Exhibit 99.1
 | News Release |
Contacts:
Leslie S. Magee
Chief Financial Officer
225-298-5261
lmagee@he-equipment.com
Chief Financial Officer
225-298-5261
lmagee@he-equipment.com
Kevin S. Inda
Corporate Communications, Inc.
407-566-1180
kevin.Inda@cci-ir.com
Corporate Communications, Inc.
407-566-1180
kevin.Inda@cci-ir.com
H&E Equipment Services Reports Third Quarter Results
BATON ROUGE, Louisiana — (Nov. 8, 2007) —H&E Equipment Services, Inc. (NASDAQ: HEES) today announced operating results for the third quarter ended September 30, 2007. The Company’s third quarter results reflect the acquisition of J.W. Burress, Incorporated, which was completed on September 1, 2007.
Third Quarter 2007 Summary
| • | Revenues increased 32.6% to $270.6 million versus $204.1 million a year ago. | ||
| • | Gross profit increased 22.0% to $83.9 million from $68.7 million a year ago. | ||
| • | EBITDA, as adjusted, (as defined below) increased 21.0% to $69.6 million compared to $57.5 million of EBITDA, as adjusted, a year ago. | ||
| • | Income from operations increased 21.5% to $42.4 million compared to $34.9 million a year ago. | ||
| • | Net income increased to $20.2 million compared to a net loss of $11.5 million a year ago. Net income, as adjusted, was at $20.4 million for both periods. | ||
| • | Total gross margin decreased to 31.0% compared to 33.7% a year ago. |
On a comparative basis, the Company’s operating results for the third quarter a year ago were negatively impacted by a $40.8 million ($32.0 million after-tax) non-recurring charge associated with a loss on the early extinguishment of debt in August 2006. This loss has a positive impact on the Company’s year-over-year comparisons. The as adjusted results presented in this press-release exclude the $40.8 million loss from the three months ended September 30, 2006. Also, the as adjusted results for the three months ended September 30, 2007 exclude a $0.3 million ($0.2 million after-tax) loss on early extinguishment of debt on the remaining $4.5 million of principal amount of Senior Secured Notes redeemed on July 31, 2007. Refer to the Unaudited Reconciliation of Non-GAAP Financial Measures at the end of this release for adjustments to the three and nine months ended September 30, 2007 and 2006.
- MORE -
H&E Equipment Services Reports Third Quarter 2007 Results
Page 2
November 8, 2007
Page 2
November 8, 2007
“Our third quarter results were very solid across the board as all our major business segments delivered improved year-over-year performance. We continued to experience strong new equipment sales as the demand for cranes continued to increase, resulting in a 56.0% increase. Rental revenues also improved during the quarter, increasing 12.2%,” said John Engquist, H&E Equipment Services’ president and chief executive officer. “Dollar utilization decreased to 41.9% compared to 42.4% a year ago and improved from 41.5% in the second quarter of this year. Burress currently operates primarily as a distributor with lower dollar utilization than a pure rent-to-rent business. Excluding the one-month of Burress’ rental results from the quarter, our dollar utilization increased over both the prior year and the last quarter to 42.7%. Our integrated business model and focus on commercial high-growth markets continues to deliver strong returns. The petrochemical, oil patch, mining and private non-residential construction sectors continue to show strength and are key drivers of our business. We also anticipate increased spending in our coastal regions related to rebuilding and hurricane protection projects. With the completion of the acquisition of J.W. Burress on September 1st, we have now contiguously expanded our presence throughout the mid-Atlantic region, which affords us additional significant growth opportunities, including the expansion of their rental operations.”
“Revenues of $270.6 million represented growth of 32.6%, or $66.5 million, from a year ago. Considering Burress contributed $10.1 million in revenues for the month of September, our organic growth was 27.6%, or $56.4 million. Every major business segment delivered year-over-year double-digit revenue growth,” commented Leslie Magee, H&E Equipment Services’ chief financial officer. “The strength in our business is also apparent in our organic growth of 11.7%, or $27.4 million, from the second quarter of this year.”
“Gross margin for the quarter was 31.0% compared with 33.7% a year ago primarily as a result of shift in revenue mix to new equipment sales. Sequentially, gross margin improved 50 basis points from 30.5% in the second quarter. Improved performance over the second quarter throughout every segment of our business offset the negative impact of higher new equipment sales as a percentage of total revenues to our overall gross margin,” said Ms. Magee. “Overall, we are pleased with our performance this quarter and thus far this year and remain positive about the trends in our business and our expansion into the mid-Atlantic region.”
2007 Outlook
“Our outlook for the remainder of 2007 is positive and as a result of the trends in our business, we are increasing our estimates for the year,” said Mr. Engquist. “We are excited about the opportunities as a result of the Burress acquisition; however, we do not expect that Burress will be accretive or dilutive to earnings for the remaining three month period of 2007.”
| • | Revenue— The Company now expects 2007 revenue in the range of $995 million to $1.007 billion. | ||
| • | EBITDA— The Company is raising its 2007 EBITDA guidance in the range of $246 million to $252 million. | ||
| • | Earnings Per Share —The Company now expects 2007 earnings per share in the range of $1.70 to $1.75 per share based on 38.2 million diluted common shares outstanding and an effective tax rate of approximately 38.5%. Relative to the Company’s 2006 results, its 2007 guidance is based on a significantly higher effective tax rate, 38.5% versus 22.9%, and an increase in common shares outstanding given the effective date of the initial public offering in February 2006. |
- MORE -
H&E Equipment Services Reports Third Quarter 2007 Results
Page 3
November 8, 2007
Page 3
November 8, 2007
FINANCIAL DISCUSSION FOR THIRD QUARTER ENDED SEPTEMBER 30, 2007
| • | Revenues— Total third quarter revenues increased $66.5 million to $270.6 million from $204.1 million in the third quarter of 2006. Third quarter revenues included $10.1 million from Burress. The following is revenue by business segment for the third quarter versus the third quarter of 2006: |
| - | Equipment rentals— Equipment rental revenues were $75.6 million compared with $67.3 million, reflecting an increase of $8.3 million, or 12.3%. At the end of the third quarter of 2007, the original acquisition cost of the Company’s rental fleet was $779.9 million (including $74.0 million of original acquisition cost of Burress’ rental fleet), up $131.8 million from $648.1 million at the end of the third quarter of 2006. Third quarter equipment rental revenues included $1.3 million from Burress. Dollar utilization was 41.9%, including September results from Burress, compared to 42.4%. Dollar utilization was 42.7% excluding September results from Burress. | ||
| - | New equipment sales— New equipment sales were $94.7 million compared with $60.7 million, reflecting an increase of $34.0 million, or 56.0%. Third quarter new equipment sales included $3.0 million from Burress. | ||
| - | Used equipment sales— Used equipment sales were $44.5 million compared to $29.7 million, reflecting an increase of $14.8 million, or 49.7%. Third quarter used equipment sales included $2.9 million from Burress. | ||
| - | Parts sales- Parts sales were $26.7 million, representing a $5.7 million, or 27.2%, increase compared with $21.0 million. Third quarter parts sales included $1.8 million from Burress. | ||
| - | Service revenues- Service revenues were $16.9 million, representing a $2.8 million, or 19.7%, increase compared with $14.1 million. Third quarter service revenues included $0.8 million from Burress. |
| • | Gross Profit— Total gross profit for the third quarter of 2007 was $83.9 million compared with $68.7 million for the third quarter of 2006, reflecting an increase of $15.2 million, or 22.1%. Third quarter gross profit margin decreased to 31.0% from 33.7% for the third quarter of 2006, primarily as a result of revenue mix. Third quarter gross profit included $2.3 million from Burress. The following is gross profit by business segment for the third quarter of 2007 versus the third quarter of 2006: |
| - | Equipment Rentals— Gross profit from equipment rentals increased to $40.0 million from $36.3 million. Third quarter equipment rental gross profit included $0.4 million from Burress. | ||
| - | New equipment sales— New equipment sales gross profit increased to $13.2 million from $7.4 million. Third quarter new equipment sales gross profit included $0.4 million from Burress. | ||
| - | Used equipment sales— Used equipment sales gross profit increased to $10.8 million compared to $8.0 million. Third quarter used equipment sales gross profit included $0.5 million from Burress. |
- MORE -
H&E Equipment Services Reports Third Quarter 2007 Results
Page 4
November 8, 2007
Page 4
November 8, 2007
| - | Parts sales— Gross profit from parts sales increased to $7.8 million from $6.1 million. Third quarter parts gross profit included $0.6 million from Burress. | ||
| - | Service revenues— Gross profit from service revenues increased to $10.7 million from $9.0 million. Third quarter service gross profit included $0.4 million from Burress. |
| • | Selling, General And Administrative Expenses— Selling, general and administrative expenses for the third quarter of 2007 were $41.6 million compared with $34.1 million last year, a $7.5 million, or 22.0%, increase. As a percentage of total revenues, selling, general and administrative expenses for the third quarter of this year were 15.4% compared with 16.7% last year. Third quarter selling, general and administrative expenses included $1.2 million from Burress. | ||
| • | Income From Operations— The Company reported income from operations of $42.4 million compared to $34.9 million in the third quarter of last year, reflecting an increase of $7.5 million, or 21.5%. Third quarter income from operations included $1.0 million from Burress. | ||
| • | Net Income— Net income increased to $20.2 million from a net loss of $11.5 million in the third quarter of last year. The Company’s third quarter 2007 results included a $0.3 million ($0.2 million after-tax) and third quarter 2006 results included a $40.8 million ($32.0 million after-tax) loss on early extinguishment of debt. Net income, as adjusted, was $20.4 million as compared to $20.4 million a year ago. The effective tax rate increased to 39.4% as compared with 21.6% last year. | ||
| • | EBITDA —EBITDA, as adjusted, for the third quarter increased 21.0% to $69.6 million compared with $57.5 million during the third quarter of 2006. EBITDA, as adjusted, as a percentage of revenues was 25.7% compared with 28.2% in the third quarter of 2006. Burress contributed $1.7 million of EBITDA for the one month of September. |
Non-GAAP Financial Measures
This press release contains certain Non-GAAP measures (EBITDA and net income on an as adjusted basis). Please refer to our Current Report on Form 8-K for a description of our use of these measures. EBITDA and Adjusted EBITDA as calculated by the Company are not necessarily comparable to similarly titled measures reported by other companies. Additionally, these Non-GAAP measures are not measurements of financial performance or liquidity under GAAP and should not be considered as alternatives to the Company’s other financial information determined under GAAP.
This press release contains certain Non-GAAP measures (EBITDA and net income on an as adjusted basis). Please refer to our Current Report on Form 8-K for a description of our use of these measures. EBITDA and Adjusted EBITDA as calculated by the Company are not necessarily comparable to similarly titled measures reported by other companies. Additionally, these Non-GAAP measures are not measurements of financial performance or liquidity under GAAP and should not be considered as alternatives to the Company’s other financial information determined under GAAP.
Conference Call
The Company’s management will hold a conference call to discuss third quarter results today, Thursday, November 8, 2007, at 10:00 a.m. (Eastern Time). To listen to the call, participants should dial 913-312-0825 approximately 10 minutes prior to the start of the call. A telephonic replay will become available after 1:00 p.m. (Eastern Time) on Thursday, November 8, 2007, and will continue through November 16, 2007, by dialing 719-457-0820 and entering confirmation code 5740611.
The Company’s management will hold a conference call to discuss third quarter results today, Thursday, November 8, 2007, at 10:00 a.m. (Eastern Time). To listen to the call, participants should dial 913-312-0825 approximately 10 minutes prior to the start of the call. A telephonic replay will become available after 1:00 p.m. (Eastern Time) on Thursday, November 8, 2007, and will continue through November 16, 2007, by dialing 719-457-0820 and entering confirmation code 5740611.
The live broadcast of the Company’s quarterly conference call will be available online at www.he-equipment.com or www.earnings.com on November 8, 2007, beginning at 10:00 a.m. (Eastern Time) and will continue to be available for 30 days. Related presentation materials will be posted to the “Investor Relations” section of the Company’s web site at www.he-equipment.com prior to the call. The presentation materials will be in Adobe Acrobat format.
- MORE -
H&E Equipment Services Reports Third Quarter 2007 Results
Page 5
November 8, 2007
Page 5
November 8, 2007
About H&E Equipment Services, Inc.
The Company is one of the largest integrated equipment services companies in the United States with 62 full-service facilities throughout the West Coast, Intermountain, Southwest, Gulf Coast, Mid-Atlantic and Southeast regions of the United States. The Company is focused on heavy construction and industrial equipment and rents, sells and provides parts and service support for four core categories of specialized equipment: (1) hi-lift or aerial platform equipment; (2) cranes; (3) earthmoving equipment; and (4) industrial lift trucks. By providing equipment rental, sales, and on-site parts, repair and maintenance functions under one roof, the Company is a one-stop provider for its customers’ varied equipment needs. This full service approach provides the Company with multiple points of customer contact, enabling it to maintain a high quality rental fleet, as well as an effective distribution channel for fleet disposal and provides cross-selling opportunities among its new and used equipment sales, rental, parts sales and service operations.
The Company is one of the largest integrated equipment services companies in the United States with 62 full-service facilities throughout the West Coast, Intermountain, Southwest, Gulf Coast, Mid-Atlantic and Southeast regions of the United States. The Company is focused on heavy construction and industrial equipment and rents, sells and provides parts and service support for four core categories of specialized equipment: (1) hi-lift or aerial platform equipment; (2) cranes; (3) earthmoving equipment; and (4) industrial lift trucks. By providing equipment rental, sales, and on-site parts, repair and maintenance functions under one roof, the Company is a one-stop provider for its customers’ varied equipment needs. This full service approach provides the Company with multiple points of customer contact, enabling it to maintain a high quality rental fleet, as well as an effective distribution channel for fleet disposal and provides cross-selling opportunities among its new and used equipment sales, rental, parts sales and service operations.
Forward-Looking Statements
Certain statements in this press release are “forward-looking statements” within the meaning of the federal securities laws. Statements about our beliefs and expectations and statements containing the words “may,” “could,” “would,” “should,” “believe,” “expect,” “anticipate,” “plan,” “estimate,” “target,” “project,” “intend” and similar expressions constitute forward-looking statements. Among the forward-looking statements included in this release is the information provided under the heading “2007 Outlook.” Forward-looking statements involve known and unknown risks and uncertainties, which could cause actual results that differ materially from those contained in any forward-looking statement. Such factors include, but are not limited to, the following: (1) general economic conditions and construction activity in the markets where we operate in North America; (2) relationships with new equipment suppliers; (3) increased maintenance and repair costs; (4) our substantial leverage; (5) the risks associated with the expansion of our business; (6) our possible inability to integrate any businesses we acquire, including the acquisition of J.W Burress, Incorporated; (7) competitive pressures; (8) compliance with laws and regulations, including those relating to environmental matters; and (9) other factors discussed in our public filings, including the risk factors included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2006. Investors, potential investors and other readers are urged to consider these factors carefully in evaluating the forward-looking statements and are cautioned not to place undue reliance on such forward-looking statements. Except as required by applicable law, including the securities laws of the United States and the rules and regulations of the SEC, we are under no obligation to publicly update or revise any forward-looking statements after the date of this release.
Certain statements in this press release are “forward-looking statements” within the meaning of the federal securities laws. Statements about our beliefs and expectations and statements containing the words “may,” “could,” “would,” “should,” “believe,” “expect,” “anticipate,” “plan,” “estimate,” “target,” “project,” “intend” and similar expressions constitute forward-looking statements. Among the forward-looking statements included in this release is the information provided under the heading “2007 Outlook.” Forward-looking statements involve known and unknown risks and uncertainties, which could cause actual results that differ materially from those contained in any forward-looking statement. Such factors include, but are not limited to, the following: (1) general economic conditions and construction activity in the markets where we operate in North America; (2) relationships with new equipment suppliers; (3) increased maintenance and repair costs; (4) our substantial leverage; (5) the risks associated with the expansion of our business; (6) our possible inability to integrate any businesses we acquire, including the acquisition of J.W Burress, Incorporated; (7) competitive pressures; (8) compliance with laws and regulations, including those relating to environmental matters; and (9) other factors discussed in our public filings, including the risk factors included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2006. Investors, potential investors and other readers are urged to consider these factors carefully in evaluating the forward-looking statements and are cautioned not to place undue reliance on such forward-looking statements. Except as required by applicable law, including the securities laws of the United States and the rules and regulations of the SEC, we are under no obligation to publicly update or revise any forward-looking statements after the date of this release.
- MORE -
H&E Equipment Services Reports Third Quarter 2007 Results
Page 6
November 8, 2007
Page 6
November 8, 2007
H&E EQUIPMENT SERVICES, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited)
(Amounts in thousands, except per share amounts)
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited)
(Amounts in thousands, except per share amounts)
| Three Months Ended | Nine Months Ended | |||||||||||||||
| September 30, | September 30, | |||||||||||||||
| 2007 | 2006 | 2007 | 2006 | |||||||||||||
| Revenues: | ||||||||||||||||
| Equipment rentals | $ | 75,598 | $ | 67,327 | $ | 208,371 | $ | 185,333 | ||||||||
| New equipment sales | 94,675 | 60,673 | 240,910 | 173,333 | ||||||||||||
| Used equipment sales | 44,503 | 29,668 | 110,190 | 97,387 | ||||||||||||
| Parts sales | 26,716 | 21,024 | 73,803 | 61,574 | ||||||||||||
| Service revenues | 16,877 | 14,074 | 46,599 | 39,782 | ||||||||||||
| Other | 12,218 | 11,369 | 33,595 | 31,472 | ||||||||||||
| Total revenues | 270,587 | 204,135 | 713,468 | 588,881 | ||||||||||||
| Cost of revenues: | ||||||||||||||||
| Rental depreciation | 24,468 | 20,644 | 68,132 | 56,674 | ||||||||||||
| Rental expense | 11,173 | 10,339 | 33,802 | 31,427 | ||||||||||||
| New equipment sales | 81,523 | 53,321 | 208,875 | 151,615 | ||||||||||||
| Used equipment sales | 33,730 | 21,708 | 82,604 | 71,253 | ||||||||||||
| Parts sales | 18,895 | 14,895 | 52,224 | 43,499 | ||||||||||||
| Service revenues | 6,131 | 5,045 | 16,899 | 14,343 | ||||||||||||
| Other | 10,768 | 9,436 | 30,112 | 27,005 | ||||||||||||
| Total cost of revenues | 186,688 | 135,388 | 492,648 | 395,816 | ||||||||||||
| Gross profit | 83,899 | 68,747 | 220,820 | 193,065 | ||||||||||||
| Selling, general, and administrative expenses | 41,609 | 34,118 | 117,124 | 108,545 | ||||||||||||
| Gain on sale of property and equipment | 97 | 241 | 444 | 400 | ||||||||||||
| Income from operations | 42,387 | 34,870 | 104,140 | 84,920 | ||||||||||||
| Loss on early extinguishment of debt | (325 | ) | (40,771 | ) | (325 | ) | (40,771 | ) | ||||||||
| Interest expense | (9,007 | ) | (9,060 | ) | (26,597 | ) | (29,342 | ) | ||||||||
| Other income, net | 293 | 245 | 816 | 675 | ||||||||||||
| Income (loss) before provision for income taxes | 33,348 | (14,716 | ) | 78,034 | 15,482 | |||||||||||
| Provision (benefit) for Income taxes | 13,154 | (3,185 | ) | 30,480 | 3,290 | |||||||||||
| Net income (loss) | $ | 20,194 | $ | (11,531 | ) | $ | 47,554 | $ | 12,192 | |||||||
| EARNINGS (LOSS) PER SHARE | ||||||||||||||||
| Basic — Earnings (loss) per share | $ | 0.53 | $ | (0.30 | ) | $ | 1.25 | $ | 0.33 | |||||||
| Basic — Weighted average number of common shares outstanding | 38,095 | 38,070 | 38,090 | 36,550 | ||||||||||||
| Diluted — Earnings (loss) per share | $ | 0.53 | $ | (0.30 | ) | $ | 1.25 | $ | 0.33 | |||||||
| Diluted — weighted average number of common shares outstanding | 38,095 | 38,070 | 38,090 | 36,587 | ||||||||||||
- MORE -
H&E Equipment Services Reports Third Quarter 2007 Results
Page 7
November 8, 2007
Page 7
November 8, 2007
H&E EQUIPMENT SERVICES, INC.
SELECTED BALANCE SHEET DATA (unaudited)
(Amounts in thousands)
SELECTED BALANCE SHEET DATA (unaudited)
(Amounts in thousands)
| September 30, | December 31, | |||||||
| 2007 | 2006 | |||||||
| Cash | $ | 1,916 | $ | 9,303 | ||||
| Rental equipment, net | 556,169 | 440,454 | ||||||
| Total assets | 981,743 | 759,942 | ||||||
Total debt (1) | 335,926 | 265,965 | ||||||
| Total liabilities | 698,055 | 524,358 | ||||||
| Stockholders’ equity | 283,688 | 235,584 | ||||||
| Total liabilities and stockholders’ equity | $ | 981,743 | $ | 759,942 | ||||
| (1) | Total debt consists of the aggregate amounts outstanding on the senior secured credit facility, senior unsecured notes, senior secured notes (at December 31, 2006), capital lease obligations (at September 30, 2007) and notes payable obligations, net of original issue discount, where applicable. |
H&E EQUIPMENT SERVICES, INC.
UNAUDITED RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
UNAUDITED RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(Amounts in thousands)
| Three Month Period Ended September 30, | ||||||||||||
| 2007 | 2007 | |||||||||||
| (As Reported) | Adjusted | (As Adjusted) | ||||||||||
| Income from operations | $ | 42,387 | — | $ | 42,387 | |||||||
Loss on early extinguishment of debt(1) | (325 | ) | 325 | — | ||||||||
| Interest expense | (9,007 | ) | — | (9,007 | ) | |||||||
| Other income, net | 293 | — | 293 | |||||||||
| Income before provision for income taxes | 33,348 | 325 | 33,673 | |||||||||
| Provision for income taxes | 13,154 | 128 | 13,282 | |||||||||
| Net income | $ | 20,194 | $ | 197 | $ | 20,391 | ||||||
| EARNINGS PER SHARE | ||||||||||||
| Basic — Earnings per share | $ | 0.53 | $ | 0.01 | $ | 0.54 | ||||||
| Basic — Weighted average number of common shares outstanding | 38,095 | 38,095 | 38,095 | |||||||||
| Diluted — Earnings per share | $ | 0.53 | $ | 0.01 | $ | 0.54 | ||||||
| Diluted — Weighted average number of common shares outstanding | 38,095 | 38,095 | 38,095 | |||||||||
- MORE -
H&E Equipment Services Reports Third Quarter 2007 Results
Page 8
November 8, 2007
Page 8
November 8, 2007
H&E EQUIPMENT SERVICES, INC.
UNAUDITED RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(Amounts in thousands)
UNAUDITED RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(Amounts in thousands)
| Three Month Period Ended September 30, | ||||||||||||
| 2006 | 2006 | |||||||||||
| (As Reported) | Adjusted | (As Adjusted) | ||||||||||
| Income from operations | $ | 34,870 | — | $ | 34,870 | |||||||
Loss on early extinguishment of debt(1) | (40,771 | ) | 40,771 | — | ||||||||
| Interest expense | (9,060 | ) | — | (9,060 | ) | |||||||
| Other income, net | 245 | — | 245 | |||||||||
| Income (loss) before provision for income taxes | (14,716 | ) | 40,771 | 26,055 | ||||||||
| Provision (benefit) for income taxes | (3,185 | ) | 8,807 | 5,622 | ||||||||
| Net income (loss) | $ | (11,531 | ) | $ | 31,964 | $ | 20,433 | |||||
| EARNINGS (LOSS) PER SHARE | ||||||||||||
| Basic — Earnings (loss) per share | $ | (0.30 | ) | $ | 0.84 | $ | 0.54 | |||||
| Basic — Diluted average number of common shares outstanding | 38,070 | 38,070 | 38,070 | |||||||||
| Diluted — Earnings (loss) per share | $ | (0.30 | ) | $ | 0.84 | $ | 0.54 | |||||
| Diluted — Weighted average number of common shares outstanding | 38,070 | 38,070 | 38,070 | |||||||||
| Three Months Ended | Nine Months Ended | |||||||||||||||
| September 30, | September 30, | |||||||||||||||
| 2007 | 2006 | 2007 | 2006 | |||||||||||||
| Net income (loss) | $ | 20,194 | $ | (11,531 | ) | $ | 47,554 | $ | 12,192 | |||||||
| Interest expense | 9,007 | 9,060 | 26,597 | 29,342 | ||||||||||||
| Provision (benefit) for income taxes | 13,154 | (3,185 | ) | 30,480 | 3,290 | |||||||||||
| Depreciation | 26,632 | 22,392 | 74,242 | 61,684 | ||||||||||||
| Amortization | 258 | 11 | 270 | 34 | ||||||||||||
| EBITDA | $ | 69,245 | $ | 16,747 | $ | 179,143 | $ | 106,542 | ||||||||
Loss on early extinguishment of debt(1) | 325 | 40,771 | 325 | 40,771 | ||||||||||||
Management services agreement termination fee(2) | — | — | — | 8,000 | ||||||||||||
| Adjusted EBITDA | $ | 69,570 | $ | 57,518 | $ | 179,468 | $ | 155,313 | ||||||||
| (1) | Adjustment relates to a loss on early extinguishment of the Company’s Senior Secured Notes in July 2007 and Senior Secured and Senior Subordinated Notes in August 2006. | |
| (2) | Adjustment relates to a non-recurring charge of $8.0 million for the termination of a management services agreement in connection with the Company’s initial public offering in February 2006. |
- END -