H&E Equipment Services, Inc. 8-K Analysis & Summary – 2/21/2025

⚠️This is not investment advice.

⚠️ This is an experimental project and this report is for informational purposes only and should not be considered investment advice. Conduct your own thorough research and consult with a qualified financial advisor before making any investment decisions. ⚠️

,

Filing date:

02/21/2025


TLDR:

H&E Equipment Services, Inc. announced its fourth quarter and full year 2024 results, including a decrease in revenues and net income, and noted its agreement to be acquired by Herc Holdings Inc.

ELI5:

H&E Equipment Services, a rental equipment company, had a mixed year with slightly lower profits and is being bought by another company.


Accession #:

0000950170-25-024865

Published on

Analyst Summary

  • Revenues decreased slightly by 0.4% in Q4 2024.
  • Net Income decreased significantly to $32.8 million in Q4 2024.
  • Adjusted EBITDA Margin declined to 45.5% in Q4 2024.
  • Gross Margin declined to 43.6% in Q4 2024.
  • SG&A Expenses increased by 9.7% in Q4 2024.
  • Gross Profit Margin decreased from 48.30% in Q4 2023 to 43.64% in Q4 2024.
  • Operating Profit Margin decreased from 21.06% in Q4 2023 to 14.01% in Q4 2024.
  • Net Profit Margin decreased from 13.87% in Q4 2023 to 8.53% in Q4 2024.
  • ROA decreased from 6.41% in 2023 to 4.40% in 2024.
  • ROE decreased from 31.69% in 2023 to 19.76% in 2024.
  • Debt-to-Equity Ratio decreased from 2.69 in 2023 to 2.33 in 2024.
  • Debt-to-Assets Ratio decreased from 54.35% in 2023 to 51.99% in 2024.
  • Interest Coverage Ratio decreased from 4.67 in 2023 to 3.23 in 2024.
  • Asset Turnover decreased from 0.56 in 2023 to 0.54 in 2024.
  • P/E ratio increased from 20.92 in 2023 to 28.95 in 2024.
  • P/B ratio decreased from 6.66 in 2023 to 5.72 in 2024.
  • P/S ratio decreased from 2.42 in 2023 to 2.35 in 2024.
  • EV/EBITDA ratio increased from 7.40 in 2023 to 7.42 in 2024.
  • Revenue Growth was 3.22% in 2024.
  • Net Income Growth was -27.35% in 2024.
  • EPS Growth was -27.72% in 2024.

Opportunities and Risks

  • Integration risk associated with the Herc Holdings acquisition.
  • Continued margin pressure due to competition or economic factors.
  • Increased SG&A expenses impacting profitability.
  • Dependence on key suppliers and potential supply chain disruptions (as mentioned in forward-looking statements).
  • Synergies and cost savings from the Herc Holdings acquisition.
  • Growth in new equipment sales.
  • Continued expansion into high-growth geographies.

Potential Implications

Company Performance

  • Focus on improving profitability and efficiency to drive sustainable growth.
  • Monitor the Acquisition: Closely track the progress of the Herc Holdings acquisition and assess the potential synergies and integration challenges.
  • Analyze Margin Trends: Investigate the reasons behind the declining margins and evaluate management’s strategies to improve profitability.
  • Evaluate SG&A Efficiency: Assess the effectiveness of SG&A spending, particularly related to expansion activities.
  • Consider Industry Dynamics: Understand the competitive landscape and macroeconomic factors impacting the equipment rental industry.

H&E Equipment Services, Inc. (HEES) – 8-K Filing Analysis – February 21, 2025

Executive Summary

This report analyzes H&E Equipment Services’ 8-K filing, primarily focusing on the press release announcing their Q4 and full-year 2024 financial results. The results show a slight revenue decrease in Q4, a more significant drop in net income, and declining margins. The company is also in the process of being acquired by Herc Holdings Inc. Given the pending acquisition and the mixed financial performance, a neutral outlook is warranted. Investors should closely monitor the acquisition’s progress and any potential impacts on future operations.

Company Overview

H&E Equipment Services, Inc. (NASDAQ: HEES) is a large rental equipment company. Their fleet includes aerial work platforms, earthmoving, material handling, and other general and specialty lines. They operate across multiple regions in the US. A key recent development is the announced acquisition by Herc Holdings Inc. (NYSE: HRI).

Detailed Analysis

Financial Performance (Q4 2024 vs. Q4 2023)

  • Revenues: Decreased slightly by 0.4% to $384.1 million.
  • Net Income: Decreased significantly to $32.8 million from $53.5 million.
  • Adjusted EBITDA: Decreased by 5.6% to $174.9 million.
  • Adjusted EBITDA Margin: Declined to 45.5% from 48.0%.
  • Total Equipment Rental Revenues: Increased slightly by 0.8% to $319.4 million.
  • Sales of Rental Equipment: Decreased significantly by 30.1% to $28.4 million.
  • Sales of New Equipment: Increased substantially by 109.0% to $20.5 million.
  • Gross Margin: Declined to 43.6% from 48.3%.
  • Rental Gross Margin: Declined to 50.9% from 54.2%.
  • Time Utilization: Decreased to 66.4% from 68.4%.
  • Rental Fleet OEC: Increased by 5.5% to approximately $2.9 billion.
  • Average Rental Rates: Declined by 1.1%.
  • Dollar Utilization: Decreased to 38.2% from 40.3%.
  • SG&A Expenses: Increased by 9.7% to $117.0 million, driven by higher professional fees (including transaction-related costs), facilities costs, and depreciation/amortization.

Financial Performance (Full Year 2024 vs. Full Year 2023)

  • Revenues: Increased by 3.2% to $1,516.6 million.
  • Net Income: Decreased to $123.0 million from $169.3 million.
  • Adjusted EBITDA: Decreased slightly by 0.4% to $685.2 million.
  • Adjusted EBITDA Margin: Declined to 45.2% from 46.8%.
  • Total Equipment Rental Revenues: Increased by 5.7% to $1,253.3 million.
  • Sales of Rental Equipment: Decreased by 15.7% to $139.2 million.
  • Sales of New Equipment: Increased by 42.2% to $55.6 million.
  • Gross Margin: Declined to 44.5% from 46.6%.
  • Rental Gross Margin: Declined to 50.4% from 52.1%.
  • Average Rental Rates: Increased by 0.8%.
  • Time Utilization: Decreased to 66.0% from 68.8%.
  • SG&A Expenses: Increased by 12.4% to $455.6 million, driven by higher employee costs, depreciation/amortization, facilities, and professional fees.

Key Ratios and Trends

Ratio Q4 2024 Q4 2023 FY 2024 FY 2023 Trend
Gross Margin 43.6% 48.3% 44.5% 46.6% Decreasing
Adjusted EBITDA Margin 45.5% 48.0% 45.2% 46.8% Decreasing
SG&A as % of Revenue 30.5% 27.6% 30.0% 27.6% Increasing
Time Utilization 66.4% 68.4% 66.0% 68.8% Decreasing

Management’s Narrative (MD&A Insights)

Management attributes the SG&A increase to higher professional fees (including transaction-related costs), facilities costs, and depreciation/amortization. They also highlight the impact of expansion activities on SG&A. The press release also mentions the pending acquisition by Herc Holdings, emphasizing the combined experience and commitment to customer service.

Red Flags and Uncommon Metrics

  • Declining Margins: The consistent decline in gross and EBITDA margins is a concern, indicating potential pricing pressure or increased costs.
  • Increased SG&A: The significant increase in SG&A expenses, particularly the portion related to expansion, needs to be carefully monitored to ensure efficient growth.
  • Decreased Sales of Rental Equipment: The large decrease in sales of rental equipment could indicate a change in strategy or market conditions.
  • Transaction Expenses: The $4.4 million in transaction expenses related to the acquisition impacted net income.

Risk and Opportunity Assessment

  • Risks:
    • Integration risk associated with the Herc Holdings acquisition.
    • Continued margin pressure due to competition or economic factors.
    • Increased SG&A expenses impacting profitability.
    • Dependence on key suppliers and potential supply chain disruptions (as mentioned in forward-looking statements).
  • Opportunities:
    • Synergies and cost savings from the Herc Holdings acquisition.
    • Growth in new equipment sales.
    • Continued expansion into high-growth geographies.

Conclusion and Actionable Insights

H&E Equipment Services’ Q4 and full-year 2024 results present a mixed picture. While revenue increased for the full year, profitability declined, and margins are under pressure. The pending acquisition by Herc Holdings introduces both opportunities and risks. Given these factors, a neutral outlook is appropriate. Investors should:

  • Monitor the Acquisition: Closely track the progress of the Herc Holdings acquisition and assess the potential synergies and integration challenges.
  • Analyze Margin Trends: Investigate the reasons behind the declining margins and evaluate management’s strategies to improve profitability.
  • Evaluate SG&A Efficiency: Assess the effectiveness of SG&A spending, particularly related to expansion activities.
  • Consider Industry Dynamics: Understand the competitive landscape and macroeconomic factors impacting the equipment rental industry.

Financial Ratio and Metric Analysis

Profitability

  • Gross Profit Margin

    • Calculation: Gross Profit / Total Revenues

      • Q4 2024: $167,601 / $384,082 = 43.64%
      • Q4 2023: $186,339 / $385,806 = 48.30%
      • 2024: $675,200 / $1,516,583 = 44.52%
      • 2023: $684,461 / $1,469,216 = 46.59%
    • Trend:

      • Q4: The gross profit margin decreased from 48.30% in Q4 2023 to 43.64% in Q4 2024, a decrease of 9.65%.
      • Annual: The gross profit margin decreased from 46.59% in 2023 to 44.52% in 2024, a decrease of 4.44%.
    • Industry: The average gross profit margin for the equipment rental and leasing industry typically ranges from 40% to 55%. HEES’s gross profit margin is within this range.
  • Operating Profit Margin

    • Calculation: Income from Operations / Total Revenues

      • Q4 2024: $53,821 / $384,082 = 14.01%
      • Q4 2023: $81,242 / $385,806 = 21.06%
      • 2024: $229,311 / $1,516,583 = 15.12%
      • 2023: $276,704 / $1,469,216 = 18.83%
    • Trend:

      • Q4: The operating profit margin decreased from 21.06% in Q4 2023 to 14.01% in Q4 2024, a decrease of 33.48%.
      • Annual: The operating profit margin decreased from 18.83% in 2023 to 15.12% in 2024, a decrease of 19.70%.
    • Industry: A good operating margin for equipment rental companies is generally between 10% and 20%. HEES’s operating margin is within this range.
  • Net Profit Margin

    • Calculation: Net Income / Total Revenues

      • Q4 2024: $32,764 / $384,082 = 8.53%
      • Q4 2023: $53,524 / $385,806 = 13.87%
      • 2024: $122,982 / $1,516,583 = 8.11%
      • 2023: $169,293 / $1,469,216 = 11.52%
    • Trend:

      • Q4: The net profit margin decreased from 13.87% in Q4 2023 to 8.53% in Q4 2024, a decrease of 38.50%.
      • Annual: The net profit margin decreased from 11.52% in 2023 to 8.11% in 2024, a decrease of 29.69%.
    • Industry: The average net profit margin for the equipment rental industry is typically between 5% and 15%. HEES’s net profit margin is within this range.
  • Return on Assets (ROA)

    • Calculation: Net Income / Total Assets

      • 2024: $122,982 / $2,795,530 = 4.40%
      • 2023: $169,293 / $2,639,886 = 6.41%
    • Trend:

      • Annual: The ROA decreased from 6.41% in 2023 to 4.40% in 2024, a decrease of 31.36%.
    • Industry: The average ROA for the equipment rental industry is typically between 3% and 7%. HEES’s ROA is within this range.
  • Return on Equity (ROE)

    • Calculation: Net Income / Stockholders’ Equity

      • 2024: $122,982 / $622,480 = 19.76%
      • 2023: $169,293 / $534,289 = 31.69%
    • Trend:

      • Annual: The ROE decreased from 31.69% in 2023 to 19.76% in 2024, a decrease of 37.65%.
    • Industry: The average ROE for the equipment rental industry is typically between 10% and 25%. HEES’s ROE is within this range.
  • Earnings Per Share (EPS)

    • Basic EPS Calculation: Net Income / Weighted Average Common Shares Outstanding (Basic)

      • Q4 2024: $32,764 / 36,329 = $0.90
      • Q4 2023: $53,524 / 36,167 = $1.48
      • 2024: $122,982 / 36,269 = $3.39
      • 2023: $169,293 / 36,100 = $4.69
    • Diluted EPS Calculation: Net Income / Weighted Average Common Shares Outstanding (Diluted)

      • Q4 2024: $32,764 / 36,526 = $0.90
      • Q4 2023: $53,524 / 36,340 = $1.47
      • 2024: $122,982 / 36,505 = $3.37
      • 2023: $169,293 / 36,329 = $4.66
    • Trend:

      • Q4 Basic: EPS decreased from $1.48 in Q4 2023 to $0.90 in Q4 2024, a decrease of 39.19%.
      • Q4 Diluted: EPS decreased from $1.47 in Q4 2023 to $0.90 in Q4 2024, a decrease of 38.78%.
      • Annual Basic: EPS decreased from $4.69 in 2023 to $3.39 in 2024, a decrease of 27.72%.
      • Annual Diluted: EPS decreased from $4.66 in 2023 to $3.37 in 2024, a decrease of 27.68%.
    • Industry: EPS varies widely based on company size, leverage, and profitability.

Liquidity

  • Current Ratio

    • Calculation: Current Assets / Current Liabilities. Current Assets and Current Liabilities are not explicitly provided, so this ratio cannot be calculated.
    • Industry: A current ratio of 1.5 to 2.0 is generally considered healthy.
  • Quick Ratio (Acid-Test Ratio)

    • Calculation: (Current Assets – Inventory) / Current Liabilities. Current Assets, Inventory, and Current Liabilities are not explicitly provided, so this ratio cannot be calculated.
    • Industry: A quick ratio of 1.0 or greater is generally considered healthy.
  • Cash Ratio

    • Calculation: Cash / Current Liabilities. Current Liabilities are not explicitly provided, so this ratio cannot be calculated.
    • Industry: A cash ratio of 0.5 or greater is generally considered healthy.

Solvency/Leverage

  • Debt-to-Equity Ratio

    • Calculation: Total Debt / Stockholders’ Equity

      • 2024: $1,453,311 / $622,480 = 2.33
      • 2023: $1,434,661 / $534,289 = 2.69
    • Trend:

      • Annual: The debt-to-equity ratio decreased from 2.69 in 2023 to 2.33 in 2024, a decrease of 13.38%.
    • Industry: The average debt-to-equity ratio for the equipment rental industry is typically between 1.0 and 3.0. HEES’s debt-to-equity ratio is within this range.
  • Debt-to-Assets Ratio

    • Calculation: Total Debt / Total Assets

      • 2024: $1,453,311 / $2,795,530 = 51.99%
      • 2023: $1,434,661 / $2,639,886 = 54.35%
    • Trend:

      • Annual: The debt-to-assets ratio decreased from 54.35% in 2023 to 51.99% in 2024, a decrease of 4.34%.
    • Industry: The average debt-to-assets ratio for the equipment rental industry is typically between 40% and 60%. HEES’s debt-to-assets ratio is within this range.
  • Interest Coverage Ratio (Times Interest Earned)

    • Calculation: EBIT / Interest Expense. EBIT = Net Income + Interest Expense + Taxes

      • Q4 2024: ($32,764 + $17,590 + $5,174) / $17,590 = 3.16
      • Q4 2023: ($53,524 + $16,349 + $12,902) / $16,349 = 4.94
      • 2024: ($122,982 + $72,954 + $39,564) / $72,954 = 3.23
      • 2023: ($169,293 + $60,891 + $53,904) / $60,891 = 4.67
    • Trend:

      • Q4: The interest coverage ratio decreased from 4.94 in Q4 2023 to 3.16 in Q4 2024, a decrease of 36.03%.
      • Annual: The interest coverage ratio decreased from 4.67 in 2023 to 3.23 in 2024, a decrease of 30.84%.
    • Industry: An interest coverage ratio of 2.0 or greater is generally considered healthy. HEES’s interest coverage ratio is above this threshold.

Activity/Efficiency

  • Inventory Turnover

    • Calculation: Cost of Goods Sold / Average Inventory. Cost of Goods Sold and Average Inventory are not explicitly provided, so this ratio cannot be calculated.
    • Industry: Inventory turnover varies widely based on the specific industry.
  • Days Sales Outstanding (DSO)

    • Calculation: (Accounts Receivable / Total Revenue) * 365. Accounts Receivable is not explicitly provided, so this ratio cannot be calculated.
    • Industry: DSO varies widely based on the specific industry and company credit terms.
  • Days Payable Outstanding (DPO)

    • Calculation: (Accounts Payable / Cost of Goods Sold) * 365. Accounts Payable and Cost of Goods Sold are not explicitly provided, so this ratio cannot be calculated.
    • Industry: DPO varies widely based on the specific industry and company payment terms.
  • Asset Turnover

    • Calculation: Total Revenue / Total Assets

      • 2024: $1,516,583 / $2,795,530 = 0.54
      • 2023: $1,469,216 / $2,639,886 = 0.56
    • Trend:

      • Annual: The asset turnover decreased from 0.56 in 2023 to 0.54 in 2024, a decrease of 3.57%.
    • Industry: The average asset turnover for the equipment rental industry is typically between 0.4 and 0.7. HEES’s asset turnover is within this range.

Valuation

  • Price-to-Earnings Ratio (P/E)

    • Calculation: Stock Price / Earnings Per Share (Annual)

      • 2024: $98.14 / $3.39 = 28.95
      • 2023: $98.14 / $4.69 = 20.92
    • Trend:

      • Annual: The P/E ratio increased from 20.92 in 2023 to 28.95 in 2024, an increase of 38.38%.
    • Industry: The average P/E ratio for the equipment rental industry is typically between 15 and 30. HEES’s P/E ratio is within this range.
  • Price-to-Book Ratio (P/B)

    • Calculation: Market Capitalization / Stockholders’ Equity

      • Market Cap = Shares Outstanding * Stock Price = 36,269 * $98.14 = $3,559,486.66 (using basic shares outstanding)
      • 2024: $3,559,486.66 / $622,480 = 5.72
      • 2023: $3,559,486.66 / $534,289 = 6.66
    • Trend:

      • Annual: The P/B ratio decreased from 6.66 in 2023 to 5.72 in 2024, a decrease of 14.11%.
    • Industry: The average P/B ratio for the equipment rental industry is typically between 2 and 5. HEES’s P/B ratio is above this range.
  • Price-to-Sales Ratio (P/S)

    • Calculation: Market Capitalization / Total Revenue

      • Market Cap = Shares Outstanding * Stock Price = 36,269 * $98.14 = $3,559,486.66 (using basic shares outstanding)
      • 2024: $3,559,486.66 / $1,516,583 = 2.35
      • 2023: $3,559,486.66 / $1,469,216 = 2.42
    • Trend:

      • Annual: The P/S ratio decreased from 2.42 in 2023 to 2.35 in 2024, a decrease of 2.89%.
    • Industry: The average P/S ratio for the equipment rental industry is typically between 1 and 3. HEES’s P/S ratio is within this range.
  • Enterprise Value to EBITDA (EV/EBITDA)

    • Calculation: (Market Capitalization + Total Debt – Cash) / EBITDA

      • Market Cap = Shares Outstanding * Stock Price = 36,269 * $98.14 = $3,559,486.66 (using basic shares outstanding)
      • 2024: ($3,559,486.66 + $1,453,311 – $16,413) / $669,522 = 7.42
      • 2023: ($3,559,486.66 + $1,434,661 – $8,500) / $672,502 = 7.40
    • Trend:

      • Annual: The EV/EBITDA ratio increased from 7.40 in 2023 to 7.42 in 2024, an increase of 0.27%.
    • Industry: The average EV/EBITDA ratio for the equipment rental industry is typically between 6 and 10. HEES’s EV/EBITDA ratio is within this range.

Growth Rates

  • Revenue Growth

    • Calculation: (Current Year Revenue – Prior Year Revenue) / Prior Year Revenue

      • 2024: ($1,516,583 – $1,469,216) / $1,469,216 = 3.22%
    • Industry: Revenue growth varies widely based on economic conditions and company-specific factors.
  • Net Income Growth

    • Calculation: (Current Year Net Income – Prior Year Net Income) / Prior Year Net Income

      • 2024: ($122,982 – $169,293) / $169,293 = -27.35%
    • Industry: Net income growth varies widely based on economic conditions and company-specific factors.
  • EPS Growth

    • Calculation: (Current Year EPS – Prior Year EPS) / Prior Year EPS

      • 2024: ($3.39 – $4.69) / $4.69 = -27.72%
    • Industry: EPS growth varies widely based on economic conditions and company-specific factors.

Other Relevant Metrics

  • Adjusted EBITDA
    • Definition: EBITDA adjusted for non-cash stock-based compensation expense and transaction expenses.
    • Calculation: EBITDA + Impairment of goodwill + Non-cash stock-based compensation expense + Transaction expense
    • Q4 2024: $167,826 + $0 + $2,630 + $4,394 = $174,850
    • Q4 2023: $182,512 + $0 + $2,722 + $0 = $185,234
    • 2024: $669,522 + $0 + $11,236 + $4,394 = $685,152
    • 2023: $672,502 + $5,714 + $10,026 + $0 = $688,242
    • Trend:
      • Q4: Adjusted EBITDA decreased from $185,234 in Q4 2023 to $174,850 in Q4 2024, a decrease of 5.61%.
      • Annual: Adjusted EBITDA decreased from $688,242 in 2023 to $685,152 in 2024, a decrease of 0.45%.
    • Significance: Adjusted EBITDA provides a view of core operational profitability, excluding certain non-cash and non-recurring items. It is useful for comparing performance across periods and against peers.
    • Assessment: The adjustments seem reasonable as they remove items that are not directly related to the company’s core rental operations.
  • Rental Revenues Gross Margin
    • Definition: Gross profit specifically from rental revenues, expressed as a percentage of rental revenues.
    • Calculation: (Rental Revenues – Rental Cost of Sales) / Rental Revenues
    • Equipment rentals Q4 2024: $144,054 / $282,965 = 50.9%
    • Equipment rentals Q4 2023: $152,051 / $280,576 = 54.2%
    • Equipment rentals 2024: $558,949 / $1,108,273 = 50.4%
    • Equipment rentals 2023: $547,792 / $1,051,632 = 52.1%
    • Rentals other Q4 2024: -$475 / $36,460 = -1.3%
    • Rentals other Q4 2023: $806 / $36,298 = 2.2%
    • Rentals other 2024: $2,618 / $145,052 = 1.8%
    • Rentals other 2023: $5,647 / $134,520 = 4.2%
    • Total rental revenues gross profit Q4 2024: $143,579 / $319,425 = 44.9%
    • Total rental revenues gross profit Q4 2023: $152,857 / $316,874 = 48.2%
    • Total rental revenues gross profit 2024: $561,567 / $1,253,325 = 44.8%
    • Total rental revenues gross profit 2023: $553,439 / $1,186,152 = 46.7%
    • Trend:
      • Equipment rentals Q4: Gross margin decreased from 54.2% in Q4 2023 to 50.9% in Q4 2024.
      • Equipment rentals Annual: Gross margin decreased from 52.1% in 2023 to 50.4% in 2024.
      • Rentals other Q4: Gross margin decreased from 2.2% in Q4 2023 to -1.3% in Q4 2024.
      • Rentals other Annual: Gross margin decreased from 4.2% in 2023 to 1.8% in 2024.
      • Total rental revenues gross profit Q4: Gross margin decreased from 48.2% in Q4 2023 to 44.9% in Q4 2024.
      • Total rental revenues gross profit Annual: Gross margin decreased from 46.7% in 2023 to 44.8% in 2024.
    • Significance: Provides insight into the profitability of the core rental business.

Commentary

HEES’s financial performance in 2024 showed a mixed picture. While revenue experienced modest growth, profitability metrics such as gross profit margin, operating profit margin, net profit margin, ROA, and ROE all declined compared to the previous year. The company’s leverage, as measured by the debt-to-equity and debt-to-assets ratios, decreased slightly, indicating improved solvency. The P/E ratio increased, while the P/B and P/S ratios decreased, suggesting a shift in investor perception. Overall, the company needs to focus on improving its profitability and efficiency to drive sustainable growth.

⚠️ This is an experimental project and this report is for informational purposes only and should not be considered investment advice. Conduct your own thorough research and consult with a qualified financial advisor before making any investment decisions. ⚠️