Rush Enterprises, Inc. (NASDAQ: RUSHA & RUSHB), which operates
the largest network of commercial vehicle dealerships in North
America, today announced that for the quarter ended March 31, 2022,
the Company achieved revenues of $1.563 billion and net income of
$92.5 million, or $1.60 per diluted share, compared with revenues
of $1.232 billion and net income of $45.3 million, or $0.79 per
diluted share, in the quarter ended March 31, 2021. On
January 3, 2022, Cummins, Inc. and the Company closed on Cummins’
acquisition of a 50% equity interest in Momentum Fuel Technologies
that resulted in a $12.5 million gain. Excluding the one-time gain
related to the joint venture transaction, the Company’s adjusted
net income for the quarter ended March 31, 2022 was $82.9 million,
or $1.43 per diluted share. Additionally, the Company’s Board of
Directors declared a cash dividend of $0.19 per share of Class A
and Class B Common Stock, to be paid on June 10, 2022, to all
shareholders of record as of May 12, 2022.
“We are extremely proud of our strong financial results,
including overall revenues and net profit, which were both first
quarter records for our company,” said W.M. “Rusty” Rush, Chairman,
Chief Executive Officer and President of Rush Enterprises, Inc.
“Our results were primarily driven by the continued strong economy
and healthy consumer spending for much of the quarter. While new
truck production capacity remained limited due to component part
supply chain issues, our Class 8 new truck sales significantly
outperformed the market. Our aftermarket revenues also greatly
contributed to our financial results and were primarily driven by
increased demand for parts and service support and our continued
focus on our long-term aftermarket initiatives. Further, the
acquisition of 19 dealership locations from The Summit Truck Group
in the fourth quarter of 2021, and the gain on the sale in
connection with the establishment of our joint venture with Cummins
positively impacted our financial performance in the first
quarter,” said Rush.
“Currently, the economy remains healthy and there continues to
be pent up demand for new commercial vehicles and aftermarket
services caused by supply constraints over the last year. These
factors should positively impact commercial vehicle and aftermarket
sales throughout the remainder of 2022. Conversely, we are
beginning to see elevated fuel prices negatively impact spot market
rates and believe inflation and rising interest rates may begin to
negatively impact consumer spending and capital expenditures across
a variety of industries we support. We are carefully monitoring
these and other economic factors that may impact industry demand
moving forward. However, with the ongoing integration of our
strategic initiatives into our newly acquired dealership locations,
and our continued disciplined approach to expense management, we
believe our financial results will continue to be strong in 2022,”
Rush said.
“It is important for me to recognize our employees for their
unwavering commitment to our company and our long-term goals. A
quarter like this simply would not have been possible without their
outstanding contributions,” Rush said.
Operations
Aftermarket Products and
Services
Aftermarket products and services accounted for approximately
61% of the Company’s total gross profit in the first quarter of
2022, with parts, service and collision center revenues reaching
$543.3 million, up 30.7% compared to the first quarter of 2021. The
Company achieved a quarterly absorption ratio of 136.3% in the
first quarter of 2022, compared to 122.6% in the first quarter of
2021. “In the first quarter, there was strong demand
for maintenance and repair of existing vehicles in operation.
This demand, combined with our growing technician work force,
resulted in healthy parts and service activity from most market
segments we support, particularly refuse, large national fleets and
some energy customers,” said Rush. “During the first quarter,
we continued to expand and train our technician workforce, and we
furthered our strategic initiatives by expanding our Xpress
services, mobile service and contract maintenance offerings, all of
which helped our aftermarket revenues grow,” he added. “While
parts supply constraints continue to impact the industry and limit
our aftermarket growth somewhat, the scale of our nationwide parts
inventory better equips us to manage parts shortages,” said
Rush.“As we look ahead, we expect parts supply constraints to
continue to impact the industry through at least the remainder of
the year, but we also believe parts and service demand will remain
strong throughout 2022. Additionally, we continue to expand our
dedicated aftermarket sales team to support large national fleets
as well as increase the size of our technician workforce. By
leveraging the geographic and product breadth of our network and
implementing our processes and strategic initiatives at our new
locations, we believe our aftermarket results will substantially
outpace the industry this year,” said Rush.
Commercial Vehicle Sales
New U.S. Class 8 retail truck sales totaled 51,347 units in the
first quarter of 2022, down 7.3% over the same time period last
year, according to ACT Research. However, the Company significantly
outpaced the industry, selling 3,528 new Class 8 trucks in the
first quarter, an increase of 17.8% compared to the first quarter
of 2021, and accounting for a 6.9% share of the new U.S. Class 8
truck market. “While U.S. new Class 8 truck sales declined somewhat
in the first quarter due to ongoing component parts supply chain
issues, we experienced strong, broad-based demand from a wide
variety of market segments, including over-the-road, construction
and vocational customers. We are very pleased with our new Class 8
truck sales results in the first quarter despite continued
production challenges that have limited the number of Class 8
trucks we have available to sell,” said Rush.
“Looking ahead, we believe production constraints caused by
global supply chain issues will continue to negatively impact the
new Class 8 truck market through the year, “said Rush. “Truck
allocation by the manufacturers we represent will continue to limit
our ability to meet the full demands of the market, but our
backlogs remain strong, and we believe our results will outpace the
industry in 2022,” said Rush.
New U.S. Class 4 through 7 retail commercial vehicle sales
totaled 57,243 units in the first quarter of 2022, down 7.8% over
the same time period last year, according to ACT Research. The
Company sold 2,141 Class 4-7 medium-duty commercial vehicles in the
first quarter, a decrease of 8.3% compared to the first quarter of
2021, which accounted for 3.7% of the U.S. Class 4 through 7
commercial vehicle market.
“In the first quarter, most of the medium-duty truck
manufacturers we represent were still significantly limiting
production, with some manufacturers increasing production of more
profitable heavy-duty trucks instead of medium-duty trucks,” said
Rush. “That said, we experienced strong, widespread demand from
most market segments, especially vocational and municipalities.
Looking ahead, we expect medium-duty truck production will remain
constrained until at least later this year, and we believe our
medium-duty truck sales results will be consistent with the
industry in 2022,” he added.
The Company sold 2,395 used commercial vehicles in the first
quarter of 2022, a 24.5% increase compared to the first quarter of
2021. “Strong demand for used trucks continued in the first
quarter, with broad-based activity from most market segments we
support. However, used truck values are beginning to retract from
their historically high levels in 2021, and we believe used truck
values will continue to moderate throughout the remainder of
2022. We believe softening spot rates will be offset by
new truck production constraints resulting in healthy used truck
demand for the remainder of 2022,” said Rush.
Network Expansion
In the first quarter, the Company expanded its
network with Rush Truck Centers – Miami Northwest, which offers
parts and used truck sales. “This new location strengthens our
presence in a major trucking market and enables us to enhance the
support we provide to customers in Florida,” said Rush. Next week,
the Company expects to close on a deal to acquire an additional 30%
of Rush Truck Centres of Canada Limited, the largest International
Truck dealer in Canada, bringing the Company’s total ownership of
Rush Truck Centres of Canada Limited to 80%. “We have been
integrating Rush Truck Centres of Canada’s 15 dealership locations
to our network since 2019, and we are pleased to expand our
investment, to further support cross-border transportation
customers,” said Rush.
Financial Highlights
In the first quarter of 2022, the Company’s gross revenues
totaled $1.563 billion, a 26.9% increase from $1.232 billion in the
first quarter of 2021. Net income for the quarter was $92.5
million, or $1.60 per diluted share, compared to net income of
$45.3 million, or $0.79 per diluted share, in the quarter ended
March 31, 2021. On January 3, 2022, Cummins, Inc. and
the Company closed on Cummins’ acquisition of a 50% equity interest
in Momentum Fuel Technologies that resulted in a $12.5 million
gain. Excluding the one-time gain related to the joint venture
transaction, the Company’s adjusted net income for the quarter
ended March 31, 2022 was $82.9 million, or $1.43 per diluted
share.
Aftermarket products and services revenues were $543.3 million
in the first quarter of 2022, compared to $415.7 million in the
first quarter of 2021. The Company delivered 3,528 new heavy-duty
trucks, 2,141 new medium-duty commercial vehicles, 481 new
light-duty commercial vehicles and 2,395 used commercial vehicles
during the first quarter of 2022, compared to 2,995 new heavy-duty
trucks, 2,334 new medium-duty commercial vehicles, 395 new
light-duty commercial vehicles and 1,924 used commercial vehicles
during the first quarter of 2021.
Rush Truck Leasing operates 52 PacLease and Idealease franchises
across the country with more than 8,800 trucks in its lease and
rental fleet and more than 1,600 trucks under contract maintenance
agreements. Lease and rental revenue increased 22.5% in the first
quarter of 2022 compared to the first quarter of 2021. This
increase was primarily related to the acquisition of the Summit
Idealease locations in the fourth quarter of 2021.
During the first quarter of 2022, the Company repurchased $15.3
million of its common stock pursuant to its stock repurchase plan.
In addition, the Company paid a cash dividend of $11.1 million
during the first quarter.
“Throughout the first quarter, we remained focused on our
long-term strategic initiatives and diligent expense management,
resulting in record-high first quarter revenues and profitability,”
said Rush. “Further, we are proud to continue to return value to
shareholders while keeping a strong balance sheet and cash
position,” he added.
Conference Call Information
Rush Enterprises will host its quarterly
conference call to discuss earnings for the first quarter on
Wednesday, April 27, 2022, at 10 a.m. Eastern/9 a.m.
Central. The call can be heard live by dialing
877-638-4557 (U.S.) or 914-495-8522
(International) or via the Internet at
http://investor.rushenterprises.com/events.cfm.
For those who cannot listen to the live
broadcast, the webcast will be available on our website at the
above link until July 15, 2022. Listen to the audio replay until
May 4, 2022 by dialing 855-859-2056 (U.S.) or 404-537-3406
(International) and entering the Conference ID
7877548.
About Rush Enterprises,
Inc.
Rush Enterprises, Inc. is the premier solutions
provider to the commercial vehicle industry. The Company owns and
operates Rush Truck Centers, the largest network of commercial
vehicle dealerships in North America, with 139 locations in 23
states, including 125 franchised Rush Truck Center locations. These
vehicle centers, strategically located in high traffic areas on or
near major highways throughout the United States, represent truck
and bus manufacturers, including Peterbilt, International, Hino,
Isuzu, Ford, IC Bus and Blue Bird. They offer an integrated
approach to meeting customer needs — from sales of new and used
vehicles to aftermarket parts, service and body shop operations
plus financing, insurance, leasing and rental. Rush Enterprises'
operations also provide CNG fuel systems (through its investment in
Cummins Clean Fuel Technologies, Inc.), telematics products and
other vehicle technologies, as well as vehicle up-fitting, chrome
accessories and tires. For more information, please visit us at
www.rushtruckcenters.com, www.rushenterprises.com and
www.rushtruckcentersracing.com, on Twitter @rushtruckcenter and
Facebook.com/rushtruckcenters.
Certain statements contained in this release,
including those concerning current and projected market conditions,
sales forecasts, market share forecasts, the impact of the
acquisition of certain dealership assets from The Summit Truck
Group and anticipated demand for the Company’s services, are
“forward-looking” statements (as such term is defined in the
Private Securities Litigation Reform Act of 1995). Such
forward-looking statements only speak as of the date of this
release and the Company assumes no obligation to update the
information included in this release. Because such statements
include risks and uncertainties, actual results may differ
materially from those expressed or implied by such forward-looking
statements. Important factors that could cause actual results to
differ materially from those expressed or implied by such
forward-looking statements include, but are not limited to,
competitive factors, general U.S. economic conditions, economic
conditions in the new and used commercial vehicle markets, customer
relations, relationships with vendors, inflation and the interest
rate environment, governmental regulation and supervision, product
introductions and acceptance, changes in industry practices, the
duration and severity of the COVID-19 pandemic and governmental
mandates in connection therewith, one-time events and other factors
described herein and in filings made by the Company with the
Securities and Exchange Commission, including in our annual report
on Form 10-K for the fiscal year ended December 31,
2021. In addition, the declaration and payment of cash
dividends and authorization of future share repurchase programs
remains at the sole discretion of the Company’s Board of Directors
and the issuance of future dividends and authorization of future
share repurchase programs will depend upon the Company’s financial
results, cash requirements, future prospects, applicable law and
other factors that may be deemed relevant by the Company’s Board of
Directors. Although we believe that these forward-looking
statements are based on reasonable assumptions, there are many
factors that could affect our actual business and financial results
and could cause actual results to differ materially from those in
the forward-looking statements. All future written and oral
forward-looking statements by us or persons acting on our behalf
are expressly qualified in their entirety by the cautionary
statements contained or referred to above. Except for our ongoing
obligations to disclose material information as required by the
federal securities laws, we do not have any obligations or
intention to release publicly any revisions to any forward-looking
statements to reflect events or circumstances in the future or to
reflect the occurrence of unanticipated events.
-Tables and Additional Information to Follow-
RUSH ENTERPRISES, INC. AND
SUBSIDIARIESCONSOLIDATED BALANCE
SHEETS(In Thousands, Except Shares and Per Share
Amounts)
|
|
March 31, |
|
December 31, |
|
|
2022 |
|
2021 |
|
|
(unaudited) |
|
|
Assets |
|
|
|
|
Current assets: |
|
|
|
|
Cash and cash equivalents |
$ |
209,526 |
|
$ |
148,146 |
|
Accounts receivable, net |
|
186,757 |
|
|
140,186 |
|
Inventories, net |
|
1,111,067 |
|
|
1,020,136 |
|
Prepaid expenses and other |
|
16,225 |
|
|
15,986 |
|
Total current assets |
|
1,523,575 |
|
|
1,324,454 |
|
Property and equipment,
net |
|
1,265,601 |
|
|
1,278,207 |
|
Operating lease right-of-use
assets, net |
|
65,674 |
|
|
69,008 |
|
Goodwill, net |
|
370,331 |
|
|
370,331 |
|
Other assets, net |
|
96,367 |
|
|
77,977 |
|
Total
assets |
$ |
3,321,548 |
|
$ |
3,119,977 |
|
|
|
|
|
|
Liabilities and shareholders’ equity |
|
|
|
|
Current liabilities: |
|
|
|
|
Floor plan notes payable |
$ |
702,209 |
|
$ |
630,731 |
|
Current maturities of finance lease obligations |
|
26,913 |
|
|
26,695 |
|
Current maturities of operating lease obligations |
|
11,988 |
|
|
12,096 |
|
Trade accounts payable |
|
171,119 |
|
|
122,291 |
|
Customer deposits |
|
71,846 |
|
|
80,561 |
|
Accrued expenses |
|
144,627 |
|
|
131,130 |
|
Total current liabilities |
|
1,128,702 |
|
|
1,003,504 |
|
Long-term debt, net of current
maturities |
|
338,426 |
|
|
334,926 |
|
Finance lease obligations, net
of current maturities |
|
85,522 |
|
|
89,835 |
|
Operating lease obligations,
net of current maturities |
|
54,780 |
|
|
57,976 |
|
Other long-term
liabilities |
|
27,587 |
|
|
26,514 |
|
Deferred income taxes,
net |
|
141,492 |
|
|
140,473 |
|
Shareholders’ equity: |
|
|
|
|
Preferred stock, par value $.01 per share; 1,000,000 shares
authorized; 0 shares outstanding in 2022 and 2021 |
|
– |
|
|
− |
|
Common stock, par value $.01 per share; 60,000,000 Class A
shares and 20,000,000 Class B shares authorized; 43,093,711 Class A
shares and 12,597,341 Class B shares outstanding in 2022; and
43,107,867 Class A shares and 12,398,606 Class B shares outstanding
in 2021 |
|
568 |
|
|
563 |
|
Additional paid-in capital |
|
482,146 |
|
|
470,750 |
|
Treasury stock, at cost: 531,969 Class A shares and 596,298 Class B
shares in 2022; and 339,786 Class A shares and 492,052 Class B
shares in 2021 |
|
(52,248 |
) |
|
(36,933 |
) |
Retained earnings |
|
1,113,341 |
|
|
1,031,582 |
|
Accumulated other comprehensive income |
|
1,232 |
|
|
787 |
|
Total shareholders’
equity |
|
1,545,039 |
|
|
1,466,749 |
|
Total liabilities and shareholders’ equity |
$ |
3,321,548 |
|
$ |
3,119,977 |
|
RUSH ENTERPRISES, INC. AND
SUBSIDIARIESCONSOLIDATED STATEMENTS OF
OPERATIONS(In Thousands, Except Per Share
Amounts)(Unaudited)
|
|
Three Months EndedMarch 31, |
|
|
2022 |
|
2021 |
|
|
(Unaudited) |
|
(Unaudited) |
Revenues |
|
|
|
|
New and used commercial vehicle sales |
$ |
935,719 |
$ |
747,719 |
Aftermarket products and services sales |
|
543,263 |
|
415,737 |
Lease and rental |
|
71,335 |
|
58,227 |
Finance and insurance |
|
7,525 |
|
6,465 |
Other |
|
5,360 |
|
3,658 |
Total revenue |
|
1,563,202 |
|
1,231,806 |
Cost of products
sold |
|
|
|
|
New and used commercial vehicle sales |
|
834,993 |
|
677,092 |
Aftermarket products and services sales |
|
334,208 |
|
261,842 |
Lease and rental |
|
48,561 |
|
48,058 |
Total cost of products sold |
|
1,217,762 |
|
986,992 |
Gross
profit |
|
345,440 |
|
244,814 |
Selling, general and
administrative expense |
|
224,447 |
|
174,955 |
Depreciation and amortization
expense |
|
13,674 |
|
13,726 |
Gain on sale of assets |
|
180 |
|
92 |
Operating
income |
|
107,499 |
|
56,225 |
Other income |
|
14,064 |
|
919 |
Interest expense, net |
|
1,219 |
|
507 |
Income before
taxes |
|
120,344 |
|
56,637 |
Income tax provision |
|
27,891 |
|
11,304 |
Net
income |
$ |
92,453 |
$ |
45,333 |
|
|
|
|
|
Earnings per common
share: |
|
|
|
|
Basic |
$ |
1.65 |
$ |
0.82 |
Diluted |
$ |
1.60 |
$ |
0.79 |
|
|
|
|
|
Weighted average
shares outstanding: |
|
|
|
|
Basic |
|
55,938 |
|
55,567 |
Diluted |
|
57,912 |
|
57,734 |
|
|
|
|
|
Dividends declared per
common share |
$ |
0.19 |
$ |
0.18 |
This press release and the attached financial
tables contain certain non-GAAP financial measures as defined under
SEC rules, such as Adjusted net income, Adjusted total debt,
Adjusted net (cash) debt, EBITDA, Adjusted EBITDA, Free cash flow,
Adjusted free cash flow and Adjusted invested capital, which
exclude certain items disclosed in the attached financial tables.
The Company provides reconciliations of these measures to the most
directly comparable GAAP measures.
Management believes the presentation of these
non-GAAP financial measures provides useful information about the
results of operations of the Company for the current and past
periods. Management believes that investors should have the same
information available to them that management uses to assess the
Company’s operating performance and capital structure. These
non-GAAP financial measures should not be considered in isolation
or as a substitute for the most comparable GAAP financial measures.
Investors are cautioned that non-GAAP financial measures utilized
by the Company may not be comparable to similarly titled non-GAAP
financial measures used by other companies.
|
|
Three Months Ended |
Commercial Vehicle Sales Revenue (in
thousands) |
|
March 31, 2022 |
|
March 31, 2021 |
New heavy-duty vehicles |
$ |
546,141 |
|
$ |
449,997 |
|
New medium-duty vehicles (including bus sales revenue) |
|
178,045 |
|
|
188,218 |
|
New light-duty vehicles |
|
23,801 |
|
|
18,407 |
|
Used vehicles |
|
185,673 |
|
|
88,343 |
|
Other vehicles |
|
2,059 |
|
|
2,754 |
|
|
|
|
|
|
Absorption Ratio |
|
136.3 |
% |
|
122.6 |
% |
Absorption RatioManagement uses
several performance metrics to evaluate the performance of its
commercial vehicle dealerships and considers Rush Truck Centers’
“absorption ratio” to be of critical importance. Absorption ratio
is calculated by dividing the gross profit from the parts, service
and collision center departments by the overhead expenses of all of
a dealership’s departments, except for the selling expenses of the
new and used commercial vehicle departments and carrying costs of
new and used commercial vehicle inventory. When 100% absorption is
achieved, then gross profit from the sale of a commercial vehicle,
after sales commissions and inventory carrying costs, directly
impacts operating profit.
Debt Analysis (in thousands) |
|
March 31, 2022 |
|
March 31, 2021 |
Floor plan notes payable |
$ |
702,209 |
|
$ |
550,304 |
|
Current maturities of long-term debt |
|
─ |
|
|
135,523 |
|
Current maturities of finance lease obligations |
|
26,913 |
|
|
26,448 |
|
Long-term debt, net of current maturities |
|
338,426 |
|
|
369,587 |
|
Finance lease obligations, net of current maturities |
|
85,522 |
|
|
93,584 |
|
Total Debt (GAAP) |
|
1,153,070 |
|
|
1,175,446 |
|
Adjustments: |
|
|
|
|
Debt related to lease & rental fleet |
|
(446,529 |
) |
|
(581,692 |
) |
Floor plan notes payable |
|
(702,209 |
) |
|
(550,304 |
) |
Adjusted Total Debt (Non-GAAP) |
|
4,332 |
|
|
43,450 |
|
Adjustment: |
|
|
|
|
Cash and cash equivalents |
|
(209,526 |
) |
|
(316,070 |
) |
Adjusted Net Debt (Cash) (Non-GAAP) |
$ |
(205,194 |
) |
$ |
(272,620 |
) |
Management uses “Adjusted Total Debt” to reflect
the Company’s estimated financial obligations less debt related to
lease and rental fleet (L&RFD) and floor plan notes payable
(FPNP), and “Adjusted Net (Cash) Debt” to present the amount of
Adjusted Total Debt net of cash and cash equivalents on the
Company’s balance sheet. The FPNP is used to finance the Company’s
new and used inventory, with its principal balance changing daily
as vehicles are purchased and sold and the sale proceeds are used
to repay the notes. Consequently, in managing the business,
management views the FPNP as interest bearing accounts payable,
representing the cost of acquiring the vehicle that is then repaid
when the vehicle is sold, as the Company’s floor plan credit
agreements require it to repay loans used to purchase vehicles when
such vehicles are sold. The Company has the capacity to finance all
of its lease and rental fleet under its lines of credit established
for this purpose, but may choose to only partially finance the
lease and rental fleet depending on business conditions and its
management of cash and interest expense. The Company’s lease and
rental fleet inventory are either: (i) leased to customers under
long-term lease arrangements; or (ii) to a lesser extent, dedicated
to the Company’s rental business. In both cases, the lease and
rental payments received fully cover the capital costs of the lease
and rental fleet (i.e., the interest expense on the borrowings used
to acquire the vehicles and the depreciation expense associated
with the vehicles), plus a profit margin for the
Company. The Company believes
excluding the FPNP and L&RFD from the Company’s total debt for
this purpose provides management with supplemental information
regarding the Company’s capital structure and leverage profile and
assists investors in performing analysis that is consistent with
financial models developed by Company management and research
analysts. “Adjusted Total Debt” and “Adjusted Net (Cash) Debt” are
both non-GAAP financial measures and should be considered in
addition to, and not as a substitute for, the Company’s debt
obligations, as reported in the Company’s consolidated balance
sheet in accordance with U.S. GAAP. Additionally, these non-GAAP
measures may vary among companies and may not be comparable to
similarly titled non-GAAP measures used by other companies.
|
|
Twelve Months Ended |
EBITDA (in thousands) |
|
March 31, 2022 |
|
March 31, 2021 |
Net Income (GAAP) |
$ |
288,535 |
|
$ |
137,113 |
|
Provision for income taxes |
|
88,855 |
|
|
39,578 |
|
Interest expense |
|
2,482 |
|
|
4,752 |
|
Depreciation and amortization |
|
53,302 |
|
|
56,852 |
|
(Gain) loss on sale of assets |
|
(1,520 |
) |
|
(1,844 |
) |
EBITDA (Non-GAAP) |
|
431,654 |
|
|
236,451 |
|
Adjustment: |
|
|
|
|
Interest expense associated with FPNP |
|
469 |
|
|
(3,808 |
) |
Adjusted EBITDA (Non-GAAP) |
$ |
432,123 |
|
$ |
232,643 |
|
The Company presents EBITDA and Adjusted EBITDA,
for the twelve months ended each period presented, as additional
information about its operating results. The presentation of
Adjusted EBITDA that excludes the addition of interest expense
associated with FPNP to EBITDA is consistent with management’s
presentation of Adjusted Total Debt, in each case reflecting
management’s view of interest expense associated with the FPNP as
an operating expense of the Company, and to provide management with
supplemental information regarding operating results and to assist
investors in performing analysis that is consistent with financial
models developed by management and research analyst. “EBITDA” and
“Adjusted EBITDA” are both non-GAAP financial measures and should
be considered in addition to, and not as a substitute for, net
income of the Company, as reported in the Company’s consolidated
statements of income in accordance with U.S. GAAP. Additionally,
these non-GAAP measures may vary among companies and may not be
comparable to similarly titled non-GAAP measures used by other
companies.
|
|
Twelve Months Ended |
Free Cash Flow (in thousands) |
|
March 31, 2022 |
|
March 31, 2021 |
Net cash provided by operations (GAAP) |
$ |
416,790 |
|
$ |
664,308 |
|
Acquisition of property and equipment |
|
(179,933 |
) |
|
(119,644 |
) |
Free cash flow (Non-GAAP) |
|
236,857 |
|
|
544,664 |
|
Adjustments: |
|
|
|
|
Draws (payments) on floor plan financing, net |
|
151,905 |
|
|
(238,495 |
) |
Proceeds from L&RFD |
|
46,305 |
|
|
80,333 |
|
Principal payments on L&RFD |
|
(92,691 |
) |
|
(179,423 |
) |
Cash used for L&RF purchases |
|
71,423 |
|
|
─ |
|
Non-maintenance capital expenditures |
|
19,370 |
|
|
6,918 |
|
Adjusted Free Cash Flow (Non-GAAP) |
$ |
433,169 |
|
$ |
213,997 |
|
“Free Cash Flow” and “Adjusted Free Cash Flow”
are key financial measures of the Company’s ability to generate
cash from operating its business. Free Cash Flow is calculated by
subtracting the acquisition of property and equipment included in
the Cash flows from investing activities from Net cash provided by
(used in) operating activities. For purposes of deriving Adjusted
Free Cash Flow from the Company’s operating cash flow, Company
management makes the following adjustments: (i) adds back draws (or
subtracts payments) on the floor plan financing that are included
in Cash flows from financing activities, as their purpose is to
finance the vehicle inventory that is included in Cash flows from
operating activities; (ii) adds back proceeds from notes payable
related specifically to the financing of the lease and rental fleet
that are reflected in Cash flows from financing activities; (iii)
subtracts draws on floor plan financing, net and proceeds from
L&RFD related to business acquisition assets that are included
in Cash flows from investing activities; (iv) subtracts scheduled
principal payments on fixed rate notes payable related specifically
to the financing of the lease and rental fleet that are included in
Cash flows from financing activities; (v) subtracts lease and
rental fleet purchases that are included in acquisition of property
and equipment and not financed under the lines of credit for cash
and interest expense management purposes; and (vi) adds back
non-maintenance capital expenditures that are for growth and
expansion (i.e. building of new dealership facilities) that are not
considered necessary to maintain the current level of cash
generated by the business. “Free Cash Flow” and “Adjusted Free Cash
Flow” are both presented so that investors have the same financial
data that management uses in evaluating the Company’s cash flows
from operating activities. “Free Cash Flow” and “Adjusted Free Cash
Flow” are both non-GAAP financial measures and should be considered
in addition to, and not as a substitute for, net cash provided by
(used in) operations of the Company, as reported in the Company’s
consolidated statement of cash flows in accordance with U.S. GAAP.
Additionally, these non-GAAP measures may vary among companies and
may not be comparable to similarly titled non-GAAP measures used by
other companies.
Invested Capital (in thousands) |
|
March 31, 2022 |
|
March 31, 2021 |
Total Shareholders' equity (GAAP) |
$ |
1,545,039 |
|
$ |
1,309,229 |
|
Adjusted net debt (cash) (Non-GAAP) |
|
(205,194 |
) |
|
(272,620 |
) |
Adjusted Invested Capital (Non-GAAP) |
$ |
1,339,845 |
|
$ |
1,036,609 |
|
“Adjusted Invested Capital” is a key financial
measure used by the Company to calculate its return on invested
capital. For purposes of this analysis, management excludes
L&RFD, FPNP, and cash and cash equivalents, for the reasons
provided in the debt analysis above and uses Adjusted Net Debt in
the calculation. The Company believes this approach provides
management a more accurate picture of the Company’s leverage
profile and capital structure and assists investors in performing
analysis that is consistent with financial models developed by
Company management and research analysts. “Adjusted Net (Cash)
Debt” and “Adjusted Invested Capital” are both non-GAAP financial
measures. Additionally, these non-GAAP measures may vary among
companies and may not be comparable to similarly titled non-GAAP
measures used by other companies.
Contact:
Rush
Enterprises, Inc., San Antonio Steven L. Keller, 830-302-5226
Rush Enterprises (NASDAQ:RUSHA)
過去 株価チャート
から 11 2024 まで 12 2024
Rush Enterprises (NASDAQ:RUSHA)
過去 株価チャート
から 12 2023 まで 12 2024