     

     

    $

    42,296

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Other Information

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Adjusted EBITDA 1

     

    $

    64,573

     

     

    $

    9,245

     

     

    $

    20,212

     

     

    $

    2,496

     

     

    $

    96,526

     

    Average rental equipment 2

     

    $

    1,328,245

     

     

    $

    237,227

     

     

    $

    333,045

     

     

     

     

     

     

     

    Average monthly total yield 3

     

     

    2.09

    %

     

     

    2.43

    %

     

     

    2.81

    %

     

     

     

     

     

     

    Average utilization 4

     

     

    72.6

    %

     

     

    61.4

    %

     

     

    64.8

    %

     

     

     

     

     

     

    Average monthly rental rate 5

     

     

    2.88

    %

     

     

    3.96

    %

     

     

    4.33

    %

     

     

     

     

     

     

    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 September 30, 2024

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    (dollar amounts in thousands)

     

    Mobile

    Modular

     

     

    Portable

    Storage

     

     

    TRS-

    RenTelco

     

     

    Enviroplex

     

     

    Consolidated

     

    Revenues

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Rental

     

    $

    81,508

     

     

    $

    17,040

     

     

    $

    25,655

     

     

    $

    —

     

     

    $

    124,203

     

    Rental related services

     

     

    42,396

     

     

     

    4,405

     

     

     

    900

     

     

     

    —

     

     

     

    47,701

     

    Rental operations

     

     

    123,904

     

     

     

    21,445

     

     

     

    26,555

     

     

     

    —

     

     

     

    171,904

     

    Sales

     

     

    65,994

     

     

     

    1,411

     

     

     

    7,604

     

     

     

    17,499

     

     

     

    92,508

     

    Other

     

     

    1,509

     

     

     

    195

     

     

     

    642

     

     

     

    —

     

     

     

    2,346

     

    Total revenues

     

     

    191,407

     

     

     

    23,051

     

     

     

    34,801

     

     

     

    17,499

     

     

     

    266,758

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Costs and Expenses

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Direct costs of rental operations:

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Depreciation

     

     

    10,124

     

     

     

    1,006

     

     

     

    10,851

     

     

     

    —

     

     

     

    21,981

     

    Rental related services

     

     

    27,366

     

     

     

    4,280

     

     

     

    793

     

     

     

    —

     

     

     

    32,439

     

    Other

     

     

    20,549

     

     

     

    1,327

     

     

     

    5,376

     

     

     

    —

     

     

     

    27,252

     

    Total direct costs of rental operations

     

     

    58,039

     

     

     

    6,613

     

     

     

    17,020

     

     

     

    —

     

     

     

    81,672

     

    Costs of sales

     

     

    43,595

     

     

     

    906

     

     

     

    3,688

     

     

     

    12,918

     

     

     

    61,107

     

    Total costs of revenues

     

     

    101,634

     

     

     

    7,519

     

     

     

    20,708

     

     

     

    12,918

     

     

     

    142,779

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Gross Profit

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Rental

     

     

    50,835

     

     

     

    14,707

     

     

     

    9,428

     

     

     

    —

     

     

     

    74,970

     

    Rental related services

     

     

    15,030

     

     

     

    125

     

     

     

    107

     

     

     

    —

     

     

     

    15,262

     

    Rental operations

     

     

    65,865

     

     

     

    14,832

     

     

     

    9,535

     

     

     

    —

     

     

     

    90,232

     

    Sales

     

     

    22,399

     

     

     

    505

     

     

     

    3,916

     

     

     

    4,581

     

     

     

    31,401

     

    Other

     

     

    1,509

     

     

     

    195

     

     

     

    642

     

     

     

    —

     

     

     

    2,346

     

    Total gross profit

     

     

    89,773

     

     

     

    15,532

     

     

     

    14,093

     

     

     

    4,581

     

     

     

    123,979

     

    Selling and administrative expenses 6

     

     

    34,028

     

     

     

    6,790

     

     

     

    6,627

     

     

     

    1,851

     

     

     

    49,296

     

    Other income

     

     

    —

     

     

     

    —

     

     

     

    —

     

     

     

    —

     

     

     

    —

     

    Income from operations

     

    $

    55,745

     

     

    $

    8,742

     

     

    $

    7,466

     

     

    $

    2,730

     

     

     

    74,683

     

    Interest expense

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    (12,641

    )

    Foreign currency exchange gain

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    216

     

    Gain on merger termination from WillScot Mobile Mini

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    180,000

     

    WillScot Mobile Mini transaction costs

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    (39,436

    )

    Provision for income taxes

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    (53,504

    )

    Net income

     

     

     

     

     

     

     

     

     

     

     

     

     

    $

    149,317

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Other Information

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Adjusted EBITDA 1

     

    $

    71,420

     

     

    $

    10,796

     

     

    $

    18,945

     

     

    $

    2,822

     

     

    $

    103,983

     

    Average rental equipment 2

     

    $

    1,240,950

     

     

    $

    229,231

     

     

    $

    362,431

     

     

     

     

     

     

     

    Average monthly total yield 3

     

     

    2.19

    %

     

     

    2.48

    %

     

     

    2.36

    %

     

     

     

     

     

     

    Average utilization 4

     

     

    77.1

    %

     

     

    62.8

    %

     

     

    57.3

    %

     

     

     

     

     

     

    Average monthly rental rate 5

     

     

    2.84

    %

     

     

    3.94

    %

     

     

    4.12

    %

     

     

     

     

     

     

    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 $39.4 million in transaction costs from Selling and administrative expenses for the three months ended September 30, 2024, and reported such expenses separately as non-operating expense under the Corporate segment.

    MCGRATH RENTCORP

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    BUSINESS SEGMENT DATA (unaudited)

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Nine months ended September 30, 2025

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    (dollar amounts in thousands)

     

    Mobile

    Modular

     

     

    Portable

    Storage

     

     

    TRS-

    RenTelco

     

     

    Enviroplex

     

     

    Consolidated

     

    Revenues

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Rental

     

    $

    243,572

     

     

    $

    50,307

     

     

    $

    80,707

     

     

    $

    —

     

     

    $

    374,586

     

    Rental related services

     

     

    106,191

     

     

     

    12,212

     

     

     

    2,618

     

     

     

    —

     

     

     

    121,021

     

    Rental operations

     

     

    349,763

     

     

     

    62,519

     

     

     

    83,325

     

     

     

    —

     

     

     

    495,607

     

    Sales

     

     

    115,308

     

     

     

    5,649

     

     

     

    23,039

     

     

     

    40,763

     

     

     

    184,759

     

    Other

     

     

    4,303

     

     

     

    846

     

     

     

    1,960

     

     

     

    —

     

     

     

    7,109

     

    Total revenues

     

     

    469,374

     

     

     

    69,014

     

     

     

    108,324

     

     

     

    40,763

     

     

     

    687,475

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Costs and Expenses

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Direct costs of rental operations:

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Depreciation

     

     

    32,105

     

     

     

    3,125

     

     

     

    29,569

     

     

     

    —

     

     

     

    64,799

     

    Rental related services

     

     

    69,999

     

     

     

    12,976

     

     

     

    2,237

     

     

     

    —

     

     

     

    85,212

     

    Other

     

     

    69,001

     

     

     

    5,636

     

     

     

    16,842

     

     

     

    —

     

     

     

    91,479

     

    Total direct costs of rental operations

     

     

    171,105

     

     

     

    21,737

     

     

     

    48,648

     

     

     

    —

     

     

     

    241,490

     

    Costs of sales

     

     

    76,483

     

     

     

    3,509

     

     

     

    11,574

     

     

     

    28,012

     

     

     

    119,578

     

    Total costs of revenues

     

     

    247,588

     

     

     

    25,246

     

     

     

    60,222

     

     

     

    28,012

     

     

     

    361,068

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Gross Profit (Loss)

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Rental

     

     

    142,466

     

     

     

    41,546

     

     

     

    34,296

     

     

     

    —

     

     

     

    218,308

     

    Rental related services

     

     

    36,192

     

     

     

    (764

    )

     

     

    381

     

     

     

    —

     

     

     

    35,809

     

    Rental operations

     

     

    178,658

     

     

     

    40,782

     

     

     

    34,677

     

     

     

    —

     

     

     

    254,117

     

    Sales

     

     

    38,825

     

     

     

    2,140

     

     

     

    11,465

     

     

     

    12,751

     

     

     

    65,181

     

    Other

     

     

    4,303

     

     

     

    846

     

     

     

    1,960

     

     

     

    —

     

     

     

    7,109

     

    Total gross profit

     

     

    221,786

     

     

     

    43,768

     

     

     

    48,102

     

     

     

    12,751

     

     

     

    326,407

     

    Selling and administrative expenses

     

     

    106,154

     

     

     

    23,014

     

     

     

    21,871

     

     

     

    5,913

     

     

     

    156,952

     

    Other income

     

     

    —

     

     

     

    —

     

     

     

    —

     

     

     

    —

     

     

     

    —

     

    Income from operations

     

    $

    115,632

     

     

    $

    20,754

     

     

    $

    26,231

     

     

    $

    6,838

     

     

     

    169,455

     

    Interest expense

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    (24,130

    )

    Foreign currency exchange gain

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    54

     

    Provision for income taxes

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    (38,900

    )

    Net income

     

     

     

     

     

     

     

     

     

     

     

     

     

    $

    106,479

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Other Information

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Adjusted EBITDA 1

     

    $

    165,290

     

     

    $

    27,666

     

     

    $

    57,463

     

     

    $

    7,148

     

     

    $

    257,567

     

    Average rental equipment 2

     

    $

    1,304,716

     

     

    $

    234,957

     

     

    $

    334,389

     

     

     

     

     

     

     

    Average monthly total yield 3

     

     

    2.07

    %

     

     

    2.38

    %

     

     

    2.68

    %

     

     

     

     

     

     

    Average utilization 4

     

     

    73.6

    %

     

     

    60.8

    %

     

     

    63.5

    %

     

     

     

     

     

     

    Average monthly rental rate 5

     

     

    2.82

    %

     

     

    3.91

    %

     

     

    4.22

    %

     

     

     

     

     

     

    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)

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Nine months ended September 30, 2024

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    (dollar amounts in thousands)

     

    Mobile

    Modular

     

     

    Portable

    Storage

     

     

    TRS-

    RenTelco

     

     

    Enviroplex

     

     

    Consolidated

     

    Revenues

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Rental

     

    $

    236,040

     

     

    $

    53,270

     

     

    $

    76,398

     

     

    $

    —

     

     

    $

    365,708

     

    Rental related services

     

     

    95,450

     

     

     

    13,768

     

     

     

    2,422

     

     

     

    —

     

     

     

    111,640

     

    Rental operations

     

     

    331,490

     

     

     

    67,039

     

     

     

    78,820

     

     

     

    —

     

     

     

    477,349

     

    Sales

     

     

    127,251

     

     

     

    3,889

     

     

     

    20,261

     

     

     

    30,591

     

     

     

    181,992

     

    Other

     

     

    4,795

     

     

     

    907

     

     

     

    2,153

     

     

     

    —

     

     

     

    7,855

     

    Total revenues

     

     

    463,536

     

     

     

    71,835

     

     

     

    101,234

     

     

     

    30,591

     

     

     

    667,196

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Costs and Expenses

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Direct costs of rental operations:

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Depreciation

     

     

    29,994

     

     

     

    2,971

     

     

     

    33,547

     

     

     

    —

     

     

     

    66,512

     

    Rental related services

     

     

    62,974

     

     

     

    13,212

     

     

     

    2,029

     

     

     

    —

     

     

     

    78,215

     

    Other

     

     

    64,487

     

     

     

    4,322

     

     

     

    15,373

     

     

     

    —

     

     

     

    84,182

     

    Total direct costs of rental operations

     

     

    157,455

     

     

     

    20,505

     

     

     

    50,949

     

     

     

    —

     

     

     

    228,909

     

    Costs of sales

     

     

    83,180

     

     

     

    2,390

     

     

     

    9,346

     

     

     

    22,709

     

     

     

    117,625

     

    Total costs of revenues

     

     

    240,635

     

     

     

    22,895

     

     

     

    60,295

     

     

     

    22,709

     

     

     

    346,534

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Gross Profit

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Rental

     

     

    141,559

     

     

     

    45,977

     

     

     

    27,478

     

     

     

    —

     

     

     

    215,014

     

    Rental related services

     

     

    32,476

     

     

     

    556

     

     

     

    393

     

     

     

    —

     

     

     

    33,425

     

    Rental operations

     

     

    174,035

     

     

     

    46,533

     

     

     

    27,871

     

     

     

    —

     

     

     

    248,439

     

    Sales

     

     

    44,071

     

     

     

    1,499

     

     

     

    10,915

     

     

     

    7,882

     

     

     

    64,367

     

    Other

     

     

    4,795

     

     

     

    907

     

     

     

    2,153

     

     

     

    —

     

     

     

    7,855

     

    Total gross profit

     

     

    222,901

     

     

     

    48,939

     

     

     

    40,939

     

     

     

    7,882

     

     

     

    320,661

     

    Selling and administrative expenses 6

     

     

    100,882

     

     

     

    22,064

     

     

     

    20,450

     

     

     

    5,368

     

     

     

    148,764

     

    Other income

     

     

    (6,220

    )

     

     

    (1,319

    )

     

     

    (1,742

    )

     

     

    —

     

     

     

    (9,281

    )

    Income from operations

     

    $

    128,239

     

     

    $

    28,194

     

     

    $

    22,231

     

     

    $

    2,514

     

     

     

    181,178

     

    Interest expense

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    (38,383

    )

    Foreign currency exchange gain

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    53

     

    Gain on merger termination from WillScot Mobile Mini

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    180,000

     

    WillScot Mobile Mini transaction costs

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    (61,157

    )

    Provision for income taxes

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    (68,913

    )

    Net income

     

     

     

     

     

     

     

     

     

     

     

     

     

    $

    192,778

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Other Information

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Adjusted EBITDA 1

     

    $

    168,165

     

     

    $

    33,333

     

     

    $

    55,426

     

     

    $

    2,799

     

     

    $

    259,723

     

    Average rental equipment 2

     

    $

    1,206,361

     

     

    $

    226,373

     

     

    $

    367,137

     

     

     

     

     

     

     

    Average monthly total yield 3

     

     

    2.17

    %

     

     

    2.61

    %

     

     

    2.31

    %

     

     

     

     

     

     

    Average utilization 4

     

     

    78.0

    %

     

     

    66.1

    %

     

     

    56.8

    %

     

     

     

     

     

     

    Average monthly rental rate 5

     

     

    2.79

    %

     

     

    3.95

    %

     

     

    4.07

    %

     

     

     

     

     

     

    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 other income, net.

    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 $61.2 million in transaction costs from Selling and administrative expenses for the nine months ended September 30, 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

    September 30,

     

     

    Nine Months Ended

    September 30,

     

     

    Twelve Months Ended

    September 30,

     

     

    2025

     

     

    2024

     

     

    2025

     

     

    2024

     

     

    2025

     

     

    2024

     

    Net income

    $

    42,297

     

     

    $

    149,317

     

     

    $

    106,479

     

     

    $

    192,778

     

     

    $

    145,428

     

     

    $

    224,799

     

    Provision for income taxes

     

    16,211

     

     

     

    53,502

     

     

     

    38,900

     

     

     

    68,913

     

     

     

    51,909

     

     

     

    80,586

     

    Interest expense

     

    8,176

     

     

     

    12,642

     

     

     

    24,130

     

     

     

    38,383

     

     

     

    32,988

     

     

     

    50,509

     

    Depreciation and amortization

     

    26,978

     

     

     

    26,693

     

     

     

    79,717

     

     

     

    80,824

     

     

     

    106,348

     

     

     

    108,357

     

    EBITDA

     

    93,662

     

     

     

    242,154

     

     

     

    249,226

     

     

     

    380,898

     

     

     

    336,673

     

     

     

    464,251

     

    Share-based compensation

     

    2,766

     

     

     

    2,393

     

     

     

    8,088

     

     

     

    6,949

     

     

     

    10,641

     

     

     

    9,951

     

    Transaction costs 3

     

    98

     

     

     

    39,436

     

     

     

    253

     

     

     

    61,157

     

     

     

    2,255

     

     

     

    62,732

     

    Other income, net 4

     

    —

     

     

     

    —

     

     

     

    —

     

     

     

    (9,281

    )

     

     

    —

     

     

     

    (9,340

    )

    Gain on merger termination from WillScot Mobile Mini 5

     

    —

     

     

     

    (180,000

    )

     

     

    —

     

     

     

    (180,000

    )

     

     

    —

     

     

     

    (180,000

    )

    Adjusted EBITDA 1

    $

    96,526

     

     

    $

    103,983

     

     

    $

    257,567

     

     

    $

    259,723

     

     

    $

    349,569

     

     

    $

    347,594

     

    Adjusted EBITDA margin 2

     

    38

    %

     

     

    39

    %

     

     

    37

    %

     

     

    38

    %

     

     

    38

    %

     

     

    39

    %

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Reconciliation of Net Cash Provided by Operating Activities to Adjusted EBITDA

    (dollar amounts in thousands)

    Three Months Ended

    September 30,

     

     

    Nine Months Ended

    September 30,

     

     

    Twelve Months Ended

    September 30,

     

     

    2025

     

     

    2024

     

     

    2025

     

     

    2024

     

     

    2025

     

     

    2024

     

    Net cash provided by operating activities

    $

    65,071

     

     

    $

    198,967

     

     

    $

    174,765

     

     

    $

    337,596

     

     

    $

    211,544

     

     

    $

    313,977

     

    Change in certain assets and liabilities:

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Accounts receivable, net

     

    7,545

     

     

     

    7,150

     

     

     

    22,004

     

     

     

    (2,839

    )

     

     

    16,817

     

     

     

    6,365

     

    Inventories, prepaid expenses and other assets

     

    (2,261

    )

     

     

    (14,171

    )

     

     

    1,002

     

     

     

    (19,988

    )

     

     

    14,103

     

     

     

    1,948

     

    Accounts payable and accrued liabilities

     

    8,588

     

     

     

    (123,241

    )

     

     

    18,854

     

     

     

    (104,293

    )

     

     

    (5,834

    )

     

     

    (119,382

    )

    Deferred income

     

    (5,378

    )

     

     

    10,699

     

     

     

    (20,502

    )

     

     

    (12,497

    )

     

     

    (6,413

    )

     

     

    (18,681

    )

    Amortization of debt issuance costs

     

    (159

    )

     

     

    (2

    )

     

     

    (204

    )

     

     

    (6

    )

     

     

    (264

    )

     

     

    (8

    )

    Foreign currency exchange (loss) gain

     

    (32

    )

     

     

    216

     

     

     

    54

     

     

     

    53

     

     

     

    (214

    )

     

     

    197

     

    Gain on sale of used rental equipment

     

    13,514

     

     

     

    9,648

     

     

     

    30,188

     

     

     

    25,185

     

     

     

    40,088

     

     

     

    33,863

     

    Income taxes paid, net of refunds received

     

    751

     

     

     

    773

     

     

     

    6,537

     

     

     

    (3,826

    )

     

     

    46,887

     

     

     

    78,192

     

    Interest paid

     

    8,887

     

     

     

    13,944

     

     

     

    24,869

     

     

     

    40,338

     

     

     

    32,855

     

     

     

    51,123

     

    Adjusted EBITDA 1

    $

    96,526

     

     

    $

    103,983

     

     

    $

    257,567

     

     

    $

    259,723

     

     

    $

    349,569

     

     

    $

    347,594

     

    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.

     

    View source version on businesswire.com: https://www.businesswire.com/news/home/20251022887588/en/

    Keith E. Pratt

    EVP & Chief Financial Officer

    925-606-9200

    Get the next $MGRC alert in real time by email

    Crush Q3 2025 with the Best AI Superconnector

    Stay ahead of the competition with Standout.work - your AI-powered talent-to-startup matching platform.

    AI-Powered Inbox
    Context-aware email replies
    Strategic Decision Support
    Get Started with Standout.work

    Recent Analyst Ratings for
    $MGRC

    DatePrice TargetRatingAnalyst
    12/11/2024$152.00Market Outperform
    CJS Securities
    9/25/2024$120.00Outperform
    Oppenheimer
    2/2/2023$127.00Neutral → Buy
    Sidoti
    11/16/2022$106.00Buy → Neutral
    Sidoti
    More analyst ratings

    $MGRC
    Press Releases

    Fastest customizable press release news feed in the world

    View All

    McGrath Announces Results for Third Quarter 2025

    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 September 30, 2025 of $256.4 million, a decrease of 4% compared to the third quarter of 2024. The Company reported net income of $42.3 million, or $1.72 per diluted share, for the third quarter of 2025, compared to net income of $149.3 million, or $6.08 per diluted share, for the third quarter of 2024. Excluding the $180.0 million merger termination payment received from WillScot Mobile Mini during the third quarter 2024 and $39.4 million in transaction costs incurred, net of provision for income taxes, the Company'

    10/23/25 4:01:00 PM ET
    $MGRC
    Diversified Commercial Services
    Consumer Discretionary

    Cibus Announces the Election of Kimberly A. Box to Board of Directors

    SAN DIEGO, Sept. 25, 2025 (GLOBE NEWSWIRE) -- Cibus, Inc. (NASDAQ: CBUS), a leading agricultural technology company developing and licensing advanced plant traits that enable higher yields, lower input costs, and more sustainable farming, today announced the election of Kimberly A. Box to its Board of Directors. "Kim brings to Cibus extensive leadership experience in technology and commercialization that will be invaluable as we sharpen our strategic commercialization efforts," said Mark Finn, Cibus Chairman. "Her understanding of market dynamics and experience in guiding innovation into scalable businesses will strengthen our strategic governance as we continue to drive long-term value c

    9/25/25 4:05:00 PM ET
    $CBUS
    $MGRC
    Agricultural Chemicals
    Industrials
    Diversified Commercial Services
    Consumer Discretionary

    McGrath Third Quarter Earnings and Conference Call Scheduled for October 23, 2025

    McGrath RentCorp ("McGrath" or the "Company") (NASDAQ: MGRC), a leading business-to-business rental company in North America, today announced plans to release financial results for its third quarter ending September 30, 2025, after the close of regular market trading on Thursday, October 23, 2025. McGrath RentCorp will host a conference call at 5:00 p.m. Eastern Time (2:00 p.m. Pacific Time) on October 23, 2025, to discuss the results. The conference call may be accessed by dialing 1-800-245-3047 (international callers dial 1-203-518-9765), or by listening to the simultaneous webcast on https://investors.mgrc.com/. A replay will be available for 7 days following the call by dialing 1-800-

    9/25/25 4:01:00 PM ET
    $MGRC
    Diversified Commercial Services
    Consumer Discretionary

    $MGRC
    SEC Filings

    View All

    SEC Form 10-Q filed by McGrath RentCorp

    10-Q - MCGRATH RENTCORP (0000752714) (Filer)

    10/23/25 4:00:53 PM ET
    $MGRC
    Diversified Commercial Services
    Consumer Discretionary

    McGrath RentCorp filed SEC Form 8-K: Results of Operations and Financial Condition, Financial Statements and Exhibits

    8-K - MCGRATH RENTCORP (0000752714) (Filer)

    10/23/25 4:00:29 PM ET
    $MGRC
    Diversified Commercial Services
    Consumer Discretionary

    McGrath RentCorp filed SEC Form 8-K: Creation of a Direct Financial Obligation

    8-K - MCGRATH RENTCORP (0000752714) (Filer)

    9/8/25 4:01:49 PM ET
    $MGRC
    Diversified Commercial Services
    Consumer Discretionary

    $MGRC
    Analyst Ratings

    Analyst ratings in real time. Analyst ratings have a very high impact on the underlying stock. See them live in this feed.

    View All

    CJS Securities initiated coverage on McGrath RentCorp with a new price target

    CJS Securities initiated coverage of McGrath RentCorp with a rating of Market Outperform and set a new price target of $152.00

    12/11/24 8:46:47 AM ET
    $MGRC
    Diversified Commercial Services
    Consumer Discretionary

    Oppenheimer resumed coverage on McGrath RentCorp with a new price target

    Oppenheimer resumed coverage of McGrath RentCorp with a rating of Outperform and set a new price target of $120.00

    9/25/24 8:15:54 AM ET
    $MGRC
    Diversified Commercial Services
    Consumer Discretionary

    McGrath RentCorp upgraded by Sidoti with a new price target

    Sidoti upgraded McGrath RentCorp from Neutral to Buy and set a new price target of $127.00

    2/2/23 9:13:00 AM ET
    $MGRC
    Diversified Commercial Services
    Consumer Discretionary

    $MGRC
    Financials

    Live finance-specific insights

    View All

    McGrath Announces Results for Third Quarter 2025

    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 September 30, 2025 of $256.4 million, a decrease of 4% compared to the third quarter of 2024. The Company reported net income of $42.3 million, or $1.72 per diluted share, for the third quarter of 2025, compared to net income of $149.3 million, or $6.08 per diluted share, for the third quarter of 2024. Excluding the $180.0 million merger termination payment received from WillScot Mobile Mini during the third quarter 2024 and $39.4 million in transaction costs incurred, net of provision for income taxes, the Company'

    10/23/25 4:01:00 PM ET
    $MGRC
    Diversified Commercial Services
    Consumer Discretionary

    McGrath Third Quarter Earnings and Conference Call Scheduled for October 23, 2025

    McGrath RentCorp ("McGrath" or the "Company") (NASDAQ: MGRC), a leading business-to-business rental company in North America, today announced plans to release financial results for its third quarter ending September 30, 2025, after the close of regular market trading on Thursday, October 23, 2025. McGrath RentCorp will host a conference call at 5:00 p.m. Eastern Time (2:00 p.m. Pacific Time) on October 23, 2025, to discuss the results. The conference call may be accessed by dialing 1-800-245-3047 (international callers dial 1-203-518-9765), or by listening to the simultaneous webcast on https://investors.mgrc.com/. A replay will be available for 7 days following the call by dialing 1-800-

    9/25/25 4:01:00 PM ET
    $MGRC
    Diversified Commercial Services
    Consumer Discretionary

    McGrath Declares Quarterly Dividend

    McGrath RentCorp ("McGrath" or the "Company") (NASDAQ:MGRC), a leading business-to-business rental company in North America, today announced the Board of Directors' declaration of a quarterly cash dividend of $0.485 per common share for the quarter ended September 30, 2025. The dividend will be payable on October 31, 2025 to all shareholders of record on October 17, 2025. The year 2025 marks 34 consecutive years that McGrath RentCorp has raised its dividend to shareholders. 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 o

    9/19/25 4:01:00 PM ET
    $MGRC
    Diversified Commercial Services
    Consumer Discretionary

    $MGRC
    Insider Trading

    Insider transactions reveal critical sentiment about the company from key stakeholders. See them live in this feed.

    View All

    Director Box Kimberly Ann sold $177,748 worth of shares (1,500 units at $118.50), decreasing direct ownership by 18% to 7,000 units (SEC Form 4)

    4 - MCGRATH RENTCORP (0000752714) (Issuer)

    8/8/25 7:24:42 PM ET
    $MGRC
    Diversified Commercial Services
    Consumer Discretionary

    President and CEO Hanna Joseph F sold $1,844,648 worth of shares (14,577 units at $126.55), decreasing direct ownership by 9% to 153,637 units (SEC Form 4)

    4 - MCGRATH RENTCORP (0000752714) (Issuer)

    7/31/25 6:10:07 PM ET
    $MGRC
    Diversified Commercial Services
    Consumer Discretionary

    Executive VP and CFO Pratt Keith E sold $1,261,058 worth of shares (10,000 units at $126.11), decreasing direct ownership by 16% to 51,767 units (SEC Form 4)

    4 - MCGRATH RENTCORP (0000752714) (Issuer)

    7/31/25 5:57:34 PM ET
    $MGRC
    Diversified Commercial Services
    Consumer Discretionary

    $MGRC
    Leadership Updates

    Live Leadership Updates

    View All

    Cibus Announces the Election of Kimberly A. Box to Board of Directors

    SAN DIEGO, Sept. 25, 2025 (GLOBE NEWSWIRE) -- Cibus, Inc. (NASDAQ: CBUS), a leading agricultural technology company developing and licensing advanced plant traits that enable higher yields, lower input costs, and more sustainable farming, today announced the election of Kimberly A. Box to its Board of Directors. "Kim brings to Cibus extensive leadership experience in technology and commercialization that will be invaluable as we sharpen our strategic commercialization efforts," said Mark Finn, Cibus Chairman. "Her understanding of market dynamics and experience in guiding innovation into scalable businesses will strengthen our strategic governance as we continue to drive long-term value c

    9/25/25 4:05:00 PM ET
    $CBUS
    $MGRC
    Agricultural Chemicals
    Industrials
    Diversified Commercial Services
    Consumer Discretionary

    McGrath Appoints Philip B. Hawkins to Chief Operating Officer

    McGrath RentCorp ("McGrath" or the "Company") (NASDAQ:MGRC), a leading business-to-business rental company in North America, a leading business-to-business rental company in North America, today announced the appointment of Philip B. Hawkins to Chief Operating Officer (COO). Joe Hanna, CEO stated, "I am very pleased to announce the promotion of Phil Hawkins to the position of Chief Operating Officer (COO). In this role, Phil will continue to oversee our Mobile Modular businesses while expanding his attention to increased operational leadership responsibilities across McGrath." "McGrath is fortunate to have Phil as a key leader with deep industry knowledge. Phil has taken on increased re

    1/16/25 4:01:00 PM ET
    $MGRC
    Diversified Commercial Services
    Consumer Discretionary

    McGrath Announces Nicolas Anderson Elected to Board

    McGrath RentCorp ("McGrath" or the "Company") (NASDAQ:MGRC), a leading business-to-business rental company in North America, today announced the appointment of Nicolas (Nic) Anderson to the Company's Board of Directors. Bradley Shuster, Chairman of McGrath RentCorp's Board stated: "We are very pleased to welcome Nicolas to our Board. He is not only an accomplished leader with an extensive background as an executive in finance, he also has a strong entrepreneurial background. Nic's experience and perspective will be a valuable complement to McGrath's Board." Mr. Anderson is a founder and Managing Partner of Elm Grove Partners, an entrepreneurial private equity firm focused on control inves

    10/28/22 4:01:00 PM ET
    $BMRC
    $MGRC
    $AMRB
    Major Banks
    Finance
    Diversified Commercial Services
    Consumer Discretionary

    $MGRC
    Large Ownership Changes

    This live feed shows all institutional transactions in real time.

    View All

    SEC Form SC 13G/A filed by McGrath RentCorp (Amendment)

    SC 13G/A - MCGRATH RENTCORP (0000752714) (Subject)

    2/13/24 5:09:38 PM ET
    $MGRC
    Diversified Commercial Services
    Consumer Discretionary

    SEC Form SC 13G/A filed by McGrath RentCorp (Amendment)

    SC 13G/A - MCGRATH RENTCORP (0000752714) (Subject)

    2/9/24 9:59:14 AM ET
    $MGRC
    Diversified Commercial Services
    Consumer Discretionary

    SEC Form SC 13G/A filed by McGrath RentCorp (Amendment)

    SC 13G/A - MCGRATH RENTCORP (0000752714) (Subject)

    1/30/24 2:23:01 PM ET
    $MGRC
    Diversified Commercial Services
    Consumer Discretionary