Segment Reporting | Note 11. Segment Reporting We have two geographic areas that include four operating segments; the Asia-Pacific area, consisting of the leasing operations of Royal Wolf, and North America, consisting of the combined leasing operations of Pac-Van Transactions between reportable segments included in the tables below are recorded on an arms-length basis at market in conformity with U.S. GAAP and the Company’s significant accounting policies (see Note 2). The tables below represent the Company’s revenues from external customers, share-based compensation expense, depreciation and amortization, operating income, interest income and expense, expenditures for additions to long-lived assets (consisting of lease fleet and property, plant and equipment), long-lived assets and goodwill; as attributed to its geographic and operating segments (in thousands): Quarter Ended December 31, 2016 North America Leasing Pac-Van Lone Star Combined Manufacturing Corporate and Total Asia – Pacific Leasing Consolidated Revenues: Sales $ 11,781 $ - $ 11,781 $ 1,933 $ (270) $ 13,444 $ 13,606 $ 27,050 Leasing 24,757 4,176 28,933 - (43) 28,890 16,387 45,277 $ 36,538 $ 4,176 $ 40,714 $ 1,933 $ (313) $ 42,334 $ 29,993 $ 72,327 Share-based compensation $ 72 $ 10 $ 82 $ 22 $ 298 $ 402 $ 194 $ 596 Depreciation and amortization $ 3,429 $ 2,422 $ 5,851 $ 198 $ (181) $ 5,868 $ 4,218 $ 10,086 Operating income $ 6,195 $ (1,231) $ 4,964 $ (733) $ (1,090) $ 3,141 $ 3,956 $ 7,097 Interest income $ - $ - $ - $ - $ 1 $ 1 $ 12 $ 13 Interest expense $ 1,726 $ 294 $ 2,020 $ 94 $ 1,819 $ 3,933 $ 1,083 $ 5,016 Six Months Ended December 31, 2016 North America Leasing Pac-Van Lone Star Combined Manufacturing Corporate Total Asia – Pacific Consolidated Revenues: Sales $ 22,211 $ - $ 22,211 $ 3,584 $ (827) $ 24,968 $ 23,548 $ 48,516 Leasing 48,106 7,996 56,102 - (96) 56,006 30,603 86,609 $ 70,317 $ 7,996 $ 78,313 $ 3,584 $ (923) $ 80,974 $ 54,151 $ 135,125 Share-based compensation $ 147 $ 20 $ 167 $ 44 $ 502 $ 713 $ (522) $ 191 Depreciation and amortization $ 6,885 $ 4,847 $ 11,732 $ 396 $ (367) $ 11,761 $ 8,026 $ 19,787 Operating income $ 10,247 $ (2,677) $ 7,570 $ (1,351) $ (2,278) $ 3,941 $ 6,819 $ 10,760 Interest income $ - $ - $ - $ - $ 9 $ 9 $ 27 $ 36 Interest expense $ 3,370 $ 575 $ 3,945 $ 175 $ 3,628 $ 7,748 $ 2,099 $ 9,847 Additions to long-lived assets $ 14,475 $ 47 $ 14,522 $ - $ (150) $ 14,372 $ 13,412 $ 27,784 At December 31, 2016 Long-lived assets $ 244,013 $ 55,360 $ 299,373 $ 2,922 $ (10,798) $ 291,497 $ 153,900 $ 445,397 Goodwill $ 55,838 $ 20,782 $ 76,620 $ - $ - $ 76,620 $ 26,487 $ 103,107 At June 30, 2016 Long-lived assets $ 239,459 $ 58,492 $ 297,951 $ 3,318 $ (10,975) $ 290,294 $ 156,002 $ 446,296 Goodwill $ 55,122 $ 20,782 $ 75,904 $ - $ - $ 75,904 $ 26,642 $ 102,546 Quarter Ended December 31, 2015 North America Leasing Pac-Van Lone Star Combined Manufacturing Corporate Total Asia – Pacific Consolidated Revenues: Sales $ 13,766 $ - $ 13,766 $ 2,617 $ (132) $ 16,251 $ 22,940 $ 39,191 Leasing 23,092 6,714 29,806 - (33) 29,773 14,303 44,076 $ 36,858 $ 6,714 $ 43,572 $ 2,617 $ (165) $ 46,024 $ 37,243 $ 83,267 Share-based compensation $ 97 $ 10 $ 107 $ 37 $ 337 $ 481 $ 246 $ 727 Depreciation and amortization $ 3,286 $ 2,627 $ 5,913 $ 260 $ (185) $ 5,988 $ 3,448 $ 9,436 Operating income $ 6,617 $ 386 $ 7,003 $ (1,351) $ (1,089) $ 4,563 $ 4,125 $ 8,688 Interest income $ - $ - $ - $ - $ 1 $ 1 $ 19 $ 20 Interest expense $ 1,403 $ 382 $ 1,785 $ 70 $ 1,886 $ 3,741 $ 1,224 $ 4,965 Six Months Ended December 31, 2015 North America Leasing Pac-Van Lone Star Combined Manufacturing Corporate Total Asia – Pacific Consolidated Revenues: Sales $ 23,019 $ - $ 23,019 $ 4,782 $ (160) $ 27,641 $ 34,008 $ 61,649 Leasing 43,886 13,679 57,565 - (66) 57,499 27,905 85,404 $ 66,905 $ 13,679 $ 80,584 $ 4,782 $ (226) $ 85,140 $ 61,913 $ 147,053 Share-based compensation $ 199 $ 20 $ 219 $ 74 $ 683 $ 976 $ 377 $ 1,353 Depreciation and amortization $ 6,350 $ 5,299 $ 11,649 $ 526 $ (372) $ 11,803 $ 6,919 $ 18,722 Operating income $ 10,293 $ 496 $ 10,789 $ (2,498) $ (2,425) $ 5,866 $ 6,821 $ 12,687 Interest income $ - $ - $ - $ - $ 1 $ 1 $ 36 $ 37 Interest expense $ 2,740 $ 780 $ 3,520 $ 128 $ 3,842 $ 7,490 $ 2,490 $ 9,980 Additions to long-lived assets $ 20,033 $ 169 $ 20,202 $ 165 $ (9) $ 20,358 $ 13,363 $ 33,721 Intersegment net revenues related to the sales of primarily portable liquid storage containers from Southern Frac to the North American leasing operations totaled and $132,000 and $160,000 during the quarter ended December 31, 2015 and FY 2016 and $270,000 and $827,000 during the quarter ended December 31, 2016 and FY 2017, respectively. |