H&E Equipment Services, Inc. - Quarter Report: 2010 September (Form 10-Q)

e10vq

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

Washington, D. C. 20549

FORM 10-Q


þ		QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended September 30, 2010.


o		TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from to

Commission file number: 000-51759

H&E Equipment Services, Inc.

(Exact Name of Registrant as Specified in Its Charter)


Delaware (State or Other Jurisdiction of Incorporation or Organization)		81-0553291 (I.R.S. Employer Identification No.)

11100 Mead Road, Suite 200, Baton Rouge, Louisiana (Address of Principal Executive Offices)		70816 (ZIP Code)

(225) 298-5200
(Registrant’s Telephone Number, Including Area Code)

None
(Former Name, Former Address and Former Fiscal Year, if Changed Since Last Report)

Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Sections 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

Yes þ No o

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).

Yes o No o

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check one):


Large Accelerated Filer o		Accelerated Filer þ		Non-Accelerated Filer o (Do not check if a smaller reporting company)		Smaller Reporting Company o

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

Yes o No þ

As of November 1, 2010, there were 35,033,292 shares of H&E Equipment Services, Inc. common stock, $0.01 par value, outstanding.

H&E EQUIPMENT SERVICES, INC. AND SUBSIDIARIES
TABLE OF CONTENTS
SEPTEMBER 30, 2010


	Page
PART I. FINANCIAL INFORMATION		4

Item 1. Financial Statements:
Condensed Consolidated Balance Sheets as of September 30, 2010 (Unaudited) and December 31, 2009		4
Condensed Consolidated Statements of Operations (Unaudited) for the Three and Nine Months Ended September 30, 2010 and 2009		5
Condensed Consolidated Statements of Cash Flows (Unaudited) for the Three and Nine Months Ended September 30, 2010 and 2009		6
Notes to Condensed Consolidated Financial Statements (Unaudited)		8
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations		21
Item 3. Quantitative and Qualitative Disclosures About Market Risk		36
Item 4. Controls and Procedures		36

PART II. OTHER INFORMATION		37

Item 1. Legal Proceedings		37
Item 1A. Risk Factors		37
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds		37
Item 3. Defaults upon Senior Securities		37
Item 4. (Removed and Reserved)		37
Item 5. Other Information		37
Item 6. Exhibits		38

Signatures		39
EX-31.1
EX-31.2
EX-32.1

Forward-Looking Statements

This Quarterly Report on Form 10-Q contains forward-looking statements within the meaning of the federal securities laws. Statements that are not historical facts, including statements about our beliefs and expectations, are forward-looking statements. Forward-looking statements include statements preceded by, followed by or that include the words “may,” “could,” “would,” “should,” “believe,” “expect,” “anticipate,” “plan,” “estimate,” “target,” “project,” “intend,” “foresee” and similar expressions. These statements include, among others, statements regarding our expected business outlook, anticipated financial and operating results, our business strategy and means to implement the strategy, our objectives, the amount and timing of capital expenditures, the likelihood of our success in expanding our business, financing plans, budgets, working capital needs and sources of liquidity.

Forward-looking statements are only predictions and are not guarantees of performance. These statements are based on our management’s beliefs and assumptions, which in turn are based on currently available information. Important assumptions relating to the forward-looking statements include, among others, assumptions regarding demand for our products, the expansion of product offerings geographically or through new applications, the timing and cost of planned capital expenditures, competitive conditions and general economic conditions. These assumptions could prove inaccurate. Forward-looking statements also involve known and unknown risks and uncertainties, which could cause actual results to differ materially from those contained in any forward-looking statement. Many of these factors are beyond our ability to control or predict. Such factors include, but are not limited to, the following:

	•		general economic conditions and construction and industrial activity in the markets where we operate in North America, as well as the depth and duration of the recent macroeconomic downturn and related decreases in construction and industrial activities, which may continue to significantly affect our revenues and operating results;

	•		the impact of conditions in the global credit markets and their effect on construction spending and the economy in general;

	•		relationships with new equipment suppliers;

	•		increased maintenance and repair costs as we age our fleet and decreases in our equipment’s residual value;

	•		our indebtedness;

	•		the risks associated with the expansion of our business;

	•		our possible inability to integrate any businesses we acquire;

	•		competitive pressures;

	•		compliance with laws and regulations, including those relating to environmental matters and corporate governance matters; and

	•		other factors discussed under “Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2009.

Except as required by applicable law, including the securities laws of the United States and the rules and regulations of the Securities and Exchange Commission (“SEC”), we are under no obligation to publicly update or revise any forward-looking statements after we file this Quarterly Report on Form 10-Q, whether as a result of any new information, future events or otherwise. Investors, potential investors and other readers are urged to consider the above mentioned factors carefully in evaluating the forward-looking statements and are cautioned not to place undue reliance on such forward-looking statements. Although we believe that the expectations reflected in the forward-looking statements are reasonable, we cannot guarantee future results or performance. For a more detailed discussion of some of the foregoing risks and uncertainties, see Item 1A — “Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2009, as well as other reports and registration statements filed by us with the SEC. All of our annual, quarterly and current reports, and any amendments thereto, filed with or furnished to the SEC are available on our Internet website under the Investor Relations link. For more information about us and the announcements we make from time to time, visit our Internet website at www.he-equipment.com.

PART I—FINANCIAL INFORMATION

Item 1. Financial Statements.

H&E EQUIPMENT SERVICES, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS
(Amounts in thousands, except share amounts)

Balances at

September 30, December 31,

2010 2009

(Unaudited)

ASSETS

Cash
$ 26,856 $ 45,336

Receivables, net of allowance for doubtful accounts of $5,953 and $5,736, respectively
97,966 72,001

Inventories, net of reserves for obsolescence of $982 and $824, respectively
92,472 94,987

Prepaid expenses and other assets
9,245 6,999

Rental equipment, net of accumulated depreciation of $245,411 and $224,881, respectively
412,126 437,407

Property and equipment, net of accumulated depreciation and amortization of $51,189 and $42,086, respectively
59,008 65,802

Deferred financing costs, net of accumulated amortization of $10,109 and $9,050, respectively
7,374 5,545

Intangible assets, net of accumulated amortization of $2,927 and $2,492, respectively
552 988

Goodwill
34,019 34,019

Total assets
$ 739,618 $ 763,084

LIABILITIES AND STOCKHOLDERS’ EQUITY

Liabilities:

Accounts payable
$ 61,942 $ 28,866

Manufacturer flooring plans payable
75,503 92,868

Accrued expenses payable and other liabilities
33,231 37,271

Notes payable
703 1,929

Senior unsecured notes
250,000 250,000

Capital lease payable
2,087 2,181

Deferred income taxes
57,703 69,146

Deferred compensation payable
1,988 1,941

Total liabilities
483,157 484,202

Commitments and contingent liabilities

Stockholders’ equity:

Preferred stock, $0.01 par value, 25,000,000 shares authorized; no shares issued
— —

Common stock, $0.01 par value, 175,000,000 shares authorized; 38,699,666 and 38,525,688 shares issued at September 30, 2010 and December 31, 2009, respectively, and 35,033,292 and 34,904,597 shares outstanding at September 30, 2010 and December 31, 2009, respectively
386 385

Additional paid-in capital
208,813 208,072

Treasury stock at cost, 3,666,374 shares of common stock held at September 30, 2010 and 3,621,091 shares of common stock held at December 31, 2009, respectively
(56,330 ) (56,118 )

Retained earnings
103,592 126,543

Total stockholders’ equity
256,461 278,882

Total liabilities and stockholders’ equity
$ 739,618 $ 763,084

The accompanying notes are an integral part of these condensed consolidated financial statements.

4

Table of Contents

H&E EQUIPMENT SERVICES, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
(Amounts in thousands, except per share amounts)

Three Months Ended Nine Months Ended

September 30, September 30,

2010 2009 2010 2009

Revenues:

Equipment rentals
$ 48,272 $ 45,108 $ 126,400 $ 150,669

New equipment sales
47,697 48,685 103,952 172,010

Used equipment sales
14,700 32,698 46,062 69,254

Parts sales
22,599 25,786 65,013 78,144

Services revenues
12,412 15,225 36,466 46,164

Other
8,164 8,126 21,643 25,824

Total revenues
153,844 175,628 399,536 542,065

Cost of revenues:

Rental depreciation
19,628 21,105 58,260 67,789

Rental expense
10,552 10,209 29,171 32,441

New equipment sales
42,979 43,549 93,992 150,519

Used equipment sales
11,083 27,069 35,690 56,482

Parts sales
16,710 18,952 47,804 56,339

Services revenues
5,177 5,646 13,805 17,059

Other
9,795 9,131 26,630 26,683

Total cost of revenues
115,924 135,661 305,352 407,312

Gross profit
37,920 39,967 94,184 134,753

Selling, general and administrative expenses
36,594 35,073 109,233 110,342

Gain on sales of property and equipment, net
125 289 324 472

Income (loss) from operations
1,451 5,183 (14,725 ) 24,883

Other income (expense):

Interest expense
(7,287 ) (7,847 ) (21,781 ) (24,039 )

Other, net
10 123 166 518

Total other expense, net
(7,277 ) (7,724 ) (21,615 ) (23,521 )

Income (loss) before provision for income taxes
(5,826 ) (2,541 ) (36,340 ) 1,362

Provision (benefit) for income taxes
(2,046 ) (261 ) (13,389 ) 1,201

Net income (loss)
$ (3,780 ) $ (2,280 ) $ (22,951 ) $ 161

Net income (loss) per common share:

Basic
$ (0.11 ) $ (0.07 ) $ (0.66 ) $ —

Diluted
$ (0.11 ) $ (0.07 ) $ (0.66 ) $ —

Weighted average common shares outstanding:

Basic
34,700 34,625 34,656 34,601

Diluted
34,700 34,625 34,656 34,638

The accompanying notes are an integral part of these condensed consolidated financial statements.

5

Table of Contents

H&E EQUIPMENT SERVICES, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
(Amounts in thousands)

Nine Months Ended

September 30,

2010 2009

Cash flows from operating activities:

Net income (loss)
$ (22,951 ) $ 161

Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:

Depreciation and amortization on property and equipment
9,946 8,250

Depreciation on rental equipment
58,260 67,789

Amortization of loan discounts and deferred financing costs
1,060 1,064

Amortization of intangible assets
435 444

Provision for losses on accounts receivable
2,425 2,761

Provision for inventory obsolescence
192 47

Increase (decrease) in deferred income taxes
(11,443 ) 1,434

Stock-based compensation expense
741 645

Gain on sales of property and equipment, net
(324 ) (472 )

Gain on sales of rental equipment, net
(9,327 ) (12,023 )

Changes in operating assets and liabilities:

Receivables, net
(28,390 ) 57,810

Inventories, net
(24,092 ) 10,685

Prepaid expenses and other assets
(2,246 ) 4,654

Accounts payable
33,076 (65,604 )

Manufacturer flooring plans payable
(17,365 ) (27,698 )

Accrued expenses payable and other liabilities
(4,039 ) (11,844 )

Deferred compensation payable
47 (100 )

Net cash provided by (used in) operating activities
(13,995 ) 38,003

Cash flows from investing activities:

Purchases of property and equipment
(3,262 ) (15,428 )

Purchases of rental equipment
(31,942 ) (10,222 )

Proceeds from sales of property and equipment
434 1,335

Proceeds from sales of rental equipment
34,705 57,418

Net cash provided by (used in) investing activities
(65 ) 33,103

Cash flows from financing activities:

Purchases of treasury stock
(212 ) (107 )

Borrowings on senior secured credit facility
— 534,373

Payments on senior secured credit facility
— (607,678 )

Payments of deferred financing costs
(2,888 ) —

Payments of related party obligation
— (150 )

Payments of capital lease obligation
(94 ) (89 )

Principal payments on notes payable
(1,226 ) (22 )

Net cash used in financing activities
(4,420 ) (73,673 )

Net decrease in cash
(18,480 ) (2,567 )

Cash, beginning of period
45,336 11,266

Cash, end of period
$ 26,856 $ 8,699

Supplemental schedule of noncash investing and financing activities:

Noncash asset purchases:

Assets transferred from new and used inventory to rental fleet
$ 26,415 $ 8,964

Supplemental disclosures of cash flow information:

Cash paid during the period for:

Interest
$ 25,925 $ 28,408

Income taxes paid, net of refunds received
$ 64 $ 275

The accompanying notes are an integral part of these condensed consolidated financial statements.

6

Table of Contents

H&E EQUIPMENT SERVICES, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

(1) Organization and Nature of Operations

Basis of Presentation

     Our condensed consolidated financial statements include the financial position and results of operations of H&E Equipment Services, Inc. and its wholly-owned subsidiaries H&E Finance Corp., GNE Investments, Inc., Great Northern Equipment, Inc., H&E California Holdings, Inc., H&E Equipment Services (California), LLC and H&E Equipment Services (Mid-Atlantic), Inc., collectively referred to herein as “we” or “us” or “our” or the “Company.”

     The accompanying unaudited interim condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial information and with the instructions to Form 10-Q and Rule 10-01 of Regulation S-X. Accordingly, certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been condensed or omitted pursuant to such regulations. In the opinion of management, all adjustments (consisting of all normal and recurring adjustments) considered necessary for a fair presentation have been included. Operating results for the three and nine month periods ended September 30, 2010 are not necessarily indicative of the results that may be expected for the year ending December 31, 2010, and therefore, the results and trends in these interim condensed consolidated financial statements may not be the same for the entire year. These interim condensed consolidated financial statements should be read in conjunction with the annual audited consolidated financial statements and related notes in our Annual Report on Form 10-K for the year ended December 31, 2009, from which the balance sheet amounts as of December 31, 2009 were derived.

     All significant intercompany accounts and transactions have been eliminated in these condensed consolidated financial statements. Business combinations accounted for as purchases are included in the condensed consolidated financial statements from their respective dates of acquisition.

     The nature of our business is such that short-term obligations are typically met by cash flows generated from long-term assets. Consequently, and consistent with industry practice, the accompanying condensed consolidated balance sheets are presented on an unclassified basis.

Nature of Operations

     As one of the largest integrated equipment services companies in the United States focused on heavy construction and industrial equipment, we rent, sell and provide parts and service support for four core categories of specialized equipment: (1) hi-lift or aerial platform equipment; (2) cranes; (3) earthmoving equipment; and (4) industrial lift trucks. By providing equipment sales, rental, on-site parts and repair and maintenance functions under one roof, we are a one-stop provider for our customers’ varied equipment needs. This full-service approach provides us with multiple points of customer contact, enables us to maintain a high quality rental fleet, as well as an effective distribution channel for fleet disposal, and provides cross-selling opportunities among our new and used equipment sales, rental, parts sales and service operations.

(2) Significant Accounting Policies

     We describe our significant accounting policies in note 2 of the notes to consolidated financial statements in our Annual Report on Form 10-K for the year ended December 31, 2009. During the three and nine month periods ended September 30, 2010, there were no significant changes to those accounting policies.

     Use of Estimates

     We prepare our condensed consolidated financial statements in accordance with accounting principles generally accepted in the United States of America, which requires management to use its judgment to make estimates and assumptions that affect the reported amounts of assets and liabilities and related disclosures at the date of the condensed consolidated financial statements and the reported amounts of revenues and expenses during the reported period. These assumptions and estimates could have a material effect on our

7

Table of Contents

condensed consolidated financial statements. Actual results may differ materially from those estimates. We review our estimates on an ongoing basis based on information currently available, and changes in facts and circumstances may cause us to revise these estimates.

     Accounting Pronouncements Adopted in Fiscal Year 2010

     In June 2009, the FASB issued Statement of FAS No. 167, Amendments to FASB Interpretation No. 46(R) (“FAS 167”), which has been codified into Accounting Standards Codification (“ASC”) 810: Consolidations. This guidance is a revision to pre-existing guidance pertaining to the consolidation and disclosure of variable interest entities. Specifically, it changes how a reporting entity determines when or if an entity that is insufficiently capitalized or is not controlled through voting (or similar rights) should be consolidated. The determination of whether a reporting entity is required to consolidate another entity is based on, among other things, the other entity’s purpose and design and the reporting entity’s ability to direct the activities of the other entity that most significantly impact the other entity’s economic performance. This guidance requires a reporting entity to provide additional disclosures about its involvement with variable interest entities and any significant changes in risk exposure due to that involvement. A reporting entity is required to disclose how its involvement with a variable interest entity affects the reporting entity’s financial statements. We adopted the provisions of FAS 167 effective January 1, 2010, and such adoption did not have a material impact on our condensed consolidated financial statements.

     Accounting Pronouncements Not Yet Adopted

     In October 2009, the FASB issued ASU 2009-13, Multiple-Deliverable Revenue Arrangements (amendments to ASC 605, Revenue Recognition) (“ASU 2009-13”). ASU 2009-13 addresses how to determine whether an arrangement involving multiple deliverables contains more than one unit of accounting and requires entities to allocate revenue in an arrangement containing more than one unit of accounting using estimated selling prices of the delivered goods and services based on a selling price hierarchy. The amendments eliminate the residual method of revenue allocation and require revenue to be allocated using the relative selling price method. ASU 2009-13 should be applied on a prospective basis for revenue arrangements entered into or materially modified in fiscal years beginning on or after June 15, 2010, with early adoption permitted. We do not expect that the adoption of this statement will have a material impact on our consolidated financial statements.

(3) Fair Value of Financial Instruments

     The carrying value of financial instruments reported in our accompanying condensed consolidated balance sheets for cash, accounts receivable, accounts payable and accrued expenses payable and other liabilities approximate fair value due to the immediate or short-term nature or maturity of these financial instruments. The determination of the fair value of our letters of credit is based on fees currently charged for similar agreements. The carrying amounts and fair values of our other financial instruments subject to fair value disclosures have been calculated based upon market quotes and present value calculations based on our current estimated incremental borrowing rates for similar types of borrowing arrangements, which are presented in the table below (amounts in thousands):

September 30, 2010

Carrying Fair

Amount Value

Manufacturer flooring plans payable with interest computed at 6.75%
$ 75,503 $ 62,658

Senior unsecured notes with interest compounded at 8.375%
250,000 250,000

Notes payable to lenders with interest computed at 9.55%
703 350

Capital lease payable with interest computed at 5.929%
2,087 1,898

Letters of credit
— 220

December 31, 2009

Carrying Fair

Amount Value

Manufacturer flooring plans payable with interest computed at 6.75%
$ 92,868 $ 82,082

Senior unsecured notes with interest compounded at 8.375%
250,000 247,500

Notes payable to lenders with interest computed at 7.25% to 9.55% .
1,929 1,476

Capital lease payable with interest computed at 5.929%
2,181 1,944

Letters of credit
— 98

8

Table of Contents

(4) Stockholders’ Equity

     The following table summarizes the activity in Stockholders’ Equity for the nine month period ended September 30, 2010 (amounts in thousands, except share data):

Common Stock Additional Total

Shares Paid-in Treasury Retained Stockholders’

Issued Amount Capital Stock Earnings Equity

Balances at December 31, 2009
38,525,688 $ 385 $ 208,072 $ (56,118 ) $ 126,543 $ 278,882

Stock-based compensation
— — 741 — — 741

Issuance of common stock
173,978 1 — — — 1

Repurchase of 23,157 shares of restricted common stock

— — — (212 ) — (212 )

Net loss
— — — — (22,951 ) (22,951 )

Balances at September 30, 2010
38,699,666 $ 386 $ 208,813 $ (56,330 ) $ 103,592 $ 256,461

(5) Stock-Based Compensation

     We account for our stock-based compensation plan using the fair value recognition provisions of ASC 718, Stock Compensation (“ASC 718”). Under the provisions of ASC 718, stock-based compensation is measured at the grant date, based on the calculated fair value of the award, and is recognized as an expense over the requisite employee service period (generally the vesting period of the grant). Shares available for future stock-based payment awards under our 2006 Stock-Based Incentive Compensation Plan were 3,938,354 shares as of September 30, 2010.

     Non-vested Stock

     The following table summarizes our non-vested stock activity for the nine month period ended September 30, 2010:

Weighted Average

Number of Grant Date Fair

Shares Value

Non-vested stock at December 31, 2009
279,223 $ 7.79

Granted
173,978 $ 9.54

Vested
(97,650 ) $ 8.20

Forfeited
(22,126 ) $ 8.12

Non-vested stock at September 30, 2010
333,425 $ 8.57

     As of September 30, 2010, we had unrecognized compensation expense of $2.1 million related to non-vested stock that we expect to be recognized over a weighted-average period of 2.1 years. The following table summarizes compensation expense related to non-vested stock, which is included in selling, general and administrative expenses in the accompanying condensed consolidated statements of operations for the three and nine month period ended September 30, 2010 and 2009 (amounts in thousands):

For the Three Months Ended For the Nine Months Ended

September 30, September 30,

2010 2009 2010 2009

Compensation expense
$ 301 $ 220 $ 732 $ 594

Stock Options

     At September 30, 2010, we had no unrecognized compensation expense related to prior stock option awards. The following table summarizes compensation expense included in selling, general and administrative expenses in the accompanying condensed consolidated statements of operations for the three and nine month periods ended September 30, 2010 and 2009 (amounts in thousands):

For the Three Months Ended For the Nine Months Ended

September 30, September 30,

2010 2009 2010 2009

Compensation expense
$ — $ 6 $ 9 $ 51

9

Table of Contents

     The following table represents stock option activity for the nine month period ended September 30, 2010:

Weighted Average

Number Weighted Average Contractual Life

of Shares Exercise Price In Years

Outstanding options at December 31, 2009
51,000 $ 24.80

Granted
— —

Exercised
— —

Canceled, forfeited or expired
— —

Outstanding options at September 30, 2010
51,000 $ 24.80 5.8

Options exercisable at September 30, 2010
51,000 $ 24.80 5.8

     The closing price of our common stock on September 30, 2010 was $7.97. All options outstanding at September 30, 2010 have grant date fair values which exceed the September 30, 2010 closing stock price.

     The following table summarizes non-vested stock option activity for the nine month period ended September 30, 2010:

Weighted Average

Number Grant Date Fair

of Shares Value

Non-vested stock options at December 31, 2009
2,000 $ 26.27

Granted
— —

Vested
2,000 $ 26.27

Forfeited
— —

Non-vested stock options at September 30, 2010
— —

(6) Earnings (Loss) per Share

     Earnings (loss) per common share for the three and nine month periods ended September 30, 2010 and 2009 are based on the weighted average number of common shares outstanding during the period. The effects of potentially dilutive securities that are anti-dilutive are not included in the computation of dilutive income (loss) per share. The following table sets forth the computation of basic and diluted net income (loss) per common share for the three and nine month periods ended September 30, 2010 and 2009 (amounts in thousands, except per share amounts):

Three Months Ended Nine Months Ended

September 30, September 30,

2010 2009 2010 2009

Basic net income (loss) per share:

Net income (loss)
$ (3,780 ) $ (2,280 ) $ (22,951 ) $ 161

Weighted average number of shares of common stock outstanding
34,700 34,625 34,656 34,601

Net income (loss) per share of common stock — basic
$ (0.11 ) $ (0.07 ) $ (0.66 ) $ —

Diluted net income (loss) per share:

Net income (loss)
$ (3,780 ) $ (2,280 ) $ (22,951 ) $ 161

Weighted average number of shares of common stock outstanding
34,700 34,625 34,656 34,601

Effect of dilutive securities:

Effect of dilutive stock options
— — — —

Effect of dilutive non-vested restricted stock
— — — 37

Weighted average number of shares of common stock outstanding — diluted
34,700 34,625 34,656 34,638

Net income (loss) per share of common stock — diluted
$ (0.11 ) $ (0.07 ) $ (0.66 ) $ —

Common shares excluded from the denominator as anti-dilutive:

Stock options
51 51 51 51

Non-vested restricted stock
167 291 224 61

10

Table of Contents

(7) Senior Secured Credit Facility

     We and our subsidiaries are parties to a $320.0 million senior secured credit facility with General Electric Capital Corporation as administrative agent, and the lenders named therein. On July 29, 2010, we amended and restated the credit facility to, among other things, (i) extend the maturity date of the credit facility from August 4, 2011 to July 29, 2015, (ii) add a financial covenant requiring maintenance of a maximum total leverage ratio of 5.0 to 1.0, which is tested if excess availability is less than $40.0 million (as adjusted if the incremental facility is exercised), (iii) modify the existing financial covenant requiring maintenance of a fixed charge coverage ratio so that the excess availability level at which such ratio is tested increases from excess availability of less than $25.0 million to excess availability of less than $40.0 million (as adjusted if the incremental facility is exercised), (iv) require a daily sweep of cash from the Company’s blocked accounts in the event that excess availability is less than $65.0 million (as adjusted if the incremental facility is exercised) and (v) increase the unused commitment fee from .25% to .50%. The amended and restated credit facility also increases the interest rate (a) in the case of index rate revolving loans, to the index rate plus an applicable margin of 1.50% to 2.25% depending on the leverage ratio and (b) in the case of LIBOR revolving loans, to LIBOR plus an applicable margin of 2.50% to 3.25%, depending on the leverage ratio.

     The credit facility, as amended and restated, continues to provide, among other things, a $320.0 million senior secured asset based revolver, including a $30.0 million letter of credit facility, a $130.0 million incremental facility and a guaranty by the Company and each of its subsidiaries of the obligations under the credit facility. In addition, the borrowers under the credit facility remain the same and the credit facility remains secured by substantially all of the assets of the Company and its subsidiaries. We paid transaction costs of approximately $2.9 million in connection with the amendment and restatement of the credit facility.

(8) Segment Information

     We have identified five reportable segments: equipment rentals, new equipment sales, used equipment sales, parts sales and service revenues. These segments are based upon how management of the Company allocates resources and assesses performance. Non-segmented revenues and non-segmented costs relate to equipment support activities including transportation, hauling, parts freight and damage-waiver charges and are not allocated to the other reportable segments. There were no sales between segments for any of the periods presented. Selling, general and administrative expenses as well as all other income and expense items below gross profit are not generally allocated to reportable segments.

     We do not compile discrete financial information by segments other than the information presented below. The following table presents information about our reportable segments (amounts in thousands):

Three Months Ended Nine Months Ended

September 30, September 30,

2010 2009 2010 2009

Revenues:

Equipment rentals
$ 48,272 $ 45,108 $ 126,400 $ 150,669

New equipment sales
47,697 48,685 103,952 172,010

Used equipment sales
14,700 32,698 46,062 69,254

Parts sales
22,599 25,786 65,013 78,144

Services revenues
12,412 15,225 36,466 46,164

Total segmented revenues
145,680 167,502 377,893 516,241

Non-segmented revenues
8,164 8,126 21,643 25,824

Total revenues
$ 153,844 $ 175,628 $ 399,536 $ 542,065

Gross Profit (Loss):

Equipment rentals
$ 18,092 $ 13,794 $ 38,969 $ 50,439

New equipment sales
4,718 5,136 9,960 21,491

Used equipment sales
3,617 5,629 10,372 12,772

Parts sales
5,889 6,834 17,209 21,805

Services revenues
7,235 9,579 22,661 29,105

Total segmented gross profit
39,551 40,972 99,171 135,612

Non-segmented gross loss
(1,631 ) (1,005 ) (4,987 ) (859 )

Total gross profit
$ 37,920 $ 39,967 $ 94,184 $ 134,753

Balances at

September 30, December 31,

2010 2009

Segment identified assets:

Equipment sales
$ 77,883 $ 81,022

Equipment rentals
412,126 437,407

Parts and services
14,589 13,964

Total segment identified assets
504,598 532,393

Non-segment identified assets
235,020 230,691

Total assets
$ 739,618 $ 763,084

11

Table of Contents

     The Company operates primarily in the United States and our sales to international customers for the three and nine month periods ended September 30, 2010 were 1.8% and 1.2%, respectively, of total revenues compared to 2.5% and 4.9% for the three and nine month periods ended September 30, 2009. No one customer accounted for more than 10% of our revenues on an overall or segment basis for any of the periods presented.

12

Table of Contents

(9) Condensed Consolidating Financial Information of Guarantor Subsidiaries

     All of the indebtedness of H&E Equipment Services, Inc. is guaranteed by GNE Investments, Inc. and its wholly-owned subsidiary Great Northern Equipment, Inc., H&E Finance Corp., H&E Equipment Services (California), LLC, H&E California Holdings, Inc. and H&E Equipment Services (Mid-Atlantic), Inc. The guarantor subsidiaries are all wholly-owned and the guarantees, made on a joint and several basis, are full and unconditional (subject to subordination provisions and subject to a standard limitation which provides that the maximum amount guaranteed by each guarantor will not exceed the maximum amount that can be guaranteed without making the guarantee void under fraudulent conveyance laws). There are no restrictions on H&E Equipment Services, Inc.’s ability to obtain funds from the guarantor subsidiaries by dividend or loan.

     The condensed consolidating financial statements of H&E Equipment Services, Inc. and its subsidiaries are included below. The financial statements for H&E Finance Corp. are not included within the consolidating financial statements because H&E Finance Corp. has no assets or operations. The condensed consolidating balance sheet amounts as of December 31, 2009 included herein were derived from our annual audited consolidated financial statements and related notes in our Annual Report on Form 10-K for the year ended December 31, 2009.

CONDENSED CONSOLIDATING BALANCE SHEET

As of September 30, 2010

H&E Equipment Guarantor

Services Subsidiaries Elimination Consolidated

(Amounts in thousands)

Assets:

Cash
$ 26,856 $ — $ — $ 26,856

Receivables, net
86,503 11,463 — 97,966

Inventories, net
75,975 16,497 — 92,472

Prepaid expenses and other assets
9,015 230 — 9,245

Rental equipment, net
326,878 85,248 — 412,126

Property and equipment, net
49,068 9,940 — 59,008

Deferred financing costs, net
7,374 — — 7,374

Intangible assets, net
— 552 — 552

Investment in guarantor subsidiaries
(15,263 ) — 15,263 —

Goodwill
4,493 29,526 — 34,019

Total assets
$ 570,899 $ 153,456 $ 15,263 $ 739,618

Liabilities and Stockholders’ Equity:

Accounts payable
$ 57,833 $ 4,109 $ — $ 61,942

Manufacturer flooring plans payable
75,139 364 — 75,503

Accrued expenses payable and other liabilities
31,443 1,788 — 33,231

Intercompany balances
(159,668 ) 159,668 — —

Notes payable
— 703 — 703

Senior unsecured notes
250,000 — — 250,000

Capital lease payable
— 2,087 — 2,087

Deferred income taxes
57,703 — — 57,703

Deferred compensation payable
1,988 — — 1,988

Total liabilities
314,438 168,719 — 483,157

Stockholders’ equity (deficit)
256,461 (15,263 ) 15,263 256,461

Total liabilities and stockholders’ equity
$ 570,899 $ 153,456 $ 15,263 $ 739,618

13

Table of Contents

CONDENSED CONSOLIDATING BALANCE SHEET

As of December 31, 2009

H&E Equipment Guarantor

Services Subsidiaries Elimination Consolidated

(Amounts in thousands)

Assets:

Cash
$ 45,326 $ 10 $ — $ 45,336

Receivables, net
58,405 13,596 — 72,001

Inventories, net
72,508 22,479 — 94,987

Prepaid expenses and other assets
6,876 123 — 6,999

Rental equipment, net
346,107 91,300 — 437,407

Property and equipment, net
54,672 11,130 — 65,802

Deferred financing costs, net
5,545 — — 5,545

Intangible assets, net
— 988 — 988

Investment in guarantor subsidiaries
(4,537 ) — 4,537 —

Goodwill
4,493 29,526 — 34,019

Total assets
$ 589,395 $ 169,152 $ 4,537 $ 763,084

Liabilities and Stockholders’ Equity:

Accounts payable
$ 28,866 $ — $ — $ 28,866

Manufacturer flooring plans payable
92,868 — — 92,868

Accrued expenses payable and other liabilities
35,689 1,582 — 37,271

Intercompany balances
(169,213 ) 169,213 — —

Notes payable
1,216 713 — 1,929

Senior unsecured notes
250,000 — — 250,000

Capital lease payable
— 2,181 — 2,181

Deferred income taxes
69,146 — — 69,146

Deferred compensation payable
1,941 — — 1,941

Total liabilities
310,513 173,689 — 484,202

Stockholders’ equity (deficit)
278,882 (4,537 ) 4,537 278,882

Total liabilities and stockholders’ equity
$ 589,395 $ 169,152 $ 4,537 $ 763,084

14

Table of Contents

CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS

Three Months Ended September 30, 2010

H&E Equipment Guarantor

Services Subsidiaries Elimination Consolidated

(Amounts in thousands)

Revenues:

Equipment rentals
$ 37,617 $ 10,655 $ — $ 48,272

New equipment sales
44,125 3,572 — 47,697

Used equipment sales
13,034 1,666 — 14,700

Parts sales
19,055 3,544 — 22,599

Services revenues
10,951 1,461 — 12,412

Other
6,732 1,432 — 8,164

Total revenues
131,514 22,330 — 153,844

Cost of revenues:

Rental depreciation
15,229 4,399 — 19,628

Rental expense
8,371 2,181 — 10,552

New equipment sales
39,841 3,138 — 42,979

Used equipment sales
9,839 1,244 — 11,083

Parts sales
14,115 2,595 — 16,710

Services revenues
4,623 554 — 5,177

Other
7,639 2,156 — 9,795

Total cost of revenues
99,657 16,267 — 115,924

Gross profit (loss):

Equipment rentals
14,017 4,075 — 18,092

New equipment sales
4,284 434 — 4,718

Used equipment sales
3,195 422 — 3,617

Parts sales
4,940 949 — 5,889

Services revenues
6,328 907 — 7,235

Other
(907 ) (724 ) — (1,631 )

Gross profit
31,857 6,063 — 37,920

Selling, general and administrative expenses
30,331 6,263 — 36,594

Equity in loss of guarantor subsidiaries
(2,620 ) — 2,620 —

Gain on sales of property and equipment, net
108 17 — 125

Income (loss) from operations
(986 ) (183 ) 2,620 1,451

Other income (expense):

Interest expense
(4,845 ) (2,442 ) — (7,287 )

Other, net
5 5 — 10

Total other expense, net
(4,840 ) (2,437 ) — (7,277 )

Loss before income taxes
(5,826 ) (2,620 ) 2,620 (5,826 )

Income tax benefit
(2,046 ) — — (2,046 )

Net loss
$ (3,780 ) $ (2,620 ) $ 2,620 $ (3,780 )

15

Table of Contents

CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS

Three Months Ended September 30, 2009

H&E Equipment Guarantor

Services Subsidiaries Elimination Consolidated

(Amounts in thousands)

Revenues:

Equipment rentals
$ 35,724 $ 9,384 $ — $ 45,108

New equipment sales
37,087 11,598 — 48,685

Used equipment sales
30,338 2,360 — 32,698

Parts sales
21,503 4,283 — 25,786

Services revenues
13,441 1,784 — 15,225

Other
6,516 1,610 — 8,126

Total revenues
144,609 31,019 — 175,628

Cost of revenues:

Rental depreciation
16,425 4,680 — 21,105

Rental expense
8,142 2,067 — 10,209

New equipment sales
32,944 10,605 — 43,549

Used equipment sales
25,014 2,055 — 27,069

Parts sales
15,835 3,117 — 18,952

Services revenues
5,026 620 — 5,646

Other
7,077 2,054 — 9,131

Total cost of revenues
110,463 25,198 — 135,661

Gross profit (loss):

Equipment rentals
11,157 2,637 — 13,794

New equipment sales
4,143 993 — 5,136

Used equipment sales
5,324 305 — 5,629

Parts sales
5,668 1,166 — 6,834

Services revenues
8,415 1,164 — 9,579

Other
(561 ) (444 ) — (1,005 )

Gross profit
34,146 5,821 — 39,967

Selling, general and administrative expenses
29,137 5,936 — 35,073

Equity in loss of guarantor subsidiaries
(3,086 ) — 3,086 —

Gain on sales of property and equipment, net
180 109 — 289

Income (loss) from operations
2,103 (6 ) 3,086 5,183

Other income (expense):

Interest expense
(4,729 ) (3,118 ) — (7,847 )

Other, net
85 38 — 123

Total other expense, net
(4,644 ) (3,080 ) — (7,724 )

Loss before benefit for income taxes
(2,541 ) (3,086 ) 3,086 (2,541 )

Income tax benefit
(261 ) — — (261 )

Net loss
$ (2,280 ) $ (3,086 ) $ 3,086 $ (2,280 )

16

Table of Contents

CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS

Nine Months Ended September 30, 2010

H&E Equipment Guarantor

Services Subsidiaries Elimination Consolidated

(Amounts in thousands)

Revenues:

Equipment rentals
$ 99,849 $ 26,551 $ — $ 126,400

New equipment sales
93,221 10,731 — 103,952

Used equipment sales
39,658 6,404 — 46,062

Parts sales
54,942 10,071 — 65,013

Services revenues
32,020 4,446 — 36,466

Other
17,634 4,009 — 21,643

Total revenues
337,324 62,212 — 399,536

Cost of revenues:

Rental depreciation
45,631 12,629 — 58,260

Rental expense
23,458 5,713 — 29,171

New equipment sales
84,247 9,745 — 93,992

Used equipment sales
30,824 4,866 — 35,690

Parts sales
40,420 7,384 — 47,804

Services revenues
12,320 1,485 — 13,805

Other
20,852 5,778 — 26,630

Total cost of revenues
257,752 47,600 — 305,352

Gross profit (loss):

Equipment rentals
30,760 8,209 — 38,969

New equipment sales
8,974 986 — 9,960

Used equipment sales
8,834 1,538 — 10,372

Parts sales
14,522 2,687 — 17,209

Services revenues
19,700 2,961 — 22,661

Other
(3,218 ) (1,769 ) — (4,987 )

Gross profit
79,572 14,612 — 94,184

Selling, general and administrative expenses
91,114 18,119 — 109,233

Equity in loss of guarantor subsidiaries
(10,726 ) — 10,726 —

Gain on sales of property and equipment, net
264 60 — 324

Loss from operations
(22,004 ) (3,447 ) 10,726 (14,725 )

Other income (expense):

Interest expense
(14,494 ) (7,287 ) — (21,781 )

Other, net
158 8 — 166

Total other expense, net
(14,336 ) (7,279 ) — (21,615 )

Loss before income taxes
(36,340 ) (10,726 ) 10,726 (36,340 )

Income tax benefit
(13,389 ) — — (13,389 )

Net loss
$ (22,951 ) $ (10,726 ) $ 10,726 $ (22,951 )

17

Table of Contents

CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS

Nine Months Ended September 30, 2009

H&E Equipment Guarantor

Services Subsidiaries Elimination Consolidated

(Amounts in thousands)

Revenues:

Equipment rentals
$ 123,452 $ 27,217 $ — $ 150,669

New equipment sales
140,640 31,370 — 172,010

Used equipment sales
61,907 7,347 — 69,254

Parts sales
66,157 11,987 — 78,144

Services revenues
40,621 5,543 — 46,164

Other
21,273 4,551 — 25,824

Total revenues
454,050 88,015 — 542,065

Cost of revenues:

Rental depreciation
54,135 13,654 — 67,789

Rental expense
26,347 6,094 — 32,441

New equipment sales
122,882 27,637 — 150,519

Used equipment sales
50,068 6,414 — 56,482

Parts sales
47,679 8,660 — 56,339

Services revenues
15,162 1,897 — 17,059

Other
21,118 5,565 — 26,683

Total cost of revenues
337,391 69,921 — 407,312

Gross profit (loss):

Equipment rentals
42,970 7,469 — 50,439

New equipment sales
17,758 3,733 — 21,491

Used equipment sales
11,839 933 — 12,772

Parts sales
18,478 3,327 — 21,805

Services revenues
25,459 3,646 — 29,105

Other
155 (1,014 ) — (859 )

Gross profit
116,659 18,094 — 134,753

Selling, general and administrative expenses
91,828 18,514 — 110,342

Equity in loss of guarantor subsidiaries
(9,397 ) — 9,397 —

Gain on sales of property and equipment, net
419 53 — 472

Income (loss) from operations
15,853 (367 ) 9,397 24,883

Other income (expense):

Interest expense
(14,942 ) (9,097 ) — (24,039 )

Other, net
451 67 — 518

Total other expense, net
(14,491 ) (9,030 ) — (23,521 )

Income (loss) before provision for income taxes
1,362 (9,397 ) 9,397 1,362

Provision for income taxes
1,201 — — 1,201

Net income (loss)
$ 161 $ (9,397 ) $ 9,397 $ 161

18

Table of Contents

CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS

Nine Months Ended September 30, 2010

H&E Equipment Guarantor

Services Subsidiaries Elimination Consolidated

(Amounts in thousands)

Cash flows from operating activities:

Net loss
$ (22,951 ) $ (10,726 ) $ 10,726 $ (22,951 )

Adjustments to reconcile net loss to net cash used in operating activities:

Depreciation and amortization on property and equipment
8,385 1,561 — 9,946

Depreciation on rental equipment
45,631 12,629 — 58,260

Amortization of loan discounts and deferred financing costs
1,060 — — 1,060

Amortization of intangible assets
— 435 — 435

Provision for losses on accounts receivable
2,519 (94 ) — 2,425

Provision for inventory obsolescence
192 — — 192

Decrease in deferred income taxes
(11,443 ) — — (11,443 )

Stock-based compensation expense
741 — — 741

Gain on sales of property and equipment, net
(264 ) (60 ) — (324 )

Gain on sales of rental equipment, net
(7,860 ) (1,467 ) — (9,327 )

Equity in loss of guarantor subsidiaries
10,726 — (10,726 ) —

Changes in operating assets and liabilities:

Receivables, net
(30,617 ) 2,227 — (28,390 )

Inventories, net
(24,063 ) (29 ) — (24,092 )

Prepaid expenses and other assets
(2,139 ) (107 ) — (2,246 )

Accounts payable
28,967 4,109 — 33,076

Manufacturer flooring plans payable
(17,729 ) 364 — (17,365 )

Accrued expenses payable and other liabilities
(4,246 ) 207 — (4,039 )

Intercompany balances
9,545 (9,545 ) — —

Deferred compensation payable
47 — — 47

Net cash used in operating activities
(13,499 ) (496 ) — (13,995 )

Cash flows from investing activities:

Purchases of property and equipment
(2,876 ) (386 ) — (3,262 )

Purchases of rental equipment
(27,022 ) (4,920 ) — (31,942 )

Proceeds from sales of property and equipment
359 75 — 434

Proceeds from sales of rental equipment
28,884 5,821 — 34,705

Net cash provided by (used in) investing activities
(655 ) 590 — (65 )

Cash flows from financing activities:

Purchases of treasury stock
(212 ) — — (212 )

Payments of deferred financing costs
(2,888 ) — — (2,888 )

Payments on capital lease obligations
— (94 ) — (94 )

Principal payments of notes payable
(1,216 ) (10 ) — (1,226 )

Net cash used in financing activities
(4,316 ) (104 ) — (4,420 )

Net decrease in cash
(18,470 ) (10 ) — (18,480 )

Cash, beginning of period
45,326 10 — 45,336

Cash, end of period
$ 26,856 $ — $ — $ 26,856

19

Table of Contents

CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS

Nine Months Ended September 30, 2009

H&E Equipment Guarantor

Services Subsidiaries Elimination Consolidated

(Amounts in thousands)

Cash flows from operating activities:

Net income (loss)
$ 161 $ (9,397 ) $ 9,397 $ 161

Adjustments to reconcile net income (loss) to net cash provided by operating activities:

Depreciation on property and equipment
6,600 1,650 — 8,250

Depreciation on rental equipment
54,135 13,654 — 67,789

Amortization of loan discounts and deferred financing costs
1,064 — — 1,064

Amortization of intangible assets
— 444 — 444

Provision for losses on accounts receivable
2,360 401 — 2,761

Provision for inventory obsolescence
47 — — 47

Provision for deferred income taxes
1,434 — — 1,434

Stock-based compensation expense
645 — — 645

Gain on sales of property and equipment, net
(419 ) (53 ) — (472 )

Gain on sales of rental equipment, net
(11,125 ) (898 ) — (12,023 )

Equity in loss of guarantor subsidiaries
9,397 — (9,397 ) —

Changes in operating assets and liabilities:

Receivables, net
45,786 12,024 — 57,810

Inventories, net
15,719 (5,034 ) — 10,685

Prepaid expenses and other assets
4,546 108 — 4,654

Accounts payable
(66,106 ) 502 — (65,604 )

Manufacturer flooring plans payable
(27,698 ) — — (27,698 )

Accrued expenses payable and other liabilities
(12,048 ) 204 — (11,844 )

Intercompany balances
(2,148 ) 2,148 — —

Deferred compensation payable
(100 ) — — (100 )

Net cash provided by operating activities
22,250 15,753 — 38,003

Cash flows from investing activities:

Purchases of property and equipment
(14,959 ) (469 ) — (15,428 )

Purchases of rental equipment
10,452 (20,674 ) — (10,222 )

Proceeds from sales of property and equipment
1,523 (188 ) — 1,335

Proceeds from sales of rental equipment
51,747 5,671 — 57,418

Net cash provided by (used in) investing activities
48,763 (15,660 ) — 33,103

Cash flows from financing activities:

Purchase of treasury stock
(107 ) — — (107 )

Borrowings on senior secured credit facility
534,373 — — 534,373

Payments on senior secured credit facility
(607,678 ) — — (607,678 )

Payments of related party obligation
(150 ) — — (150 )

Payments on capital lease obligation
— (89 ) — (89 )

Principal payments of notes payable
(13 ) (9 ) — (22 )

Net cash used in financing activities
(73,575 ) (98 ) — (73,673 )

Net decrease in cash
(2,562 ) (5 ) — (2,567 )

Cash, beginning of period
11,251 15 — 11,266

Cash, end of period
$ 8,689 $ 10 $ — $ 8,699

20

Table of Contents

ITEM 2. — MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

     The following discussion summarizes the financial position of H&E Equipment Services, Inc. and its subsidiaries as of September 30, 2010, and its results of operations for the three and nine month periods ended September 30, 2010, and should be read in conjunction with (i) the unaudited condensed consolidated financial statements and notes thereto included elsewhere in this Quarterly Report on Form 10-Q and (ii) the audited consolidated financial statements and accompanying notes to our Annual Report on Form 10-K for the year ended December 31, 2009. The following discussion contains, in addition to historical information, forward-looking statements that include risks and uncertainties (see discussion of “Forward-Looking Statements” included elsewhere in this Quarterly Report on Form 10-Q). Our actual results may differ materially from those anticipated in these forward-looking statements as a result of certain factors, including those factors set forth under Item 1A — “Risk Factors” of our Annual Report on Form 10-K for the year ended December 31, 2009.

Overview

     Background

     As one of the largest integrated equipment services companies in the United States focused on heavy construction and industrial equipment, we rent, sell and provide parts and service support for four core categories of specialized equipment: (1) hi-lift or aerial work platform equipment; (2) cranes; (3) earthmoving equipment; and (4) industrial lift trucks. By providing equipment rental, sales, on-site parts, repair and maintenance functions under one roof, we are a one-stop provider for our customers’ varied equipment needs. This full service approach provides us with multiple points of customer contact, enables us to maintain a high quality rental fleet, as well as an effective distribution channel for fleet disposal and provides cross-selling opportunities among our new and used equipment sales, rental, parts sales and service operations.

     As of November 1, 2010, we operated 68 full-service facilities throughout the Intermountain, Southwest, Gulf Coast, West Coast, Southeast and Mid-Atlantic regions of the United States. Our work force includes distinct, focused sales forces for our new and used equipment sales and rental operations, highly-skilled service technicians, product specialists and regional managers. We focus our sales and rental activities on, and organize our personnel principally by, our four core equipment categories. We believe this allows us to provide specialized equipment knowledge, improve the effectiveness of our rental and sales force and strengthen our customer relationships. In addition, we have branch managers at each location who are responsible for managing their assets and financial results. We believe this fosters accountability in our business, and strengthens our local and regional relationships.

     Through our predecessor companies, we have been in the equipment services business for approximately 49 years. H&E Equipment Services L.L.C. (“H&E LLC”) was formed in June 2002 through the business combination of Head & Engquist, a wholly-owned subsidiary of Gulf Wide, and ICM. Head & Engquist, founded in 1961, and ICM, founded in 1971, were two leading regional, integrated equipment services companies operating in contiguous geographic markets. In the June 2002 transaction, Head & Engquist and ICM were merged with and into Gulf Wide, which was renamed H&E LLC. Prior to the combination, Head & Engquist operated 25 facilities in the Gulf Coast region, and ICM operated 16 facilities in the Intermountain region of the United States.

     In connection with our initial public offering in February 2006, we converted H&E LLC into H&E Equipment Services, Inc. Prior to our initial public offering, our business was conducted through H&E LLC. In order to have an operating Delaware corporation as the issuer for our initial public offering, H&E Equipment Services, Inc. was formed as a Delaware corporation and wholly-owned subsidiary of H&E Holdings, and immediately prior to the closing of our initial public offering, on February 3, 2006, H&E LLC and H&E Holdings merged with and into us (H&E Equipment Services, Inc.), with us surviving the reincorporation merger as the operating company. Effective February 3, 2006, H&E LLC and H&E Holdings no longer existed under operation of law pursuant to the merger reincorporation.

Critical Accounting Policies

     Item 7, included in Part II of our Annual Report on Form 10-K for the year ended December 31, 2009, presents the accounting policies and related estimates that we believe are the most critical to understanding our consolidated financial statements, financial condition, and results of operations and cash flows, and which require complex management judgment and assumptions, or involve uncertainties. There have been no changes to these critical accounting policies and estimates during the three and nine month periods ended September 30, 2010. These policies include, among others, revenue recognition, the adequacy of the allowance for doubtful accounts, the propriety of our estimated useful life of rental equipment and property and equipment, the potential impairment of long-lived assets including goodwill and intangible assets, obsolescence reserves on inventory, the allocation of purchase price related to business combinations, reserves for claims, including self-insurance reserves, and deferred income taxes, including the valuation of any related deferred tax assets.

21

Table of Contents

     Information regarding our other significant accounting policies is included in note 2 to our consolidated financial statements in Item 8 of Part II of our Annual Report on Form 10-K for the year ended December 31, 2009 and in note 2 to the condensed consolidated financial statements in this Quarterly Report on Form 10-Q.

     Business Segments

     We have five reportable segments because we derive our revenues from five principal business activities: (1) equipment rentals; (2) new equipment sales; (3) used equipment sales; (4) parts sales; and (5) repair and maintenance services. These segments are based upon how we allocate resources and assess performance. In addition, we also have non-segmented revenues and costs that relate to equipment support activities.

• Equipment Rentals. Our rental operation primarily rents our four core types of construction and industrial equipment. We have a well-maintained rental fleet and our own dedicated sales force, focused by equipment type. We actively manage the size, quality, age and composition of our rental fleet based on our analysis of key measures such as time utilization (which we analyze: (1) as equipment usage based on the number of rental equipment units available for rent and (2) as a percentage of original equipment cost), rental rate trends and targets, rental equipment dollar utilization and maintenance and repair costs, which we closely monitor. We maintain fleet quality through regional quality control managers and our parts and services operations.

• New Equipment Sales. Our new equipment sales operation sells new equipment in all four core product categories. We have a retail sales force focused by equipment type that is separate from our rental sales force. Manufacturer purchase terms and pricing are managed by our product specialists.

• Used Equipment Sales. Our used equipment sales are generated primarily from sales of used equipment from our rental fleet, as well as from sales of inventoried equipment that we acquire through trade-ins from our equipment customers and through selective purchases of high quality used equipment. Used equipment is sold by our dedicated retail sales force. Our used equipment sales are an effective way for us to manage the size and composition of our rental fleet and provide a profitable distribution channel for disposal of rental equipment.

• Parts Sales. Our parts business sells new and used parts for the equipment we sell, and also provides parts to our own rental fleet. To a lesser degree, we also sell parts for equipment produced by manufacturers whose products we neither rent nor sell. In order to provide timely parts and service support to our customers as well as our own rental fleet, we maintain an extensive parts inventory.

• Services. Our services operation provides maintenance and repair services for our customers’ equipment and to our own rental fleet at our facilities as well as at our customers’ locations. As the authorized distributor for numerous equipment manufacturers, we are able to provide service to that equipment that will be covered under the manufacturer’s warranty.

     Our non-segmented revenues and costs relate to equipment support activities that we provide, such as transportation, hauling, parts freight and damage waivers, and are not generally allocated to reportable segments. For additional information about our business segments, see note 8 to the condensed consolidated financial statements in this Quarterly Report on Form 10-Q.

Revenue Sources

     We generate all of our revenues from our five business segments and our non-segmented equipment support activities. Equipment rentals and new equipment sales account for more than half of our total revenues. For the nine month period ended September 30, 2010, approximately 31.7% of our total revenues were attributable to equipment rentals, 26.0% of our total revenues were attributable to new equipment sales, 11.5% were attributable to used equipment sales, 16.3% were attributable to parts sales, 9.1% were attributable to our services revenues and 5.4% were attributable to non-segmented other revenues.

     The equipment that we sell, rent and service is principally used in the construction industry, as well as by companies for commercial and industrial uses such as plant maintenance and turnarounds. As a result, our total revenues are affected by several factors including, but not limited to, the demand for and availability of rental equipment, rental rates and other competitive factors, the demand for new and used equipment, the level of construction and industrial activities, spending levels by our customers, adverse

22

Table of Contents

weather conditions and general economic conditions. For a discussion of the impact of seasonality on our revenues, see “Seasonality” below.

     Equipment Rentals. Revenues from equipment rentals depend on rental rates. Because rental rates are impacted by competition in specific regions and markets, we continuously monitor and adjust rental rates. Equipment rental revenue is also impacted by the availability of equipment and by time utilization, which we analyze: (1) as equipment usage based on the number of rental equipment units available for rent and (2) as a percentage of original equipment cost. We generate reports on, among other things, time utilization, demand pricing (rental rate pricing based on physical utilization), and rental rate trends on a piece-by-piece basis for our rental fleet. We recognize revenues from equipment rentals in the period earned on a straight-line basis, over the contract term, regardless of the timing of billing to customers.

     New Equipment Sales. We seek to optimize revenues from new equipment sales by selling equipment through a professional in-house retail sales force focused by product type. While sales of new equipment are impacted by the availability of equipment from the manufacturer, we believe our status as a leading distributor for some of our key suppliers improves our ability to obtain equipment. New equipment sales are an important component of our integrated model due to customer interaction and service contact and new equipment sales also lead to future parts and services revenues. We recognize revenue from the sale of new equipment at the time of delivery to, or pick-up by, the customer and when all obligations under the sales contract have been fulfilled and collectibility is reasonably assured.

     Used Equipment Sales. We generate the majority of our used equipment sales revenues by selling equipment from our rental fleet through our existing branch network and, to a lesser extent through other means, including equipment auctions. The remainder of used equipment sales revenues comes from the sale of inventoried equipment that we acquire through trade-ins from our equipment customers and selective purchases of high-quality used equipment. Our policy is not to offer specified price trade-in arrangements on equipment for sale. Sales of our rental fleet equipment allow us to manage the size, quality, composition and age of our rental fleet, and provide a profitable distribution channel for disposal of rental equipment. We recognize revenue for the sale of used equipment at the time of delivery to, or pick-up by, the customer and when all obligations under the sales contract have been fulfilled and collectibility is reasonably assured.

     Parts Sales. We generate revenues from the sale of new and used parts for equipment that we rent or sell, as well as for other makes of equipment. Our product support sales representatives are instrumental in generating our parts revenues. They are product specialists and receive performance incentives for achieving certain sales levels. Most of our parts sales come from our extensive in-house parts inventory. Our parts sales provide us with a relatively stable revenue stream that tends to be less sensitive to the economic cycles that generally affect our rental and equipment sales operations. We recognize revenues from parts sales at the time of delivery to, or pick-up by, the customer and when all obligations under the sales contract have been fulfilled and collectibility is reasonably assured.

     Services. We derive our services revenues from maintenance and repair services to customers for their owned equipment. In addition to repair and maintenance on an as-needed or scheduled basis, we also provide ongoing preventive maintenance services to industrial customers. Our after-market services provide a high-margin, relatively stable source of revenue through changing economic cycles. We recognize services revenues at the time such services are rendered and collectibility is reasonably assured.

     Non-Segmented Other Revenues. Our non-segmented other revenues consist of billings to customers for equipment support and activities including: transportation, hauling, parts freight and loss damage waiver charges. We recognize non-segmented other revenues at the time of billing and after the services have been provided.

Principal Costs and Expenses

     Our largest expenses are the costs to purchase the new equipment we sell, the costs associated with the used equipment we sell, rental expenses, rental depreciation and costs associated with parts sales and services, all of which are included in cost of revenues. For the nine month period ended September 30, 2010, our total cost of revenues was approximately $305.4 million. Our operating expenses consist principally of selling, general and administrative expenses. For the nine month period ended September 30, 2010, our selling, general and administrative expenses were approximately $109.2 million. In addition, we have interest expense related to our debt instruments. We are also subject to federal and state income taxes. Operating expenses and all other income and expense items below the gross profit line of our condensed consolidated statements of operations are not generally allocated to our reportable segments.

23

Table of Contents

     Cost of Revenues:

     Rental Depreciation. Depreciation of rental equipment represents the depreciation costs attributable to rental equipment. Estimated useful lives vary based upon type of equipment. Generally, we depreciate cranes and aerial work platforms over a ten year estimated useful life, earthmoving equipment over a five year estimated useful life with an estimated 25% salvage value, and industrial lift-trucks over a seven year estimated useful life. Attachments and other smaller type equipment are depreciated over a three year estimated useful life.

     Rental Expense. Rental expense represents the costs associated with rental equipment, including, among other things, the cost of servicing and maintaining our rental equipment, property taxes on our fleet and other miscellaneous costs of rental equipment.

     New Equipment Sales. Cost of new equipment sold primarily consists of the equipment cost of the new equipment that is sold, net of any amount of credit given to the customer towards the equipment for trade-ins.

     Used Equipment Sales. Cost of used equipment sold consists of the net book value of rental equipment for used equipment sold from our rental fleet, the equipment costs for used equipment we purchase for sale or the trade-in value of used equipment that we obtain from customers in equipment sales transactions.

     Parts Sales. Cost of parts sales represents costs attributable to the sale of parts directly to customers.

     Services Support. Cost of services revenues represents costs attributable to service provided for the maintenance and repair of customer-owned equipment and equipment then on-rent by customers.

     Non-Segmented Other. These expenses include costs associated with providing transportation, hauling, parts freight, and damage waiver including, among other items, drivers wages, fuel costs, shipping costs, and our costs related to damage waiver policies.

     Selling, General and Administrative Expenses:

     Our selling, general and administrative (“SG&A”) expenses include sales and marketing expenses, payroll and related benefit costs, insurance expense, professional fees, property and other taxes, administrative overhead, depreciation associated with property and equipment (other than rental equipment) and amortization expense associated with intangible assets. These expenses are not generally allocated to our reportable segments.

     Interest Expense:

     Interest expense for the periods presented represents the interest on our outstanding debt instruments. Interest expense also includes non-cash interest expense related to the amortization cost of deferred financing costs.

Principal Cash Flows

     We generate cash primarily from our operating activities and historically, we have used cash flows from operating activities, manufacturer floor plan financings and available borrowings under our revolving senior secured credit facility as the primary sources of funds to purchase our inventory and to fund working capital and capital expenditures (see also “Liquidity and Capital Resources” below).

Rental Fleet

     A significant portion of our overall value is in our rental fleet equipment. The net book value of rental equipment at September 30, 2010 was $412.1 million, or approximately 55.7% of our total assets. Our rental fleet, as of September 30, 2010, consisted of approximately 15,823 units having an original acquisition cost (which we define as the cost originally paid to manufacturers or the original amount financed under operating leases) of approximately $665.5 million. As of September 30, 2010, our rental fleet composition was as follows (dollars in millions):

% of Original % of Original Average

Total Acquisition Acquisition Age in

Units Units Cost Cost Months

Hi-Lift or Aerial Work Platforms
12,050 76.2 % $ 405.1 60.9 % 47.0

Cranes
349 2.2 % 80.4 12.1 % 36.7

Earthmoving
1,610 10.2 % 146.9 22.1 % 29.7

Industrial Lift Trucks
430 2.7 % 17.0 2.5 % 38.5

Other
1,384 8.7 % 16.1 2.4 % 27.5

Total
15,823 100.0 % $ 665.5 100.0 % 43.0

24

Table of Contents

     Determining the optimal age and mix for our rental fleet equipment is subjective and requires considerable estimates and judgments by management. We constantly evaluate the mix, age and quality of the equipment in our rental fleet in response to current economic and market conditions, competition and customer demand. The mix and age of our rental fleet, as well as our cash flows, are impacted by sales of equipment from the rental fleet, which are influenced by used equipment pricing at the retail and secondary auction market levels, and the capital expenditures to acquire new rental fleet equipment. In making equipment acquisition decisions, we evaluate current economic and market conditions, competition, manufacturers’ availability, pricing and return on investment over the estimated useful life of the specific equipment, among other things. As a result of our in-house service capabilities and extensive maintenance program, we believe our rental fleet is well-maintained.

     On average, we increased the overall average age of our rental fleet equipment by approximately 3.0 months for the nine month period ended September 30, 2010. The original acquisition cost of our overall gross rental fleet decreased by approximately $9.7 million, or approximately 1.4%, for the nine month period ended September 30, 2010, mostly due to a planned elimination of rental fleet growth capital expenditures and selective fleet replacement expenditures during the first half of the year in response to a challenging economic environment and credit market conditions. In response to improved equipment time utilization during the third quarter of 2010, we grew our rental fleet equipment size from 15,554 units with an original acquisition cost of $657.7 million at June 30, 2010 to 15,823 units with an original acquisition cost of $665.5 million at September 30, 2010. On average, the overall average age of our rental fleet decreased by approximately 0.2 months for the three month period ended September 30, 2010.

     Our average rental rates for the nine month period ended September 30, 2010 were 9.6% lower than the comparative nine month period ended September 30, 2009 and 5.9% lower than the comparative three month period ended September 30, 2010 (see further discussion on rental rates in “Results of Operations” below). On a sequential basis, our average rental rates for the three month period ended September 30, 2010 increased 1.8% compared to the three month period ended June 30, 2010.

     The rental equipment mix among our four core product lines for the nine month period ended September 30, 2010 was largely consistent with that of the prior year comparable period as a percentage of total units available for rent and as a percentage of original acquisition cost.

Principal External Factors that Affect our Businesses

     We are subject to a number of external factors that may adversely affect our businesses. These factors, and other factors, are discussed below and in Item 1A — “Risk Factors” of our Annual Report on Form 10-K for the year ended December 31, 2009:

• Economic downturns. The demand for our products is dependent on the general economy, the stability of the global credit markets, the industries in which our customers operate or serve, and other factors. Downturns in the general economy or in the construction and manufacturing industries, as well as adverse credit market conditions, can cause demand for our products to materially decrease. The recent macroeconomic downturn, including recent conditions in the global credit markets, is a principal factor currently affecting our business.

• Spending levels by customers. Rentals and sales of equipment to the construction industry and to industrial companies constitute a significant portion of our total revenues. As a result, we depend upon customers in these businesses and their ability and willingness to make capital expenditures to rent or buy specialized equipment. Accordingly, our business is impacted by fluctuations in customers’ spending levels on capital expenditures and by the availability of credit to those customers.

• Adverse weather. Adverse weather in any geographic region in which we operate may depress demand for equipment in that

25

Table of Contents

region. Our equipment is primarily used outdoors and, as a result, prolonged adverse weather conditions may prohibit our customers from continuing their work projects. The adverse weather also has a seasonal impact in parts of our Intermountain region, primarily in the winter months.

     We believe that our integrated business tempers the effects of downturns in a particular segment. For a discussion of seasonality, see “Seasonality” below.

Results of Operations

     The tables included in the period-to-period comparisons below provide summaries of our revenues and gross profits for our business segments and non-segmented revenues for the three and nine month periods ended September 30, 2010 and 2009. The period-to-period comparisons of our financial results are not necessarily indicative of future results. The revenue and gross profit/margin period-to-period comparisons below for the three and nine month periods ended September 30, 2010 and 2009 have been negatively impacted in the most recent year by lower customer demand resulting from several factors, including: (i) the decline in construction and industrial activities; (ii) the recent macroeconomic downturn; and (iii) unfavorable credit markets affecting end-user access to capital. Although our total gross profit margins have slowly trended downward since the year ended December 31, 2006, the rate of total gross profit margin decline has been the most significant in the year ended December 31, 2009, as further described in our Annual Report on Form 10-K, and in the first quarter of fiscal 2010, as further described in our Quarterly Report on Form 10-Q for the quarterly period ended March 31, 2010, as a result of the above factors.

     During the second and third quarters of 2010, our operating segments generally realized either higher gross profit margins or improvements in the rate of gross profit margin decline on a year-over-year comparative quarterly basis. Our time utilization on rental equipment improved during the second and third quarters on a sequential basis and continues to improve during the early stages of the fourth quarter. We cannot forecast whether these gross profit margin improvements during the second and third quarters are indicative of the beginnings of a favorable trend in our business, nor can we forecast whether, or to what extent, we may experience any further declines, or whether our responses to ongoing or future unfavorable business conditions will be meaningful in mitigating or reversing the gross profit margin declines for the foreseeable future.

     While our equipment rentals operating segment realized revenue growth for the third quarter of 2010 compared to the third quarter of 2009, our other operating segments continued to experience revenue declines for each of the first three comparative quarters of 2010. Continued weakness or further deterioration in the non-residential construction and industrial sectors could result in continuing declining revenues and gross profits/margins and may have a material adverse effect on our financial position, results of operations and cash flows in the future. We have proactively responded to these unfavorable business factors in 2009 and early 2010 through various operational and strategic measures, including closing underperforming branches and redeploying rental fleet assets to existing branches with higher demand or to branches in new markets where demand is higher; minimizing rental fleet capital expenditures; reducing headcount; implementing cost reduction measures throughout the Company; and using some of the excess cash flow resulting from our planned reduction in capital expenditures to repay outstanding debt. We believe that these measures strengthen our balance sheet by improving our cash position. We will continue to evaluate and respond to business conditions as appropriate. While we cannot predict the timing or impact of an economic recovery and/or substantially improved conditions within the construction and industrial sectors, we believe that our efforts position us to take advantage of future opportunities when an economic and business recovery occurs.

26

Table of Contents

     Our operating results for the three and nine months ended September 30, 2009 and the related period-to-period comparisons below were impacted by the sale of a substantial portion of our Yale^® lift truck assets. On July 31, 2009, the Company sold certain of its Yale^® lift truck assets in its rental fleet, new and used equipment inventories and parts inventories located in the Intermountain region of the United States to Arnold Machinery Company (the “Arnold Transaction”) for total cash proceeds of approximately $15.7 million. At the time of the sale, these Yale^® lift trucks comprised approximately 71% of the total lift trucks in our rental fleet and approximately 3.5% of our total rental fleet assets (based on net book value). The Yale brand accounted for less than 5% of our total revenues in 2009 through the date of the Arnold Transaction. Details of the Arnold Transaction are presented below (amounts in thousands):

Revenues:

New equipment sales
$ 1,161

Used equipment sales
13,437 (1)

Parts sales
1,061

Service revenues
895 (2)

Total revenues
$ 16,554

Cost of revenues:

New equipment sales
$ 1,125

Used equipment sales
12,830 (1)

Parts sales
1,011

Total cost of revenues
14,966

Gross profit
$ 1,588

(1) — Amounts include revenues and cost of revenues related to Yale^® lift truck rental fleet assets of $12.7 million and $12.2 million, respectively.

(2) — Represents the recognition of deferred revenue associated with the termination of related Yale^® lift truck maintenance and repair contracts.

     In 2008, we began the initial design implementation phases of a new enterprise resource planning (“ERP”) system to further enhance operating efficiencies and provide more effective management of our business operations. On February 1, 2010, we implemented the new enterprise resource planning (“ERP”) system in 14 of the Company’s branches, as well as in the Company’s centralized corporate accounting operations. Subsequently, on April 1, 2010, we implemented the new ERP in 26 branches. On June 1, 2010, we completed the ERP implementation in our remaining 27 branches.

Three Months Ended September 30, 2010 Compared to the Three Months Ended September 30, 2009

     Revenues.

Total Total

Three Months Ended Dollar Percentage

September 30, Increase Increase

2010 2009 (Decrease) (Decrease)

(in thousands, except percentages)

Segment Revenues:

Equipment rentals
$ 48,272 $ 45,108 $ 3,164 7.0 %

New equipment sales
47,697 48,685 (988 ) (2.0 )%

Used equipment sales
14,700 32,698 (17,998 ) (55.0 )%

Parts sales
22,599 25,786 (3,187 ) (12.4 )%

Services revenues
12,412 15,225 (2,813 ) (18.5 )%

Non-Segmented revenues
8,164 8,126 38 0.5 %

Total revenues
$ 153,844 $ 175,628 $ (21,784 ) (12.4 )%

     Total Revenues. Our total revenues were $153.8 million for the three month period ended September 30, 2010 compared to $175.6 million for the same three month period in 2009, a decrease of $21.8 million, or 12.4%. Included in total revenues for the three months ended September 30, 2009 were revenues of $16.6 million from the Arnold Transaction. Revenues for all reportable segments and non-segmented revenues are further discussed below.

     Equipment Rental Revenues. Our revenues from equipment rentals for the three month period ended September 30, 2010 increased $3.2 million, or 7.0%, to $48.3 million from $45.1 million in the same three month period in 2009. Rental revenues from earthmoving equipment increased $3.9 million while rental revenues from aerial work platforms and other equipment increased $1.1 million and $0.2 million, respectively. These increases were offset by decreases in crane and lift truck rental revenues of $1.2 million and $0.8 million, respectively. Our average rental rates for the three month period ended September 30, 2010 declined 5.9% compared to the same three month period in 2009.

27

Table of Contents

     Rental equipment dollar utilization (annual rental revenues divided by the average original rental fleet equipment costs) for the three month period ended September 30, 2010 improved to 29.2% compared to 25.5% for the same three month period in 2009, an increase of 3.7%. The increase in comparative rental equipment dollar utilization was the net result of an 8.0% increase in rental equipment time utilization (equipment usage based on the number of rental equipment units available for rent), which was partially offset by the 5.9% decrease in average rental rates in the comparative period. Rental equipment time utilization based on the number of rental equipment units available for rent was 62.3% for the three month period ended September 30, 2010 compared to 54.3% for the same three month period in 2009. Rental equipment time utilization as a percentage of original equipment cost was 65.9% for the three months ended September 30, 2010 compared to approximately 57.0% for the same three month period in 2009, an increase of 8.9%.

     New Equipment Sales Revenues. Our new equipment sales for the three month period ended September 30, 2010 decreased $1.0 million, or 2.0%, to $47.7 million from $48.7 million for the comparable period in 2009. The Arnold Transaction accounted for $1.2 million of new lift truck equipment sales revenues for the three month period ended September 30, 2009. Sales of new cranes decreased $9.2 million, reflecting lower demand due to the macroeconomic downturn and the other factors discussed above. Sales of new lift trucks decreased $1.2 million largely as a result of the Arnold Transaction. Sales of new earthmoving equipment increased $4.6 million, while sales of aerial work platforms increased $4.2 million and sales of other equipment increased $0.6 million.

     Used Equipment Sales Revenues. Our used equipment sales decreased $18.0 million, or 55.0%, to $14.7 million for the three month period ended September 30, 2010, from $32.7 million for the same three month period in 2009. The Arnold Transaction accounted for $13.4 million of used lift truck sales revenues for the three month period ended September 30, 2009. The remaining decrease is primarily as a result of lower demand for used equipment. Sales of used cranes decreased $2.6 million, while sales of used earthmoving equipment and other equipment decreased $1.1 million and $0.6 million, respectively. Inclusive of the sales revenues from the Arnold Transaction in 2009, used lift truck sales decreased approximately $13.8 million.

     Parts Sales Revenues. Our parts sales decreased approximately $3.2 million, or 12.4%, to $22.6 million for the three month period ended September 30, 2010 from $25.8 million for the same three month period in 2009. Parts revenues related to the Arnold Transaction totaled $1.1 million for the three month period ended September 30, 2009. The remaining decline in parts revenues was due to a decrease in customer demand for parts.

     Services Revenues. Our services revenues for the three month period ended September 30, 2010 decreased $2.8 million, or 18.5%, to $12.4 million from $15.2 million for the same three month period last year. The Arnold Transaction resulted in the recognition of $0.9 million in deferred services revenues in the three month period ended September 30, 2009 related to the termination of related lift truck maintenance and repair contracts. The remaining decline in service revenues was largely due to a decrease in demand for services related to the decline in construction and industrial activity in the past year.

     Non-Segmented Other Revenues. Our non-segmented other revenues consisted primarily of equipment support activities including transportation, hauling, parts freight and damage waiver charges. For the three month period ended September 30, 2010, our other revenues were approximately $8.2 million compared to $8.1 million in the same three month period in 2009.

     Gross Profit.

Total Total

Dollar Percentage

Three Months Ended Change Change

September 30, Increase Increase

2010 2009 (Decrease) (Decrease)

(in thousands, except percentages)

Segment Gross Profit (Loss):

Equipment rentals
$ 18,092 $ 13,794 $ 4,298 31.2 %

New equipment sales
4,718 5,136 (418 ) (8.1 )%

Used equipment sales
3,617 5,629 (2,012 ) (35.7) %

Parts sales
5,889 6,834 (945 ) (13.8 )%

Services revenues
7,235 9,579 (2,344 ) (24.5 )%

Non-Segmented revenues
(1,631 ) (1,005 ) (626 ) (62.3 )%

Total gross profit
$ 37,920 $ 39,967 $ (2,047 ) (5.1 )%

     Total Gross Profit. Our total gross profit was $37.9 million for the three month period ended September 30, 2010 compared to $40.0 million for the same three month period in 2009, a decrease of approximately $2.1 million, or 5.1%. Total gross profit margin for the three month period ended September 30, 2010 improved to 24.6%, up 1.8% from the 22.8% gross margin in 2009. The Arnold Transaction, inclusive of the $0.9 million of deferred services revenues recognized as discussed above, contributed $1.6 million in

28

Table of Contents

total gross profit on a total gross profit margin of 9.6% for the three month period ended September 30, 2009. Gross profit (loss) and gross margin for all reportable segments and non-segmented revenues are further described below:

     Equipment Rentals Gross Profit. Our gross profit from equipment rentals for the three month period ended September 30, 2010 increased $4.3 million, or 31.2%, to $18.1 million from $13.8 million in the same three month period in 2009. The increase in equipment rentals gross profit is the net result of a $3.2 million increase in rental revenues for the three month period ended September 30, 2010 and a $1.5 decrease in rental equipment depreciation expense due to a smaller fleet size in 2010 compared to 2009, which was partially offset by a $0.3 million net increase in rental expenses. As a percentage of equipment rental revenues, maintenance and repair costs were 15.5% for the three month period ended September 30, 2010 compared to approximately 15.4% for the same three month period in 2009 and depreciation expense was 40.7% for the three month period ended September 30, 2010 compared to 46.8% for the same three month period in 2009.

     Gross profit margin for the three month period ended September 30, 2010 was 37.5%, up 6.9% from 30.6% in the same three month period in 2009. The gross profit margin increase was primarily due to the higher rental equipment dollar utilization, the current year decrease in depreciation expense as a percentage of equipment rental revenues and the product mix of equipment rented, which was partially offset by the 5.9% decrease in average comparative rental rates and the slight increase in current year maintenance and repair costs as a percentage of equipment rental revenues.

     New Equipment Sales Gross Profit. Our new equipment sales gross profit for the three month period ended September 30, 2010 decreased approximately $0.4 million, or 8.1%, to $4.7 million compared to $5.1 million for the same three month period in 2009 on a total new equipment sales decline of $1.0 million. Gross profit margin on new equipment sales for the three month period ended September 30, 2010 was 9.9%, a decrease of 0.6% from 10.5% in the same three month period in 2009, reflecting lower margins on new crane sales and aerial work platforms. The Arnold Transaction accounted for new equipment sales gross profit of $36,000 on a gross profit margin of 3.2% for the three month period ended September 30, 2009.

     Used Equipment Sales Gross Profit. Our used equipment sales gross profit for the three month period ended September 30, 2010 decreased $2.0 million, or 35.7%, to $3.6 million from $5.6 million for the same three month period in 2009 on a used equipment sales decrease of $18.0 million. Gross profit margin for the three month period ended September 30, 2010 was 24.6%, up 7.4% from 17.2% in the same three month period in 2009. The Arnold Transaction accounted for $0.6 million in gross profit in the prior year period with a gross profit margin of 4.5%. Gross profit margin, excluding the impact of the Arnold Transaction, was 26.1% for the three month period ended September 30, 2009. Our used equipment sales from the rental fleet, which comprised approximately 79.5% and 88.8% of our used equipment sales for the three month periods ended September 30, 2010 and 2009, respectively, were approximately 140.6% of net book value for the three month period ended September 30, 2010 compared to 122.8% for the same three month period in 2009.

     Parts Sales Gross Profit. For the three month period ended September 30, 2010, our parts sales gross profit decreased $0.9 million, or 13.8%, to $5.9 million from $6.8 million for the same three month period in 2009 on a $3.2 million decline in parts sales revenues. Gross profit margin for the three month period ended September 30, 2010 was 26.1%, a decrease of 0.4% from 26.5% in the same three month period in 2009, as a result of the mix of parts sold. The Arnold Transaction accounted for approximately $50,000 in gross profit on a gross profit margin of 4.7% in the three month period ended September 30, 2009.

     Services Revenues Gross Profit. For the three month period ended September 30, 2010, our services revenues gross profit decreased $2.3 million, or 24.5%, to $7.2 million from approximately $9.5 million for the same three month period in 2009 on a $2.8 million decline in services revenues. Gross profit margin for the three month period ended September 30, 2010 was 58.3%, down 4.6% from 62.9% in the same three month period in 2009 due to revenue mix. The Arnold Transaction resulted in the recognition of $0.9 million in deferred services revenues in the prior year period related to the termination of related lift truck maintenance and repair contracts. Excluding the Arnold Transaction, gross margin was approximately 60.6% in the prior year period.

     Non-Segmented Other Revenues Gross Loss. For the three month period ended September 30, 2010, our non-segmented other revenues realized a gross loss of approximately $1.6 million compared to a gross loss of $1.0 million for the same three month period in 2009, a $0.6 million increase in gross loss, as a result of higher fuel and outside hauling costs.

     Selling, General and Administrative Expenses. SG&A expenses increased approximately $1.5 million, or 4.3%, to $36.6 million for the three month period ended September 30, 2010 compared to $35.1 million for the same three month period in 2009. The net increase in SG&A expenses was attributable to several factors. Depreciation expense increased $0.7 million, primarily related to the depreciation of the ERP system, which was substantially complete and ready for its intended use in January 2010. Employee salaries

29

Table of Contents

and wages and related employee expenses increased $0.5 million while bad debt expense increased $0.2 million and other corporate overhead expenses increased $0.4 million. These increases were offset by a $0.3 million decrease in legal and professional fees. Stock-based compensation expense was $0.3 million and $0.2 million for the three month periods ended September 30, 2010 and 2009, respectively. As a percent of total revenues, SG&A expenses were 23.8% for the three month period ended September 30, 2010, an increase of 3.8% from 20.0% for the same three month period in 2009, reflecting the expense increases described above, the fixed cost nature of certain SG&A expenses and the 12.4% decline in comparative total revenues.

     Other Income (Expense). For the three month period ended September 30, 2010, our net other expenses decreased approximately $0.4 million to $7.3 million compared to $7.7 million for the same three month period in 2009. The decrease was the net result of a $0.5 million decrease in interest expense to $7.3 million for the three month period ended September 30, 2010 compared to $7.8 million for the same three month period in 2009, which was partially offset by a $0.1 million decrease in other income. Comparative interest expense incurred on our senior secured credit facility was approximately $0.1 million lower in the three month period ended September 30, 2010 compared to the same period in 2009. Interest expense on our manufacturing flooring plan payables used to finance inventory purchases decreased approximately $0.4 million, primarily as a result of lower outstanding balances on those manufacturing flooring plan payables in the most recent year period.

     Income Taxes. We recorded an income tax benefit of approximately $2.0 million for the three month period ended September 30, 2010 compared to an income tax benefit of $0.3 million for the three month period ended September 30, 2009. Our effective income tax rate for the three month period ended September 30, 2010 was approximately 35.1% compared to 10.3% for the same three month period in 2009. The lower effective income tax rate for the three month period ended September 30, 2009 was the result of the lower pre-tax income in 2009 in relation to the permanent differences and the decrease of a permanent benefit related to tax deductible goodwill amortization, for which no deferred income taxes can be recognized until realized, in accordance with FASB ASC Topic 740, Income Taxes (“ASC 740”). In accordance with ASC 740, the actual effective year-to-date tax rate was applied in the prior year third quarter. Based on available evidence, both positive and negative, we believe it is more likely than not that our deferred tax assets at September 30, 2010 are fully realizable through future reversals of existing taxable temporary differences and future taxable income, and are not subject to any limitations.

Nine Months Ended September 30, 2010 Compared to the Nine Months Ended September 30, 2009

     Revenues.

Nine Months Ended Total Total

September 30, Dollar Percentage

2010 2009 Decrease Decrease

(in thousands, except percentages)

Segment Revenues:

Equipment rentals
$ 126,400 $ 150,669 $ (24,269 ) (16.1 )%

New equipment sales
103,952 172,010 (68,058 ) (39.6 )%

Used equipment sales
46,062 69,254 (23,192 ) (33.5 )%

Parts sales
65,013 78,144 (13,131 ) (16.8 )%

Services revenues
36,466 46,164 (9,698 ) (21.0 )%

Non-Segmented revenues
21,643 25,824 (4,181 ) (16.2 )%

Total revenues
$ 399,536 $ 542,065 $ (142,529 ) (26.3 )%

     Total Revenues. Our total revenues were $399.5 million for the nine month period ended September 30, 2010 compared to $542.1 million for the same nine month period in 2009, a decrease of approximately $142.5 million, or 26.3%. Included in total revenues for the nine months ended September 30, 2009 were revenues of $16.6 million from the Arnold Transaction. Revenues decreased for all reportable segments and non-segmented revenues as further discussed below.

     Equipment Rental Revenues. Our revenues from equipment rentals for the nine month period ended September 30, 2010 decreased $24.3 million, or 16.1%, to $126.4 million from $150.7 million in the same nine month period in 2009. Revenues from aerial work platforms decreased $17.0 million, cranes decreased $6.8 million. These decreases were due to lower demand resulting from the macroeconomic downturn and the other factors discussed above, which also negatively impacted our rental rates. Our average rental rates for the nine month period ended September 30, 2010 declined 9.6% compared to the same nine month period in 2009. Rental revenues from lift trucks decreased $5.3 million, primarily as a result of the Arnold Transaction. Partially offsetting these decreases in rental revenues were a $3.3 million increase in earthmoving equipment rentals and a $1.5 million increase in other equipment rentals.

30

Table of Contents

     Rental equipment dollar utilization (annual rental revenues divided by the average original rental fleet equipment costs) for the nine month period ended September 30, 2010 was 25.5% compared to 27.1% for the same nine month period in 2009, a decrease of 1.6%. The decrease in comparative rental equipment dollar utilization was the net result of the 9.6% decrease in average rental rates in the comparative period and a 0.3% increase in rental equipment time utilization (equipment usage based on the number of rental equipment units available for rent). Rental equipment time utilization was 55.6% for the nine month period ended September 30, 2010 compared to 55.3% for the same nine month period in 2009. Rental equipment time utilization as a percentage of original equipment cost was 58.4% for the nine months ended September 30, 2010 compared to 57.5% for the same nine month period ended September 30, 2009, an increase of 0.9%.

     New Equipment Sales Revenues. Our new equipment sales for the nine month period ended September 30, 2010 decreased approximately $68.0 million, or 39.6%, to $104.0 million from $172.0 million for the comparable period in 2009. The Arnold Transaction accounted for $1.1 million of new lift truck equipment sales revenues in the prior year period. Sales of new cranes decreased $74.0 million, reflecting lower demand due to the macroeconomic downturn and the other factors discussed above. Sales of new lift trucks decreased $3.4 million largely as a result of the Arnold Transaction, while sales of new other equipment decreased approximately $0.4 million. Partially offsetting these new equipment sales decreases was a $5.8 million increase in the sales of new aerial work platforms and a $4.0 million increase in sales of new earthmoving equipment.

     Used Equipment Sales Revenues. Our used equipment sales decreased $23.2 million, or 33.5%, to $46.1 million for the nine month period ended September 30, 2010, from $69.3 million for the same nine month period in 2009, primarily as a result of lower demand for used equipment. The Arnold Transaction accounted for $13.4 million of used lift truck sales revenues in the prior year period. Sales of used aerial work platform equipment and used cranes decreased $4.5 million and $2.9 million, respectively. Used lift truck sales decreased $14.3 million and other used equipment sales decreased approximately $1.1 million while sales of used earthmoving equipment decreased $0.5 million.

     Parts Sales Revenues. Our parts sales decreased $13.1 million, or 16.8%, to $65.0 million for the nine month period ended September 30, 2010 from $78.1 million for the same nine month period in 2009. Parts revenues related to the Arnold Transaction totaled $1.1 million in the prior year period. The decline in parts revenues was due to a decrease in customer demand for parts due to the decline in construction and industrial activity in the past year.

     Services Revenues. Our services revenues for the nine month period ended September 30, 2010 decreased $9.7 million, or 21.0%, to approximately $36.5 million from $46.2 million for the same nine month period last year. The Arnold Transaction resulted in the recognition of $0.9 million in deferred services revenues in the prior year period related to the termination of related lift truck maintenance and repair contracts. The decline in service revenues was largely due to a decrease in demand for services due to the decline in construction and industrial activity in the past year.

     Non-Segmented Other Revenues. Our non-segmented other revenues consisted primarily of equipment support activities including transportation, hauling, parts freight and damage waiver charges. For the nine month period ended September 30, 2010, our other revenues were $21.6 million, a decrease of $4.2 million, or 16.2%, from $25.8 million in the same nine month period in 2009. The decrease was primarily due to a decrease in the volume of these services in conjunction with the decline of our primary business activities.

31

Table of Contents

     Gross Profit.

Total Total

Nine Months Ended Dollar Percentage

September 30, Change Change

2010 2009 Decrease Decrease

(in thousands, except percentages)

Segment Gross Profit (Loss):

Equipment rentals
$ 38,969 $ 50,439 $ (11,470 ) (22.7 )%

New equipment sales
9,960 21,491 (11,531 ) (53.7 )%

Used equipment sales
10,372 12,772 (2,400 ) (18.8 )%

Parts sales
17,209 21,805 (4,596 ) (21.1 )%

Services revenues
22,661 29,105 (6,444 ) (22.1 )%

Non-Segmented revenues
(4,987 ) (859 ) (4,128 ) (480.6 )%

Total gross profit
$ 94,184 $ 134,753 $ (40,569 ) (30.1 )%

     Total Gross Profit. Our total gross profit was $94.2 million for the nine month period ended September 30, 2010 compared to $134.8 million for the same nine month period in 2009, a decrease of $40.6 million, or 30.1%. Total gross profit margin for the nine month period ended September 30, 2010 was 23.6%, a decrease of 1.3% from the 24.9% gross profit margin for the same nine month period in 2009. The Arnold Transaction contributed $1.6 million in gross profit on a total gross profit margin of 9.6% in the prior year period. Gross profit (loss) and gross margin for all reportable segments and non-segmented revenues are further described below:

     Equipment Rentals Gross Profit. Our gross profit from equipment rentals for the nine month period ended September 30, 2010 decreased approximately $11.5 million, or 22.7%, to $39.0 million from approximately $50.5 million in the same nine month period in 2009. The decrease in equipment rentals gross profit is the net result of a $24.3 million decrease in rental revenues for the nine month period ended September 30, 2010, which was partially offset by a $3.3 million net decrease in rental expenses and a $9.5 million decrease in rental equipment depreciation expense. The net decrease in rental expenses and rental equipment depreciation expense was primarily due to a smaller fleet size in 2010 compared to 2009. As a percentage of equipment rental revenues, maintenance and repair costs were approximately 16.1% for the nine month period ended September 30, 2010 compared to 15.2% for the same nine month period in 2009 and depreciation expense was 46.1% for the nine month period ended September 30, 2010 compared to 45.0% for the same nine month period in 2009. These percentage increases were primarily attributable to the decline in comparative rental revenues.

     Gross profit margin for the nine month period ended September 30, 2010 was 30.9%, down 2.5% from 33.4% in the same nine month period in 2009. This gross profit margin decline was primarily due to the 9.6% decline in our average rental rates and the product mix of equipment rented, combined with the current year increase in rental and depreciation expenses as a percentage of equipment rental revenues.

     New Equipment Sales Gross Profit. Our new equipment sales gross profit for the nine month period ended September 30, 2010 decreased $11.5 million, or 53.7%, to $10.0 million compared to $21.5 million for the same nine month period in 2009 on a total new equipment sales decline of $68.1 million. Gross profit margin on new equipment sales for the nine month period ended September 30, 2010 was 9.5%, a decrease of 3.0% from 12.5% in the same nine month period in 2009, reflecting lower demand for new equipment and lower margins on new crane sales. The Arnold Transaction accounted for new equipment sales gross profit of $36,000 on a gross profit margin of 3.2% in the prior year period.

     Used Equipment Sales Gross Profit. Our used equipment sales gross profit for the nine month period ended September 30, 2010 decreased $2.4 million, or 18.8%, to $10.4 million from $12.8 million for the same nine month period in 2009 on a used equipment sales decrease of $23.2 million. Gross profit margin for the nine month period ended September 30, 2010 was 22.6%, up 4.0% from 18.6% in the same nine month period in 2009, as a result of the impact of lower demand for used equipment and pass thru’s of trade-in inventory in the prior year second quarter combined with the impact of the Arnold Transaction in the third quarter of last year. The Arnold Transaction accounted for $0.6 million in gross profit with a gross profit margin of 4.5%. Our used equipment sales from the rental fleet, which comprised approximately 75.3% and 82.9% of our used equipment sales for the nine month periods ended September 30, 2010 and 2009, respectively, were approximately 136.8% of net book value for the nine month period ended September 30, 2010 compared to 126.5% for the same nine month period in 2009.

     Parts Sales Gross Profit. For the nine month period ended September 30, 2010, our parts sales gross profit decreased $4.6 million, or 21.1%, to $17.2 million from $21.8 million for the same nine month period in 2009 on a $13.1 million decline in parts sales. Gross profit margin for the nine month period ended September 30, 2010 was 26.5%, a decrease of 1.4% from 27.9% in the

32

Table of Contents

same nine month period in 2009, as a result of the mix of parts sold. The Arnold Transaction accounted for approximately $50,000 in gross profit on a gross profit margin of 4.7% in the prior year period.

     Services Revenues Gross Profit. For the nine month period ended September 30, 2010, our services revenues gross profit decreased $6.4 million, or 22.1%, to $22.7 million from $29.1 million for the same nine month period in 2009 on a $9.7 million decline in services revenues. Gross profit margin for the nine month period ended September 30, 2010 was 62.2%, down 0.8% from 63.0% in the same nine month period in 2009 due to revenue mix. The Arnold Transaction resulted in the recognition of $0.9 million in deferred services revenues in the prior year period related to the termination of related lift truck maintenance and repair contracts. Excluding the Arnold Transaction, gross margin was approximately 62.3% in the prior year period

     Non-Segmented Other Revenues Gross Profit (Loss). For the nine month period ended September 30, 2010, our non-segmented other revenues realized a gross loss of approximately $5.0 million compared to a gross loss of approximately $0.9 million for the same nine month period in 2009, as a result of declines in transportation, hauling and freight revenues and service related revenues associated with lower revenues in our primary business activities.

     Selling, General and Administrative Expenses. SG&A expenses decreased approximately $1.1 million, or 1.0%, to $109.2 million for the nine month period ended September 30, 2010 compared to approximately $110.3 million for the same nine month period in 2009. The net decrease in SG&A expenses was attributable to several factors. Employee salaries and wages and related employee expenses decreased $3.9 million as a result of cost control measures instituted by the Company, including workforce headcount reductions since the beginning of 2009, combined with lower commissions in the current nine month period that resulted from lower rental and sales revenues. Bad debt expense decreased $0.4 million as a result of some deterioration in our accounts receivable agings in the first quarter of last year. These decreases were partially offset by a $0.8 million increase in legal and professional fees resulting primarily from data conversion costs and other consulting fees related to our ERP system implementation. Additionally, depreciation expense increased $2.4 million, primarily related to the depreciation of the ERP system, which was substantially complete and ready for its intended use in January 2010. Stock-based compensation expense was $0.7 million and $0.6 million for the nine month periods ended September 30, 2010 and 2009, respectively. As a percent of total revenues, SG&A expenses were 27.3% for the nine month period ended September 30, 2010, an increase of 6.9% from 20.4% for the same nine month period in 2009, reflecting the higher expenses described above, the fixed cost nature of certain SG&A expenses and the 26.3% decline in comparative total revenues.

     Other Income (Expense). For the nine month period ended September 30, 2010, our net other expenses decreased $1.9 million to $21.6 million compared to $23.5 million for the same nine month period in 2009. The decrease was the net result of a $2.2 million decrease in interest expense to approximately $21.8 million for the nine month period ended September 30, 2010 compared to $24.0 million for the same nine month period in 2009, which was partially offset by a $0.4 million decrease in other income. The decrease in interest expense was due to several factors. Comparative interest expense incurred on our senior secured credit facility was approximately $0.8 million lower in the nine month period ended September 30, 2010 compared to the same period in 2009. We had no borrowings under our senior secured credit facility for the nine month period ended September 30, 2010, but incurred approximately $1.4 million in interest costs related to the amortization of deferred financing costs, commitment fees and letter of credit fees. For the nine month period ended September 30, 2009, we incurred approximately $2.3 million in interest expense related to the senior secured credit facility for borrowings under the facility, amortization of deferred financing costs, commitment fees and letter of credit fees. Additionally, interest expense on our manufacturing flooring plan payables used to finance inventory purchases decreased approximately $1.4 million in the most recent year period, as a result of lower outstanding balances on those manufacturing flooring plan payables.

     Income Taxes. We recorded an income tax benefit of $13.4 million for the nine month period ended September 30, 2010 compared to income tax expense of $1.2 million for the nine month period ended September 30, 2009. Our effective income tax rate for the nine month period ended September 30, 2010 was approximately 36.8% compared to 88.2% for the same nine month period in 2009. The higher effective tax rate for the nine month period September 30, 2009 was the result of a permanent difference resulting from unrealized tax deductible goodwill amortization, for which no deferred tax benefit can be recognized in accordance with ASC 740. In accordance with ASC 740, the actual effective year-to-date tax rate was applied in the prior year third quarter. Based on available evidence, both positive and negative, we believe it is more likely than not that our deferred tax assets at September 30, 2010 are fully realizable through future reversals of existing taxable temporary differences and future taxable income, and are not subject to any limitations.

33

Table of Contents

Liquidity and Capital Resources

     Cash flow from operating activities. For the nine month period ended September 30, 2010, our cash provided by our operating activities was exceeded by our cash used in our operating activities, resulting in net cash used in our operating activities of $14.0 million. Our reported net loss of approximately $23.0 million, which, when adjusted for non-cash income and expense items, such as depreciation and amortization, deferred income taxes, provision for losses on accounts receivable, stock-based compensation expense and net gains on the sale of long-lived assets, provided positive cash flows of approximately $29.0 million. These cash flows from operating activities were also positively impacted by an increase of $33.1 million in accounts payable. Offsetting these positive cash flows were a $17.4 million decrease in manufacturing flooring plans payable, an $28.4 million increase net accounts receivable, a $24.1 million increase in net inventories, a $2.2 million increase in prepaid expenses and other assets and a $4.0 million decrease in accrued expenses payable and other liabilities.

     Our cash provided by operating activities for the nine months ended September 30, 2009 was $38.0 million. Our reported net income of approximately $0.2 million, which, when adjusted for non-cash income and expense items, such as depreciation and amortization, deferred income taxes, provision for losses on accounts receivable, stock-based compensation expense, and net gains on the sale of long-lived assets, provided positive cash flows of approximately $70.1 million. These cash flows from operating activities were also positively impacted by a decrease of $57.8 million in net accounts receivable, a $4.7 million decrease in prepaid expenses and other assets and a $10.7 million decrease in inventories. Partially offsetting these positive cash flows were a decrease of $65.6 million in accounts payable, a $27.7 million decrease in manufacturing flooring plans payable, and an $11.8 million decrease in accrued expenses and other liabilities.

     Cash flow from investing activities. For the nine month period ended September 30, 2010, our cash provided by our investing activities was exceeded by our cash used in our investing activities, resulting in net cash used in our investing activities of approximately $0.1 million. This was a net result of purchases of rental and non-rental equipment of $35.2 million and proceeds from the sales of rental and non-rental equipment totaling $35.1 million.

     For the nine months ended September 30, 2009, cash provided by our investing activities was $33.1 million. This is a net result of proceeds from the sale of rental and non-rental equipment of $58.8 million, which includes approximately $13.3 million in cash proceeds related to the Arnold Transaction. Partially offsetting these cash flows were purchases of rental and non-rental equipment totaling $25.7 million.

     Cash flow from financing activities. For the nine month period ended September 30, 2010, cash used in our financing activities was approximately $4.4 million, representing payments of our notes payable and capital lease obligation and purchases of treasury stock of $1.2 million, $0.1 million and $0.2 million, respectively, and transactions costs of $2.9 million associated with our amended and restated senior secured credit facility (see note 7 to these condensed consolidated financial statements for further information).

     For the nine months ended September 30, 2009, cash used in our financing activities was approximately $73.7 million. Our total borrowings during the period under our senior secured credit facility were $534.4 million and total payments under the senior secured credit facility in the same period were $607.7 million. We also made payments under our related party obligation and notes payable and capital lease obligations totaling $0.2 million and acquired $0.1 million of treasury stock.

Senior Secured Credit Facility

     We and our subsidiaries are parties to a $320.0 million senior secured credit facility with General Electric Capital Corporation as administrative agent, and the lenders named therein. On July 29, 2010, we amended and restated the credit facility to, among other things, extend the facility’s maturity date to July 29, 2015. The revolving loans under the credit facility bear interest, at our option, either at (i) the index rate plus an applicable margin ranging from 1.50% to 2.25% depending on our leverage ratio or (ii) the LIBOR rate plus an applicable margin of 2.50% to 3.25% depending on our leverage ratio. The unused commitment fee under the senior secured credit facility is .50%.

     Our senior secured credit facility requires us to maintain a minimum fixed charge coverage ratio in the event that our excess borrowing availability is below $40.0 million (as adjusted if the incremental facility is exercised). The credit facility also requires us to maintain a maximum total leverage ratio of 5.0 to 1.0, which is tested if excess availability is less than $40 million (as adjusted if the incremental facility is exercised). We paid transaction costs of approximately $2.9 million in connection with the amendment and restatement of the credit facility. At November 1, 2010, we had $312.0 million of available borrowings under our senior secured credit facility, net of $8.0 million of outstanding letters of credit, and were in compliance with these covenants.

34

Table of Contents

Senior Unsecured Notes

     We currently have outstanding $250.0 million aggregate principal amount of 8 3/8% senior unsecured notes due 2016. The senior unsecured notes are guaranteed, jointly and severally, on an unsecured senior basis by all of our existing and future domestic restricted subsidiaries.

     We may redeem the senior unsecured notes at any time on or after July 15, 2011 at specified redemption prices plus accrued and unpaid interest and additional interest. In addition, if we experience a change of control, we will be required to make an offer to repurchase the senior unsecured notes at a price equal to 101% of the principal amount thereof, plus accrued and unpaid interest and additional interest.

     The indenture governing our senior secured notes contains certain covenants that, among other things, limit our ability and the ability of our restricted subsidiaries to: (i) incur additional indebtedness, assume a guarantee or issue preferred stock; (ii) pay dividends or make other equity distributions or payments to or affecting our subsidiaries; (iii) purchase or redeem our capital stock; (iv) make certain investments; (v) create liens; (vi) sell or dispose of assets or engage in mergers or consolidation; (vii) engage in certain transactions with subsidiaries or affiliates; (viii) enter into sale leaseback transactions with subsidiaries or affiliates; (viii) enter into sale leaseback transactions; and (ix) engage in certain business activities. Each of the covenants is subject to exceptions and qualifications.

Cash Requirements Related to Operations

     Our principal sources of liquidity have been from cash provided by operating activities and the sales of new, used and rental fleet equipment, proceeds from the issuance of debt, and borrowings available under our senior secured credit facility. Our principal uses of cash have been to fund operating activities and working capital, purchases of rental fleet equipment and property and equipment, fund payments due under facility operating leases and manufacturer flooring plans payable, and to meet debt service requirements. In the future, we may pursue additional strategic acquisitions. In addition, we may use cash from working capital and/or borrowings under our senior secured credit facility should we repurchase Company securities. We anticipate that the above described uses will be the principal demands on our cash in the future.

     The amount of our future capital expenditures will depend on a number of factors including general economic conditions and growth prospects. Our gross rental fleet capital expenditures for the nine month period ended September 30, 2010 were approximately $58.4 million, including $26.4 million of non-cash transfers from new and used equipment to rental fleet inventory. Our gross property and equipment capital expenditures for the nine month period ended September 30, 2010 were $3.3 million. In response to changing economic conditions (either positive or negative), we believe we have the flexibility to modify our capital expenditures by adjusting them (either up or down) to match our actual performance.

     On July 31, 2009, the Company sold to Arnold Machinery Company its Yale^{^®}lift truck assets in our rental fleet, new and used equipment inventories and parts inventories located in the Intermountain region of the United States, resulting in total cash proceeds of approximately $15.7 million. At the time of the sale, these lift trucks comprised, based on net book value, approximately 71% of our total lift trucks in the rental fleet and approximately 3.5% of our total rental fleet. The Yale^{^®}brand accounted for less than 5.0% of our total revenues in 2009 through the date of the transaction.

     To service our debt, we will require a significant amount of cash. Our ability to pay interest and principal on our indebtedness (including the senior unsecured notes, the senior secured credit facility and our other indebtedness), will depend upon our future operating performance and the availability of borrowings under our senior secured credit facility and/or other debt and equity financing alternatives available to us, which will be affected by prevailing economic conditions and conditions in the global credit and capital markets, as well as financial, business and other factors, some of which are beyond our control. Based on our current level of operations and given the current state of the capital markets, we believe our cash flow from operations, available cash and available borrowings under our senior secured credit facility will be adequate to meet our future liquidity needs for the foreseeable future. In 2009, we fully repaid our senior secured credit facility. As of November 1, 2010, we had $312.0 million of available borrowings under our senior secured credit facility, net of $8.0 million of outstanding letters of credit.

     We cannot provide absolute assurance that our future cash flow from operating activities will be sufficient to meet our long-term obligations and commitments. If we are unable to generate sufficient cash flow from operating activities in the future to service our indebtedness and to meet our other commitments, we will be required to adopt one or more alternatives, such as refinancing or restructuring our indebtedness, selling material assets or operations or seeking to raise additional debt or equity capital. Given current

35

Table of Contents

economic and market conditions, including the significant disruptions in the global capital markets, we cannot assure investors that any of these actions could be affected on a timely basis or on satisfactory terms or at all, or that these actions would enable us to continue to satisfy our capital requirements. In addition, our existing debt agreements, including the indenture governing our senior unsecured notes, and our senior secured credit facility, as well as any future debt agreements, contain or may contain restrictive covenants, which may prohibit us from adopting any of these alternatives. Our failure to comply with these covenants could result in an event of default which, if not cured or waived, could result in the acceleration of all of our debt.

Seasonality

     Although we believe our business is not materially impacted by seasonality, the demand for our rental equipment tends to be lower in the winter months. The level of equipment rental activities are directly related to commercial and industrial construction and maintenance activities. Therefore, equipment rental performance will be correlated to the levels of current construction activities. The severity of weather conditions can have a temporary impact on the level of construction activities.

     Equipment sales cycles are also subject to some seasonality with the peak selling period during the spring season and extending through the summer. Typically, parts and service activities are less affected by changes in demand caused by seasonality.

Contractual and Commercial Commitments

     On July 29, 2010, we amended and restated our $320.0 million senior secured credit facility with General Electric Capital Corporation as administrative agent, and the lenders named therein, to, among other things, extend the facility’s maturity date from August 4, 2011 to July 29, 2015 (see also note 7 to the condensed consolidated financial statements for further information). We have no outstanding balances under the credit facility. As of September 30, 2010, there were no other material changes from the information included in our Annual Report on Form 10-K for the year ended December 31, 2009.

Off-Balance Sheet Arrangements

     There have been no material changes from the information included in our Annual Report on Form 10-K for the year ended December 31, 2009.

Item 3. Quantitative and Qualitative Disclosures About Market Risk

     Our earnings may be affected by changes in interest rates since interest expense on our senior secured credit facility is currently calculated based upon the index rate plus an applicable margin of 1.50% to 2.25%, depending on the leverage ratio, in the case of index rate revolving loans and LIBOR plus an applicable margin of 2.50% to 3.25%, depending on the leverage ratio, in the case of LIBOR revolving loans. At September 30, 2010, we had no outstanding borrowings under our senior secured credit facility. Further, we did not have significant exposure to changing interest rates as of September 30, 2010 on our fixed-rate senior unsecured notes or on our other notes payable. Historically, we have not engaged in derivatives or other financial instruments for trading, speculative or hedging purposes, though we may do so from time to time if such instruments are available to us on acceptable terms and prevailing market conditions are accommodating.

Item 4. Controls and Procedures

     Management’s Quarterly Evaluation of Disclosure Controls and Procedures

     We maintain disclosure controls and procedures that are designed to ensure that information required to be disclosed in the reports that the Company files or furnishes under the Securities Exchange Act of 1934 is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to the Company’s management, including its Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required financial disclosure.

     Our Chief Executive Officer and Chief Financial Officer (our principal executive officer and principal financial officer, respectively) have evaluated the effectiveness of our disclosure controls and procedures (as defined in Rule 13a-15(e) and 15d-15(e) promulgated under the Securities Exchange Act of 1934, as amended) as of the end of the period covered by this Quarterly Report on Form 10-Q. Based on this evaluation, our principal executive officer and principal financial officer have concluded that, as of September 30, 2010, our current disclosure controls and procedures were effective.

     The design of any system of control is based upon certain assumptions about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated objectives under all future events, no matter how remote, or that the

36

Table of Contents

degree of compliance with the policies or procedures may not deteriorate. Because of its inherent limitations, disclosure controls and procedures may not prevent or detect all misstatements. Accordingly, even effective disclosure controls and procedures can only provide reasonable assurance of achieving their control objectives.

     Changes in Internal Control Over Financial Reporting

     During the quarter ended March 31, 2010, as part of the Company’s on-going ERP project, our ERP system was implemented in 14 of the Company’s branches, as well as in the Company’s centralized corporate accounting operations. During the quarter ended June 30, 2010, the ERP system was implemented in our 53 remaining branches and will be implemented in subsequent new branch openings. As a result, various internal controls related to our business processes, user security, account structure, system reporting and approval procedures were modified and redesigned to conform to the new ERP system. Although management believes internal controls have been maintained or enhanced by the ERP system implemented, the design and operating effectiveness of the controls in the newly upgraded environments have not been completely assessed as of September 30, 2010. As such, there is a risk that deficiencies may exist that have not yet been identified that could be deemed significant deficiencies or, in the aggregate, a material weakness. In 2010 management will continue its assessment of internal control over financial reporting (as defined in Exchange Act Rule 13a-15(f)) relating to the new ERP system. Otherwise, there were no changes in the Company’s internal control over financial reporting that occurred during the quarter ended September 30, 2010 that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.

PART II. OTHER INFORMATION

Item 1. Legal Proceedings.

     We are party to various litigation matters, in most cases involving normal ordinary course and routine claims incidental to our business. We cannot estimate with certainty our ultimate legal and financial liability with respect to such pending matters. However, we believe, based on our examination of such pending matters, that our ultimate liability for such matters will not have a material adverse effect on our business, financial condition and/or operating results.

Item 1A. Risk Factors.

     In addition to the other information set forth in this Quarterly Report on Form 10-Q, you should carefully consider the factors discussed in Part I, Item 1A — “Risk Factors,” in our Annual Report on Form 10-K for the year ended December 31, 2009, which could materially affect our business, financial condition or future results.

     There have been no material changes with respect to the Company’s risk factors previously disclosed on Form 10-K for the year ended December 31, 2009.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.

     Issuer Purchases of Equity Securities

     On June 30, 2010, 27,551 shares of non-vested stock that were issued in 2009 vested at $7.49 per share. On July 7, 2010, holders of those vested shares returned 4,813 shares of common stock to the Company as payment for their respective employee withholding taxes. This resulted in an addition of 4,813 shares to Treasury Stock.

Item 3. Defaults upon Senior Securities.

     None.

Item 4. (Removed and Reserved).

Item 5. Other Information.

     None.

37

Table of Contents

Item 6. Exhibits.

10.1
Third Amended and Restated Credit Agreement, dated as of July 29, 2010, by and among H&E Equipment Services, Inc., Great Northern Equipment, Inc., GNE Investments, Inc., H&E Finance Corp., H&E Equipment Services (California), LLC, H&E California Holdings, Inc., H&E Equipment Services (Mid-Atlantic), Inc., General Electric Capital Corporation, as Agent, Bank of America, N.A. as co-syndication agent, documentation agent, joint lead arranger and joint bookrunner and the lenders party thereto (incorporated by reference from Exhibit 10.1 to Current Report on Form 8-K of H&E Equipment Services, Inc. (File No. 000-51759), filed August 3, 2010).

31.1
Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (filed herewith).

31.2
Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (filed herewith).

32.1
Certification pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (furnished herewith).

38

Table of Contents

SIGNATURES

Pursuant to the requirements of the Securities and Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

H&E EQUIPMENT SERVICES, INC.

Dated: November 5, 2010 By:   /s/ John M. Engquist
John M. Engquist
President and Chief Executive Officer
(Principal Executive Officer)

Dated: November 5, 2010 By:   /s/ Leslie S. Magee
Leslie S. Magee
Chief Financial Officer and Secretary
(Principal Financial and Accounting Officer)

39

Table of Contents

EXHIBIT INDEX

10.1
Third Amended and Restated Credit Agreement, dated as of July 29, 2010, by and among H&E Equipment Services, Inc., Great Northern Equipment, Inc., GNE Investments, Inc., H&E Finance Corp., H&E Equipment Services (California), LLC, H&E California Holdings, Inc., H&E Equipment Services (Mid-Atlantic), Inc., General Electric Capital Corporation, as Agent, Bank of America, N.A. as co-syndication agent, documentation agent, joint lead arranger and joint bookrunner and the lenders party thereto (incorporated by reference from Exhibit 10.1 to Current Report on Form 8-K of H&E Equipment Services, Inc. (File No. 000-51759), filed August 3, 2010).

31.1
Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (filed herewith).

31.2
Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (filed herewith).

32.1
Certification pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (furnished herewith).

40


	Balances at
	September 30,			December 31,
	2010			2009
	(Unaudited)
ASSETS
Cash	$	26,856		$	45,336
Receivables, net of allowance for doubtful accounts of $5,953 and $5,736, respectively		97,966			72,001
Inventories, net of reserves for obsolescence of $982 and $824, respectively		92,472			94,987
Prepaid expenses and other assets		9,245			6,999
Rental equipment, net of accumulated depreciation of $245,411 and $224,881, respectively		412,126			437,407
Property and equipment, net of accumulated depreciation and amortization of $51,189 and $42,086, respectively		59,008			65,802
Deferred financing costs, net of accumulated amortization of $10,109 and $9,050, respectively		7,374			5,545
Intangible assets, net of accumulated amortization of $2,927 and $2,492, respectively		552			988
Goodwill		34,019			34,019

Total assets	$	739,618		$	763,084


LIABILITIES AND STOCKHOLDERS’ EQUITY
Liabilities:
Accounts payable	$	61,942		$	28,866
Manufacturer flooring plans payable		75,503			92,868
Accrued expenses payable and other liabilities		33,231			37,271
Notes payable		703			1,929
Senior unsecured notes		250,000			250,000
Capital lease payable		2,087			2,181
Deferred income taxes		57,703			69,146
Deferred compensation payable		1,988			1,941

Total liabilities		483,157			484,202

Commitments and contingent liabilities

Stockholders’ equity:
Preferred stock, $0.01 par value, 25,000,000 shares authorized; no shares issued		—			—
Common stock, $0.01 par value, 175,000,000 shares authorized; 38,699,666 and 38,525,688 shares issued at September 30, 2010 and December 31, 2009, respectively, and 35,033,292 and 34,904,597 shares outstanding at September 30, 2010 and December 31, 2009, respectively		386			385
Additional paid-in capital		208,813			208,072
Treasury stock at cost, 3,666,374 shares of common stock held at September 30, 2010 and 3,621,091 shares of common stock held at December 31, 2009, respectively		(56,330	)		(56,118	)
Retained earnings		103,592			126,543

Total stockholders’ equity		256,461			278,882

Total liabilities and stockholders’ equity	$	739,618		$	763,084


	Three Months Ended						Nine Months Ended
	September 30,						September 30,
	2010			2009			2010			2009
Revenues:
Equipment rentals	$	48,272		$	45,108		$	126,400		$	150,669
New equipment sales		47,697			48,685			103,952			172,010
Used equipment sales		14,700			32,698			46,062			69,254
Parts sales		22,599			25,786			65,013			78,144
Services revenues		12,412			15,225			36,466			46,164
Other		8,164			8,126			21,643			25,824

Total revenues		153,844			175,628			399,536			542,065

Cost of revenues:
Rental depreciation		19,628			21,105			58,260			67,789
Rental expense		10,552			10,209			29,171			32,441
New equipment sales		42,979			43,549			93,992			150,519
Used equipment sales		11,083			27,069			35,690			56,482
Parts sales		16,710			18,952			47,804			56,339
Services revenues		5,177			5,646			13,805			17,059
Other		9,795			9,131			26,630			26,683

Total cost of revenues		115,924			135,661			305,352			407,312

Gross profit		37,920			39,967			94,184			134,753

Selling, general and administrative expenses		36,594			35,073			109,233			110,342
Gain on sales of property and equipment, net		125			289			324			472

Income (loss) from operations		1,451			5,183			(14,725	)		24,883


Other income (expense):
Interest expense		(7,287	)		(7,847	)		(21,781	)		(24,039	)
Other, net		10			123			166			518

Total other expense, net		(7,277	)		(7,724	)		(21,615	)		(23,521	)


Income (loss) before provision for income taxes		(5,826	)		(2,541	)		(36,340	)		1,362
Provision (benefit) for income taxes		(2,046	)		(261	)		(13,389	)		1,201

Net income (loss)	$	(3,780	)	$	(2,280	)	$	(22,951	)	$	161

Net income (loss) per common share:
Basic	$	(0.11	)	$	(0.07	)	$	(0.66	)	$	—

Diluted	$	(0.11	)	$	(0.07	)	$	(0.66	)	$	—

Weighted average common shares outstanding:
Basic		34,700			34,625			34,656			34,601

Diluted		34,700			34,625			34,656			34,638


	September 30, 2010
	Carrying		Fair
	Amount		Value
Manufacturer flooring plans payable with interest computed at 6.75%	$	75,503	$	62,658
Senior unsecured notes with interest compounded at 8.375%		250,000		250,000
Notes payable to lenders with interest computed at 9.55%		703		350
Capital lease payable with interest computed at 5.929%		2,087		1,898
Letters of credit		—		220


	December 31, 2009
	Carrying		Fair
	Amount		Value
Manufacturer flooring plans payable with interest computed at 6.75%	$	92,868	$	82,082
Senior unsecured notes with interest compounded at 8.375%		250,000		247,500
Notes payable to lenders with interest computed at 7.25% to 9.55% .		1,929		1,476
Capital lease payable with interest computed at 5.929%		2,181		1,944
Letters of credit		—		98



	Common Stock				Additional								Total
	Shares				Paid-in		Treasury			Retained			Stockholders’
	Issued		Amount		Capital		Stock			Earnings			Equity
Balances at December 31, 2009		38,525,688	$	385	$	208,072	$	(56,118	)	$	126,543		$	278,882
Stock-based compensation		—		—		741		—			—			741
Issuance of common stock		173,978		1		—		—			—			1
Repurchase of 23,157 shares of restricted common stock
		—		—		—		(212	)		—			(212	)
Net loss		—		—		—		—			(22,951	)		(22,951	)

Balances at September 30, 2010		38,699,666	$	386	$	208,813	$	(56,330	)	$	103,592		$	256,461


				Weighted Average
	Number of			Grant Date Fair
	Shares			Value
Non-vested stock at December 31, 2009		279,223		$	7.79
Granted		173,978		$	9.54
Vested		(97,650	)	$	8.20
Forfeited		(22,126	)	$	8.12

Non-vested stock at September 30, 2010		333,425		$	8.57


	For the Three Months Ended				For the Nine Months Ended
	September 30,				September 30,
	2010		2009		2010		2009
Compensation expense	$	301	$	220	$	732	$	594


					Weighted Average
	Number		Weighted Average		Contractual Life
	of Shares		Exercise Price		In Years
Outstanding options at December 31, 2009		51,000	$	24.80
Granted		—		—
Exercised		—		—
Canceled, forfeited or expired		—		—

Outstanding options at September 30, 2010		51,000	$	24.80		5.8

Options exercisable at September 30, 2010		51,000	$	24.80		5.8


	As of September 30, 2010
	H&E Equipment			Guarantor
	Services			Subsidiaries			Elimination		Consolidated
	(Amounts in thousands)
Assets:
Cash	$	26,856		$	—		$	—	$	26,856
Receivables, net		86,503			11,463			—		97,966
Inventories, net		75,975			16,497			—		92,472
Prepaid expenses and other assets		9,015			230			—		9,245
Rental equipment, net		326,878			85,248			—		412,126
Property and equipment, net		49,068			9,940			—		59,008
Deferred financing costs, net		7,374			—			—		7,374
Intangible assets, net		—			552			—		552
Investment in guarantor subsidiaries		(15,263	)		—			15,263		—
Goodwill		4,493			29,526			—		34,019

Total assets	$	570,899		$	153,456		$	15,263	$	739,618


Liabilities and Stockholders’ Equity:
Accounts payable	$	57,833		$	4,109		$	—	$	61,942
Manufacturer flooring plans payable		75,139			364			—		75,503
Accrued expenses payable and other liabilities		31,443			1,788			—		33,231
Intercompany balances		(159,668	)		159,668			—		—
Notes payable		—			703			—		703
Senior unsecured notes		250,000			—			—		250,000
Capital lease payable		—			2,087			—		2,087
Deferred income taxes		57,703			—			—		57,703
Deferred compensation payable		1,988			—			—		1,988

Total liabilities		314,438			168,719			—		483,157
Stockholders’ equity (deficit)		256,461			(15,263	)		15,263		256,461

Total liabilities and stockholders’ equity	$	570,899		$	153,456		$	15,263	$	739,618


	As of December 31, 2009
	H&E Equipment			Guarantor
	Services			Subsidiaries			Elimination		Consolidated
	(Amounts in thousands)
Assets:
Cash	$	45,326		$	10		$	—	$	45,336
Receivables, net		58,405			13,596			—		72,001
Inventories, net		72,508			22,479			—		94,987
Prepaid expenses and other assets		6,876			123			—		6,999
Rental equipment, net		346,107			91,300			—		437,407
Property and equipment, net		54,672			11,130			—		65,802
Deferred financing costs, net		5,545			—			—		5,545
Intangible assets, net		—			988			—		988
Investment in guarantor subsidiaries		(4,537	)		—			4,537		—
Goodwill		4,493			29,526			—		34,019

Total assets	$	589,395		$	169,152		$	4,537	$	763,084

Liabilities and Stockholders’ Equity:
Accounts payable	$	28,866		$	—		$	—	$	28,866
Manufacturer flooring plans payable		92,868			—			—		92,868
Accrued expenses payable and other liabilities		35,689			1,582			—		37,271
Intercompany balances		(169,213	)		169,213			—		—
Notes payable		1,216			713			—		1,929
Senior unsecured notes		250,000			—			—		250,000
Capital lease payable		—			2,181			—		2,181
Deferred income taxes		69,146			—			—		69,146
Deferred compensation payable		1,941			—			—		1,941

Total liabilities		310,513			173,689			—		484,202
Stockholders’ equity (deficit)		278,882			(4,537	)		4,537		278,882

Total liabilities and stockholders’ equity	$	589,395		$	169,152		$	4,537	$	763,084


	Three Months Ended September 30, 2010
	H&E Equipment			Guarantor
	Services			Subsidiaries			Elimination		Consolidated
	(Amounts in thousands)
Revenues:
Equipment rentals	$	37,617		$	10,655		$	—	$	48,272
New equipment sales		44,125			3,572			—		47,697
Used equipment sales		13,034			1,666			—		14,700
Parts sales		19,055			3,544			—		22,599
Services revenues		10,951			1,461			—		12,412
Other		6,732			1,432			—		8,164

Total revenues		131,514			22,330			—		153,844

Cost of revenues:
Rental depreciation		15,229			4,399			—		19,628
Rental expense		8,371			2,181			—		10,552
New equipment sales		39,841			3,138			—		42,979
Used equipment sales		9,839			1,244			—		11,083
Parts sales		14,115			2,595			—		16,710
Services revenues		4,623			554			—		5,177
Other		7,639			2,156			—		9,795

Total cost of revenues		99,657			16,267			—		115,924

Gross profit (loss):
Equipment rentals		14,017			4,075			—		18,092
New equipment sales		4,284			434			—		4,718
Used equipment sales		3,195			422			—		3,617
Parts sales		4,940			949			—		5,889
Services revenues		6,328			907			—		7,235
Other		(907	)		(724	)		—		(1,631	)

Gross profit		31,857			6,063			—		37,920

Selling, general and administrative expenses		30,331			6,263			—		36,594
Equity in loss of guarantor subsidiaries		(2,620	)		—			2,620		—
Gain on sales of property and equipment, net		108			17			—		125

Income (loss) from operations		(986	)		(183	)		2,620		1,451

Other income (expense):
Interest expense		(4,845	)		(2,442	)		—		(7,287	)
Other, net		5			5			—		10

Total other expense, net		(4,840	)		(2,437	)		—		(7,277	)

Loss before income taxes		(5,826	)		(2,620	)		2,620		(5,826	)
Income tax benefit		(2,046	)		—			—		(2,046	)

Net loss	$	(3,780	)	$	(2,620	)	$	2,620	$	(3,780	)


	Three Months Ended September 30, 2009
	H&E Equipment			Guarantor
	Services			Subsidiaries			Elimination		Consolidated
	(Amounts in thousands)
Revenues:
Equipment rentals	$	35,724		$	9,384		$	—	$	45,108
New equipment sales		37,087			11,598			—		48,685
Used equipment sales		30,338			2,360			—		32,698
Parts sales		21,503			4,283			—		25,786
Services revenues		13,441			1,784			—		15,225
Other		6,516			1,610			—		8,126

Total revenues		144,609			31,019			—		175,628

Cost of revenues:
Rental depreciation		16,425			4,680			—		21,105
Rental expense		8,142			2,067			—		10,209
New equipment sales		32,944			10,605			—		43,549
Used equipment sales		25,014			2,055			—		27,069
Parts sales		15,835			3,117			—		18,952
Services revenues		5,026			620			—		5,646
Other		7,077			2,054			—		9,131

Total cost of revenues		110,463			25,198			—		135,661

Gross profit (loss):
Equipment rentals		11,157			2,637			—		13,794
New equipment sales		4,143			993			—		5,136
Used equipment sales		5,324			305			—		5,629
Parts sales		5,668			1,166			—		6,834
Services revenues		8,415			1,164			—		9,579
Other		(561	)		(444	)		—		(1,005	)

Gross profit		34,146			5,821			—		39,967

Selling, general and administrative expenses		29,137			5,936			—		35,073
Equity in loss of guarantor subsidiaries		(3,086	)		—			3,086		—
Gain on sales of property and equipment, net		180			109			—		289

Income (loss) from operations		2,103			(6	)		3,086		5,183

Other income (expense):
Interest expense		(4,729	)		(3,118	)		—		(7,847	)
Other, net		85			38			—		123

Total other expense, net		(4,644	)		(3,080	)		—		(7,724	)

Loss before benefit for income taxes		(2,541	)		(3,086	)		3,086		(2,541	)
Income tax benefit		(261	)		—			—		(261	)

Net loss	$	(2,280	)	$	(3,086	)	$	3,086	$	(2,280	)


	Nine Months Ended September 30, 2010
	H&E Equipment			Guarantor
	Services			Subsidiaries			Elimination		Consolidated
	(Amounts in thousands)
Revenues:
Equipment rentals	$	99,849		$	26,551		$	—	$	126,400
New equipment sales		93,221			10,731			—		103,952
Used equipment sales		39,658			6,404			—		46,062
Parts sales		54,942			10,071			—		65,013
Services revenues		32,020			4,446			—		36,466
Other		17,634			4,009			—		21,643

Total revenues		337,324			62,212			—		399,536

Cost of revenues:
Rental depreciation		45,631			12,629			—		58,260
Rental expense		23,458			5,713			—		29,171
New equipment sales		84,247			9,745			—		93,992
Used equipment sales		30,824			4,866			—		35,690
Parts sales		40,420			7,384			—		47,804
Services revenues		12,320			1,485			—		13,805
Other		20,852			5,778			—		26,630

Total cost of revenues		257,752			47,600			—		305,352

Gross profit (loss):
Equipment rentals		30,760			8,209			—		38,969
New equipment sales		8,974			986			—		9,960
Used equipment sales		8,834			1,538			—		10,372
Parts sales		14,522			2,687			—		17,209
Services revenues		19,700			2,961			—		22,661
Other		(3,218	)		(1,769	)		—		(4,987	)

Gross profit		79,572			14,612			—		94,184

Selling, general and administrative expenses		91,114			18,119			—		109,233
Equity in loss of guarantor subsidiaries		(10,726	)		—			10,726		—
Gain on sales of property and equipment, net		264			60			—		324

Loss from operations		(22,004	)		(3,447	)		10,726		(14,725	)

Other income (expense):
Interest expense		(14,494	)		(7,287	)		—		(21,781	)
Other, net		158			8			—		166

Total other expense, net		(14,336	)		(7,279	)		—		(21,615	)

Loss before income taxes		(36,340	)		(10,726	)		10,726		(36,340	)
Income tax benefit		(13,389	)		—			—		(13,389	)

Net loss	$	(22,951	)	$	(10,726	)	$	10,726	$	(22,951	)


	Nine Months Ended September 30, 2009
	H&E Equipment			Guarantor
	Services			Subsidiaries			Elimination		Consolidated
	(Amounts in thousands)
Revenues:
Equipment rentals	$	123,452		$	27,217		$	—	$	150,669
New equipment sales		140,640			31,370			—		172,010
Used equipment sales		61,907			7,347			—		69,254
Parts sales		66,157			11,987			—		78,144
Services revenues		40,621			5,543			—		46,164
Other		21,273			4,551			—		25,824

Total revenues		454,050			88,015			—		542,065

Cost of revenues:
Rental depreciation		54,135			13,654			—		67,789
Rental expense		26,347			6,094			—		32,441
New equipment sales		122,882			27,637			—		150,519
Used equipment sales		50,068			6,414			—		56,482
Parts sales		47,679			8,660			—		56,339
Services revenues		15,162			1,897			—		17,059
Other		21,118			5,565			—		26,683

Total cost of revenues		337,391			69,921			—		407,312

Gross profit (loss):
Equipment rentals		42,970			7,469			—		50,439
New equipment sales		17,758			3,733			—		21,491
Used equipment sales		11,839			933			—		12,772
Parts sales		18,478			3,327			—		21,805
Services revenues		25,459			3,646			—		29,105
Other		155			(1,014	)		—		(859	)

Gross profit		116,659			18,094			—		134,753

Selling, general and administrative expenses		91,828			18,514			—		110,342
Equity in loss of guarantor subsidiaries		(9,397	)		—			9,397		—
Gain on sales of property and equipment, net		419			53			—		472

Income (loss) from operations		15,853			(367	)		9,397		24,883

Other income (expense):
Interest expense		(14,942	)		(9,097	)		—		(24,039	)
Other, net		451			67			—		518

Total other expense, net		(14,491	)		(9,030	)		—		(23,521	)

Income (loss) before provision for income taxes		1,362			(9,397	)		9,397		1,362
Provision for income taxes		1,201			—			—		1,201

Net income (loss)	$	161		$	(9,397	)	$	9,397	$	161


ITEM 2.		— MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

	•		Equipment Rentals. Our rental operation primarily rents our four core types of construction and industrial equipment. We have a well-maintained rental fleet and our own dedicated sales force, focused by equipment type. We actively manage the size, quality, age and composition of our rental fleet based on our analysis of key measures such as time utilization (which we analyze: (1) as equipment usage based on the number of rental equipment units available for rent and (2) as a percentage of original equipment cost), rental rate trends and targets, rental equipment dollar utilization and maintenance and repair costs, which we closely monitor. We maintain fleet quality through regional quality control managers and our parts and services operations.

	•		New Equipment Sales. Our new equipment sales operation sells new equipment in all four core product categories. We have a retail sales force focused by equipment type that is separate from our rental sales force. Manufacturer purchase terms and pricing are managed by our product specialists.

	•		Used Equipment Sales. Our used equipment sales are generated primarily from sales of used equipment from our rental fleet, as well as from sales of inventoried equipment that we acquire through trade-ins from our equipment customers and through selective purchases of high quality used equipment. Used equipment is sold by our dedicated retail sales force. Our used equipment sales are an effective way for us to manage the size and composition of our rental fleet and provide a profitable distribution channel for disposal of rental equipment.

	•		Parts Sales. Our parts business sells new and used parts for the equipment we sell, and also provides parts to our own rental fleet. To a lesser degree, we also sell parts for equipment produced by manufacturers whose products we neither rent nor sell. In order to provide timely parts and service support to our customers as well as our own rental fleet, we maintain an extensive parts inventory.

	•		Services. Our services operation provides maintenance and repair services for our customers’ equipment and to our own rental fleet at our facilities as well as at our customers’ locations. As the authorized distributor for numerous equipment manufacturers, we are able to provide service to that equipment that will be covered under the manufacturer’s warranty.


			% of			Original		% of Original			Average
			Total			Acquisition		Acquisition			Age in
	Units		Units			Cost		Cost			Months
Hi-Lift or Aerial Work Platforms		12,050		76.2	%	$	405.1		60.9	%		47.0
Cranes		349		2.2	%		80.4		12.1	%		36.7
Earthmoving		1,610		10.2	%		146.9		22.1	%		29.7
Industrial Lift Trucks		430		2.7	%		17.0		2.5	%		38.5
Other		1,384		8.7	%		16.1		2.4	%		27.5

Total		15,823		100.0	%	$	665.5		100.0	%		43.0

	•		Economic downturns. The demand for our products is dependent on the general economy, the stability of the global credit markets, the industries in which our customers operate or serve, and other factors. Downturns in the general economy or in the construction and manufacturing industries, as well as adverse credit market conditions, can cause demand for our products to materially decrease. The recent macroeconomic downturn, including recent conditions in the global credit markets, is a principal factor currently affecting our business.

	•		Spending levels by customers. Rentals and sales of equipment to the construction industry and to industrial companies constitute a significant portion of our total revenues. As a result, we depend upon customers in these businesses and their ability and willingness to make capital expenditures to rent or buy specialized equipment. Accordingly, our business is impacted by fluctuations in customers’ spending levels on capital expenditures and by the availability of credit to those customers.

	•		Adverse weather. Adverse weather in any geographic region in which we operate may depress demand for equipment in that


Revenues:
New equipment sales	$	1,161
Used equipment sales		13,437	(1)
Parts sales		1,061
Service revenues		895	(2)

Total revenues	$	16,554


Cost of revenues:
New equipment sales	$	1,125
Used equipment sales		12,830	(1)
Parts sales		1,011

Total cost of revenues		14,966

Gross profit	$	1,588


(1)		— Amounts include revenues and cost of revenues related to Yale^® lift truck rental fleet assets of $12.7 million and $12.2 million, respectively.

(2)		— Represents the recognition of deferred revenue associated with the termination of related Yale^® lift truck maintenance and repair contracts.


							Total			Total
							Dollar			Percentage
	Three Months Ended						Change			Change
	September 30,						Increase			Increase
	2010			2009			(Decrease)			(Decrease)
	(in thousands, except percentages)
Segment Gross Profit (Loss):
Equipment rentals	$	18,092		$	13,794		$	4,298			31.2	%
New equipment sales		4,718			5,136			(418	)		(8.1	)%
Used equipment sales		3,617			5,629			(2,012	)		(35.7)	%
Parts sales		5,889			6,834			(945	)		(13.8	)%
Services revenues		7,235			9,579			(2,344	)		(24.5	)%
Non-Segmented revenues		(1,631	)		(1,005	)		(626	)		(62.3	)%

Total gross profit	$	37,920		$	39,967		$	(2,047	)		(5.1	)%


10.1		Third Amended and Restated Credit Agreement, dated as of July 29, 2010, by and among H&E Equipment Services, Inc., Great Northern Equipment, Inc., GNE Investments, Inc., H&E Finance Corp., H&E Equipment Services (California), LLC, H&E California Holdings, Inc., H&E Equipment Services (Mid-Atlantic), Inc., General Electric Capital Corporation, as Agent, Bank of America, N.A. as co-syndication agent, documentation agent, joint lead arranger and joint bookrunner and the lenders party thereto (incorporated by reference from Exhibit 10.1 to Current Report on Form 8-K of H&E Equipment Services, Inc. (File No. 000-51759), filed August 3, 2010).

31.1		Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (filed herewith).

31.2		Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (filed herewith).

32.1		Certification pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (furnished herewith).


	H&E EQUIPMENT SERVICES, INC.
Dated: November 5, 2010	By:	/s/ John M. Engquist
		John M. Engquist
		President and Chief Executive Officer (Principal Executive Officer)


Dated: November 5, 2010	By:	/s/ Leslie S. Magee
		Leslie S. Magee
		Chief Financial Officer and Secretary (Principal Financial and Accounting Officer)