H&E Equipment Services . Quarterly Cash Flow Statements Chart
Quarterly
|
Annual
H&E Equipment Services . Quarterly Cash Flow Statements Table
Quarterly
|
Annual
Unit: USD | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | -6,208,000 | 32,764,000 | 31,068,000 | 33,261,000 | 25,889,000 | 53,524,000 | 48,879,000 | 41,216,000 | 25,674,000 | 51,152,000 | 38,376,000 | 26,346,000 | 16,296,000 | 53,086,000 | 29,537,000 | 15,766,000 | 4,151,000 | -14,617,000 | 10,103,000 | 8,815,000 | -36,968,000 | 21,923,000 | 28,431,000 | 22,614,000 | 14,243,000 | 25,060,000 | 21,314,000 | 20,771,000 | 9,478,000 | 85,928,000 | 8,462,000 | 9,878,000 | 5,390,000 | 12,430,000 | 11,665,000 | 7,503,000 | 5,574,000 | 11,967,000 | 14,772,000 | 11,480,000 | 6,086,000 | 16,677,000 | 15,300,000 | 15,726,000 | 7,436,000 | 14,601,000 | 13,953,000 | 10,809,000 | 4,777,000 | 10,704,000 | 3,709,000 | 10,468,000 | 3,955,000 | 7,862,000 | 4,848,000 | 2,689,000 | -6,473,000 | -2,509,000 | -3,780,000 | -7,093,000 | -12,078,000 | -12,104,000 | -2,280,000 | 263,000 | 2,178,000 | -635,000 | 17,604,000 | 16,118,000 | 10,209,000 | 17,072,000 | 20,194,000 | 15,226,000 | 12,134,000 | 20,522,000 | -11,531,000 | 13,853,000 | 9,870,000 |
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization of property and equipment | 13,119,000 | 13,234,000 | 12,692,000 | 11,643,000 | 10,413,000 | 9,368,000 | 9,003,000 | 8,293,000 | 8,033,000 | 7,921,000 | 7,008,000 | 7,024,000 | 6,857,000 | 6,686,000 | 6,660,000 | 7,097,000 | 6,904,000 | 7,071,000 | 7,519,000 | 7,371,000 | 7,398,000 | 7,584,000 | 7,214,000 | 7,148,000 | 6,479,000 | 6,226,000 | 6,282,000 | 6,201,000 | 5,884,000 | 5,698,000 | 5,977,000 | 6,020,000 | 6,095,000 | 6,961,000 | 6,857,000 | 6,762,000 | 6,702,000 | 6,473,000 | 6,241,000 | 6,030,000 | 5,624,000 | 4,780,000 | 3,935,000 | ||||||||||||||||||||||||||||||||||
depreciation of rental equipment | 94,952,000 | 96,340,000 | 95,194,000 | 92,398,000 | 91,398,000 | 88,876,000 | 90,361,000 | 85,913,000 | 81,872,000 | 79,134,000 | 65,952,000 | 62,288,000 | 60,021,000 | 59,467,000 | 58,339,000 | 58,337,000 | 55,349,000 | 56,584,000 | 58,083,000 | 59,156,000 | 59,986,000 | 62,133,000 | 63,065,000 | 61,434,000 | 57,148,000 | 55,753,000 | 55,060,000 | 51,171,000 | 46,469,000 | 43,459,000 | 43,255,000 | 41,838,000 | 40,903,000 | 41,715,000 | 41,528,000 | 39,675,000 | 39,497,000 | 40,968,000 | 40,963,000 | 40,214,000 | 39,944,000 | 32,998,000 | 28,132,000 | ||||||||||||||||||||||||||||||||||
amortization of finance lease right-of-use assets | 128,000 | 127,000 | 128,000 | 103,000 | 87,000 | 86,000 | 73,000 | 41,000 | 40,000 | 41,000 | 40,000 | 0 | 41,000 | 40,000 | 41,000 | 41,000 | 40,000 | 41,000 | 40,000 | 41,000 | 41,000 | 40,000 | 41,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of intangible assets | 2,598,000 | 2,597,000 | 2,598,000 | 2,583,000 | 2,487,000 | 1,407,000 | 1,683,000 | 1,682,000 | 1,683,000 | 1,682,000 | 993,000 | 992,000 | 993,000 | 992,000 | 993,000 | 992,000 | 993,000 | 991,000 | 994,000 | 992,000 | 1,010,000 | 1,041,000 | 1,042,000 | 1,097,000 | 952,000 | 905,000 | 930,000 | 780,000 | 705,000 | 0 | 16,000 | 25,000 | 25,000 | 25,000 | 90,000 | 123,000 | 124,000 | 124,000 | 140,000 | 147,000 | 148,000 | 147,000 | 148,000 | 148,000 | 148,000 | 115,000 | 641,000 | 754,000 | 713,000 | 790,000 | |||||||||||||||||||||||||||
amortization of deferred financing costs | 349,000 | 350,000 | 351,000 | 349,000 | 350,000 | 350,000 | 349,000 | 351,000 | 309,000 | 242,000 | 243,000 | 243,000 | 242,000 | 242,000 | 243,000 | 244,000 | 242,000 | 249,000 | 251,000 | 253,000 | 251,000 | 253,000 | 253,000 | 250,000 | 254,000 | 264,000 | 262,000 | 268,000 | 289,000 | 261,000 | 259,000 | 264,000 | 262,000 | 263,000 | 263,000 | 264,000 | 262,000 | 262,000 | 263,000 | 262,000 | 249,000 | 220,000 | 217,000 | 229,000 | 268,000 | 268,000 | 269,000 | 276,000 | 281,000 | ||||||||||||||||||||||||||||
accretion of note discount, net of premium amortization | 293,000 | 293,000 | 293,000 | 293,000 | 293,000 | 293,000 | 293,000 | 293,000 | 293,000 | 293,000 | 293,000 | 293,000 | 293,000 | 293,000 | 293,000 | 293,000 | 293,000 | 150,000 | 120,000 | 118,000 | 120,000 | 120,000 | 118,000 | 119,000 | 120,000 | 120,000 | 118,000 | 119,000 | 120,000 | 35,000 | 155,000 | 42,000 | 42,000 | 44,000 | 41,000 | 41,000 | 42,000 | 42,000 | 42,000 | 42,000 | 42,000 | 42,000 | 42,000 | 42,000 | 42,000 | 42,000 | 42,000 | 42,000 | 105,000 | ||||||||||||||||||||||||||||
non-cash operating lease expense | 4,716,000 | 6,421,000 | 6,221,000 | 5,554,000 | 5,675,000 | 5,390,000 | 5,008,000 | 4,644,000 | 4,560,000 | 4,032,000 | 3,709,000 | 2,811,000 | 3,983,000 | 1,819,000 | 3,719,000 | 3,846,000 | 3,580,000 | 2,104,000 | 4,859,000 | 2,939,000 | 2,821,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from inventory obsolescence | 92,000 | 15,000 | 172,000 | 0 | 0 | 0 | 16,000 | 12,000 | 26,000 | 32,000 | 83,000 | 0 | 12,000 | 0 | 37,000 | 73,000 | 42,000 | 48,000 | 3,000 | 4,000 | 67,000 | 10,000 | 80,000 | 50,000 | 21,000 | 45,000 | 68,000 | 7,000 | 7,000 | 94,000 | 102,000 | 70,000 | 29,000 | 3,000 | 93,000 | 0 | 63,000 | 12,000 | 114,000 | 38,000 | 56,000 | 2,000 | 93,000 | 0 | 31,000 | 40,000 | 31,000 | 50,000 | 89,000 | 123,000 | 122,000 | 9,000 | 61,000 | 1,000 | 8,000 | 5,000 | 34,000 | 15,000 | 12,000 | 11,000 | 16,000 | 29,000 | 36,000 | 9,000 | 16,000 | 1,000 | |||||||||||
benefit from losses on accounts receivable | 1,442,000 | 1,286,000 | 1,361,000 | 1,326,000 | 1,349,000 | 1,476,000 | 1,536,000 | 739,000 | 1,107,000 | 975,000 | 929,000 | 715,000 | 645,000 | 692,000 | 413,000 | 456,000 | 331,000 | 678,000 | 390,000 | 1,277,000 | 1,673,000 | 1,734,000 | 1,579,000 | 1,179,000 | 1,301,000 | 685,000 | 377,000 | 862,000 | 817,000 | 884,000 | 1,190,000 | 873,000 | 985,000 | 414,000 | 715,000 | 1,000,000 | 1,008,000 | 995,000 | 1,053,000 | 755,000 | 638,000 | 722,000 | 763,000 | 640,000 | 734,000 | 846,000 | 775,000 | 806,000 | 767,000 | 915,000 | 834,000 | 846,000 | 885,000 | 996,000 | 735,000 | 605,000 | 846,000 | 739,000 | 907,000 | 938,000 | 580,000 | 485,000 | 708,000 | 821,000 | 1,232,000 | 1,321,000 | 222,000 | 874,000 | 647,000 | 500,000 | 622,000 | 577,000 | 513,000 | 468,000 | 456,000 | 463,000 | 538,000 |
deferred income taxes | -10,171,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock-based compensation expense | 2,811,000 | 2,630,000 | 2,616,000 | 2,202,000 | 3,788,000 | 2,722,000 | 2,275,000 | 2,039,000 | 2,990,000 | 2,348,000 | 1,926,000 | 1,311,000 | 1,678,000 | 832,000 | 1,057,000 | 942,000 | 1,601,000 | 1,067,000 | 639,000 | 1,004,000 | 1,652,000 | 1,610,000 | 1,037,000 | 835,000 | 1,188,000 | 1,216,000 | 917,000 | 762,000 | 1,319,000 | 912,000 | 720,000 | 713,000 | 1,181,000 | 729,000 | 641,000 | 626,000 | 1,041,000 | 619,000 | 531,000 | 484,000 | 1,021,000 | 406,000 | 573,000 | 811,000 | 808,000 | 509,000 | 505,000 | 666,000 | 938,000 | 639,000 | 426,000 | 465,000 | 332,000 | 333,000 | 334,000 | 362,000 | 298,000 | 298,000 | 301,000 | 231,000 | 209,000 | 81,000 | 228,000 | 138,000 | 279,000 | 410,000 | 412,000 | 315,000 | 316,000 | 317,000 | 317,000 | 311,000 | 310,000 | ||||
gain from sales of property and equipment | -3,623,000 | -3,216,000 | -1,664,000 | -3,352,000 | -1,433,000 | -1,523,000 | -763,000 | -436,000 | -667,000 | -13,925,000 | -529,000 | -996,000 | -1,386,000 | -797,000 | -6,166,000 | -680,000 | -154,000 | -1,706,000 | -2,102,000 | -2,894,000 | -4,264,000 | -2,278,000 | -718,000 | -880,000 | -741,000 | -1,078,000 | -1,153,000 | -4,114,000 | -773,000 | -578,000 | -2,325,000 | -1,135,000 | -971,000 | -984,000 | -927,000 | -712,000 | -662,000 | -968,000 | -339,000 | -972,000 | -458,000 | -662,000 | -500,000 | ||||||||||||||||||||||||||||||||||
gain from sales of rental equipment | -14,109,000 | -16,683,000 | -16,732,000 | -21,812,000 | -30,265,000 | -26,773,000 | -30,735,000 | -23,407,000 | -18,714,000 | -15,271,000 | -10,785,000 | -8,435,000 | -8,906,000 | -11,482,000 | -12,204,000 | -13,876,000 | -13,194,000 | -14,626,000 | -11,878,000 | -10,657,000 | -10,567,000 | -13,833,000 | -9,541,000 | -12,618,000 | -10,621,000 | -10,711,000 | -9,635,000 | -10,261,000 | -7,745,000 | -9,686,000 | -6,847,000 | -6,750,000 | -8,599,000 | -7,553,000 | -5,983,000 | -6,583,000 | -8,884,000 | -10,172,000 | -8,188,000 | -8,847,000 | -7,927,000 | -8,357,000 | -8,498,000 | ||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
receivables | 35,771,000 | 2,295,000 | -5,547,000 | -4,473,000 | 6,266,000 | 5,290,000 | -29,017,000 | -10,658,000 | 7,474,000 | -11,941,000 | -20,575,000 | -22,731,000 | -4,521,000 | -342,000 | -4,345,000 | -15,137,000 | 22,692,000 | -11,941,000 | -21,495,000 | 21,648,000 | 21,116,000 | 11,267,000 | -6,809,000 | -12,841,000 | 17,605,000 | -10,936,000 | -15,946,000 | -13,293,000 | 22,414,000 | -24,201,000 | -12,537,000 | -2,926,000 | -348,000 | -1,618,000 | -1,338,000 | 6,537,000 | 573,000 | -1,716,000 | 148,000 | -16,679,000 | 31,813,000 | -18,538,000 | -2,746,000 | -7,918,000 | -6,022,000 | 8,653,000 | -8,314,000 | -2,611,000 | 8,775,000 | -18,680,000 | -16,783,000 | -10,454,000 | 6,109,000 | -6,598,000 | -2,910,000 | -14,461,000 | 14,587,000 | -1,912,000 | -19,709,000 | -9,411,000 | 730,000 | 17,236,000 | 6,924,000 | 11,692,000 | 39,194,000 | -8,591,000 | 4,261,000 | -12,396,000 | 15,927,000 | 1,050,000 | -24,760,000 | -2,782,000 | -4,956,000 | 1,502,000 | -2,285,000 | -13,118,000 | 11,040,000 |
inventories | 13,000 | 9,043,000 | -179,000 | 37,011,000 | -33,965,000 | 24,849,000 | 52,948,000 | -16,572,000 | -138,147,000 | 9,143,000 | 3,039,000 | -27,886,000 | -59,671,000 | -9,851,000 | 26,967,000 | 25,362,000 | -99,013,000 | -1,809,000 | 4,685,000 | 20,974,000 | -33,371,000 | 19,994,000 | 16,366,000 | 2,065,000 | -58,062,000 | 8,125,000 | 47,276,000 | -14,957,000 | -88,674,000 | 7,159,000 | 10,655,000 | -4,783,000 | -44,802,000 | 19,487,000 | 37,247,000 | -29,232,000 | -23,235,000 | 4,156,000 | 29,254,000 | 11,818,000 | -59,745,000 | 25,730,000 | -15,898,000 | 5,959,000 | -82,514,000 | 5,143,000 | 21,728,000 | -1,166,000 | -93,459,000 | 29,197,000 | -2,221,000 | -6,185,000 | -63,928,000 | 11,424,000 | -2,949,000 | 2,802,000 | -32,838,000 | 17,330,000 | -20,810,000 | -5,440,000 | 2,158,000 | 12,497,000 | 14,664,000 | 5,919,000 | -9,898,000 | -10,247,000 | 18,704,000 | -13,286,000 | -23,235,000 | -3,712,000 | 3,394,000 | -17,961,000 | -39,152,000 | -11,634,000 | -6,091,000 | -16,976,000 | -35,248,000 |
prepaid expenses and other assets | -10,485,000 | 3,259,000 | 3,568,000 | 516,000 | -9,803,000 | 4,617,000 | 21,440,000 | -7,314,000 | -6,019,000 | 239,000 | 6,497,000 | -1,337,000 | -5,400,000 | -5,429,000 | 1,643,000 | 112,000 | -7,249,000 | 1,238,000 | 7,185,000 | -1,422,000 | -7,118,000 | 3,365,000 | -129,000 | -852,000 | -2,117,000 | -1,140,000 | 303,000 | 2,109,000 | -2,237,000 | -53,000 | 305,000 | 2,185,000 | -4,096,000 | 1,381,000 | 671,000 | 459,000 | 30,000 | 2,794,000 | 2,397,000 | -3,661,000 | -2,438,000 | -1,260,000 | 919,000 | 1,236,000 | -4,017,000 | 434,000 | 2,019,000 | -1,267,000 | -2,001,000 | -99,000 | 407,000 | 444,000 | -736,000 | 280,000 | 2,718,000 | 3,890,000 | -3,431,000 | 566,000 | -72,000 | 661,000 | -2,835,000 | 68,000 | 769,000 | 2,163,000 | 1,722,000 | -1,645,000 | -4,045,000 | 1,298,000 | -1,060,000 | 2,299,000 | 381,000 | 129,000 | -2,473,000 | -1,751,000 | -1,348,000 | 276,000 | -3,365,000 |
accounts payable | -3,289,000 | -15,001,000 | -5,202,000 | -23,527,000 | 1,399,000 | -35,637,000 | -70,061,000 | -4,127,000 | 65,837,000 | 3,684,000 | -14,955,000 | 24,017,000 | 17,253,000 | 10,076,000 | -22,672,000 | -38,614,000 | 62,418,000 | 19,493,000 | -2,528,000 | 4,544,000 | 9,533,000 | -26,487,000 | -33,463,000 | 3,053,000 | 13,539,000 | 17,075,000 | -69,786,000 | 14,321,000 | 45,384,000 | 8,227,000 | 501,000 | 6,167,000 | 35,454,000 | -8,796,000 | -40,871,000 | 22,659,000 | -337,000 | 12,837,000 | -9,906,000 | -9,020,000 | 19,525,000 | -36,606,000 | -5,252,000 | -17,307,000 | 44,727,000 | 15,155,000 | -24,181,000 | -20,721,000 | 61,406,000 | -39,588,000 | -5,687,000 | -7,909,000 | 26,298,000 | 2,920,000 | 5,574,000 | -5,456,000 | 1,531,000 | -3,505,000 | 22,160,000 | 5,751,000 | 5,165,000 | 803,000 | -9,767,000 | -23,126,000 | -32,711,000 | 10,460,000 | -11,673,000 | 28,355,000 | -18,370,000 | -24,033,000 | 5,845,000 | 20,802,000 | 12,037,000 | -688,000 | -15,237,000 | 23,542,000 | -2,792,000 |
manufacturer flooring plans payable | -1,715,000 | -927,000 | 628,000 | -694,000 | 51,000 | 151,000 | 1,810,000 | 274,000 | -16,202,000 | -4,883,000 | 1,989,000 | -1,406,000 | 3,381,000 | 10,217,000 | -3,198,000 | 909,000 | -2,031,000 | -5,031,000 | -1,084,000 | -7,440,000 | -724,000 | 859,000 | -1,284,000 | 2,684,000 | -2,806,000 | -2,288,000 | 648,000 | 6,110,000 | -1,284,000 | -2,538,000 | -11,116,000 | 6,160,000 | -7,446,000 | -7,741,000 | -18,150,000 | 1,684,000 | 2,529,000 | -12,951,000 | -1,439,000 | -19,306,000 | 1,186,000 | 40,272,000 | -4,171,000 | 7,251,000 | -647,000 | -6,661,000 | -11,323,000 | 16,854,000 | -6,086,000 | -7,125,000 | 4,132,000 | 1,600,000 | -4,593,000 | -3,555,000 | -7,276,000 | -1,316,000 | -445,000 | -1,843,000 | -2,713,000 | -12,809,000 | -7,124,000 | -5,295,000 | -8,399,000 | -14,004,000 | -13,651,000 | -11,199,000 | 11,614,000 | -22,013,000 | 2,441,000 | -11,038,000 | 8,937,000 | -5,216,000 | 18,008,000 | 13,037,000 | -974,000 | 24,229,000 | |
accrued expenses payable and other liabilities | -10,600,000 | -6,106,000 | 13,276,000 | -11,830,000 | 4,838,000 | -16,835,000 | 17,039,000 | -6,183,000 | 11,000 | -19,387,000 | 19,112,000 | -11,792,000 | 6,614,000 | -25,861,000 | 18,278,000 | -13,530,000 | 6,206,000 | -8,760,000 | -1,152,000 | 10,317,000 | -23,643,000 | -4,483,000 | -6,786,000 | 17,026,000 | -10,137,000 | 11,533,000 | -8,572,000 | 15,410,000 | -15,799,000 | 11,305,000 | -6,790,000 | 15,184,000 | -11,469,000 | 6,103,000 | -9,036,000 | 17,561,000 | -12,961,000 | 6,489,000 | -9,596,000 | 16,693,000 | -18,581,000 | 15,057,000 | -11,922,000 | 18,332,000 | -15,357,000 | 8,560,000 | -8,950,000 | 17,946,000 | -13,640,000 | 12,957,000 | -10,739,000 | 16,236,000 | -6,422,000 | 7,191,000 | -5,411,000 | 6,254,000 | -5,543,000 | 2,768,000 | -1,945,000 | 5,044,000 | -7,138,000 | 1,914,000 | -4,422,000 | 2,051,000 | -9,473,000 | 3,599,000 | 612,000 | 5,254,000 | -6,174,000 | -652,000 | 1,452,000 | 4,105,000 | 260,000 | -451,000 | 3,653,000 | -6,625,000 | 9,993,000 |
net cash from operating activities | 97,799,000 | 129,445,000 | 149,796,000 | 133,010,000 | 83,350,000 | 128,981,000 | 141,592,000 | 91,685,000 | 43,225,000 | 102,036,000 | 107,013,000 | 65,704,000 | 38,485,000 | 57,508,000 | 121,605,000 | 33,544,000 | 46,915,000 | 68,923,000 | 56,627,000 | 126,004,000 | 34,462,000 | 111,611,000 | 72,655,000 | 95,884,000 | 39,068,000 | 109,186,000 | 32,610,000 | 77,109,000 | 28,306,000 | 69,806,000 | 63,686,000 | 62,100,000 | 30,607,000 | 67,576,000 | 41,826,000 | 53,839,000 | 13,738,000 | 85,523,000 | 65,455,000 | 55,084,000 | 558,000 | 51,696,000 | 68,769,000 | 51,720,000 | -13,867,000 | 88,866,000 | 20,958,000 | 20,015,000 | 8,813,000 | 19,346,000 | 3,472,000 | 29,879,000 | -11,674,000 | 43,493,000 | 21,566,000 | 10,412,000 | -15,086,000 | 31,933,000 | -6,800,000 | 3,265,000 | -10,460,000 | 34,898,000 | 20,139,000 | 14,372,000 | 3,492,000 | 24,868,000 | 46,034,000 | 67,508,000 | -17,943,000 | 27,478,000 | 26,843,000 | 55,297,000 | -5,524,000 | 46,679,000 | 34,365,000 | 16,131,000 | 20,554,000 |
capex | -15,453,000 | -11,757,000 | -17,244,000 | -37,917,000 | -39,137,000 | -28,460,000 | -22,019,000 | -21,005,000 | -12,388,000 | -15,125,000 | -11,870,000 | -14,051,000 | -10,973,000 | -9,465,000 | -8,508,000 | -9,053,000 | -7,171,000 | -1,768,000 | -4,032,000 | -3,229,000 | -10,064,000 | -11,165,000 | -13,363,000 | -11,239,000 | -6,876,000 | -8,169,000 | -7,727,000 | -15,009,000 | -4,528,000 | -6,409,000 | -3,819,000 | -6,529,000 | -5,781,000 | -6,141,000 | -5,897,000 | -6,669,000 | -4,574,000 | -4,480,000 | -9,445,000 | -6,410,000 | -6,462,000 | -8,249,000 | -14,414,000 | -4,513,000 | -6,059,000 | -8,745,000 | -8,402,000 | -6,044,000 | -6,288,000 | -10,350,000 | -7,589,000 | -10,053,000 | -9,369,000 | -6,483,000 | -5,657,000 | -2,859,000 | -3,434,000 | -1,390,000 | -2,083,000 | -509,000 | -670,000 | -3,967,000 | -3,034,000 | -5,271,000 | -7,123,000 | -8,061,000 | -4,778,000 | -8,576,000 | -3,172,000 | -5,630,000 | -6,331,000 | -4,028,000 | -1,966,000 | -3,330,000 | -3,182,000 | -4,572,000 | -5,599,000 |
free cash flows | 82,346,000 | 117,688,000 | 132,552,000 | 95,093,000 | 44,213,000 | 100,521,000 | 119,573,000 | 70,680,000 | 30,837,000 | 86,911,000 | 95,143,000 | 51,653,000 | 27,512,000 | 48,043,000 | 113,097,000 | 24,491,000 | 39,744,000 | 67,155,000 | 52,595,000 | 122,775,000 | 24,398,000 | 100,446,000 | 59,292,000 | 84,645,000 | 32,192,000 | 101,017,000 | 24,883,000 | 62,100,000 | 23,778,000 | 63,397,000 | 59,867,000 | 55,571,000 | 24,826,000 | 61,435,000 | 35,929,000 | 47,170,000 | 9,164,000 | 81,043,000 | 56,010,000 | 48,674,000 | -5,904,000 | 43,447,000 | 54,355,000 | 47,207,000 | -19,926,000 | 80,121,000 | 12,556,000 | 13,971,000 | 2,525,000 | 8,996,000 | -4,117,000 | 19,826,000 | -21,043,000 | 37,010,000 | 15,909,000 | 7,553,000 | -18,520,000 | 30,543,000 | -8,883,000 | 2,756,000 | -11,130,000 | 30,931,000 | 17,105,000 | 9,101,000 | -3,631,000 | 16,807,000 | 41,256,000 | 58,932,000 | -21,115,000 | 21,848,000 | 20,512,000 | 51,269,000 | -7,490,000 | 43,349,000 | 31,183,000 | 11,559,000 | 14,955,000 |
cash flows from investing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of business | -121,571,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of property and equipment | -16,613,000 | -12,743,000 | -16,819,000 | -37,917,000 | -39,137,000 | -28,460,000 | -22,019,000 | -21,005,000 | -12,388,000 | -15,125,000 | -11,870,000 | -13,801,000 | -10,656,000 | -9,899,000 | -8,496,000 | -8,898,000 | -7,329,000 | -1,381,000 | -3,772,000 | -3,442,000 | -10,069,000 | -11,660,000 | -12,883,000 | -11,347,000 | -7,221,000 | -7,922,000 | -7,477,000 | -15,056,000 | -4,505,000 | -6,513,000 | -3,865,000 | -6,333,000 | -5,804,000 | -6,142,000 | -5,288,000 | -6,499,000 | -4,966,000 | -4,480,000 | -9,445,000 | -6,410,000 | -6,462,000 | -8,249,000 | -14,414,000 | -4,513,000 | -6,059,000 | -8,745,000 | -8,402,000 | -6,044,000 | -6,288,000 | -10,350,000 | -7,589,000 | -10,053,000 | -9,369,000 | -6,483,000 | -5,657,000 | -2,859,000 | -3,434,000 | -1,390,000 | -2,083,000 | -509,000 | -670,000 | -3,967,000 | -3,034,000 | -5,271,000 | -7,123,000 | -8,061,000 | -4,778,000 | -8,576,000 | -3,172,000 | -5,630,000 | -6,331,000 | -4,028,000 | -1,966,000 | -3,330,000 | -3,182,000 | -4,572,000 | -5,599,000 |
purchases of rental equipment | -13,422,000 | -56,213,000 | -136,595,000 | -120,775,000 | -31,059,000 | -139,364,000 | -214,454,000 | -231,564,000 | -76,578,000 | -127,278,000 | -162,381,000 | -130,386,000 | -44,389,000 | -79,619,000 | -110,010,000 | -172,140,000 | -56,313,000 | -34,937,000 | -25,978,000 | -35,663,000 | -19,785,000 | -40,504,000 | -94,476,000 | -126,030,000 | -48,644,000 | -65,954,000 | -132,818,000 | -177,174,000 | -40,654,000 | -50,455,000 | -70,808,000 | -78,967,000 | -33,979,000 | -27,065,000 | -83,500,000 | -56,524,000 | -12,620,000 | -41,588,000 | -65,265,000 | -51,989,000 | -19,930,000 | -94,215,000 | -112,697,000 | -121,916,000 | -39,663,000 | -69,702,000 | -76,753,000 | -86,910,000 | -34,100,000 | -55,892,000 | -92,763,000 | -89,628,000 | -29,946,000 | -36,566,000 | -36,336,000 | -40,932,000 | -13,401,000 | -41,307,000 | -20,405,000 | -11,370,000 | -167,000 | -4,899,000 | -5,345,000 | -3,339,000 | -1,538,000 | -12,555,000 | -44,842,000 | -45,825,000 | -22,649,000 | -65,852,000 | -64,411,000 | -51,045,000 | -12,746,000 | -51,721,000 | -68,919,000 | -50,449,000 | -55,004,000 |
proceeds from sales of property and equipment | 2,559,000 | 3,811,000 | 1,962,000 | 3,861,000 | 1,669,000 | 1,957,000 | 1,018,000 | 625,000 | 849,000 | 20,065,000 | 767,000 | 1,173,000 | 1,621,000 | 870,000 | 9,926,000 | 932,000 | 156,000 | 1,836,000 | 2,298,000 | 3,510,000 | 6,880,000 | 2,965,000 | 912,000 | 1,242,000 | 931,000 | 1,303,000 | 1,271,000 | 5,902,000 | 785,000 | 741,000 | 3,628,000 | 1,289,000 | 1,848,000 | 1,116,000 | 1,006,000 | 846,000 | 837,000 | 1,707,000 | 595,000 | 1,449,000 | 538,000 | 1,485,000 | 631,000 | 859,000 | 682,000 | 947,000 | 621,000 | 670,000 | 521,000 | 197,000 | 521,000 | 880,000 | 460,000 | 619,000 | 503,000 | 133,000 | 127,000 | 153,000 | 194,000 | 164,000 | 76,000 | 113,000 | 1,019,000 | 273,000 | 43,000 | 59,000 | 131,000 | 576,000 | 406,000 | 289,000 | 161,000 | 87,000 | 403,000 | 178,000 | 1,459,000 | 174,000 | 208,000 |
proceeds from sales of rental equipment | 23,900,000 | 28,210,000 | 27,778,000 | 34,895,000 | 47,809,000 | 40,406,000 | 52,334,000 | 39,460,000 | 31,686,000 | 27,997,000 | 19,399,000 | 16,568,000 | 19,725,000 | 27,406,000 | 31,192,000 | 36,501,000 | 38,801,000 | 44,797,000 | 37,041,000 | 30,700,000 | 29,056,000 | 38,453,000 | 27,437,000 | 33,376,000 | 28,292,000 | 33,139,000 | 26,770,000 | 28,747,000 | 23,430,000 | 29,827,000 | 20,303,000 | 21,210,000 | 24,803,000 | 22,130,000 | 17,758,000 | 20,306,000 | 24,195,000 | 31,334,000 | 23,776,000 | 23,765,000 | 20,646,000 | 29,833,000 | 19,047,000 | 27,744,000 | 24,802,000 | 32,318,000 | 32,275,000 | 27,621,000 | 22,381,000 | 25,539,000 | 20,417,000 | 20,918,000 | 23,668,000 | 15,821,000 | 20,650,000 | 15,058,000 | 11,829,000 | 12,940,000 | 11,689,000 | 12,123,000 | 10,893,000 | 13,550,000 | 29,051,000 | 15,085,000 | 13,282,000 | 23,835,000 | 29,298,000 | 35,676,000 | 34,263,000 | 30,973,000 | 36,283,000 | 27,263,000 | 28,080,000 | 29,663,000 | 21,678,000 | 29,782,000 | 24,608,000 |
net cash from investing activities | -3,576,000 | -36,935,000 | -123,797,000 | -156,021,000 | -142,289,000 | -156,726,000 | -183,121,000 | -212,484,000 | -56,431,000 | -230,051,000 | -154,085,000 | -128,702,000 | -33,699,000 | 74,703,000 | -77,388,000 | -143,605,000 | -24,685,000 | 10,315,000 | 9,589,000 | -4,895,000 | 6,082,000 | -10,746,000 | -79,010,000 | -102,759,000 | -133,388,000 | -39,434,000 | -112,254,000 | -228,401,000 | -146,151,000 | -26,400,000 | -50,742,000 | -62,801,000 | -13,132,000 | -9,961,000 | -70,024,000 | -41,871,000 | 7,446,000 | -13,027,000 | -50,339,000 | -33,185,000 | -5,208,000 | -71,146,000 | -107,433,000 | -97,826,000 | -20,238,000 | -45,182,000 | -52,259,000 | -64,663,000 | -17,486,000 | -40,506,000 | -79,414,000 | -77,883,000 | -15,187,000 | -26,609,000 | -20,840,000 | -28,600,000 | -4,879,000 | -29,604,000 | -10,605,000 | 408,000 | 10,132,000 | 4,797,000 | 21,691,000 | 6,748,000 | 4,664,000 | 3,278,000 | -25,346,000 | -23,455,000 | 8,848,000 | -40,549,000 | -134,146,000 | -27,723,000 | 13,771,000 | -25,211,000 | -48,964,000 | -25,157,000 | -92,656,000 |
cash flows from financing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
borrowings on senior secured credit facility | 291,245,000 | 355,132,000 | 405,992,000 | 436,263,000 | 587,605,000 | 457,738,000 | 456,009,000 | 468,139,000 | 408,301,000 | 382,337,000 | 322,648,000 | 289,032,000 | 284,165,000 | 455,412,000 | 341,774,000 | 313,243,000 | 307,341,000 | 964,245,000 | 233,799,000 | 196,487,000 | 299,524,000 | 283,624,000 | 377,091,000 | 349,526,000 | 447,503,000 | 294,038,000 | 407,036,000 | 441,546,000 | 294,229,000 | 460,704,000 | 248,588,000 | 255,998,000 | 228,254,000 | 198,596,000 | 285,037,000 | 245,255,000 | 237,258,000 | 214,389,000 | 262,117,000 | 241,965,000 | 264,490,000 | 318,329,000 | 327,052,000 | 324,066,000 | 266,183,000 | 231,451,000 | 293,641,000 | 293,810,000 | 240,088,000 | 256,114,000 | 313,593,000 | 253,828,000 | 208,750,000 | 205,173,000 | 182,171,000 | 153,617,000 | 16,923,000 | 1,938,000 | 147,062,000 | 166,476,000 | 220,835,000 | 232,598,000 | 274,124,000 | 241,125,000 | 294,974,000 | 321,490,000 | 326,530,000 | 220,961,000 | 207,125,000 | 198,209,000 | 231,146,000 | 192,244,000 | 295,429,000 | ||||
payments on senior secured credit facility | -376,076,000 | -432,150,000 | -416,965,000 | -403,605,000 | -514,610,000 | -418,330,000 | -441,562,000 | -380,352,000 | -368,301,000 | -382,337,000 | -322,648,000 | -289,032,000 | -284,165,000 | -455,412,000 | -341,774,000 | -313,243,000 | -307,341,000 | -982,231,000 | -283,374,000 | -313,847,000 | -331,482,000 | -370,876,000 | -355,670,000 | -332,463,000 | -352,617,000 | -342,295,000 | -320,681,000 | -308,883,000 | -294,229,000 | -537,901,000 | -336,243,000 | -243,506,000 | -238,536,000 | -245,716,000 | -249,779,000 | -241,799,000 | -251,067,000 | -279,120,000 | -269,647,000 | -247,694,000 | -261,562,000 | -278,895,000 | -279,335,000 | -275,265,000 | -244,676,000 | -264,071,000 | -259,077,000 | -247,112,000 | -343,989,000 | -229,120,000 | -254,131,000 | -205,008,000 | -202,362,000 | -202,698,000 | -183,815,000 | -138,393,000 | -16,923,000 | -4,955,000 | -189,023,000 | -189,431,000 | -229,224,000 | -262,575,000 | -280,415,000 | -275,116,000 | -268,943,000 | -282,452,000 | -244,744,000 | -226,064,000 | -211,156,000 | -215,340,000 | -204,881,000 | -192,244,000 | -401,880,000 | ||||
dividends paid | -10,069,000 | -10,068,000 | -10,069,000 | -10,043,000 | -10,029,000 | -10,022,000 | -10,024,000 | -10,004,000 | -9,989,000 | -9,985,000 | -9,985,000 | -9,944,000 | -9,942,000 | -9,939,000 | -9,944,000 | -9,932,000 | -9,933,000 | -9,927,000 | -9,927,000 | -9,878,000 | -9,863,000 | -9,858,000 | -9,860,000 | -9,838,000 | -9,832,000 | -9,827,000 | -9,828,000 | -9,815,000 | -9,804,000 | -9,804,000 | -9,782,000 | -9,783,000 | -9,782,000 | -9,752,000 | -9,753,000 | -9,741,000 | -8,814,000 | -8,815,000 | -8,809,000 | -457,000 | |||||||||||||||||||||||||||||||||||||
purchases of treasury stock | -5,319,000 | 0 | -2,391,000 | 0 | -3,390,000 | 0 | -2,827,000 | 0 | -3,226,000 | -39,000 | -1,288,000 | 0 | -343,000 | -1,000 | -1,670,000 | 0 | -435,000 | -29,000 | -906,000 | 0 | -470,000 | -44,000 | -1,253,000 | 0 | -387,000 | -27,000 | -30,000 | -15,000 | 0 | 0 | 0 | -480,000 | 0 | -403,000 | 0 | -93,000 | 0 | -36,000 | -3,000 | 0 | -21,000 | -86,000 | 0 | -9,500,000 | -13,604,000 | -19,473,000 | |||||||||||||||||||||||||||||||
payments of deferred financing costs | 0 | 0 | 0 | -4,939,000 | 1,000 | 0 | 0 | -136,000 | 0 | 0 | -34,000 | -525,000 | 0 | 0 | -9,000 | -88,000 | -5,126,000 | 0 | 0 | 0 | -725,000 | 0 | -115,000 | 0 | 2,000 | -171,000 | -564,000 | 9,125,000 | -11,569,000 | 9,000 | -792,000 | 0 | -504,000 | ||||||||||||||||||||||||||||||||||||||||||||
payments of finance lease obligations | -95,000 | -94,000 | -92,000 | -71,000 | -61,000 | -60,000 | -50,000 | -27,000 | -25,000 | -1,110,000 | -7,000 | 0 | -66,000 | -65,000 | -63,000 | -63,000 | -62,000 | -60,000 | -60,000 | -60,000 | -58,000 | -57,000 | -57,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from financing activities | -100,314,000 | -87,180,000 | -23,525,000 | 22,544,000 | 59,515,000 | 29,326,000 | 1,546,000 | 77,756,000 | 21,821,000 | -11,134,000 | -11,280,000 | -9,968,000 | -10,285,000 | -9,939,000 | -11,680,000 | -9,997,000 | -10,567,000 | 219,647,000 | -60,470,000 | -127,298,000 | -42,351,000 | -97,214,000 | 10,250,000 | 7,134,000 | 84,085,000 | -58,163,000 | 75,153,000 | 122,787,000 | -9,949,000 | 116,288,000 | -13,755,000 | 2,656,000 | -20,118,000 | -56,966,000 | 24,879,000 | -6,347,000 | -23,611,000 | -74,524,000 | -17,790,000 | -14,590,000 | -6,659,000 | 30,024,000 | 37,861,000 | 47,231,000 | 21,463,000 | -32,743,000 | 33,746,000 | 45,904,000 | 2,744,000 | 26,804,000 | 75,500,000 | 48,784,000 | 5,558,000 | 2,437,000 | -1,518,000 | 14,726,000 | -36,000 | -36,000 | -2,959,000 | -211,000 | -1,250,000 | -3,058,000 | -41,999,000 | -23,088,000 | -8,586,000 | -30,087,000 | -15,901,000 | -47,705,000 | 6,405,000 | 25,917,000 | 74,252,000 | -5,315,000 | -4,842,000 | -17,218,000 | -4,989,000 | 7,899,000 | 92,243,000 |
net increase in cash | -6,091,000 | 5,330,000 | 2,474,000 | -5,499,000 | 11,663,000 | 4,250,000 | 20,141,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, beginning of period | 16,413,000 | 0 | 0 | 357,296,000 | 0 | 0 | 310,882,000 | 0 | 0 | 14,247,000 | 0 | 0 | 16,677,000 | 0 | 0 | 165,878,000 | 0 | 0 | 7,683,000 | 0 | 0 | 7,159,000 | 0 | 0 | 15,861,000 | 0 | 0 | 17,607,000 | 0 | 0 | 8,894,000 | 0 | 0 | 24,215,000 | 0 | 0 | 29,149,000 | 0 | 0 | 45,336,000 | 0 | 0 | 11,266,000 | 0 | 0 | 14,762,000 | 0 | 0 | 9,303,000 | 0 | 0 | 5,627,000 | |||||||||||||||||||||||||
cash, end of period | 10,322,000 | 2,474,000 | -72,966,000 | 351,797,000 | 32,537,000 | -120,058,000 | 322,545,000 | 5,746,000 | -6,189,000 | 12,440,000 | 3,895,000 | 259,000 | 6,442,000 | -4,491,000 | -28,505,000 | 38,084,000 | -811,000 | 1,955,000 | 5,040,000 | -3,319,000 | 5,621,000 | 4,732,000 | -2,674,000 | 7,309,000 | 4,552,000 | -803,000 | 1,125,000 | 4,965,000 | 2,445,000 | 1,256,000 | 2,965,000 | -442,000 | 780,000 | 2,912,000 | -792,000 | -3,462,000 | 9,148,000 | -20,364,000 | 3,462,000 | 43,758,000 | -169,000 | -1,968,000 | 10,836,000 | 25,768,000 | |||||||||||||||||||||||||||||||||
supplemental schedule of non-cash investing and financing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash asset purchases: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
rental fleet in accounts payable and accrued expenses payable and other liabilities | 3,165,000 | -31,144,000 | -16,537,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
assets transferred from inventory to rental fleet | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of property and equipment included in accrued expenses payable and other liabilities | 1,160,000 | 986,000 | -425,000 | -250,000 | -317,000 | 434,000 | -12,000 | -155,000 | 158,000 | -387,000 | -260,000 | 213,000 | 5,000 | 495,000 | -480,000 | 108,000 | 345,000 | -247,000 | -250,000 | 47,000 | -23,000 | 104,000 | 46,000 | -196,000 | 23,000 | 1,000 | -609,000 | -170,000 | 392,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
operating lease assets obtained in exchange for new operating lease liabilities | 5,614,000 | 7,737,000 | 29,309,000 | 5,921,000 | 7,189,000 | -636,000 | 1,333,000 | 4,513,000 | 8,355,000 | 164,000 | 3,131,000 | -829,000 | 15,906,000 | -2,417,000 | 670,000 | 471,000 | 8,370,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosures of cash flow information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid during the period for: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest | 3,726,000 | 29,264,000 | 5,978,000 | 29,629,000 | 797,000 | 25,020,000 | 782,000 | 25,139,000 | 807,000 | 17,243,000 | 27,902,000 | 2,097,000 | 29,305,000 | 3,296,000 | 30,358,000 | 3,473,000 | 29,481,000 | 2,949,000 | 29,435,000 | 1,407,000 | 28,633,000 | -1,385,000 | 24,939,000 | 2,246,000 | 23,746,000 | 2,314,000 | 23,965,000 | 2,098,000 | 24,117,000 | 2,016,000 | 24,073,000 | 2,543,000 | 24,171,000 | 2,042,000 | 23,946,000 | 1,629,000 | 23,339,000 | 1,636,000 | 23,917,000 | 1,624,000 | 22,075,000 | 1,796,000 | 14,772,000 | 1,298,000 | 11,798,000 | 1,552,000 | 12,094,000 | 1,590,000 | 12,109,000 | 1,678,000 | 11,837,000 | 1,914,000 | 12,174,000 | 1,702,000 | 12,730,000 | 2,561,000 | 13,117,000 | 3,654,000 | 4,638,000 | 3,169,000 | 3,192,000 | ||||||||||||||||
income taxes paid, net of refunds received | 10,501,000 | 893,000 | 695,000 | 7,000 | 2,000 | 705,000 | -436,000 | 1,223,000 | -7,000 | 480,000 | -105,000 | -30,000 | 1,912,000 | 2,428,000 | 206,000 | 616,000 | 651,000 | 826,000 | 386,000 | 13,000 | 15,000 | 231,000 | 88,000 | 215,000 | 171,000 | -2,021,000 | 0 | 102,000 | -38,000 | -354,000 | |||||||||||||||||||||||||||||||||||||||||||||||
change in deferred income taxes | 1,512,000 | 10,645,000 | 10,137,000 | 5,278,000 | 15,416,000 | 13,355,000 | 6,615,000 | 10,591,000 | 8,911,000 | 4,900,000 | 8,576,000 | 5,080,000 | 789,000 | 5,837,000 | 2,587,000 | -9,798,000 | 9,888,000 | 7,262,000 | 4,977,000 | 8,826,000 | 7,126,000 | 6,287,000 | 4,456,000 | -58,287,000 | -2,216,000 | 5,586,000 | 4,382,000 | 8,011,000 | 5,172,000 | 4,010,000 | |||||||||||||||||||||||||||||||||||||||||||||||
impairment of goodwill | 0 | 0 | 0 | 0 | 61,994,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on sale of discontinued operations | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of businesses | 0 | -123,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
closing adjustment on sale of discontinued operations | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, beginning of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, end of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued acquisition purchase price consideration | 0 | 0 | 0 | 0 | -2,509,000 | 5,941,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid during the year for: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes paid | 1,523,000 | -51,000 | -60,000 | -99,000 | -519,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | 576,000 | 8,615,000 | -3,652,000 | -2,690,000 | 22,259,000 | 3,405,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, beginning of period | 8,500,000 | 0 | 0 | 81,330,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, end of period | 9,076,000 | -39,983,000 | -43,043,000 | 89,945,000 | -3,652,000 | 12,072,000 | 22,259,000 | 12,708,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of discontinued operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities, net of acquisitions: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of business, net of cash acquired | -125,207,000 | -5,155,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the sale of discontinued operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, beginning of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, end of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents | -39,983,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on early extinguishment of debt | 0 | 0 | -5,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred compensation payable | -2,173,000 | 25,000 | 25,000 | 25,000 | 27,000 | 27,000 | 28,000 | 27,000 | 21,000 | 22,000 | 21,000 | 22,000 | 17,000 | 17,000 | 10,000 | 17,000 | 16,000 | 15,000 | 16,000 | -379,000 | 17,000 | 17,000 | 17,000 | 17,000 | 17,000 | 16,000 | 17,000 | 16,000 | 16,000 | 16,000 | 16,000 | 17,000 | 15,000 | 16,000 | 15,000 | -79,000 | 16,000 | 16,000 | 16,000 | -44,000 | 16,000 | 15,000 | 16,000 | 16,000 | 15,000 | -133,000 | 17,000 | 16,000 | 34,000 | 34,000 | -17,000 | 36,000 | 36,000 | 38,000 | 41,000 | -1,447,000 | 56,000 | 57,000 | 56,000 | -8,620,000 | |||||||||||||||||
principal payments on senior unsecured notes due 2025 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
costs paid to tender and redeem senior unsecured notes due 2025 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of senior unsecured notes due 2028 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash | 32,537,000 | 5,746,000 | -6,189,000 | -1,807,000 | 3,895,000 | 259,000 | -10,235,000 | -4,491,000 | -28,505,000 | -127,794,000 | -2,643,000 | -2,427,000 | -2,674,000 | 7,309,000 | -11,309,000 | -803,000 | 1,125,000 | -12,642,000 | 2,445,000 | 1,256,000 | -5,929,000 | 5,644,000 | -442,000 | 780,000 | -21,303,000 | -20,001,000 | -1,578,000 | -169,000 | -1,968,000 | -430,000 | |||||||||||||||||||||||||||||||||||||||||||||||
supplemental schedule of noncash investing and financing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
noncash asset purchases: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
assets transferred from used and new inventory to rental fleet | 9,196,000 | 31,612,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes paid (refunds received) | 2,586,000 | 679,000 | 131,000 | 1,186,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of businesses, net of cash acquired | 0 | 0 | 0 | -106,746,000 | 0 | 0 | -329,000 | -1,000 | 0 | -92,000 | -56,869,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease right-of-use assets and lease liabilities recorded upon adoption of asc 842 | 0 | 0 | 0 | 162,814,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
finance lease right-of-use assets and lease liabilities recorded upon adoption of asc 842 | 0 | 0 | 0 | 782,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
assets transferred from new and used inventory to rental fleet | 818,000 | 2,319,000 | 15,360,000 | 2,160,000 | 1,814,000 | 5,730,000 | 12,680,000 | 1,238,000 | 4,649,000 | 12,479,000 | 21,112,000 | 481,000 | 2,242,000 | 6,204,000 | 15,414,000 | 894,000 | 600,000 | 2,232,000 | 6,789,000 | 557,000 | 3,497,000 | 12,519,000 | 21,942,000 | 1,909,000 | 7,330,000 | 10,920,000 | 31,232,000 | 2,141,000 | 4,648,000 | 12,121,000 | 25,307,000 | 734,000 | 2,848,000 | 12,454,000 | 19,828,000 | 582,000 | 1,832,000 | 7,852,000 | 17,926,000 | 657,000 | 2,405,000 | 9,939,000 | 15,355,000 | 2,863,000 | 12,831,000 | 7,629,000 | 5,955,000 | 2,059,000 | 2,483,000 | 2,280,000 | 4,201,000 | 1,191,000 | 4,716,000 | 1,216,000 | 17,787,000 | ||||||||||||||||||||||
payments of capital lease obligations | -52,000 | -51,000 | -52,000 | -57,000 | -56,000 | -55,000 | -54,000 | -53,000 | -52,000 | -51,000 | -51,000 | -49,000 | -49,000 | -49,000 | -47,000 | -47,000 | -46,000 | -45,000 | -44,000 | -44,000 | -43,000 | -43,000 | -42,000 | -41,000 | -40,000 | -40,000 | -40,000 | -38,000 | -38,000 | -38,000 | |||||||||||||||||||||||||||||||||||||||||||||||
principal payments on senior unsecured notes due 2022 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
costs paid to tender and redeem senior unsecured notes due 2022 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of senior unsecured notes due 2025 | 208,500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating right-of-use lease liabilities | 144,000 | 136,000 | 146,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash flows from investing activities, net of effect of acquisition: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax refunds received | -16,000 | -30,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividend paid | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from deferred income taxes | 4,025,000 | 3,939,000 | -7,397,000 | 103,000 | 408,000 | 923,000 | -56,000 | 9,999,000 | 9,030,000 | 5,455,000 | 9,979,000 | 12,790,000 | 8,762,000 | 7,345,000 | 6,276,000 | -3,151,000 | 3,195,000 | 2,648,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
tax deficiency from stock-based awards | -234,000 | 11,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
writedown of goodwill for tax-deductible goodwill in excess of book goodwill | 220,000 | 218,000 | 220,000 | 219,000 | 486,000 | 486,000 | 486,000 | 486,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefit from stock-based awards | -80,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of senior unsecured notes | 0 | 0 | 0 | 107,250,000 | -9,275,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in deferred income taxes | 10,788,000 | 11,333,000 | 3,821,000 | 408,000 | 1,211,000 | -2,002,000 | -4,341,000 | -5,100,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax deficiency from stock-based awards | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
principal payments on senior unsecured notes | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization on property and equipment | 5,195,000 | 4,278,000 | 3,459,000 | 3,317,000 | 3,221,000 | 3,063,000 | 3,115,000 | 3,132,000 | 3,239,000 | 3,275,000 | 3,432,000 | 2,698,000 | 2,757,000 | 2,795,000 | 2,791,000 | 2,717,000 | 2,821,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation on rental equipment | 37,654,000 | 31,527,000 | 27,150,000 | 24,763,000 | 22,814,000 | 22,076,000 | 21,507,000 | 20,563,000 | 19,628,000 | 19,353,000 | 19,279,000 | 21,105,000 | 22,899,000 | 23,785,000 | 26,362,000 | 26,048,000 | 26,428,000 | 26,079,000 | 24,468,000 | 22,321,000 | 21,343,000 | 21,485,000 | 20,644,000 | 19,170,000 | 16,860,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sales of property and equipment | -512,000 | -609,000 | -514,000 | -641,000 | -323,000 | -372,000 | -52,000 | -97,000 | -125,000 | -289,000 | 79,000 | -219,000 | -157,000 | -139,000 | -25,000 | -97,000 | -39,000 | -308,000 | -99,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sales of rental equipment | -7,278,000 | -9,592,000 | -6,483,000 | -6,865,000 | -7,494,000 | -5,909,000 | -4,671,000 | -3,523,000 | -3,376,000 | -3,382,000 | -2,569,000 | -5,385,000 | -3,537,000 | -3,101,000 | -7,672,000 | -8,847,000 | -9,389,000 | -9,885,000 | -7,942,000 | -9,881,000 | -7,571,000 | -8,142,000 | -7,046,000 | -9,396,000 | -6,897,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefit (deficiency) from stock-based awards | 0 | -44,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in deferred income taxes | 649,000 | 2,839,000 | 568,000 | -3,338,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of deferred financing costs and note discount accretion | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
principal payments on note payable | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of loan discounts and deferred financing costs | 407,000 | 328,000 | 341,000 | 348,000 | 347,000 | 347,000 | 350,000 | 355,000 | 355,000 | 355,000 | 355,000 | 354,000 | 355,000 | 324,000 | 363,000 | 365,000 | 365,000 | 355,000 | 335,000 | 354,000 | 330,000 | 176,000 | 611,000 | 732,000 | 713,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of goodwill and intangible assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities, net of impact of acquisitions: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments of related party obligation | 0 | 0 | -75,000 | -75,000 | -75,000 | -75,000 | -75,000 | -75,000 | -75,000 | -75,000 | -75,000 | -75,000 | -75,000 | -75,000 | -75,000 | -75,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes, net of refunds received | -842,000 | 16,000 | 105,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on deferred financing costs | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments of capital lease obligation | -36,000 | -32,000 | -31,000 | -31,000 | -30,000 | -30,000 | -29,000 | -28,000 | -28,000 | -27,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
principal payments on notes payable | -3,000 | -4,000 | -1,219,000 | -8,000 | -8,000 | -7,000 | -7,000 | -7,000 | -7,000 | -7,000 | -7,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
manufacturer flooring plans payable with interest computed at 6.75% | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
senior unsecured notes with interest compounded at 8.375% | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
notes payable to lenders with interest computed at 9.55% | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital lease payable with interest computed at 5.929% | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
letters of credit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on sales of property and equipment | -64,000 | 18,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
principal payments on senior secured notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital lease obligation incurred | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock, net of issue costs | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
principal payments on senior subordinated notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of notes payable | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities, net of impact of acquisition: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
principal payment of senior secured notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
principal payment of senior subordinated notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued income from litigation | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefits from stock-based awards | 0 | 88,000 | 0 | -44,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of deferred financing costs | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation on property and equipment | 2,141,000 | 2,032,000 | 1,914,000 | 1,907,000 | 1,747,000 | 1,694,000 | 1,569,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of property and equipment under capital lease | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of treasury stock | 0 | 0 | -432,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on capital lease obligations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
principal payments of notes payable | -7,000 | -6,000 | -348,000 | -61,000 | -26,000 | -59,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital lease obligations incurred | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes | 7,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of other intangible assets | 0 | 12,000 | 12,000 | 11,000 | 12,000 | 11,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash compensation expense | 310,000 | 307,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from obsolescence | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of property and equipment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of rental equipment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities, net of effects of business combinations: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
principal payment of senior secured and senior subordinated notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
category | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
transportation equipment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
buildings | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
office equipment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
computer equipment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
machinery and equipment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental schedule of noncash investing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
compensation expense due to issuance of restricted stock | 104,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from initial public offering, net of issuance costs | 199,018,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of financing costs | -190,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on senior secured credit facitily |
We provide you with 20 years of cash flow statements for H&E Equipment Services . stock, allowing you to gain comprehensive visibility into the fundamentals of the company. Our detailed breakdowns include key financial metrics such as operating cash flows, cash levels, capital expenditures, profits, stock-based compensations and profit margins. This in-depth information is essential for making informed investment decisions and understanding the financial health and performance of H&E Equipment Services . stock. Explore the full financial landscape of H&E Equipment Services . stock with our expertly curated income statements.
The information provided in this report about H&E Equipment Services . stock is taken from www.sec.gov and many other data providers. While we have conducted our best efforts to ensure that the parsed data is accurate, we cannot guarantee its accuracy. Please use caution and understand that any consequences of its use are your own responsibility.