Earnings release
Page 1
WILLSCOT WILLSCOT REPORTS SECOND QUARTER 2026 RESULTS AND RAISES 2026 FULL YEAR OUTLOOK Exceeded Q2 2026 Outlook for Revenue and Adjusted EBITDA Raises 2026 Full Year Outlook for Revenue , Adjusted EBITDA and Net CAPEX on Continued Commercial Momentum SCOTTSDALE , August 6 , 2026 - WillScot Holdings Corporation ( " WillScot ” or the “ Company ” ) ( Nasdaq : WSC ) , a leader in innovative temporary space solutions , today announced second quarter 2026 results , including key performance highlights and market updates , and raised its 2026 full year outlook . Q2 20261 Generated revenue of $ 612 million , gross profit margin percentage of 50.0 % , and net income of $ 47 million . • Reported Adjusted Net Income of $ 52 million and Adjusted EBITDA of $ 228 million at a 37.2 % margin . • Reported diluted and Adjusted Diluted Earnings Per Share of $ 0.26 and $ 0.28 , respectively . • • • • Generated leasing and services revenue of $ 586 million , up 6.2 % year - over - year with a 1.5 % increase in leasing revenue and a 25.3 % increase in delivery and installation revenue driven by large complex installation activity and a significant event project during the quarter . Generated Net cash provided by operating activities of $ 162 million and Adjusted Free Cash Flow of $ 55 million . Invested $ 114 million in Net CAPEX with increases for new rental equipment and refurbishments to support demand and order activity . Increased previously issued full year 2026 outlook for revenue , Adjusted EBITDA , and Net CAPEX given momentum in commercial activity . Tim Boswell , President and Chief Executive Officer of WillScot , commented , " Our second quarter 2026 results reflect continued progress across our key commercial and operational priorities . Large project and event activity , combined with our Enterprise Accounts and verticals strategies , drove year - over - year modular unit activation growth for the third consecutive quarter and a return to year - over - year revenue growth . We believe that our expanded product offering and operational capabilities are a winning combination in this market environment , and we continue to see strong year - over - year growth in our order book heading into the second half of the year . To support this momentum , we are advancing our fleet readiness plans with increased work order and refurbishment activity , as well as new fleet investment in our highest demand and most differentiated fleet categories . And we are complementing these efforts with the continued rollout of our route optimization and dispatch platform and expansion of our field and project management services all of which support the superior execution that we bring to our customers . " Boswell continued , " While overall non - residential construction activity remains muted , the mix of that activity , combined with our go - to- market strategy , our offering , and our operational capabilities , is driving momentum into the second half of the year . We are raising our 2026 outlook for Revenue and Adjusted EBITDA modestly , recognizing both this top - line momentum and the continued uncertain economic environment . And we are raising our outlook for capital expenditures based on specific project opportunities we expect to execute heading into 2027. Overall , I am incredibly proud of how our team has responded in this market environment . We are capturing and creating new commercial opportunities , expanding our capabilities to build upon our competitive strengths , and executing operationally on behalf of our customers , all with a clear focus on driving long - term shareholder value creation . " Matt Jacobsen , Chief Financial Officer of WillScot , commented , " Second quarter 2026 revenues of $ 612 million and Adjusted EBITDA of $ 228 million exceeded our outlook , supported by solid leasing and services revenue growth . Leasing revenue continued to improve sequentially , driven by large project activity . And we were pleased to see leasing revenue inflect to year - over - year growth in the quarter earlier than expected , driven in part by a significant event project . Margin performance in the quarter reflects elevated variable costs supporting modular space unit activation growth , in addition to the revenue mix impact of higher delivery and installation revenue as we expected . These margin pressures are normal in periods of elevated activity . And our unit activation trends , pending order book , and continued investments in the fleet reinforce our confidence in sustained leasing revenue growth in the second half of this year . " 1
Page 2
Jacobsen concluded, "Based on first half 2026 results and current commercial demand, we are raising our 2026 outlook to $2.3 billion in revenue and $920 million in Adjusted EBITDA. Large project demand remains solid, with our differentiated product lines and service capabilities driving strong win rates. To support this growth, we are raising our Net CAPEX outlook to $375 million for 2026. The incremental capital will be used to purchase and refurbish fleet in our highest demand product categories, serving large projects that we expect to activate in the second half of the year and into early 2027. Based on our top-line momentum and large project pipeline, we anticipate year- over-year leasing revenue trends to continue improving while variable activation costs begin to taper sequentially and help drive significant sequential margin expansion through the remainder of 2026. Despite these encouraging trends, we will continue to take a measured approach in our outlook." Second Quarter 2026 Results Three Months EndedJune 30, Six Months EndedJune 30, (in thousands, except share data) 2026 2025 2026 2025 Revenue $ 612,151 $ 589,083 $ 1,160,779 $ 1,148,634 Net income $ 46,973 $ 47,939 $ 75,096 $ 90,994 Adjusted Net Income $ 51,711 $ 60,399 $ 90,558 $ 109,058 Adjusted EBITDA $ 227,884 $ 248,913 $ 438,898 $ 477,698 Gross profit margin 50.0 % 50.3 % 51.0 % 51.9 % Adjusted EBITDA Margin (%) 37.2 % 42.3 % 37.8 % 41.6 % Net cash provided by operating activities$ 162,264 $ 205,311 $ 353,322 $ 411,938 Adjusted Free Cash Flow $ 55,086 $ 130,327 $ 170,642 $ 275,122 Diluted earnings per share $ 0.26 $ 0.26 $ 0.41 $ 0.49 Adjusted Diluted Earnings Per Share $ 0.28 $ 0.33 $ 0.50 $ 0.59 Weighted average diluted shares outstanding181,808,591 183,439,165 181,641,748 184,367,127 Adjusted weighted average diluted sharesoutstanding 181,808,591 183,439,165 181,641,748 184,367,127 Net cash provided by operating activities margin 26.5 % 34.9 % 30.4 % 35.9 % Adjusted Free Cash Flow Margin (%) 9.0 % 22.1 % 14.7 % 24.0 % Return on Invested Capital 14.4 % 15.2 % 13.6 % 14.3 % Three Months EndedJune 30, Six Months EndedJune 30, (in thousands) 2026 2025 2026 2025 Modular space leasing revenue $ 256,829 $ 251,374 $ 500,590 $ 497,238 Portable storage leasing revenue 74,944 79,563 147,467 156,598 VAPS and third-party leasing revenues 103,386 100,030 200,521 196,369 Other leasing-related revenue 14,525 11,949 26,628 27,101 Leasing revenue 449,684 442,916 875,206 877,306 Delivery and installation revenue 135,844 108,452 235,366 197,113 Total leasing and services revenue 585,528 551,368 1,110,572 1,074,419 New unit sales revenue 14,587 21,620 23,581 44,057 Rental unit sales revenue 12,036 16,095 26,626 30,158 Total revenues $ 612,151 $ 589,083 $ 1,160,779 $ 1,148,634 (a) Includes revenue from clearspan structures. (b) Includes $12.6 million and $9.5 million of service revenue for the three months ended June 30, 2026 and 2025, respectively and $22.8 million and $18.7 million for the six months ended June 30, 2026 and 2025, respectively. (c) Includes primarily damage billings, delinquent payment charges, and other processing fees associated with leasing arrangements, and is partially offset by write-offs of specific uncollectible lease receivables recorded as a reduction to revenue of $10.3 million and $15.1 million, for the three months ended June 30, 2026 and 2025, respectively, and $23.4 million and $25.7 million for the six months ended June 30, 2026 and 2025, respectively. 1 (a) (b) (c) 2
Page 3
Capitalization and Liquidity Update As of and for the three months ended June 30, 2026, except where noted: • Net cash provided by operating activities was $162 million, resulting in $55 million of Adjusted Free Cash Flow after Net CAPEX investments. • Invested $114 million of Net CAPEX, supporting both maintenance capex needs and growth in higher value products for strong ongoing large project demand. • Total debt was $3,495 million and net debt was $3,477 million, representing a $27 million reduction in our total debt balance in the quarter. We have no debt maturities until August 2028. • Availability under our asset-based revolving credit facility ("ABL Facility") was approximately $1.5 billion. • Weighted average pre-tax interest rate, inclusive of $1.25 billion of fixed-to-floating swaps of 1-month SOFR at 3.54%, was approximately 5.7%. Estimated annual cash interest expense based on our current debt structure and benchmark rates is approximately $201 million, or approximately $215 million inclusive of non-cash amortization of deferred financing fees. Our debt structure is approximately 90% / 10% fixed-to-floating after giving effect to the interest rate swaps. • Net Debt to Adjusted EBITDA was at 3.7x based on our last 12 months Adjusted EBITDA of $932 million. • Paid quarterly cash dividend of $0.07 per share on June 17, 2026 to shareholders of record as of June 3, 2026. 2026 Full Year Outlook The Company raised its full year 2026 outlook provided in May 2026. This outlook uses approximate figures and is subject to risks and uncertainties, including those described in "Forward-Looking Statements" below. $M 2026 Outlook Revenue $2,300 Adjusted EBITDA $920 Net CAPEX $375 ____________________ 1 - Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted Net Income, Adjusted Diluted Earnings Per Share, Adjusted Weighted Average Diluted Shares Outstanding, Adjusted Free Cash Flow, Adjusted Free Cash Flow Margin, Net Debt, Net Debt to Adjusted EBITDA ratio, Net CAPEX and Return on Invested Capital are financial measures that are not required by, or calculated in accordance with, generally accepted accounting principles in the US ("GAAP"). Further information and reconciliations for these non-GAAP financial measures to the most directly comparable financial measure calculated in accordance with GAAP are included at the end of this press release. Information reconciling forward-looking Adjusted EBITDA and Net CAPEX to the most directly comparable GAAP financial measures is unavailable to the Company without unreasonable effort and, therefore, neither the most directly comparable GAAP financial measures nor reconciliations to the most directly comparable GAAP measures are provided. 1 1 3
Page 4
Non-GAAP Financial Measures This press release includes non-GAAP financial measures, including Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted Net Income, Adjusted Diluted Earnings Per Share, Adjusted Weighted Average Diluted Shares Outstanding, Adjusted Free Cash Flow, Adjusted Free Cash Flow Margin, Return on Invested Capital, Net CAPEX, Net Debt, and Net Debt to Adjusted EBITDA ratio. These non-GAAP financial measures should not be considered in isolation from, or as an alternative to, financial measures calculated in accordance with GAAP. Other companies may calculate these non-GAAP financial measures differently, and, therefore, the Company's non-GAAP financial measures may not be directly comparable to similarly-titled measures of other companies. For reconciliations of the non-GAAP financial measures used in this press release (except as explained below), see “Reconciliation of Non-GAAP Financial Measures" included in this press release. Information regarding the most directly comparable GAAP financial measures and reconciling forward-looking Adjusted EBITDA and Net CAPEX to those GAAP financial measures is unavailable to the Company without unreasonable effort. We cannot provide the most comparable GAAP financial measures nor reconciliations of forward-looking Adjusted EBITDA and Net CAPEX to the most directly comparable GAAP financial measures because certain items required for such reconciliations are outside of our control and/or cannot be reasonably predicted, such as the provision for income taxes. Preparation of such reconciliations would require a forward-looking balance sheet, statement of income, and statement of cash flow, prepared in accordance with GAAP, and such forward-looking financial statements are unavailable to the Company without unreasonable effort. Although we provide outlooks for Adjusted EBITDA and Net CAPEX that we believe will be achieved, we cannot accurately predict all the components of the Adjusted EBITDA and Net CAPEX calculations. The Company provides Adjusted EBITDA and Net CAPEX guidance because we believe that Adjusted EBITDA and Net CAPEX, when viewed with our results under GAAP, provides useful information for the reasons noted below. Conference Call Information WillScot will host a conference call and webcast to discuss its second quarter 2026 results and the 2026 outlook at 5:30 p.m. Eastern Time on Thursday, August 6, 2026. To access the live call by phone, use the following link: https://register-conf.media-server.com/register/BIb04ece17a5f44b15829bc446fa8ad149 You will be provided with dial-in details after registering. To avoid delays, we recommend that participants dial into the conference call 15 minutes ahead of the scheduled start time. A live webcast will also be accessible via the "Events & Presentations" section of the Company's investor relations website: www.investors.willscot.com. Choose "Events" and select the information pertaining to the WillScot Second Quarter 2026 Conference Call. Additionally, there will be slides accompanying the webcast. Please allow at least 15 minutes prior to the call to register, download and install any necessary software. For those unable to listen to the live broadcast, an audio webcast of the call will be available for 12 months on the Company’s investor relations website. About WillScot WillScot (Nasdaq: WSC) is a leading provider of innovative turnkey space solutions in North America, helping customers keep projects moving and operations running. The Company partners with critical industries including construction, manufacturing, healthcare, government, energy and education to deliver the right solutions coupled with a high level of customer service. WillScot’s comprehensive portfolio of products – including modular complexes, dry and cold storage containers, blast-resistant buildings, clearspan industrial structures, fencing, and add-on furnishings and equipment – is customizable and flexible to support any project need. Headquartered in Scottsdale, Ariz., WillScot operates from a network of approximately 240 branch locations in the U.S., Canada, and Mexico. Forward-Looking Statements This press release contains forward-looking statements (including the guidance/outlook contained herein) within the meaning of the U.S. Private Securities Litigation Reform Act of 1995 and Section 21E of the Securities Exchange Act of 1934, as amended. The words "estimates," "expects," "anticipates," "believes," "forecasts," "plans," "intends," "may," "will," "should," "shall," "outlook," "guidance," "see," "have confidence" and variations of these words and similar expressions identify forward-looking statements, which are generally not historical in nature. Certain of these forward-looking statements include statements relating to our operating capabilities, project pipeline (including large scale projects), order activation trends, leasing revenue trends and expectations regarding year-over-year leasing revenue growth, margin expansion, VAPS penetration, growth milestones, and expectations regarding capital allocation. Forward-looking statements are subject to a number of risks, uncertainties, assumptions and other important factors, many of which are outside our control, which could cause actual results or outcomes to differ materially from those discussed in or implied by the forward-looking statements. Although the Company believes that these forward-looking statements are based on reasonable assumptions, they are predictions and we can give no assurance that any such forward-looking statement will materialize. Important factors that may affect actual results or outcomes include, among others, economic conditions and changes therein, including financial market conditions and levels of end market demand, as a result of macroeconomic and geopolitical conditions, including international 4
Page 5
armed conflicts; our ability to effectively compete in the modular space and portable storage industries; our ability to effectively manage our credit risk, collect on our accounts receivable, or recover our rental equipment from customers; our ability to implement our Network Optimization Plan; laws and regulations governing antitrust, climate related disclosures, cybersecurity and information technology, privacy, government contracts, anti-corruption, and the environment; the actions of activist shareholders; our ability to successfully acquire and integrate new operations; risks associated with cybersecurity threats and failure of our management information systems; trade policies and changes in trade policies, including the imposition of or increases in tariffs, their enforcement, trade restrictions, and broader economic measures and their consequences; fluctuations in interest rates and commodity prices; risks associated with labor relations, labor costs and labor disruptions; changes in the competitive environment of our customers as a result of the economic climate in which they operate and/or economic or financial disruptions to their industry; our ability to adequately protect our intellectual property and other proprietary rights that are material to our business; natural disasters and other business disruptions such as pandemics; our ability to establish and maintain the appropriate physical presence in our markets; property, casualty or other losses not covered by our insurance; our ability to close our unit sales transactions; our ability to achieve our sustainability goals; operational, economic, political, and regulatory risks; effective management of our rental equipment; the effect of changes in state building codes on our ability to remarket our buildings; significant increases in the costs and restrictions on the availability of raw materials and labor; fluctuations in fuel costs or a reduction in fuel supplies; our reliance on third-party manufacturers and suppliers; impairment of our goodwill and intangible assets; our ability to use our net operating loss carryforwards and other tax attributes; our ability to recognize deferred tax assets, such as those related to tax loss carryforwards, and utilize future tax savings; unanticipated changes in tax obligations, adoption of new tax legislation, or exposure to additional income tax liabilities; our ability to access the capital and credit markets or the ability of key counterparties to perform their obligations to us; our ability to service our debt and operate our business; our ability to incur significant additional amounts of debt and avoid risks associated with substantial indebtedness; covenants that limit our operating and financial flexibility; and such other risks and uncertainties described in the periodic reports we file with the US Securities and Exchange Commission ("SEC") from time to time (including our Annual Report on Form 10-K for the year ended December 31, 2025), which are available through the SEC’s EDGAR system at www.sec.gov and on our website. Any forward-looking statement speaks only at the date on which it is made, and the Company disclaims any obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law. Additional Information and Where to Find It Additional information can be found on the Company's website at www.willscot.com. Contact Information Investor Inquiries: Media Inquiries: Charlie Wohlhuter Juliana Welling investors@willscot.com media@willscot.com 5
Page 6
WillScot Holdings Corporation Condensed Consolidated Statements of Operations (Unaudited) Three Months EndedJune 30, Six Months EndedJune 30, (in thousands, except share and per share data)2026 2025 2026 2025 Revenues: Leasing and services revenue: Leasing $ 449,684 $ 442,916 $ 875,206 $ 877,306 Delivery and installation 135,844 108,452 235,366 197,113 Sales revenue: New units 14,587 21,620 23,581 44,057 Rental units 12,036 16,095 26,626 30,158 Total revenues 612,151 589,083 1,160,779 1,148,634 Costs: Costs of leasing and services: Leasing 108,113 95,338 204,140 183,408 Delivery and installation 110,320 88,154 193,563 161,950 Costs of sales: New units 9,049 13,552 15,267 28,750 Rental units 6,165 7,525 14,868 15,694 Depreciation of rental equipment 72,240 88,444 141,002 162,396 Gross profit 306,264 296,070 591,939 596,436 Other operating expenses: Selling, general and administrative 160,258 145,013 314,266 301,784 Other depreciation and amortization 23,019 24,188 46,688 47,328 Restructuring costs 5,448 10 16,698 385 Other expense (income), net 45 (41) 130 605 Operating income 117,494 126,900 214,157 246,334 Interest expense, net 53,479 58,977 107,086 117,446 Income before income tax 64,015 67,923 107,071 128,888 Income tax expense 17,042 19,984 31,975 37,894 Net income $ 46,973 $ 47,939 $ 75,096 $ 90,994 Earnings per share: Basic $ 0.26 $ 0.26 $ 0.41 $ 0.50 Diluted $ 0.26 $ 0.26 $ 0.41 $ 0.49 Weighted average shares outstanding: Basic 181,012,131 182,468,243 181,005,445 183,071,055 Diluted 181,808,591 183,439,165 181,641,748 184,367,127 6
Page 7
WillScot Holdings Corporation Condensed Consolidated Balance Sheets (in thousands, except share amounts) June 30, 2026(unaudited) December 31,2025 Assets Cash and cash equivalents $ 18,167 $ 14,587 Trade receivables, net of allowances for credit losses at June 30, 2026 and December 31,2025 of $70,737 and $61,755, respectively 422,041 394,708 Inventories 48,930 45,560 Prepaid expenses 16,220 27,709 Other current assets 50,613 41,328 Assets held for sale 1,159 1,159 Total current assets 557,130 525,051 Rental equipment, net 3,138,907 3,093,321 Property, plant and equipment, net 391,926 390,220 Operating lease assets 294,918 310,662 Goodwill 1,256,689 1,257,612 Intangible assets, net 203,186 224,088 Other non-current assets 22,753 15,213 Total long-term assets 5,308,379 5,291,116 Total assets $ 5,865,509 $ 5,816,167 Liabilities and equity Accounts payable $ 152,280 $ 109,864 Accrued expenses 133,813 125,896 Accrued employee benefits 47,638 36,176 Deferred revenue and customer deposits 250,567 237,322 Operating lease liabilities – current 68,797 70,752 Current portion of long-term debt 33,469 31,094 Total current liabilities 686,564 611,104 Long-term debt 3,461,831 3,557,074 Deferred tax liabilities 516,715 492,332 Operating lease liabilities – non-current 230,206 241,933 Other non-current liabilities 59,534 57,470 Long-term liabilities 4,268,286 4,348,809 Total liabilities 4,954,850 4,959,913 Preferred Stock: $0.0001 par, 1,000,000 shares authorized and zero shares issued andoutstanding at June 30, 2026 and December 31, 2025 — — Common Stock: $0.0001 par, 500,000,000 shares authorized and 181,055,275 and181,184,438 shares issued and outstanding at June 30, 2026 and December 31, 2025,respectively 19 19 Additional paid-in-capital 1,706,005 1,725,642 Accumulated other comprehensive loss (70,507) (69,453) Accumulated deficit (724,858) (799,954) Total shareholders' equity 910,659 856,254 Total liabilities and shareholders' equity $ 5,865,509 $ 5,816,167 7
Page 8
Reconciliation of Non-GAAP Financial Measures In addition to using GAAP financial measurements, we use certain non-GAAP financial measures to evaluate our operating results. Set forth below are definitions of the non-GAAP financial measures used in this press release, reconciliations of these non-GAAP financial measures to the most directly comparable GAAP financial measures, and the reasons why we believe these measures provide useful information to investors. Each of these non-GAAP financial measures has limitations as an analytical tool and should not be considered in isolation from, or as a substitute for analysis of, results reported under GAAP. Our measurements of these metrics may not be comparable to similarly titled measures of other companies. Adjusted EBITDA and Adjusted EBITDA Margin We define EBITDA as net income plus net interest (income) expense, income tax expense (benefit), depreciation and amortization. Our adjusted EBITDA ("Adjusted EBITDA") reflects the following further adjustments to EBITDA to exclude certain non-cash items and the effect of what we consider transactions or events not related to our core business operations: • Currency (gains) losses, net on monetary assets and liabilities denominated in foreign currencies other than the subsidiaries’ functional currency. • Restructuring costs, lease impairment expense, and other related charges associated with restructuring plans designed to streamline operations and reduce costs including employee and lease termination costs. • Goodwill and other impairment charges related to non-cash costs associated with impairment charges to goodwill, other intangibles, rental fleet and property, plant and equipment. • Costs to integrate acquired companies, including outside professional fees, non-capitalized costs associated with system integrations, non-lease branch and fleet relocation expenses, employee relocation and training costs, and other costs required to realize cost or revenue synergies. • Transaction costs including legal and professional fees and other transaction specific related costs. • Non-cash charges for stock compensation plans. • Other expense, including consulting expenses related to certain one-time projects, financing costs not classified as interest expense, gains and losses on disposals of property, plant, and equipment, unrealized gains and losses on investments, costs to implement the Company's real estate exits prior to the approval of the Network Optimization Plan, and non-equity executive transition costs. We define Adjusted EBITDA Margin as Adjusted EBITDA divided by revenue. We evaluate business performance utilizing Adjusted EBITDA and Adjusted EBITDA Margin as shown in the reconciliations below. We believe that evaluating performance excluding such items noted above is meaningful because it provides insight with respect to the intrinsic and ongoing operating results of the Company and captures the business performance, inclusive of indirect costs. We believe that Adjusted EBITDA and Adjusted EBITDA Margin (as defined below) are useful to investors because they (i) allow investors to compare performance over various reporting periods on a consistent basis by removing from operating results the impact of items that do not reflect core operating performance; (ii) are used by our board of directors and management to assess our performance; (iii) may, subject to certain limitations, enable investors to compare the performance of the Company to its competitors; (iv) provide additional tools for investors to use in evaluating ongoing operating results and trends; and (v) align with definitions in our ABL Facility. The following table provides reconciliations of net income to Adjusted EBITDA: Three Months EndedJune 30, Six Months EndedJune 30, (in thousands) 2026 2025 2026 2025 Net income $ 46,973 $ 47,939 $ 75,096 $ 90,994 Income tax expense 17,042 19,984 31,975 37,894 Interest expense, net 53,479 58,977 107,086 117,446 Depreciation and amortization 95,259 112,632 187,690 209,724 Currency losses (gains), net 246 (79) 417 144 Restructuring costs, lease impairment expense andother related charges 5,482 205 16,755 907 Integration and transaction costs 13 1,511 79 1,772 Stock compensation expense 7,895 8,373 15,002 16,714 Other 1,495 (629) 4,798 2,103 Adjusted EBITDA $ 227,884 $ 248,913 $ 438,898 $ 477,698 (a) For the six months ended June 30, 2026, other included $1.8 million in non-equity executive transition costs. (a) 8
Page 9
The following table provides comparisons of Adjusted EBITDA Margin to Gross Profit Margin: Three Months EndedJune 30, Six Months EndedJune 30, (in thousands) 2026 2025 2026 2025 Adjusted EBITDA (A) $ 227,884 $ 248,913 $ 438,898 $ 477,698 Revenue (B) $ 612,151 $ 589,083 $ 1,160,779 $ 1,148,634 Adjusted EBITDA Margin (A/B) 37.2 % 42.3 % 37.8 % 41.6 % Gross profit (C) $ 306,264 $ 296,070 $ 591,939 $ 596,436 Gross Profit Margin (C/B) 50.0 % 50.3 % 51.0 % 51.9 % Net Debt and Net Debt to Adjusted EBITDA Ratio Net Debt to Adjusted EBITDA ratio is defined as Net Debt divided by Adjusted EBITDA from the last twelve months. We define Net Debt as total debt net of total cash and cash equivalents. Management believes that Net Debt to Adjusted EBITDA ratio provides useful information to management and investors in evaluating our borrowing capacity and allocation strategies. The following table provides a reconciliation of Net Debt to Adjusted EBITDA ratio: (in thousands) June 30, 2026 Long-term debt $ 3,461,831 Current portion of long-term debt 33,469 Total debt 3,495,300 Cash and cash equivalents 18,167 Net Debt (A) $ 3,477,133 Adjusted EBITDA from the three months ended September 30, 2025 $ 243,307 Adjusted EBITDA from the three months ended December 31, 2025 250,034 Adjusted EBITDA from the three months ended March 31, 2026 211,014 Adjusted EBITDA from the three months ended June 30, 2026 227,884 Adjusted EBITDA from the last twelve months (B) $ 932,239 Net Debt to Adjusted EBITDA ratio (A/B) 3.7 Adjusted Net Income, Adjusted Diluted Earnings Per Share and Adjusted Weighted Average Diluted Shares Outstanding We define Adjusted Net Income as net income, plus certain non-cash items and the effect of what we consider transactions not related to our core business operations, including: • Restructuring costs, lease impairment expense, and other related charges associated with restructuring plans designed to streamline operations and reduce costs including employee and lease termination costs. • Goodwill and other impairment charges related to non-cash costs associated with impairment charges to goodwill, other intangibles, rental fleet and property, plant and equipment. • Depreciation expense related to real estate exits. • Equity-based executive transition costs. • Costs to integrate acquired companies, including outside professional fees, non-capitalized costs associated with system integrations, non-lease branch and fleet relocation expenses, employee relocation and training costs, and other costs required to realize cost or revenue synergies. • Transaction costs including legal and professional fees and other transaction specific related costs. • Other expense, including consulting expenses related to certain one-time projects, financing costs not classified as interest expense, gains and losses on disposals of property, plant, and equipment, unrealized gains and losses on investments, costs to implement the Company's real estate exits prior to the approval of the Network Optimization Plan, and non-equity executive transition costs. We define Adjusted Diluted Earnings Per Share as Adjusted Net Income divided by Adjusted Weighted Average Diluted Shares Outstanding. The calculation of Adjusted Weighted Average Diluted Shares Outstanding includes shares related to stock awards that are dilutive for Adjusted Diluted Earnings Per Share. Management believes that Adjusted Net 9
Page 10
Income and Adjusted Diluted Earnings Per Share are important measures that allow investors to evaluate performance between periods on a more comparable basis and provide useful information to both management and investors by excluding certain items that may not be indicative of our core operating results and operational strength of our business. The following table provides reconciliations of Net income to Adjusted Net Income, Diluted earnings per share to Adjusted Diluted Earnings Per Share and weighted average diluted shares outstanding to Adjusted Weighted Average Diluted Shares Outstanding: Three Months EndedJune 30, Six Months EndedJune 30, (in thousands, except share and per share amounts)2026 2025 2026 2025 Net income $ 46,973 $ 47,939 $ 75,096 $ 90,994 Restructuring costs, lease impairment expense andother related charges, net 5,482 205 16,755 907 Depreciation expense related to real estate exits — 15,527 (171) 19,303 Equity-based executive transition costs — — 220 — Integration and transaction costs 13 1,511 79 1,772 Other 995 (629) 4,298 2,103 Estimated tax impact (1,752) (4,154) (5,719) (6,021) Adjusted Net Income $ 51,711 $ 60,399 $ 90,558 $ 109,058 Diluted earnings per share $ 0.26 $ 0.26 $ 0.41 $ 0.49 Restructuring costs, lease impairment expense andother related charges, net 0.02 — 0.10 — Depreciation expense related to real estate exits — 0.08 — 0.11 Integration and transaction costs — 0.01 — 0.01 Other 0.01 — 0.02 0.01 Estimated tax impact (0.01) (0.02) (0.03) (0.03) Adjusted Diluted Earnings Per Share $ 0.28 $ 0.33 $ 0.50 $ 0.59 Weighted average diluted shares outstanding 181,808,591 183,439,165 181,641,748 184,367,127 Adjusted Weighted Average Diluted Shares Outstanding181,808,591 183,439,165 181,641,748 184,367,127 (1) For the six months ended June 30, 2026, other included $1.8 million in non-equity executive transition costs. (2) We include estimated taxes at our current statutory tax rate of approximately 27% for the three and six months ended June 30, 2026, and approximately 25% for the three and six months ended June 30, 2025. 1 2 1 2 10
Page 11
Adjusted Free Cash Flow and Adjusted Free Cash Flow Margin We define Adjusted Free Cash Flow as net cash provided by operating activities; less purchases of rental equipment and property, plant and equipment and plus proceeds from sale of rental equipment and property, plant and equipment, which are all included in cash flows from investing activities; and excluding payments for and proceeds from the implementation of the Network Optimization Plan and real estate exits prior to the approval of the Network Optimization Plan and payments for executive transition costs. Adjusted Free Cash Flow Margin is defined as Adjusted Free Cash Flow divided by Revenue. The Company believes that the presentation of Adjusted Free Cash Flow and Adjusted Free Cash Flow Margin provide useful additional information concerning cash flow available to fund our capital allocation alternatives and allow investors to compare cash generation performance over various reporting periods and against peers. The following table provides reconciliations of net cash provided by operating activities to Adjusted Free Cash Flow and Adjusted Free Cash Flow Margin: Three Months EndedJune 30, Six Months EndedJune 30, (in thousands) 2026 2025 2026 2025 Net cash provided by operating activities (A)$ 162,264 $ 205,311 $ 353,322 $ 411,938 Purchase of rental equipment and refurbishments(122,034) (85,269) (223,974) (157,821) Proceeds from sale of rental equipment 14,155 16,269 33,433 30,332 Purchase of property, plant and equipment (4,740) (6,286) (8,369) (10,920) Proceeds from the sale of property, plant andequipment 1,299 302 2,924 1,593 Cash paid to implement Network OptimizationPlan 6,057 — 14,852 — Proceeds from sale of rental equipment forNetwork Optimization Plan (2,338) — (6,805) — Cash paid to implement real estate exits prior toapproval of the Network Optimization Plan 140 — 919 — Proceeds from sale of rental equipment for realestate exits prior to approval of the NetworkOptimization Plan (89) — (302) — Cash paid for executive transition costs 372 — 4,642 — Adjusted Free Cash Flow (C) $ 55,086 $— $ 130,327 $ 170,642 $— $ 275,122 Revenue (B) $ 612,151 $ 589,083 $ 1,160,779 $ 1,148,634 Net cash provided by operating activities margin(A/B) 26.5 % 34.9 % 30.4 % 35.9 % Adjusted Free Cash Flow Margin (C/B) 9.0 % 22.1 % 14.7 % 24.0 % Net CAPEX We define Net CAPEX as purchases of rental equipment and refurbishments and purchases of property, plant and equipment, less proceeds from the sale of rental equipment (excluding proceeds from the implementation of the Network Optimization Plan and real estate exits prior to the approval of the Network Optimization Plan) and proceeds from the sale of property, plant and equipment, which are all included in cash flows from investing activities. Management believes that the presentation of Net CAPEX provides useful information regarding the net capital invested in our rental fleet and property, plant and equipment each year to assist in analyzing the performance of our business. 11
Page 12
The following table provides reconciliations of Net CAPEX: Three Months EndedJune 30, Six Months EndedJune 30, (in thousands) 2026 2025 2026 2025 Purchases of rental equipment and refurbishments$ (122,034)$ (85,269)$ (223,974)$ (157,821) Proceeds from sale of rental equipment 14,155 16,269 33,433 30,332 Less: Proceeds from sale of rental equipment for NetworkOptimization Plan (2,338) — (6,805) — Less: Proceeds from sale of rental equipment for realestate exits prior to approval of the Network OptimizationPlan (89) — (302) — Net CAPEX for Rental Equipment (110,306) (69,000) (197,648) (127,489) Purchases of property, plant and equipment (4,740) (6,286) (8,369) (10,920) Proceeds from sale of property, plant and equipment 1,299 302 2,924 1,593 Net CAPEX $ (113,747)$ (74,984)$ (203,093)$ (136,816) Return on Invested Capital Return on Invested Capital is defined as Adjusted earnings before interest and amortization divided by Average Invested Capital. Management believes that the presentation of Return on Invested Capital provides useful information regarding the long-term health and profitability of the business relative to the Company's cost of capital. We define Adjusted earnings before interest and amortization as Adjusted EBITDA (see reconciliation above) reduced by depreciation and estimated taxes. We include estimated taxes at our current statutory tax rate. Average Invested Capital is calculated as an average of Net Assets, a four quarter average for annual metrics and two quarter average for quarterly metrics. Net assets is defined for purposes of the calculation below as total assets less goodwill, intangible assets, net, and all non-interest bearing liabilities. The following table provides reconciliations of Return on Invested Capital, which has been adjusted to reflect depreciation related to real estate exits prior to initiating our Network Optimization Plan. Three Months EndedJune 30, Six Months EndedJune 30, (in thousands) 2026 2025 2026 2025 Total Assets $ 5,865,509 $ 6,104,703 $ 5,865,509 $ 6,104,703 Goodwill (1,256,689) (1,257,264) (1,256,689) (1,257,264) Intangible Assets, net (203,186) (246,794) (203,186) (246,794) Total Liabilities (4,954,850) (5,070,108) (4,954,850) (5,070,108) Long Term Debt 3,461,831 3,672,856 3,461,831 3,672,856 Net Assets, as defined above $ 2,912,615 $ 3,203,393 $ 2,912,615 $ 3,203,393 Average Invested Capital (A) $ 2,897,402 $ 3,185,023 $ 2,908,810 $ 3,206,541 Adjusted EBITDA $ 227,884 $ 248,913 $ 438,898 $ 477,698 Depreciation (85,012) (100,911) (166,787) (186,656) Depreciation related to real estate exits — 15,527 (171) 19,303 Adjusted EBITA (B) $ 142,872 $ 163,529 $ 271,940 $ 310,345 Statutory Tax Rate (C) 27 % 26 % 27 % 26 % Estimated Tax (B*C) $ 38,575 $ 42,518 $ 73,424 $ 80,690 Adjusted earnings before interest and amortization(D) $ 104,297 $ 121,012 $ 198,517 $ 229,655 ROIC (D/A), annualized 14.4 % 15.2 % 13.6 % 14.3 % 12