Biggest changeConsolidated Results of Operations Year Ended December 31, (in $000s) 2022 % of revenue 2021 % of revenue $ Change % of change Rental revenue $ 464,039 29.5% $ 370,067 31.7% $ 93,972 25.4% Equipment sales 982,341 62.4% 695,334 59.6% 287,007 41.3% Parts sales and services 126,706 8.1% 101,753 8.7% 24,953 24.5% Total revenue 1,573,086 100.0% 1,167,154 100.0% 405,932 34.8% Cost of revenue, excluding rental equipment depreciation 1,017,635 64.7% 800,031 68.5% 217,604 27.2% Depreciation of rental equipment 171,703 10.9% 157,110 13.5% 14,593 9.3% Gross profit 383,748 24.4% 210,013 18.0% 173,735 82.7% Total operating expenses 280,440 251,980 28,460 Operating income (loss) 103,308 (41,967) 145,275 Total other expense 56,576 135,109 (78,533) Income (loss) before income taxes 46,732 (177,076) 223,808 Income tax expense (benefit) 7,827 4,425 3,402 Net income (loss) $ 38,905 $ (181,501) $ 220,406 Total Revenue - The increase in revenue for the year ended December 31, 2022, both in total and for each of our individual revenue streams, was driven by the addition of Custom Truck LP’s revenues to our operating results and strong customer demand for equipment sales, rental equipment and for parts sales and service.
Biggest changeThe Company continues to monitor the impact on its supply chain, including, but not limited to, the commercial vehicle manufacturers that provide the chassis used in the Company’s production and manufacturing processes, which could potentially limit the ability of these manufacturers to meet demand in future periods. 27 Table of Contents Results of Operations Year Ended December 31, 2023, Compared to the Year Ended December 31, 2022 Consolidated Results of Operations Year Ended December 31, (in $000s) 2023 % of revenue 2022 % of revenue $ Change % change Rental revenue $ 478,910 25.7% $ 464,039 29.5% $ 14,871 3.2% Equipment sales 1,253,453 67.2% 982,341 62.4% 271,112 27.6% Parts sales and services 132,737 7.1% 126,706 8.1% 6,031 4.8% Total revenue 1,865,100 100.0% 1,573,086 100.0% 292,014 18.6% Cost of revenue, excluding rental equipment depreciation 1,240,176 66.5% 1,017,635 64.7% 222,541 21.9% Depreciation of rental equipment 170,664 9.2% 171,703 10.9% (1,039) (0.6)% Gross profit 454,260 24.4% 383,748 24.4% 70,512 18.4% Total operating expenses 283,312 280,440 2,872 Operating income 170,948 103,308 67,640 Total other expense 112,872 56,576 56,296 Income before income taxes 58,076 46,732 11,344 Income tax expense 7,364 7,827 (463) Net income $ 50,712 $ 38,905 $ 11,807 Total Revenue - The increase in revenue for the year ended December 31, 2023, was primarily due to strong customer demand for new equipment and used rental equipment.
Restrictive Covenants The Indenture contains covenants that limit the Issuer’s (and certain of its subsidiaries’) ability to, among other things: (i) incur additional debt or issue certain preferred stock; (ii) pay dividends, redeem stock, or make other distributions; (iii) make other restricted payments or investments; (iv) create liens on assets; (v) transfer or sell assets; (vi) create restrictions on payment of dividends or other amounts by the Issuer to the Issuer’s restricted subsidiaries; (vii) engage in mergers or consolidations; (viii) engage in certain transactions with affiliates; or (ix) designate the Issuer’s subsidiaries as unrestricted subsidiaries.
The Indenture contains covenants that limit the Issuer’s (and certain of its subsidiaries’) ability to, among other things: (i) incur additional debt or issue certain preferred stock; (ii) pay dividends, redeem stock, or make other distributions; (iii) make other restricted payments or investments; (iv) create liens on assets; (v) transfer or sell assets; (vi) create restrictions on payment of dividends or other amounts by the Issuer to the Issuer’s restricted subsidiaries; (vii) engage in mergers or consolidations; (viii) engage in certain transactions with affiliates; or (ix) designate the Issuer’s subsidiaries as unrestricted subsidiaries.
The ABL Facility contains customary negative covenants for transactions of this type, including covenants that, among other things, limit Buyer’s and its restricted subsidiaries’ ability to: incur additional indebtedness; pay dividends, redeem stock, or make other distributions; repurchase, prepay or redeem subordinated indebtedness; make investments; create restrictions on the ability of Buyer’s restricted subsidiaries to pay dividends to Buyer; create liens; transfer or sell assets; consolidate, merge, sell, or otherwise dispose of all or substantially all of Buyer’s assets; enter into certain transactions with Buyer’s affiliates; and designate subsidiaries as unrestricted subsidiaries, in each case subject to certain exceptions, as well as a restrictive covenant applicable to each Specified Floor Plan Company (as defined in the ABL Credit Agreement) limiting its ability to own certain assets and engage in certain lines of business.
Loan Covenants and Compliance The ABL Facility contains customary negative covenants for transactions of this type, including covenants that, among other things, limit Buyer’s and its restricted subsidiaries’ ability to: incur additional indebtedness; pay dividends, redeem stock, or make other distributions; repurchase, prepay or redeem subordinated indebtedness; make investments; create restrictions on the ability of Buyer’s restricted subsidiaries to pay dividends to Buyer; create liens; transfer or sell assets; consolidate, merge, sell, or otherwise dispose of all or substantially all of Buyer’s assets; enter into certain transactions with Buyer’s affiliates; and designate subsidiaries as unrestricted subsidiaries, in each case subject to certain exceptions, as well as a restrictive covenant applicable to each Specified Floor Plan Company (as defined in the ABL Credit Agreement) limiting its ability to own certain assets and engage in certain lines of business.
The following describes certain of our significant accounting policies that involve more subjective and complex judgments where the effect on our consolidated financial position and operating performance could be material. Useful Lives and Salvage Values of Rental Equipment and Property and Equipment Our rentable equipment consists of aftermarket parts and specialized rental equipment.
The following describes certain of our significant accounting policies that involve more subjective and complex judgments where the effect on our consolidated financial position and operating performance could be material. Useful Lives and Salvage Values of Rental Equipment Our rentable equipment consists of aftermarket parts and specialized rental equipment.
Income Tax Expense (Benefit) — We have net operating loss carryforward and disallowed interest deduction carryforward assets, which are generally available to be used to offset taxable income generated in future years.
Income Tax Expense — We have net operating loss carryforward and disallowed interest deduction carryforward assets, which are generally available to be used to offset taxable income generated in future years.
Purchases of our equipment are recorded at cost, the OEC, and we depreciate OEC to an estimated salvage value. We depreciate our aftermarket parts over their estimated useful rentable life of five years.
Purchases of our equipment are recorded at cost and we depreciate the cost to an estimated salvage value. We depreciate our aftermarket parts over their estimated useful rentable life of five years.
In all of these cases, we will sell used equipment directly to customers, rather than relying on auctions. Activities in our TES segment consist of the production and sale of new and used specialty equipment and vocational trucks, which includes equipment from leading original equipment manufacturers (“OEMs”) across our end-markets, as well as our Load King TM brand.
In the majority of these cases, we will sell used equipment directly to customers, rather than relying on auctions. Activities in our TES segment consist of the production and sale of new and used specialty equipment and vocational trucks, which includes equipment from leading original equipment manufacturers (“OEMs”) across our end-markets, as well as our Load King TM brand.
While we remain in a financial reporting loss position based on a cumulative pre-tax loss for the three-year period ended December 31, 2022, the determination of the valuation allowance is based on our evaluation of the periods over which future taxable items are expected to be utilized to offset tax loss and deduction carryforward items in those future periods.
While we remain in a financial reporting loss position based on a cumulative pre-tax loss for the three-year period ended December 31, 2023, the determination of the valuation allowance is based on our evaluation of the periods over which future taxable items are expected to be utilized to offset tax loss and deduction carryforward items in those future periods.
Activities in our ERS segment consist of the rental and sale from the rental fleet, of the foregoing products. 24 Table of Contents Truck and Equipment Sales (“TES”) Segment — We offer a broad variety of new equipment for sale to be used across our end-markets, which can be modified to meet our customers’ specific needs.
Activities in our ERS segment consist of the rental and sale from the rental fleet of the foregoing products. 26 Table of Contents Truck and Equipment Sales (“TES”) Segment — We offer a broad variety of new equipment for sale to be used across our end-markets, which can be modified to meet our customers’ specific needs.
These expenses generally are comprised of travel and out-of-pocket expenses and legal, accounting and valuation or appraisal fees 23 Table of Contents incurred in connection with pre- and post-closure activities. We also include costs and expenses associated with post-acquisition integration activities related to the acquired businesses.
These expenses generally are comprised of travel and out-of-pocket expenses and legal, accounting and valuation or appraisal fees 25 Table of Contents incurred in connection with pre- and post-closure activities. We also include costs and expenses associated with post-acquisition integration activities related to the acquired businesses.
See Note 10: Leases as Lessee in the Notes to the Consolidated Financial Statements under Part II, Item 8, for a summary of the estimated future repayment terms for the operating lease and finance lease amounts. Floor Plan Financing.
See Note 10: Leases as Lessee in the Notes to the Consolidated Financial Statements under Part II, Item 8, for a summary of the estimated future repayment terms for the operating lease amounts. Floor Plan Financing.
The rate was also affected by discrete items that may occur in any given year, such as legislative enactments and changes in our corporate structure that may occur. These discrete items may not be consistent from year to year.
The rate is also affected by discrete items that may occur in any given year, such as legislative enactments and changes in our corporate structure that may occur. These discrete items may not be consistent from year to year.
OEC represents the original equipment cost, exclusive of the effect of adjustments to rental equipment fleet acquired in business combinations, and is the basis for calculating certain of the measures set forth below.
OEC represents the original equipment cost, and excludes the effect of adjustments to rental equipment fleet acquired in business combinations. OEC is the basis for calculating certain of the measures set forth below.
We enter into purchase agreements with manufacturers and suppliers of chassis, parts and components and attachments, for our rental fleet and inventory. The purchase agreements are cancellable within a specified notification period to the supplier. Such amounts are not estimable as of December 31, 2022. Operating Lease and Finance Lease Payments.
We enter into purchase agreements with manufacturers and suppliers of chassis, parts and components and attachments, for our rental fleet and inventory. The purchase agreements are cancellable within a specified notification period to the supplier. Such amounts are not estimable as of December 31, 2023. Operating Lease Payments.
The majority of our deferred tax assets are comprised of income tax carryforwards, including federal and state net operating loss carryforwards (“NOLs”) and non-deductible interest expense carryforwards. Some of these carryforwards are subject to annual usage limitations and expiration, while other state NOLs and all of our federal NOLs do not have expirations.
The majority of our deferred tax assets are comprised of income tax carryforwards, including federal and state net operating loss carryforwards (“NOLs”) and non-deductible interest expense carryforwards. Some of these carryforwards are subject to annual usage limitations and expiration, while other state NOLs and a portion of federal NOLs do not have expirations.
Year Ended December 31, 2021, Compared to the Year Ended December 31, 2020 For a comparison of our liquidity and capital resources for the year ended December 31, 2021, compared to the year ended December 31, 2020, see “ Part II, Item 7.
Year Ended December 31, 2022, Compared to the Year Ended December 31, 2021 For a comparison of our liquidity and capital resources for the year ended December 31, 2022, compared to the year ended December 31, 2021, see “ Part II, Item 7.
For the Year Ended December 31, 2021, Compared to Year Ended December 31, 2020 For a comparison of our results of operations for the year ended December 31, 2021, compared to the year ended December 31, 2020, see “ Part II, Item 7.
For the Year Ended December 31, 2022, Compared to the Year Ended December 31, 2021 For a comparison of our results of operations for the year ended December 31, 2022, compared to the year ended December 31, 2021, see “ Part II, Item 7.
A salvage value is estimated to approximate the value of the equipment at the end of its useful (i.e., rentable) life, allowing for a reasonable profit margin on the sale of the equipment when we remove the unit 38 Table of Contents from the fleet.
A salvage value is estimated to approximate the value of the equipment at the end of its useful (i.e., rentable) life, allowing for a reasonable profit margin on the sale of the equipment when we remove the unit from the fleet.
For the year ended December 31, 2022, the impact of discrete items, such as derivative mark-to-market adjustments, transaction and integration expenses, our foreign operations and changes in the valuation allowance, resulted in an overall effective tax rate in the period of 16.7% and $7.8 million of tax expense being recognized in the year ended December 31, 2022.
For the year ended December 31, 2022, the impact of discrete items, including derivative mark-to-market adjustments, transaction and integration expenses, our foreign operations and changes in the valuation allowance, resulted in an overall effective tax rate in the period of 16.7%, $7.8 million of tax expense recognized.
Such charges are adjustments pursuant to our ABL Credit Agreement. (4) Represents the impact of sales-type lease accounting for certain leases containing RPOs, as the application of sales-type lease accounting is not deemed to be representative of the ongoing cash flows of the underlying rental contracts. The adjustments are made pursuant to our ABL Credit Agreement.
(3) Represents the impact of sales-type lease accounting for certain leases containing RPOs, as the application of sales-type lease accounting is not deemed to be representative of the ongoing cash flows of the underlying rental contracts. The adjustments are made pursuant to our ABL Credit Agreement.
Future realization of deferred income tax assets (meaning, items that may provide tax deductions in future periods) requires sufficient taxable income in those future periods, or within any carryback periods available under tax law. We evaluate the realizability of our deferred tax assets on a quarterly basis.
Future realization of deferred income tax assets (meaning, items that may provide tax deductions in future periods) requires evidence that there will be sufficient taxable income in those future periods, or within any carryback periods available under tax law. We evaluate the realizability of our deferred tax assets on a quarterly basis.
Generally, we manage our cash flow by using any excess cash, after considering our working capital and capital expenditure needs, including paying down the outstanding balance under our ABL Facility.
Generally, we manage our cash flow by using any excess cash, after considering our working capital and capital expenditure needs, including paying down the outstanding balance under our ABL Facility, and availability under our credit facilities.
Cash Flows from Operating Activities Net cash provided by operating activities was $46.0 million for the year ended December 31, 2022, as compared to $138.9 million in the same period of 2021. The use of cash in the current period is the result of our increased levels of inventory purchases and production.
Cash Flows from Operating Activities Net cash used in operating activities was $30.9 million for the year ended December 31, 2023, as compared to $46.0 million provided by operating activities in the same period of 2022. The use of cash in the current period is the result of our increased levels of inventory purchases and production.
Similarly, to the extent the estimated salvage values of our rental equipment were to increase or decrease by one percentage point, we estimate that our annual depreciation expense would change by approximately $2.9 million.
Similarly, to the extent the estimated salvage values of our rental equipment were to increase or decrease by one percentage point, we estimate that our annual depreciation expense would change by approximately $3.4 million.
We have floor plan payables of $293.5 million at December 31, 2022 that represent financing arrangement to facilitate our purchase of chassis, parts, components and attachments inventory. All floor plan payables are collateralized by the inventory financed. These payables become due and payable upon the sale, transfer, or reclassification of each unit to inventory.
We have floor plan payables of $662.3 million at December 31, 2023 that represent financing arrangement to facilitate our purchase of chassis, parts, components and attachments inventory. All floor plan payables are collateralized by the inventory financed. These payables become due and payable upon the sale, transfer, or reclassification of each unit to inventory.
To the extent that the useful lives of our rental equipment were to increase or decrease by one year, we estimate that our annual depreciation expense would increase or decrease by approximately $110.5 million, respectively.
To the extent that the useful lives of our rental equipment were to increase or decrease by one year, we estimate that our annual depreciation expense would increase or decrease by approximately $149.6 million, respectively.
At December 31, 2022, our deferred tax asset valuation allowance was $78.6 million. 40 Table of Contents Recent Accounting Pronouncements See Note 2: Summary of Significant Accounting Policies , to our Annual Report on Form 10-K for a discussion of recently issued and adopted accounting pronouncements.
At December 31, 2023, our deferred tax asset valuation allowance was $67.6 million. 36 Table of Contents Recent Accounting Pronouncements See Note 2: Summary of Significant Accounting Policies , to our Annual Report on Form 10-K for a discussion of recently issued and adopted accounting pronouncements.
At December 31, 2022, a 100 basis point increase to our credit loss estimate would increase our allowance for doubtful accounts by approximately $1.0 million.
At December 31, 2023, a 100 basis point increase to our credit loss estimate would increase our allowance for doubtful accounts by approximately $0.9 million.
Rental revenue is primarily comprised of revenues from rental agreements and freight charges billed to customers. For periods after January 1, 2021, the Company records changes in estimated collectability directly against rental revenue. Equipment sales revenue reflects the value of vocational trucks and other equipment sold to customers.
Rental revenue is primarily comprised of revenues from rental agreements and freight charges billed to customers. The Company records changes in estimated collectability directly against rental revenue. Equipment sales revenue reflects the value of vocational trucks and other equipment sold to customers.
Income Tax Expense (Benefit) - Our overall effective tax rate for the year ended December 31, 2022 was affected by a number of factors, such as the relative amounts of income we earn in differing tax jurisdictions, tax law changes, certain non-deductible expenses (non-taxable income), such as compensation disallowance and mark-to-market adjustments on derivative financial instruments, and changes in the valuation allowance we establish against deferred tax assets.
Income Tax Expense - Our overall effective tax rate is affected by a number of factors, such as the relative amounts of income we earn in differing tax jurisdictions, tax law changes, certain non-deductible expenses (non-taxable income), such as compensation disallowance and mark-to-market adjustments on derivative financial instruments, and changes in the valuation allowance we establish against deferred tax assets.
See Note 7: Floor Plan Financing in the Notes to the Consolidated Financial Statements under Part II, Item 8, for obligations related to trade and non-trade floor plan financings.
See Note 7: Floor Plan Financing in the Notes to the Consolidated Financial Statements under Part II, Item 8, for obligations related to trade and non-trade floor plan financings. Notes Payable and Loan Principal and Interest Payments.
Management ’ s Discussion and Analysis of Financial Condition and Results of Operations ” of our annual report on Form 10-K for the year ended December 31, 2021 , filed with the Securities and exchange Commission on March 16, 2022, which is incorporated herein by reference. Critical Accounting Estimates We prepare our consolidated financial statements in accordance with U.S.
Management’s Discussion and Analysis of Financial Condition and Results of Operations” of our annual report on Form 10-K for the year ended December 31, 2022 , filed with the Securities and exchange Commission on March 14, 2023, which is incorporated herein by reference. Critical Accounting Estimates We prepare our consolidated financial statements in accordance with U.S.
We believe that our liquidity sources and operating cash flows are sufficient to address our operating, debt service and capital requirements, including investments in our rental fleet, over the next 12 months. As of December 31, 2022, we had $14.4 million in cash and cash equivalents compared to $35.9 million as of December 31, 2021.
We believe that our liquidity sources and operating cash flows are sufficient to address our operating, debt service 30 Table of Contents and capital requirements, including investments in our rental fleet, over the next 12 months. As of December 31, 2023, we had $10.3 million in cash and cash equivalents compared to $14.4 million as of December 31, 2022.
Our expected material contractual cash requirements over the next twelve months primarily consist of minimum operating lease obligations of $6.9 million, finance lease obligations of $2.0 million, debt principal and interest payments of $6.9 million and $79.0 million, respectively, and the repayment of floor plan borrowings.
Our expected material contractual cash requirements over the next twelve months primarily consist of minimum operating lease obligations of $8.8 million, debt principal and interest payments of $8.0 million and $101.8 million, respectively, and the repayment of floor plan borrowings.
Financing and other expense (income) — Financing and other expense (income) reflects the financing expense (income) associated with sales-type lease activity, foreign currency gains and losses related to our Canadian operations, as well as other miscellaneous gains or losses from non-operating activities.
Financing and other (income) expense — Financing and other expense (income) reflects the financing expense (income) associated with lease agreements qualifying to be accounted for as a sales-type lease, foreign currency gains and losses related to our Canadian operations, as well as other miscellaneous gains or losses from non-operating activities.
We depreciate our rental equipment over its estimated useful rentable life of five to seven years with an estimated residual value of 15% to 35% of the OEC, using the straight-line method. Useful life is estimated based upon the expected period the equipment will be in the fleet as a rentable unit.
We depreciate our rental equipment over its estimated useful rentable life of one to seven years with an estimated residual value of 0% to 35% of the cost, using the straight-line method. Useful life is estimated based upon the expected period the 34 Table of Contents equipment will be in the fleet as a rentable unit.
Cost of equipment sales — Cost of equipment sales reflects production and inventory costs associated with new units sold, parts costs, labor and other overheads related to production, and freight associated with the shipping and receiving of equipment and parts. Cost of equipment sales also includes the net book value of rental units sold.
Cost of equipment sales — Cost of equipment sales reflects production and inventory costs associated with new units sold, parts costs, labor and other overheads related to production, and freight associated with the shipping and receiving of equipment and parts.
We allocate the cost of the acquired enterprise to the assets acquired and liabilities assumed based on their respective fair values at the date of acquisition. Rental equipment generally represents the largest component and was 39% of total assets acquired over the three years ended December 31, 2022, followed by goodwill at 29% and other intangible assets at 19%.
We allocate the cost of the acquired enterprise to the assets acquired and liabilities assumed based on their respective fair values at the date of acquisition. Rental equipment generally represents the largest component and was 37% of total assets acquired during the two years ended December 31, 2022, followed by goodwill at 30% and other intangible assets at 20%.
Cash Flows from Financing Activities Net cash provided by financing activities was $153.9 million for the year ended December 31, 2022, as compared to $1,323.0 million in 2021.
Cash Flows from Financing Activities Net cash provided by financing activities was $202.9 million for the year ended December 31, 2023, as compared to $153.9 million in 2022.
We have short-term and long-term cash requirements of $6.9 million and $1,382.5 million, respectively, for the payment of principal related to notes payable and loans as of December 31, 2022 . The total amount does not equal the carrying amount due to unamortized deferred charges.
We have short-term and long-term cash requirements of $8.0 million and $1,509.8 million, respectively, for the payment of principal related to notes payable and loans as of December 31, 2023. The total amount does not equal the carrying amount due to unamortized deferred charges.
We have short-term and long-term minimum cash requirements for operating lease payments of $6.9 million and $31.8 million, respectively. We have short-term and long-term minimum cash requirements for finance lease payments of $2.0 million and $3.7 million, respectively. The total amounts do not equal the carrying amount due to imputed interest.
We have short-term and long-term minimum cash requirements for operating lease payments of $8.8 million and $41.6 million, respectively. The total amounts do not equal the carrying amount due to imputed interest.
Our highly variable cost structure adjusts with the utilization of our equipment, thereby reducing our costs to match our revenue. We principally evaluate financial performance based on the following measurements: ending OEC, average OEC on rent, fleet utilization, and OEC on rent yield.
We are able to generate cash flow through our earnings. Our highly variable cost structure adjusts with the utilization of our equipment, thereby reducing our costs to match our revenue. We principally evaluate operational performance based on the following metrics: ending OEC, average OEC on rent, fleet utilization, and OEC on rent yield.
These expenses are comprised of professional consultancy, legal, tax and accounting fees. Also included are expenses associated with the integration of acquired businesses. These expenses are presented as adjustments to net income (loss) pursuant to our ABL Credit Agreement. (3) Loss on extinguishment of debt represents special charges, which are not expected to recur.
These expenses are comprised of professional consultancy, legal, tax and accounting fees. Also included are expenses associated with the integration of acquired businesses. These expenses are presented as adjustments to net income pursuant to our ABL Credit Agreement.
Cost of Equipment Sales - The increase in cost of equipment sales for the year ended December 31, 2022 compared to the year ended December 31, 2021 was due to an increase in supply chain costs and an increase in equipment sales for the period.
Cost of Equipment Sales - The increase in cost of equipment sales for the year ended December 31, 2023, compared to the year ended December 31, 2022, was due to an increase in equipment sales.
Performance Measures We consider the following key operational measures when evaluating our performance and making day-to-day operating decisions: Ending OEC — Ending original equipment cost (“OEC”) is the original equipment cost of units at the end of the measurement period.
Operating Metrics We consider the following key operational metrics, which are consistent with those defined by the American Rental Association, when evaluating our performance and making day-to-day operating decisions: Ending OEC — Ending original equipment cost (“OEC”) is the original equipment cost of units at the end of the measurement period.
No impairment loss was recorded as a result of the annual impairment test on October 1, 2022. Accounts Receivable and Allowance for Doubtful Accounts Allowance for doubtful accounts represents our estimate of current expected credit losses on our trade accounts receivable. Accounts receivable from customers are generated from our leasing, sales and service businesses.
As a result of our analyses, the Company determined that there was no impairment of goodwill. Accounts Receivable and Allowance for Doubtful Accounts Allowance for doubtful accounts represents our estimate of current expected credit losses on our trade accounts receivable. Accounts receivable from customers are generated from our leasing, sales and service businesses.
Significant management judgment is involved in estimating these factors, and they 39 Table of Contents include inherent uncertainties. The estimates of future cash flow require us to establish expectations about customer demand, investments in maintaining or expanding infrastructure for the markets each reporting unit serves, and the supply and capacity of equipment in the rental market, among others.
The estimates of future cash flow require us to establish expectations about customer demand, investments in maintaining or expanding infrastructure for the markets each reporting unit serves, and the supply and capacity of equipment in the rental market, among others.
Sales order backlog should not be considered an accurate measure of future net sales. Operating Segments Following the Acquisition, we modified our management structure and expanded from two reportable operating segments to three: Equipment Rental Solutions, Truck and Equipment Sales and Aftermarket Parts and Services.
Sales order backlog should not be considered an accurate measure of future net sales. Operating Segments We operate in three reportable operating segments: Equipment Rental Solutions, Truck and Equipment Sales and Aftermarket Parts and Services.
Year Ended December 31, (in $000s) 2022 2021 Equipment sales $ (41,525) $ (16,274) Cost of equipment sales 37,582 16,532 Gross (profit) loss (3,943) 258 Interest (income) expense (12,130) (5,898) Rentals invoiced 21,277 12,670 Sales-type lease adjustment $ 5,204 $ 7,030 (5) Represents non-cash share-based compensation expense associated with the issuance of stock options and restricted stock units.
Year Ended December 31, (in $000s) 2023 2022 Equipment sales $ (58,064) $ (41,525) Cost of equipment sales 55,716 37,582 Gross profit (2,348) (3,943) Interest income (16,065) (12,130) Rental invoiced 28,871 21,277 Sales-type lease adjustment $ 10,458 $ 5,204 (4) Represents non-cash share-based compensation expense associated with the issuance of stock options and restricted stock units.
Changes in these estimates, many of which fall under Level 3 within the fair value measurement hierarchy, could change our conclusion regarding the impairment of goodwill assets and potentially reduce the carrying value of goodwill on our balance sheet and reduce our income in the year in which it is recorded.
Changes in these estimates, many of which fall under Level 3 within the fair value measurement hierarchy (refer to Note 2: Summary of Significant Accounting Policies – Fair Value Measurements to the consolidated financial statements included in this Annual Report on Form 10-K), could change our conclusion regarding the impairment of goodwill assets and potentially reduce the carrying value of goodwill on our balance sheet and reduce our income in the year in which it is recorded.
Increases in the costs of shipping and transportation, purchased raw materials, component parts or finished goods could result in manufacturing interruptions, delays, inefficiencies or the Company’s inability to market products. The unprecedented nature of the supply chain disruptions continues to make it difficult to predict the Company’s future business and financial performance.
Increases in the costs of shipping and transportation, purchased raw materials, component parts or finished goods could result in manufacturing interruptions, delays, inefficiencies or the Company’s inability to market products.
As is customary for equipment rental companies, we sell used equipment out of our rental fleet to end user customers. These sales are often made in response to specific customer requests.
The majority of our rental fleet can be used across a variety of end-markets, which coincides with the needs of many of our customers who operate in multiple end-markets. As is customary for equipment rental companies, we sell used equipment out of our rental fleet to end user customers. These sales are often made in response to specific customer requests.
We also provide truck and equipment maintenance and repair services, which are executed throughout our nationwide branch network and fleet of mobile technicians supported by our 24/7 call center based in Kansas City, Missouri.
We also provide truck and equipment maintenance and repair services, which are executed throughout our nationwide branch network and fleet of mobile technicians supported by our 24/7 call center based in Kansas City, Missouri. Overview of Markets We continue to focus on four primary end-markets: Electric Utility Transmission and Distribution, or T&D, Telecom, Rail, Forestry, Waste Management, and Infrastructure.
However, to estimate the values of intangible assets we utilize income methods that involve forecasting future cash flow related to the acquired businesses.
For this reason, estimates of the fair values of these items is not considered to be highly subjective or complex. However, to estimate the values of intangible assets we utilize income methods that involve forecasting future cash flow related to the acquired businesses.
Parts and service revenue is derived from maintenance and repair services, light upfit services, and parts, tools and accessories sold directly to customers.
Parts and service revenue is derived from maintenance and repair services, light upfit services, and parts, tools and accessories sold directly to customers. Rental revenue excludes active rental contracts which qualify to be accounted for as sales-type leases.
Cash Flows from Investing Activities Net cash used in investing activities was $218.9 million for the year ended December 31, 2022, as compared to cash used in investing activities of $1,429.5 million in 2021. The decrease is attributable to the cash paid to acquire Custom Truck LP on April 1, 2021.
Cash Flows from Investing Activities Net cash used in investing activities was $176.6 million for the year ended December 31, 2023, as compared to cash used in investing activities of $218.9 million in 2022.
Acquisition of Custom Truck LP On December 3, 2020, Nesco Holdings and Nesco Holdings II, Inc., a subsidiary of Nesco Holdings (the “Buyer” or the “Issuer”), entered into a Purchase and Sale Agreement (as amended, the “Purchase Agreement”) with certain affiliates of The Blackstone Group (“Blackstone”) and other direct and indirect equity holders (collectively, “Sellers”) of Custom Truck LP, Blackstone Capital Partners VI-NQ L.P., and PE One Source Holdings, LLC, an affiliate of Platinum Equity, LLC (“Platinum”), pursuant to which Buyer agreed to acquire 100% of the partnership interests of Custom Truck LP.
Acquisition of Custom Truck LP On December 3, 2020, Nesco Holdings Inc. (“Nesco” or “Nesco Holdings”) and Nesco Holdings II, Inc., a subsidiary of Nesco Holdings (the “Buyer” or “Issuer”), entered into a purchase and sale agreement with certain affiliates of The Blackstone Group and other direct and indirect equity holders of Custom Truck One Source, L.P.
Management’s Discussion and Analysis of Financial Condition and Results of Operations” of our annual report on Form 10-K for the year ended December 31, 2021 , filed with the Securities and Exchange Commission on March 16, 2022, which is incorporated herein by reference. 33 Table of Contents Liquidity and Capital Resources For the Year Ended December 31, 2022, Compared to the Year Ended December 31, 2021 Our principal sources of liquidity include cash generated by operating activities and borrowings under revolving credit facilities as described below.
Management’s Discussion and Analysis of Financial Condition and Results of Operations” of our annual report on Form 10-K for the year ended December 31, 2022 , filed with the Securities and Exchange Commission on March 14, 2023, which is incorporated herein by reference.
Cost of Revenue, Excluding Rental Equipment Depreciation - Consistent with the increase in revenue versus the prior year period, the increase in cost of revenue, excluding rental equipment depreciation, was driven by the addition of Custom Truck LP’s cost of revenue to our operating results.
Cost of Revenue, Excluding Rental Equipment Depreciation - Consistent with the increase in revenue versus the prior year, the increase in cost of revenue, excluding rental equipment depreciation, was driven primarily by the increase in new and rental equipment sales volume.
Because of their short-term nature, the fair values of these other assets and liabilities generally approximate the carrying values reflected on the acquired entities’ balance sheets. However, when appropriate, we adjust these carrying values for factors such as collectability and existence. The intangible assets that we have acquired included goodwill and customer relationships.
However, when appropriate, we adjust these carrying values for factors such as collectability and existence. The intangible assets that we have acquired included goodwill and customer relationships. Goodwill was calculated as the excess of the cost of the acquired entity over the fair value of the net assets acquired.
Gross Profit - The increase in gross profit for the year ended December 31, 2022 compared to the year ended December 31, 2021 is reflective of an increase in equipment sales and a positive pricing environment for our products. 30 Table of Contents Aftermarket Parts and Services (APS) Segment Year Ended December 31, (in $000s) 2022 2021 Rental revenue $ 14,931 $ 15,510 Parts and services revenue 126,706 101,753 Total revenue 141,637 117,263 Cost of revenue 105,185 86,943 Depreciation of rental equipment 3,741 5,156 Total cost of revenue 108,926 92,099 Gross profit $ 32,711 $ 25,164 Total Revenue - Total revenue increased for the year ended December 31, 2022 compared to the year ended December 31, 2021, driven by growth in demand for parts, tools and accessories (“PTA”) sales, partially offset by reduced tools and accessories rentals in the PTA division.
Aftermarket Parts and Services (APS) Segment Year Ended December 31, (in $000s) 2023 2022 Rental revenue $ 15,771 $ 14,931 Parts and services revenue 132,737 126,706 Total revenue 148,508 141,637 Cost of revenue: Cost of revenue 105,791 105,185 Depreciation of rental equipment 3,465 3,741 Total cost of revenue 109,256 108,926 Gross profit $ 39,252 $ 32,711 Total Revenue - Total revenue increased for the year ended December 31, 2023, compared to the year ended December 31, 2022, driven by growth in demand for parts, tools and accessories sales, augmented by increased tools and accessories rentals in the Parts, Tools and Accessories (“PTA”) division.
Our estimates of the values of tangible assets from our business combinations, principally rental equipment, utilize data that reflect quoted prices for similar assets available in active markets (such as the used equipment market). For this reason, estimates of the fair values of these items is not considered to be highly subjective or complex.
Customer relationships were valued based on an excess earnings or income approach with consideration to projected cash flows. Our estimates of the values of tangible assets from our business combinations, principally rental equipment, utilize data that reflect quoted prices for similar assets available in active markets (such as the used equipment market).
Cost of Revenue - The increase in total cost of revenue for the year ended December 31, 2022 compared to the year ended December 31, 2021 was driven by the addition of Custom Truck LP’s cost of revenue to our operating results.
Cost of Revenue - The increase in total cost of revenue for the year ended December 31, 2023, compared to the year ended December 31, 2022, was primarily driven by the increase in cost of equipment sales, resulting from an increase in demand for rental equipment purchases by our customers.
Segment information provided within this Annual Report on Form 10-K has been adjusted for all prior periods consistent with the current reportable segment presentation. Equipment Rental Solutions (“ERS”) Segment — We own a broad range of new and used specialty equipment, including truck-mounted aerial lifts, cranes, service trucks, dump trucks, trailers, digger derricks and other machinery and equipment.
Equipment Rental Solutions (“ERS”) Segment — We own a broad range of new and used specialty equipment, including truck-mounted aerial lifts, cranes, service trucks, dump trucks, trailers, digger derricks and other machinery and equipment. As of December 31, 2023, this equipment (the “rental fleet”) is comprised of more than 10,300 units.
The rental revenue reflects our continued expansion of our rental fleet, higher utilization and pricing gains. Equipment sales increased as an improvement in supply chain challenges allowed for greater order fulfillments.
Equipment sales increased as the continuing improvement in supply chain challenges allowed for greater order fulfillments and our ability to replenish inventory.
See Note 9: Long-Term Debt in the Notes to the Consolidated Financial Statements under Part II, Item 8 for more information. ABL Facility In connection with the Acquisition on the Closing Date, the Buyer, as borrower, and the ABL Guarantors (as defined in the ABL Credit Agreement) entered into the ABL Credit Agreement.
See Note 9: Long-Term De bt in the Notes to the Consolidated Financial Statements under Part II, Item 8 for more information. The Company presents Adjusted EBITDA calculated in accordance with “Consolidated EBITDA” as that term is used in the ABL Credit Agreement and the Indenture.
Borrowings are secured by the real property and improvements. 37 Table of Contents Historical Cash Flows The following table summarizes our sources and uses of cash: Year Ended December 31, (in $000s) 2022 2021 Net cash flow from operating activities $ 45,968 $ 138,926 Net cash flow from investing activities (218,936) (1,429,480) Net cash flow from financing activities 153,896 1,323,044 Effect of exchange rate changes on cash and cash equivalents (2,470) — Net change in cash and cash equivalents $ (21,542) $ 32,490 As of December 31, 2022, we had cash and cash equivalents of $14.4 million, a decrease of $21.5 million from December 31, 2021.
See Note 9: Long-Term Debt in the Notes to the Consolidated Financial Statements under Part II, Item 8 for more information. 33 Table of Contents Sources and Uses of Cash The following table summarizes our sources and uses of cash: Year Ended December 31, (in $000s) 2023 2022 Net cash flow from operating activities $ (30,883) $ 45,968 Net cash flow from investing activities (176,598) (218,936) Net cash flow from financing activities 202,876 153,896 Effect of exchange rate changes on cash and cash equivalents 554 (2,470) Net change in cash and cash equivalents $ (4,051) $ (21,542) As of December 31, 2023, we had cash and cash equivalents of $10.3 million, a decrease of $4.1 million from December 31, 2022.
Goodwill is attributable to the synergies and economies of scale expected from the combination of the businesses. In addition to long-lived fixed assets, we also acquire other assets and assume liabilities. These other assets and liabilities typically include, but are not limited to, parts inventory, accounts receivable, accounts payable, deferred revenue and other working capital items.
There were no acquisitions made during the year ended December 31, 2023. Goodwill is attributable to the synergies and economies of scale expected from the combination of the businesses. In addition to long-lived fixed assets, we also acquire other assets and assume liabilities.
As of December 31, 2022, we had $437.7 million of outstanding borrowings under our ABL Facility compared to $394.9 million of outstanding borrowings as of December 31, 2021. Future Contractual Obligations Our estimated future obligations as of December 31, 2022 include both short-term (over the next 12 months) and long-term obligations.
As of December 31, 2023, we had $552.4 million of outstanding borrowings under our ABL Facility compared to $437.7 million of outstanding borrowings as of December 31, 2022.
As previously noted, Adjusted EBITDA is a non-GAAP financial measure and should not be considered in isolation or as a substitute for revenue, operating income/loss, net income/loss, earnings/loss per share or any other comparable operating measure prescribed by GAAP. 28 Table of Contents Year Ended December 31, (in $000s) 2022 2021 $ Change % Change Net income (loss) $ 38,905 $ (181,501) $ 220,406 121.4 % Interest expense 76,265 67,610 8,655 12.8 % Income tax expense (benefit) 7,827 4,425 3,402 76.9 % Depreciation and amortization 223,483 209,073 14,410 6.9 % EBITDA 346,480 99,607 246,873 247.8 % Adjustments: Non-cash purchase accounting impact (1) 23,069 33,954 (10,885) (32.1) % Transaction and integration costs (2) 26,218 51,993 (25,775) (49.6) % Loss on extinguishment of debt (3) — 61,695 (61,695) (100.0) % Sales-type lease adjustment (4) 5,204 7,030 (1,826) (26.0) % Share-based payments (5) 12,297 17,313 (5,016) (29.0) % Change in fair value of derivative and warrants (6) (20,290) 6,192 (26,482) (427.7) % Adjusted EBITDA $ 392,978 $ 277,784 $ 115,194 41.5 % (1) Represents the non-cash impact of purchase accounting, net of accumulated depreciation, on the cost of equipment and inventory sold.
Neither Adjusted EBITDA or Net leverage Ratio should be considered as a substitute for a measure of our financial performance or liquidity prepared in accordance with GAAP. 31 Table of Contents The following table provides the calculation of Adjusted EBITDA pursuant to the ABL Credit Agreement and the Indenture for the years ended December 31, 2023 and 2022: Year Ended December 31, (in $000s) 2023 2022 $ Change % Change Net income $ 50,712 $ 38,905 $ 11,807 30.3 % Interest expense 94,694 76,265 18,429 24.2 % Income tax expense 7,364 7,827 (463) (5.9) % Depreciation and amortization 218,993 223,483 (4,490) (2.0) % EBITDA 371,763 346,480 25,283 7.3 % Adjustments: Non-cash purchase accounting impact (1) 19,742 23,069 (3,327) (14.4) % Transaction and integration costs (2) 14,143 26,218 (12,075) (46.1) % Sales-type lease adjustment (3) 10,458 5,204 5,254 101.0 % Share-based payments (4) 13,309 12,297 1,012 8.2 % Change in fair value of derivative and warrants (5) (2,485) (20,290) 17,805 (87.8) % Adjusted EBITDA $ 426,930 $ 392,978 $ 33,952 8.6 % (1) Represents the non-cash impact of purchase accounting, net of accumulated depreciation, on the cost of equipment and inventory sold.
Year Ended December 31, (in $000s) 2022 2021 Change % Change Ending OEC (as of period end) $ 1,455,820 $ 1,363,451 $ 92,369 6.8 % Average OEC on rent $ 1,187,950 $ 960,203 $ 227,747 23.7 % Fleet utilization 83.9 % 81.2 % 2.7 % 3.3 % OEC on rent yield 39.1 % 38.0 % 1.1 % 2.9 % Sales order backlog (as of period end) $ 754,142 $ 411,636 $ 342,506 83.2 % Ending OEC - The increase in Ending OEC for the year ended December 31, 2022 compared to the same period in 2021 was driven by positive net rental fleet additions in the current period and the acquisition of HiRail in the first quarter of 2022.
Year Ended December 31, (in $000s) 2023 2022 Change % Change Ending OEC (as of period end) $ 1,455,708 $ 1,455,820 $ (112) — Average OEC on rent $ 1,183,253 $ 1,187,950 $ (4,697) (0.4) % Fleet utilization 80.4 % 83.9 % (3.5) % (4.2) % OEC on rent yield 40.4 % 39.1 % 1.3 % 3.3 % Sales order backlog (as of period end) $ 688,559 $ 754,142 $ (65,583) (8.7) % Operating Results by Segment The following segment information compares results by segment for years ended December 31, 2023 and December 31, 2022.
Refer to the Supplemental Pro Forma Information section in this filing that presents the consolidated results of the Company and Custom Truck LP for the year ended December 31, 2021. 29 Table of Contents Equipment Rental Solutions (ERS) Segment Year Ended December 31, (in $000s) 2022 2021 Rental revenue $ 449,108 $ 354,557 Equipment sales 212,146 105,435 Total revenue 661,254 459,992 Cost of rental revenue 106,598 94,644 Cost of equipment sales 158,167 90,420 Depreciation of rental equipment 167,962 151,954 Total cost of revenue 432,727 337,018 Gross profit $ 228,527 $ 122,974 Total Revenue - The increase in total revenue for the ERS segment for the year ended December 31, 2022 compared to the year ended December 31, 2021 was driven by the addition of Custom Truck LP’s revenues to our operating results and strong customer demand for rental equipment and equipment sales.
Equipment Rental Solutions (ERS) Segment Year Ended December 31, (in $000s) 2023 2022 Rental revenue $ 463,139 $ 449,108 Equipment sales 263,028 212,146 Total revenue 726,167 661,254 Cost of revenue: Cost of rental revenue 118,236 106,598 Cost of equipment sales 198,510 158,167 Depreciation of rental equipment 167,199 167,962 Total cost of revenue 483,945 432,727 Gross profit $ 242,222 $ 228,527 Total Revenue - The increase in total revenue for the ERS segment for the year ended December 31, 2023, compared to the year ended December 31, 2022, was driven by an increase in rental revenues and equipment sales revenue.
Total Other Expense - The decrease in other expense for the year ended December 31, 2022 was largely driven by mark-to-market gains related to our private warrants, which are accounted for as a liability derivative instrument, partially offset by increases in interest expense.
Total Other Expense - The increase in other expense for the year ended December 31, 2023, was primarily due to an increase in interest expense from variable rate debt and floor plan financing liabilities, as well as a decrease in mark-to-market income from the private warrants liability (accounted for as a derivative financial instrument) to $2.5 million in 2023, from $20.3 million in 2022.
Changes in these assumptions would have an impact to the amount of intangible assets recorded and the resulting amortization expense. On January 14, 2022, we acquired HiRail for $49.8 million, net of cash acquired. We allocated the cost of the acquired enterprise to the assets acquired and liabilities assumed based on their respective fair values at the date of acquisition.
Changes in these assumptions would have an impact to the amount of intangible assets recorded and the resulting amortization expense. Goodwill and the Evaluation of Goodwill Impairment Goodwill represents the excess of cost over the fair value of identifiable net assets of businesses acquired.
Truck and Equipment Sales (TES) Segment Year Ended December 31, (in $000s) 2022 2021 Equipment sales $ 770,195 $ 589,899 Cost of equipment sales 647,685 528,024 Gross profit $ 122,510 $ 61,875 Equipment Sales - Equipment sales increased for the year ended December 31, 2022 compared to the year ended December 31, 2021, as an improvement in supply chain challenges allowed for greater order fulfillments.
Gross Profit - The increase in gross profit for the year ended December 31, 2023, compared to the year ended December 31, 2022, was due to the increase in rental revenues and equipment sales for the period, partially offset by increased cost of revenue driven by factors discussed above. 29 Table of Contents Truck and Equipment Sales (TES) Segment Year Ended December 31, (in $000s) 2023 2022 Equipment sales $ 990,425 $ 770,195 Cost of equipment sales 817,639 647,685 Gross profit $ 172,786 $ 122,510 Equipment Sales - Equipment sales increased for the year ended December 31, 2023, compared to the year ended December 31, 2022, due to the continued supply chain improvements related to the segment's inventory suppliers, which allowed for greater order fulfillments and sustained strong customer demand.
Key Performance Measures We believe that our operating model, together with our highly variable cost structure, enables us to sustain high margins, strong cash flow generation and stable financial performance throughout various economic cycles. We are able to generate cash flow through our earnings.
Net Income - The change in net income for the year ended December 31, 2023, was primarily the result of gross profit expansion, partially offset by higher interest expense on variable-rate debt and variable-rate floor plan liabilities. 28 Table of Contents Operating Metrics We believe that our operating model, together with our highly variable cost structure, enables us to sustain high margins, strong cash flow generation and stable financial performance throughout various economic cycles.
Gross Profit - The increase in gross profit for the year ended December 31, 2022 compared to the year ended December 31, 2021 was primarily due to growth in demand, partially offset by increased supply chain costs and product mix.
Gross Profit - The increase in gross profit for the year ended December 31, 2023, compared to the year ended December 31, 2022, was primarily volume driven, as well as the Company’s success in cutting costs to improve gross profit.
We review goodwill for impairment at least annually or more frequently as warranted by triggering events that indicate potential impairment. As of October 1, 2022, our annual impairment test date, we performed a Step 1 quantitative goodwill impairment test. Goodwill was tested for impairment at the reporting unit level, which we have determined to be ERS, TES, and APS.
We review goodwill for impairment at least annually or more frequently as warranted by triggering events that indicate potential impairment.
We continue to see strong customer demand for our products, as evidenced by the growth in our sales order backlog for the year ended December 31, 2022 versus the year ended December 31, 2021, and a positive pricing environment for our products.
Gross Profit - The increase in gross profit for the year ended December 31, 2023, compared to the year ended December 31, 2022, is reflective of the positive demand and pricing environment for our products.
The income approach utilized assumptions regarding estimated future cash flows and other factors to determine the fair value of the respective assets. These cash flows consider factors regarding expected future operating income and historical trends. Factors that management must estimate when performing impairment tests include rental and sales volumes and prices, inflation, discount rates, tax rates and capital spending.
Factors that management must estimate when performing impairment tests include rental and sales volumes and prices, inflation, discount rates, tax rates and capital spending. Significant management judgment is involved in estimating these factors, and they 35 Table of Contents include inherent uncertainties.