Exhibit 99.1
FOR IMMEDIATE RELEASE
CONTACTS: |
|
Investor Relations: | Media: |
Leslie Hunziker | Richard Broome |
(201) 307-2100 | (201) 307-2486 |
investorrelations@hertz.com | rbroome@hertz.com |
HERTZ ISSUES CORRECTION TO Q2:2013 PRESS RELEASE
Park Ridge, NJ, July 29, 2013 — Hertz Global Holdings, Inc. (NYSE: HTZ) (with its subsidiaries, the “Company” or “we”) today issued a correction to its previously released second quarter earnings announcement.
Worldwide revenue per day (RPD) for the six months ended June 30, 2013, was incorrectly reported as $48.55 in table 4 accompanying the press release. The calculated RPD, using the correct number of transactions days of 84,510 for the first half of the year, was $49.30 up 1.9% compared with the first six months of 2012.
U.S. revenue per day (RPD) for the six months ended June 30, 2013, was incorrectly reported as $47.03. The calculated RPD, using the correct number of transactions days of 64,242 for the first half of the year, was $47.99 up 3.9% compared with the first six months of 2012.
We have included all tables, including a revised table 4 reflecting these corrections, with this press release.
Using the corrected RPD does not change the previously reported GAAP EPS of $0.31 and Adjusted EPS of $0.65 for the six months ended June 30, 2013 both on a fully diluted basis.
ABOUT THE COMPANY
Hertz is the largest worldwide airport general use car rental brand, operating from approximately 10,900 corporate and licensee locations in approximately 150 countries in North America, Europe, Latin America, Asia, Australia, Africa, the Middle East and New Zealand. Hertz is the largest airport general use car rental brand, operating from approximately 9,300 corporate and licensee locations in approximately 150 countries. Our Dollar and Thrifty brands have approximately 1,600 corporate and franchise locations in approximately 90 countries. Hertz is the number one airport car rental brand in the U.S. and at 120 major airports in Europe. Hertz is an inaugural member of Travel + Leisure’s World’s Best Awards Hall of Fame and was recently named, for the thirteenth time, by the magazine’s readers as the Best Car Rental Agency. Hertz was also voted the Best Overall Car Rental Company in Zagat’s 2012/13 U.S. Car Rental Survey, earning top honors in 14 additional categories, and the Company swept the global awards for Best Rewards Program and Best Overall Benefits from FlyerTalk.com. Product and service initiatives such as Hertz Gold Plus Rewards, NeverLost®, and unique cars and SUVs offered through the Company’s Adrenaline, Prestige and Green Traveler Collections, also set Hertz apart from the competition. Additionally, Hertz owns the vehicle leasing and fleet management leader Donlen Corporation and operates the
|
|
Hertz On Demand car sharing business. The Company also owns a leading North American equipment rental business, Hertz Equipment Rental Corporation, which includes Hertz Entertainment Services.
CAUTIONARY NOTE CONCERNING FORWARD-LOOKING STATEMENTS
Certain statements contained in this press release and in related comments by our management include “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Examples of forward-looking statements include information concerning the Company’s outlook, anticipated revenues and results of operations, as well as any other statement that does not directly relate to any historical or current fact. These forward-looking statements often include words such as “believe,” “expect,” “project,” “anticipate,” “intend,” “plan,” “estimate,” “seek,” “will,” “may,” “would,” “should,” “could,” “forecasts” or similar expressions. These statements are based on certain assumptions that the Company has made in light of its experience in the industry as well as its perceptions of historical trends, current conditions, expected future developments and other factors that the Company believes are appropriate in these circumstances. We believe these judgments are reasonable, but you should understand that these statements are not guarantees of performance or results, and our actual results could differ materially from those expressed in the forward-looking statements due to a variety of important factors, both positive and negative.
Table 1
HERTZ GLOBAL HOLDINGS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(In millions, except per share amounts)
Unaudited
|
| Three Months Ended |
| As a Percentage |
| ||||||
|
| June 30, |
| of Total Revenues |
| ||||||
|
| 2013 |
| 2012 |
| 2013 |
| 2012 |
| ||
Total revenues |
| $ | 2,714.6 |
| $ | 2,225.1 |
| 100.0 | % | 100.0 | % |
|
|
|
|
|
|
|
|
|
| ||
Expenses: |
|
|
|
|
|
|
|
|
| ||
Direct operating |
| 1,405.9 |
| 1,188.9 |
| 51.8 | % | 53.4 | % | ||
Depreciation of revenue earning equipment and lease charges |
| 641.1 |
| 519.8 |
| 23.6 | % | 23.4 | % | ||
Selling, general and administrative |
| 275.0 |
| 206.6 |
| 10.1 | % | 9.3 | % | ||
Interest expense |
| 183.8 |
| 152.2 |
| 6.8 | % | 6.8 | % | ||
Interest income |
| (2.0 | ) | (0.5 | ) | (0.1 | )% | 0.0 | % | ||
Other income, net |
| (1.1 | ) | (0.6 | ) | — | % | 0.0 | % | ||
Total expenses |
| 2,502.7 |
| 2,066.4 |
| 92.2 | % | 92.9 | % | ||
Income before income taxes |
| 211.9 |
| 158.7 |
| 7.8 | % | 7.1 | % | ||
Provision for taxes on income |
| (90.5 | ) | (65.8 | ) | (3.3 | )% | (2.9 | )% | ||
Net income attributable to Hertz Global Holdings, Inc. and Subsidiaries’ common stockholders |
| $ | 121.4 |
| $ | 92.9 |
| 4.5 | % | 4.2 | % |
|
|
|
|
|
|
|
|
|
| ||
Weighted average number of shares outstanding: |
|
|
|
|
|
|
|
|
| ||
Basic |
| 400.8 |
| 420.0 |
|
|
|
|
| ||
Diluted |
| 465.1 |
| 447.4 |
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
| ||
Earnings per share attributable to Hertz Global Holdings, Inc. and Subsidiaries’ common stockholders: |
|
|
|
|
|
|
|
|
| ||
Basic |
| $ | 0.30 |
| $ | 0.22 |
|
|
|
|
|
Diluted (a) |
| $ | 0.27 |
| $ | 0.21 |
|
|
|
|
|
|
| Six Months Ended |
| As a Percentage |
| ||||||
|
| June 30, |
| of Total Revenues |
| ||||||
|
| 2013 |
| 2012 |
| 2013 |
| 2012 |
| ||
Total revenues |
| $ | 5,151.2 |
| $ | 4,186.1 |
| 100.0 | % | 100.0 | % |
|
|
|
|
|
|
|
|
|
| ||
Expenses: |
|
|
|
|
|
|
|
|
| ||
Direct operating |
| 2,757.1 |
| 2,303.1 |
| 53.5 | % | 55.0 | % | ||
Depreciation of revenue earning equipment and lease charges |
| 1,228.1 |
| 1,034.9 |
| 23.9 | % | 24.7 | % | ||
Selling, general and administrative |
| 526.7 |
| 414.3 |
| 10.2 | % | 9.9 | % | ||
Interest expense |
| 360.6 |
| 314.5 |
| 7.0 | % | 7.5 | % | ||
Interest income |
| (3.8 | ) | (1.6 | ) | (0.1 | )% | 0.0 | % | ||
Other income, net |
| (1.7 | ) | (1.0 | ) | 0.0 | % | 0.0 | % | ||
Total expenses |
| 4,867.0 |
| 4,064.2 |
| 94.5 | % | 97.1 | % | ||
Income before income taxes |
| 284.2 |
| 121.9 |
| 5.5 | % | 2.9 | % | ||
Provision for taxes on income |
| (144.8 | ) | (85.3 | ) | (2.8 | )% | (2.0 | )% | ||
Net income attributable to Hertz Global Holdings, Inc. and Subsidiaries’ common stockholders |
| $ | 139.4 |
| $ | 36.6 |
| 2.7 | % | 0.9 | % |
|
|
|
|
|
|
|
|
|
| ||
Weighted average number of shares outstanding: |
|
|
|
|
|
|
|
|
| ||
Basic |
| 408.3 |
| 419.1 |
|
|
|
|
| ||
Diluted |
| 463.0 |
| 447.9 |
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
| ||
Earnings per share attributable to Hertz Global Holdings, Inc. and Subsidiaries’ common stockholders: |
|
|
|
|
|
|
|
|
| ||
Basic |
| $ | 0.34 |
| $ | 0.09 |
|
|
|
|
|
Diluted (a) |
| $ | 0.31 |
| $ | 0.08 |
|
|
|
|
|
(a) We had a change in policy in Q1 2013 with respect to settling the conversion of our 5.25% Convertible Senior Notes due June 2014. For 2013, this policy change results in an adjustment to the numerator (net income) of our earnings per share computation. The numerator is adjusted to add back the after-tax amount of interest recognized in the period associated with the Convertible Senior Notes on the same pro rata basis.
Table 2
HERTZ GLOBAL HOLDINGS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(In millions)
Unaudited
|
| Three Months Ended June 30, 2013 |
| Three Months Ended June 30, 2012 |
| ||||||||||||||
|
| As |
|
|
| As |
| As |
|
|
| As |
| ||||||
|
| Reported |
| Adjustments |
| Adjusted |
| Reported |
| Adjustments |
| Adjusted |
| ||||||
Total revenues |
| $ | 2,714.6 |
| $ | — |
| $ | 2,714.6 |
| $ | 2,225.1 |
| $ | — |
| $ | 2,225.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Direct operating |
| 1,405.9 |
| (45.4 | )(a) | 1,360.5 |
| 1,188.9 |
| (34.6 | )(a) | 1,154.3 |
| ||||||
Depreciation of revenue earning equipment and lease charges |
| 641.1 |
| (1.8 | )(b) | 639.3 |
| 519.8 |
| (2.7 | )(b) | 517.1 |
| ||||||
Selling, general and administrative |
| 275.0 |
| (35.4 | )(c) | 239.6 |
| 206.6 |
| (17.3 | )(c) | 189.3 |
| ||||||
Interest expense |
| 183.8 |
| (18.5 | )(d) | 165.3 |
| 152.2 |
| (20.6 | )(d) | 131.6 |
| ||||||
Interest income |
| (2.0 | ) | — |
| (2.0 | ) | (0.5 | ) | — |
| (0.5 | ) | ||||||
Other income, net |
| (1.1 | ) | (1.5 | ) | (2.6 | ) | (0.6 | ) | — |
| (0.6 | ) | ||||||
Total expenses |
| 2,502.7 |
| (102.6 | ) | 2,400.1 |
| 2,066.4 |
| (75.2 | ) | 1,991.2 |
| ||||||
Income before income taxes |
| 211.9 |
| 102.6 |
| 314.5 |
| 158.7 |
| 75.2 |
| 233.9 |
| ||||||
Provision for taxes on income |
| (90.5 | ) | (19.6 | )(e) | (110.1 | ) | (65.8 | ) | (13.7 | )(e) | (79.5 | ) | ||||||
Net income attributable to Hertz Global Holdings, Inc. and Subsidiaries’ common stockholders |
| $ | 121.4 |
| $ | 83.0 |
| $ | 204.4 |
| $ | 92.9 |
| $ | 61.5 |
| $ | 154.4 |
|
|
| Six Months Ended June 30, 2013 |
| Six Months Ended June 30, 2012 |
| ||||||||||||||
|
| As |
|
|
| As |
| As |
|
|
| As |
| ||||||
|
| Reported |
| Adjustments |
| Adjusted |
| Reported |
| Adjustments |
| Adjusted |
| ||||||
Total revenues |
| $ | 5,151.2 |
| $ | — |
| $ | 5,151.2 |
| $ | 4,186.1 |
| $ | — |
| $ | 4,186.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Direct operating |
| 2,757.1 |
| (86.9 | )(a) | 2,670.2 |
| 2,303.1 |
| (63.4 | )(a) | 2,239.7 |
| ||||||
Depreciation of revenue earning equipment and lease charges |
| 1,228.1 |
| (2.5 | )(b) | 1,225.6 |
| 1,034.9 |
| (5.5 | )(b) | 1,029.4 |
| ||||||
Selling, general and administrative |
| 526.7 |
| (48.1 | )(c) | 478.6 |
| 414.3 |
| (26.7 | )(c) | 387.6 |
| ||||||
Interest expense |
| 360.6 |
| (35.9 | )(d) | 324.7 |
| 314.5 |
| (45.7 | )(d) | 268.8 |
| ||||||
Interest income |
| (3.8 | ) | — |
| (3.8 | ) | (1.6 | ) | — |
| (1.6 | ) | ||||||
Other income, net |
| (1.7 | ) | (1.4 | ) | (3.1 | ) | (1.0 | ) | — |
| (1.0 | ) | ||||||
Total expenses |
| 4,867.0 |
| (174.8 | ) | 4,692.2 |
| 4,064.2 |
| (141.3 | ) | 3,922.9 |
| ||||||
Income before income taxes |
| 284.2 |
| 174.8 |
| 459.0 |
| 121.9 |
| 141.3 |
| 263.2 |
| ||||||
Provision for taxes on income |
| (144.8 | ) | (15.9 | )(e) | (160.7 | ) | (85.3 | ) | (4.2 | )(e) | (89.5 | ) | ||||||
Net income attributable to Hertz Global Holdings, Inc. and Subsidiaries’ common stockholders |
| $ | 139.4 |
| $ | 158.9 |
| $ | 298.3 |
| $ | 36.6 |
| $ | 137.1 |
| $ | 173.7 |
|
(a) Represents the increase in amortization of other intangible assets, depreciation of property and equipment and accretion of certain revalued liabilities relating to purchase accounting. For the three months ended June 30, 2013 and 2012, also includes restructuring and restructuring related charges of $8.5 million and $9.0 million, respectively. For the six months ended June 30, 2013 and 2012, also includes restructuring and restructuring related charges of $11.0 million and $17.0 million, respectively.
(b) Represents the increase in depreciation of equipment rental revenue earning equipment based upon its revaluation relating to purchase accounting.
(c) Represents an increase in depreciation of property and equipment relating to purchase accounting. For the three months ended June 30, 2013 and 2012, also includes restructuring and restructuring related charges of $10.8 million and $12.2 million, respectively. For the six months ended June 30, 2013 and 2012, also includes restructuring and restructuring related charges of $14.7 million and $14.1 million, respectively. For all periods presented, also includes other adjustments which are detailed in Table 5.
(d) Represents non-cash debt charges relating to the amortization of deferred debt financing costs and debt discounts.
(e) Represents a provision for income taxes derived utilizing a normalized income tax rate (35% for 2013 and 34% for 2012).
Table 3
HERTZ GLOBAL HOLDINGS, INC.
SEGMENT AND OTHER INFORMATION
(In millions, except per share amounts)
Unaudited
|
| Three Months Ended |
| Six Months Ended |
| ||||||||
|
| June 30, |
| June 30, |
| ||||||||
|
| 2013 |
| 2012 |
| 2013 |
| 2012 |
| ||||
Revenues: |
|
|
|
|
|
|
|
|
| ||||
Car Rental |
| $ | 2,329.5 |
| $ | 1,889.6 |
| $ | 4,414.3 |
| $ | 3,547.9 |
|
Equipment Rental |
| 384.3 |
| 335.0 |
| 735.4 |
| 637.1 |
| ||||
Other reconciling items |
| 0.8 |
| 0.5 |
| 1.5 |
| 1.1 |
| ||||
|
| $ | 2,714.6 |
| $ | 2,225.1 |
| $ | 5,151.2 |
| $ | 4,186.1 |
|
|
|
|
|
|
|
|
|
|
| ||||
Depreciation of property and equipment: |
|
|
|
|
|
|
|
|
| ||||
Car Rental |
| $ | 39.5 |
| $ | 29.9 |
| $ | 79.8 |
| $ | 60.8 |
|
Equipment Rental |
| 8.5 |
| 8.3 |
| 17.0 |
| 16.6 |
| ||||
Other reconciling items |
| 2.5 |
| 3.3 |
| 5.0 |
| 6.4 |
| ||||
|
| $ | 50.5 |
| $ | 41.5 |
| $ | 101.8 |
| $ | 83.8 |
|
|
|
|
|
|
|
|
|
|
| ||||
Amortization of other intangible assets: |
|
|
|
|
|
|
|
|
| ||||
Car Rental |
| $ | 19.3 |
| $ | 9.2 |
| $ | 38.9 |
| $ | 18.4 |
|
Equipment Rental |
| 10.3 |
| 10.3 |
| 20.8 |
| 19.8 |
| ||||
Other reconciling items |
| 0.5 |
| 0.4 |
| 1.0 |
| 0.8 |
| ||||
|
| $ | 30.1 |
| $ | 19.9 |
| $ | 60.7 |
| $ | 39.0 |
|
|
|
|
|
|
|
|
|
|
| ||||
Income (loss) before income taxes: |
|
|
|
|
|
|
|
|
| ||||
Car Rental |
| $ | 307.0 |
| $ | 234.8 |
| $ | 476.6 |
| $ | 296.4 |
|
Equipment Rental |
| 62.8 |
| 28.1 |
| 95.0 |
| 38.2 |
| ||||
Other reconciling items |
| (157.9 | ) | (104.2 | ) | (287.4 | ) | (212.7 | ) | ||||
|
| $ | 211.9 |
| $ | 158.7 |
| $ | 284.2 |
| $ | 121.9 |
|
|
|
|
|
|
|
|
|
|
| ||||
Corporate EBITDA (a): |
|
|
|
|
|
|
|
|
| ||||
Car Rental |
| $ | 394.3 |
| $ | 302.7 |
| $ | 641.9 |
| $ | 425.1 |
|
Equipment Rental |
| 165.7 |
| 126.4 |
| 304.7 |
| 233.7 |
| ||||
Other reconciling items |
| (19.6 | ) | (21.4 | ) | (41.8 | ) | (43.1 | ) | ||||
|
| $ | 540.4 |
| $ | 407.7 |
| $ | 904.8 |
| $ | 615.7 |
|
|
|
|
|
|
|
|
|
|
| ||||
Adjusted pre-tax income (loss) (a): |
|
|
|
|
|
|
|
|
| ||||
Car Rental |
| $ | 363.0 |
| $ | 277.4 |
| $ | 571.4 |
| $ | 369.0 |
|
Equipment Rental |
| 74.1 |
| 42.5 |
| 119.9 |
| 68.4 |
| ||||
Other reconciling items |
| (122.6 | ) | (86.0 | ) | (232.3 | ) | (174.2 | ) | ||||
|
| $ | 314.5 |
| $ | 233.9 |
| $ | 459.0 |
| $ | 263.2 |
|
|
|
|
|
|
|
|
|
|
| ||||
Adjusted net income (loss) (a): |
|
|
|
|
|
|
|
|
| ||||
Car Rental |
| $ | 235.9 |
| $ | 183.1 |
| $ | 371.4 |
| $ | 243.6 |
|
Equipment Rental |
| 48.2 |
| 28.1 |
| 77.9 |
| 45.1 |
| ||||
Other reconciling items |
| (79.7 | ) | (56.8 | ) | (151.0 | ) | (115.0 | ) | ||||
|
| $ | 204.4 |
| $ | 154.4 |
| $ | 298.3 |
| $ | 173.7 |
|
|
|
|
|
|
|
|
|
|
| ||||
Adjusted diluted number of shares outstanding (a) |
| 465.1 |
| 447.4 |
| 463.0 |
| 447.9 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Adjusted diluted earnings per share (a)(b) |
| $ | 0.45 |
| $ | 0.35 |
| $ | 0.65 |
| $ | 0.39 |
|
(a) Represents a non-GAAP measure, see the accompanying reconciliations and definitions.
(b) See footnote explanation in Table 1.
Note: “Other Reconciling Items” includes general corporate expenses, certain interest expense (including net interest on corporate debt), as well as other business activities such as our third-party claim management services. See Tables 5 and 6.
Table 4
HERTZ GLOBAL HOLDINGS, INC.
SELECTED OPERATING AND FINANCIAL DATA
Unaudited
|
| Three |
| Percent |
| Six |
| Percent |
| ||
|
| Months |
| change |
| Months |
| change |
| ||
|
| Ended, or as |
| from |
| Ended, or as |
| from |
| ||
|
| of Jun. 30, |
| prior year |
| of Jun. 30, |
| prior year |
| ||
|
| 2013 |
| period |
| 2013 |
| period |
| ||
Selected Car Rental Operating Data |
|
|
|
|
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
| ||
Worldwide number of transactions (in thousands) |
| 9,208 |
| 22.5 | % | 16,902 |
| 21.6 | % | ||
Domestic (Hertz, Dollar and Thrifty) |
| 7,208 |
| 28.3 | % | 13,308 |
| 27.3 | % | ||
International (Hertz, Dollar and Thrifty) |
| 2,000 |
| 5.4 | % | 3,594 |
| 4.2 | % | ||
|
|
|
|
|
|
|
|
|
| ||
Worldwide transaction days (in thousands) |
| 45,439 |
| 22.0 | % | 84,510 |
| 22.6 | % | ||
Domestic (Hertz, Dollar and Thrifty) |
| 34,178 |
| 29.9 | % | 64,242 |
| 30.7 | % | ||
International (Hertz, Dollar and Thrifty) |
| 11,261 |
| 2.9 | % | 20,268 |
| 2.4 | % | ||
|
|
|
|
|
|
|
|
|
| ||
Worldwide Total RPD (a) |
| $ | 48.58 |
| 1.2 | % | $ | 49.30 |
| 1.9 | % |
Domestic (Hertz, Dollar and Thrifty) |
| $ | 46.78 |
| 3.1 | % | $ | 47.99 |
| 3.9 | % |
International (Hertz, Dollar and Thrifty) (b) |
| $ | 54.05 |
| (0.5 | )% | $ | 53.48 |
| (0.8 | )% |
|
|
|
|
|
|
|
|
|
| ||
Worldwide average number of cars during period |
| 830,300 |
| 26.5 | % | 816,100 |
| 30.5 | % | ||
Domestic (Hertz company-operated) |
| 470,400 |
| 33.2 | % | 472,200 |
| 40.2 | % | ||
Domestic (Leased) |
| 28,400 |
| N/A |
| 26,600 |
| N/A |
| ||
International (Hertz company-operated) |
| 163,500 |
| 4.1 | % | 150,500 |
| 3.9 | % | ||
Donlen (under lease and maintenance) |
| 168,000 |
| 15.0 | % | 166,800 |
| 16.0 | % | ||
|
|
|
|
|
|
|
|
|
| ||
Worldwide revenue earning equipment, net (in millions) |
| $ | 13,320.7 |
| 28.0 | % | $ | 13,320.7 |
| 28.0 | % |
|
|
|
|
|
|
|
|
|
| ||
Selected Worldwide Equipment Rental Operating Data |
|
|
|
|
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
| ||
Rental and rental related revenue (in millions) (a) (b) |
| $ | 351.0 |
| 15.8 | % | $ | 673.1 |
| 16.6 | % |
Same store revenue growth , including initiatives (a) (b) |
| 11.4 | % | 56.2 | % | 12.4 | % | 53.1 | % | ||
Average acquisition cost of revenue earning equipment operated during period (in millions) |
| $ | 3,373.1 |
| 12.3 | % | $ | 3,324.7 |
| 12.6 | % |
Worldwide revenue earning equipment, net (in millions) |
| $ | 2,385.3 |
| 17.5 | % | $ | 2,385.3 |
| 17.5 | % |
|
|
|
|
|
|
|
|
|
| ||
Other Financial Data (in millions) |
|
|
|
|
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
| ||
Cash flows provided by operating activities |
| $ | 715.1 |
| 5.4 | % | $ | 1,458.6 |
| 24.6 | % |
Free cash flow (a) |
| (327.0 | ) | 144.8 | % | (404.8 | ) | (2.2 | )% | ||
EBITDA (a) |
| 1,115.8 |
| 25.1 | % | 2,032.2 |
| 27.7 | % | ||
Corporate EBITDA (a) |
| 540.4 |
| 32.5 | % | 904.8 |
| 47.0 | % | ||
|
|
|
|
|
|
|
|
|
| ||
Selected Balance Sheet Data (in millions) |
|
|
|
|
|
|
|
|
| ||
|
| June 30, |
| December 31, |
| ||
|
| 2013 |
| 2012 |
| ||
Cash and cash equivalents |
| $ | 483.1 |
| $ | 533.3 |
|
Total revenue earning equipment, net |
| 15,706.0 |
| 12,908.3 |
| ||
Total assets |
| 25,932.3 |
| 23,286.0 |
| ||
Total debt |
| 17,842.0 |
| 15,448.6 |
| ||
Net corporate debt (a) |
| 7,054.1 |
| 5,934.4 |
| ||
Net fleet debt (a) |
| 9,911.6 |
| 8,409.3 |
| ||
Total net debt (a) |
| 16,965.7 |
| 14,343.7 |
| ||
Total equity |
| 2,164.2 |
| 2,507.3 |
| ||
|
|
|
|
|
| ||
(a) Represents a non-GAAP measure, see the accompanying reconciliations and definitions.
(b) Based on 12/31/12 foreign exchange rates.
N/M Percentage change not meaningful.
Table 5
HERTZ GLOBAL HOLDINGS, INC.
RECONCILIATION OF GAAP TO NON-GAAP EARNINGS MEASURES
(In millions, except per share amounts)
Unaudited
ADJUSTED PRE-TAX INCOME (LOSS), ADJUSTED NET INCOME (LOSS) AND ADJUSTED DILUTED EARNINGS PER SHARE
|
| Three Months Ended June 30, 2013 |
| Three Months Ended June 30, 2012 |
| ||||||||||||||||||||
|
|
|
|
|
| Other |
|
|
|
|
|
|
| Other |
|
|
| ||||||||
|
| Car |
| Equipment |
| Reconciling |
|
|
| Car |
| Equipment |
| Reconciling |
|
|
| ||||||||
|
| Rental |
| Rental |
| Items |
| Total |
| Rental |
| Rental |
| Items |
| Total |
| ||||||||
Total revenues: |
| $ | 2,329.5 |
| $ | 384.3 |
| $ | 0.8 |
| $ | 2,714.6 |
| $ | 1,889.6 |
| $ | 335.0 |
| $ | 0.5 |
| $ | 2,225.1 |
|
Expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Direct operating and selling, general and administrative |
| 1,380.3 |
| 239.1 |
| 61.5 |
| 1,680.9 |
| 1,123.8 |
| 230.4 |
| 41.3 |
| 1,395.5 |
| ||||||||
Depreciation of revenue earning equipment and lease charges |
| 568.4 |
| 72.7 |
| 0.0 |
| 641.1 |
| 454.1 |
| 65.7 |
| 0.0 |
| 519.8 |
| ||||||||
Interest expense |
| 76.7 |
| 11.7 |
| 95.4 |
| 183.8 |
| 77.2 |
| 11.5 |
| 63.5 |
| 152.2 |
| ||||||||
Interest income |
| (1.9 | ) | (0.1 | ) | 0.0 |
| (2.0 | ) | (0.3 | ) | (0.1 | ) | (0.1 | ) | (0.5 | ) | ||||||||
Other income, net |
| (1.0 | ) | (1.9 | ) | 1.8 |
| (1.1 | ) | 0.0 |
| (0.6 | ) | 0.0 |
| (0.6 | ) | ||||||||
Total expenses |
| 2,022.5 |
| 321.5 |
| 158.7 |
| 2,502.7 |
| 1,654.8 |
| 306.9 |
| 104.7 |
| 2,066.4 |
| ||||||||
Income (loss) before income taxes |
| 307.0 |
| 62.8 |
| (157.9 | ) | 211.9 |
| 234.8 |
| 28.1 |
| (104.2 | ) | 158.7 |
| ||||||||
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Purchase accounting (a): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Direct operating and selling, general and administrative |
| 20.4 |
| 10.3 |
| 0.5 |
| 31.2 |
| 14.5 |
| 10.8 |
| 1.0 |
| 26.3 |
| ||||||||
Depreciation of revenue earning equipment |
| 1.9 |
| — |
| — |
| 1.9 |
| 2.7 |
| — |
| — |
| 2.7 |
| ||||||||
Non-cash debt charges (b) |
| 5.4 |
| 1.1 |
| 13.0 |
| 19.5 |
| 10.6 |
| 1.1 |
| 8.9 |
| 20.6 |
| ||||||||
Restructuring charges (c) |
| 15.7 |
| 0.9 |
| 1.0 |
| 17.6 |
| 11.8 |
| 2.5 |
| 1.8 |
| 16.1 |
| ||||||||
Restructuring related charges (c) |
| 6.7 |
| — |
| 1.9 |
| 8.6 |
| 3.1 |
| — |
| 1.9 |
| 5.0 |
| ||||||||
Derivative (gains) losses (c) |
| 0.1 |
| — |
| — |
| 0.1 |
| (0.1 | ) | — |
| 0.1 |
| — |
| ||||||||
Acquisition related costs (d) |
| — |
| — |
| 9.1 |
| 9.1 |
| — |
| — |
| — |
| — |
| ||||||||
Integration expensess (d) |
| (0.6 | ) | — |
| 9.8 |
| 9.2 |
| — |
| — |
| 4.5 |
| 4.5 |
| ||||||||
Management transition costs (d) |
| — |
| — |
| — |
| — |
| — |
| — |
| — |
| — |
| ||||||||
Other unusual/non-recurring (c) |
| 6.4 |
| (1.0 | ) | — |
| 5.4 |
| — |
| — |
| — |
| — |
| ||||||||
Adjusted pre-tax income (loss) |
| 363.0 |
| 74.1 |
| (122.6 | ) | 314.5 |
| 277.4 |
| 42.5 |
| (86.0 | ) | 233.9 |
| ||||||||
Assumed (provision) benefit for income taxes (e) |
| (127.1 | ) | (25.9 | ) | 42.9 |
| (110.1 | ) | (94.3 | ) | (14.4 | ) | 29.2 |
| (79.5 | ) | ||||||||
Adjusted net income (loss) |
| $ | 235.9 |
| $ | 48.2 |
| $ | (79.7 | ) | $ | 204.4 |
| $ | 183.1 |
| $ | 28.1 |
| $ | (56.8 | ) | $ | 154.4 |
|
Adjusted diluted number of shares outstanding |
|
|
|
|
|
|
| 465.1 |
|
|
|
|
|
|
| 447.4 |
| ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Adjusted diluted earnings per share (f) |
|
|
|
|
|
|
| $ | 0.45 |
|
|
|
|
|
|
| $ | 0.35 |
| ||||||
|
| Six Months Ended June 30, 2013 |
| Six Months Ended June 30, 2012 |
| ||||||||||||||||||||
|
|
|
|
|
| Other |
|
|
|
|
|
|
| Other |
|
|
| ||||||||
|
| Car |
| Equipment |
| Reconciling |
|
|
| Car |
| Equipment |
| Reconciling |
|
|
| ||||||||
|
| Rental |
| Rental |
| Items |
| Total |
| Rental |
| Rental |
| Items |
| Total |
| ||||||||
Total revenues: |
| $ | 4,414.3 |
| $ | 735.4 |
| $ | 1.5 |
| $ | 5,151.2 |
| $ | 3,547.9 |
| $ | 637.1 |
| $ | 1.1 |
| $ | 4,186.1 |
|
Expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Direct operating and selling, general and administrative |
| 2,708.5 |
| 471.1 |
| 104.2 |
| 3,283.8 |
| 2,189.2 |
| 446.7 |
| 81.5 |
| 2,717.4 |
| ||||||||
Depreciation of revenue earning equipment and lease charges |
| 1,081.4 |
| 146.7 |
| 0.0 |
| 1,228.1 |
| 905.8 |
| 129.1 |
| 0.0 |
| 1,034.9 |
| ||||||||
Interest expense |
| 152.5 |
| 25.1 |
| 183.0 |
| 360.6 |
| 157.8 |
| 24.3 |
| 132.4 |
| 314.5 |
| ||||||||
Interest income |
| (3.6 | ) | (0.1 | ) | (0.1 | ) | (3.8 | ) | (1.3 | ) | (0.2 | ) | (0.1 | ) | (1.6 | ) | ||||||||
Other income, net |
| (1.1 | ) | (2.4 | ) | 1.8 |
| (1.7 | ) | 0.0 |
| (1.0 | ) | 0.0 |
| (1.0 | ) | ||||||||
Total expenses |
| 3,937.7 |
| 640.4 |
| 288.9 |
| 4,867.0 |
| 3,251.5 |
| 598.9 |
| 213.8 |
| 4,064.2 |
| ||||||||
Income (loss) before income taxes |
| 476.6 |
| 95.0 |
| (287.4 | ) | 284.2 |
| 296.4 |
| 38.2 |
| (212.7 | ) | 121.9 |
| ||||||||
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Purchase accounting (a): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Direct operating and selling, general and administrative |
| 40.9 |
| 20.8 |
| 1.1 |
| 62.8 |
| 24.7 |
| 20.8 |
| 2.0 |
| 47.5 |
| ||||||||
Depreciation of revenue earning equipment |
| 4.0 |
| — |
| — |
| 4.0 |
| 5.5 |
| — |
| — |
| 5.5 |
| ||||||||
Non-cash debt charges (b) |
| 11.1 |
| 2.3 |
| 23.4 |
| 36.8 |
| 21.7 |
| 2.7 |
| 21.4 |
| 45.8 |
| ||||||||
Restructuring charges (c) |
| 18.9 |
| 1.3 |
| 1.1 |
| 21.3 |
| 17.0 |
| 6.7 |
| 1.8 |
| 25.5 |
| ||||||||
Restructuring related charges (c) |
| 9.3 |
| 1.5 |
| 2.0 |
| 12.8 |
| 3.7 |
| — |
| 1.9 |
| 5.6 |
| ||||||||
Derivative (gains) losses (c) |
| 0.1 |
| — |
| (0.1 | ) | — |
| — |
| — |
| — |
| — |
| ||||||||
Acquisition related costs (d) |
| — |
| — |
| 11.7 |
| 11.7 |
| — |
| — |
| 11.4 |
| 11.4 |
| ||||||||
Integration expensess (d) |
| 4.1 |
| — |
| 15.9 |
| 20.0 |
| — |
| — |
| — |
| — |
| ||||||||
Management transition costs (d) |
| — |
| — |
| — |
| — |
| — |
| — |
| — |
| — |
| ||||||||
Other unusual/non-recurring (c) |
| 6.4 |
| (1.0 | ) | — |
| 5.4 |
| — |
| — |
| — |
| — |
| ||||||||
Adjusted pre-tax income (loss) |
| 571.4 |
| 119.9 |
| (232.3 | ) | 459.0 |
| 369.0 |
| 68.4 |
| (174.2 | ) | 263.2 |
| ||||||||
Assumed (provision) benefit for income taxes (e) |
| (200.0 | ) | (42.0 | ) | 81.3 |
| (160.7 | ) | (125.4 | ) | (23.3 | ) | 59.2 |
| (89.5 | ) | ||||||||
Adjusted net income (loss) |
| $ | 371.4 |
| $ | 77.9 |
| $ | (151.0 | ) | $ | 298.3 |
| $ | 243.6 |
| $ | 45.1 |
| $ | (115.0 | ) | $ | 173.7 |
|
Adjusted diluted number of shares outstanding |
|
|
|
|
|
|
| 463.0 |
|
|
|
|
|
|
| 447.9 |
| ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Adjusted diluted earnings per share (f) |
|
|
|
|
|
|
| $ | 0.65 |
|
|
|
|
|
|
| $ | 0.39 |
| ||||||
(a) Represents the purchase accounting effects of the acquisition of all of Hertz’s common stock on December 21, 2005 on our results of operations relating to increased depreciation and amortization of tangible and intangible assets and accretion of workers’ compensation and public liability and property damage liabilities. Also represents the purchase accounting effects of certain subsequent acquisitions on our results of operations relating to increased depreciation and amortization of intangible assets.
(b) Represents non-cash debt charges relating to the amortization of deferred debt financing costs and debt discounts.
(c) Amounts are included within direct operating and selling, general and administrative expense in our statement of operations.
(d) Amounts are included within selling, general and administrative expense in our statement of operations.
(e) Represents a provision for income taxes derived utilizing a normalized income tax rate (35% for 2013 and 34% for 2012).
(f) See footnote explanation in Table 1.
Table 6
HERTZ GLOBAL HOLDINGS, INC.
RECONCILIATION OF GAAP TO NON-GAAP EARNINGS MEASURES
(In millions)
Unaudited
FREE CASH FLOW, EBITDA, AND CORPORATE EBITDA
FREE CASH FLOW
|
| Three Months Ended |
| Six Months Ended |
| ||||||||
|
| June 30, |
| June 30, |
| ||||||||
|
| 2013 |
| 2012 |
| 2013 |
| 2012 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Income before income taxes |
| $ | 211.9 |
| $ | 158.7 |
| $ | 284.2 |
| $ | 121.9 |
|
Depreciation of property and equipment |
| 50.5 |
| 41.5 |
| 101.8 |
| 85.5 |
| ||||
Amortization of intangibles and debt costs |
| 49.7 |
| 40.5 |
| 97.5 |
| 84.5 |
| ||||
Cash paid for income taxes |
| (37.3 | ) | (15.3 | ) | (43.0 | ) | (37.7 | ) | ||||
Changes in assets and liabilities, net of effects of acquisitions, and other |
| (182.9 | ) | (45.2 | ) | (176.7 | ) | (74.1 | ) | ||||
Net cash provided by operating activities excluding depreciation of revenue earning equipment |
| 91.9 |
| 180.2 |
| 263.8 |
| 180.1 |
| ||||
Car rental fleet growth (a) |
| (255.0 | ) | (136.9 | ) | (407.1 | ) | (191.2 | ) | ||||
Equipment rental fleet growth (a) |
| (94.9 | ) | (90.5 | ) | (135.9 | ) | (93.8 | ) | ||||
Property and equipment expenditures, net of disposals |
| (69.0 | ) | (54.1 | ) | (125.6 | ) | (80.7 | ) | ||||
Net investment activity |
| (418.9 | ) | (281.5 | ) | (668.6 | ) | (365.7 | ) | ||||
Free cash flow |
| $ | (327.0 | ) | $ | (101.3 | ) | $ | (404.8 | ) | $ | (185.6 | ) |
(a) Car rental fleet growth is defined as car rental fleet capital expenditures, net of proceeds from disposals, plus car rental fleet depreciation and net car rental fleet financing. Equipment rental fleet growth is defined as equipment rental fleet expenditures, net of proceeds from disposals, plus depreciation. The calculation reflects the following:
FLEET GROWTH
|
| Three Months Ended June 30, 2013 |
| Three Months Ended June 30, 2012 |
| ||||||||||||||
|
| Car |
| Equipment |
|
|
| Car |
| Equipment |
|
|
| ||||||
|
| Rental |
| Rental |
| Total |
| Rental |
| Rental |
| Total |
| ||||||
Revenue earning equipment expenditures |
| $ | (3,361.5 | ) | $ | (211.2 | ) | $ | (3,572.7 | ) | $ | (2,806.3 | ) | $ | (206.9 | ) | $ | (3,013.2 | ) |
Proceeds from disposal of revenue earning equipment |
| 1,461.4 |
| 43.5 |
| 1,504.9 |
| 1,126.4 |
| 49.7 |
| 1,176.1 |
| ||||||
Net revenue earning equipment capital expenditures |
| (1,900.1 | ) | (167.7 | ) | (2,067.8 | ) | (1,679.9 | ) | (157.2 | ) | (1,837.1 | ) | ||||||
Depreciation of revenue earning equipment |
| 550.2 |
| 72.8 |
| 623.0 |
| 431.5 |
| 66.7 |
| 498.2 |
| ||||||
Net financing activity related to car rental fleet |
| 1,094.9 |
| — |
| 1,094.9 |
| 1,111.5 |
| — |
| 1,111.5 |
| ||||||
Fleet growth |
| $ | (255.0 | ) | $ | (94.9 | ) | $ | (349.9 | ) | $ | (136.9 | ) | $ | (90.5 | ) | $ | (227.4 | ) |
|
| Six Months Ended June 30, 2013 |
| Six Months Ended June 30, 2012 |
| ||||||||||||||
|
| Car |
| Equipment |
|
|
| Car |
| Equipment |
|
|
| ||||||
|
| Rental |
| Rental |
| Total |
| Rental |
| Rental |
| Total |
| ||||||
Revenue earning equipment expenditures |
| $ | (6,460.3 | ) | $ | (365.2 | ) | $ | (6,825.5 | ) | $ | (5,331.3 | ) | $ | (330.9 | ) | $ | (5,662.2 | ) |
Proceeds from disposal of revenue earning equipment |
| 3,660.3 |
| 82.5 |
| 3,742.8 |
| 3,077.4 |
| 108.0 |
| 3,185.4 |
| ||||||
Net revenue earning equipment capital expenditures |
| (2,800.0 | ) | (282.7 | ) | (3,082.7 | ) | (2,253.9 | ) | (222.9 | ) | (2,476.8 | ) | ||||||
Depreciation of revenue earning equipment |
| 1,048.0 |
| 146.8 |
| 1,194.8 |
| 861.2 |
| 129.1 |
| 990.3 |
| ||||||
Net financing activity related to car rental fleet |
| 1,344.9 |
| — |
| 1,344.9 |
| 1,201.5 |
| — |
| 1,201.5 |
| ||||||
Fleet growth |
| $ | (407.1 | ) | $ | (135.9 | ) | $ | (543.0 | ) | $ | (191.2 | ) | $ | (93.8 | ) | $ | (285.0 | ) |
EBITDA AND CORPORATE EBITDA
|
| Three Months Ended June 30, 2013 |
| Three Months Ended June 30, 2012 |
| ||||||||||||||||||||
|
|
|
|
|
| Other |
|
|
|
|
|
|
| Other |
|
|
| ||||||||
|
| Car |
| Equipment |
| Reconciling |
|
|
| Car |
| Equipment |
| Reconciling |
|
|
| ||||||||
|
| Rental |
| Rental |
| Items |
| Total |
| Rental |
| Rental |
| Items |
| Total |
| ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Income (loss) before income taxes |
| $ | 307.0 |
| $ | 62.8 |
| $ | (157.9 | ) | $ | 211.9 |
| $ | 234.8 |
| $ | 28.1 |
| $ | (104.2 | ) | $ | 158.7 |
|
Depreciation and amortization |
| 627.5 |
| 91.6 |
| 3.0 |
| 722.1 |
| 493.3 |
| 84.4 |
| 3.7 |
| 581.4 |
| ||||||||
Interest, net of interest income |
| 74.8 |
| 11.6 |
| 95.4 |
| 181.8 |
| 76.9 |
| 11.4 |
| 63.4 |
| 151.7 |
| ||||||||
EBITDA |
| 1,009.3 |
| 166.0 |
| (59.5 | ) | 1,115.8 |
| 805.0 |
| 123.9 |
| (37.1 | ) | 891.8 |
| ||||||||
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Car rental fleet interest |
| (72.5 | ) | — |
| — |
| (72.5 | ) | (73.5 | ) | — |
| — |
| (73.5 | ) | ||||||||
Car rental fleet depreciation |
| (568.4 | ) | — |
| — |
| (568.4 | ) | (454.1 | ) | — |
| — |
| (454.1 | ) | ||||||||
Non-cash expenses and charges (b) |
| 5.3 |
| 0.0 |
| 11.7 |
| 17.0 |
| 10.4 |
| 0.0 |
| 7.5 |
| 17.9 |
| ||||||||
Extraordinary, unusual or non-recurring gains and losses (c) |
| 20.6 |
| (0.3 | ) | 28.2 |
| 48.5 |
| 14.9 |
| 2.5 |
| 8.2 |
| 25.6 |
| ||||||||
Corporate EBITDA |
| $ | 394.3 |
| $ | 165.7 |
| $ | (19.6 | ) | $ | 540.4 |
| $ | 302.7 |
| $ | 126.4 |
| $ | (21.4 | ) | $ | 407.7 |
|
|
| Six Months Ended June 30, 2013 |
| Six Months Ended June 30, 2012 |
| ||||||||||||||||||||
|
|
|
|
|
| Other |
|
|
|
|
|
|
| Other |
|
|
| ||||||||
|
| Car |
| Equipment |
| Reconciling |
|
|
| Car |
| Equipment |
| Reconciling |
|
|
| ||||||||
|
| Rental |
| Rental |
| Items |
| Total |
| Rental |
| Rental |
| Items |
| Total |
| ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Income (loss) before income taxes |
| $ | 476.6 |
| $ | 95.0 |
| $ | (287.4 | ) | $ | 284.2 |
| $ | 296.4 |
| $ | 38.2 |
| $ | (212.7 | ) | $ | 121.9 |
|
Depreciation and amortization |
| 1,200.6 |
| 184.6 |
| 6.0 |
| 1,391.2 |
| 985.3 |
| 164.7 |
| 7.2 |
| 1,157.2 |
| ||||||||
Interest, net of interest income |
| 148.9 |
| 25.0 |
| 182.9 |
| 356.8 |
| 156.5 |
| 24.1 |
| 132.3 |
| 312.9 |
| ||||||||
EBITDA |
| 1,826.1 |
| 304.6 |
| (98.5 | ) | 2,032.2 |
| 1,438.2 |
| 227.0 |
| (73.2 | ) | 1,592.0 |
| ||||||||
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Car rental fleet interest |
| (143.2 | ) | — |
| — |
| (143.2 | ) | (149.4 | ) | — |
| — |
| (149.4 | ) | ||||||||
Car rental fleet depreciation |
| (1,081.4 | ) | — |
| — |
| (1,081.4 | ) | (905.8 | ) | — |
| — |
| (905.8 | ) | ||||||||
Non-cash expenses and charges (b) |
| 10.6 |
| 0.0 |
| 19.7 |
| 30.3 |
| 21.4 |
| 0.0 |
| 15.0 |
| 36.4 |
| ||||||||
Extraordinary, unusual or non-recurring gains and losses (c) |
| 29.8 |
| 0.1 |
| 37.0 |
| 66.9 |
| 20.7 |
| 6.7 |
| 15.1 |
| 42.5 |
| ||||||||
Corporate EBITDA |
| $ | 641.9 |
| $ | 304.7 |
| $ | (41.8 | ) | $ | 904.8 |
| $ | 425.1 |
| $ | 233.7 |
| $ | (43.1 | ) | $ | 615.7 |
|
Table 6 (pg-2)
(b) As defined in the credit agreements for the senior credit facilities, Corporate EBITDA excludes the impact of certain non-cash expenses and charges. The adjustments reflect the following:
NON-CASH EXPENSES AND CHARGES
|
| Three Months Ended June 30, 2013 |
| Three Months Ended June 30, 2012 |
| ||||||||||||||||||||
|
|
|
|
|
| Other |
|
|
|
|
|
|
| Other |
|
|
| ||||||||
|
| Car |
| Equipment |
| Reconciling |
|
|
| Car |
| Equipment |
| Reconciling |
|
|
| ||||||||
|
| Rental |
| Rental |
| Items |
| Total |
| Rental |
| Rental |
| Items |
| Total |
| ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Non-cash amortization of debt costs included in car rental fleet interest |
| $ | 5.3 |
| $ | — |
| $ | — |
| $ | 5.3 |
| $ | 10.4 |
| $ | — |
| $ | — |
| $ | 10.4 |
|
Non-cash stock-based employee compensation charges |
| — |
| — |
| 11.7 |
| 11.7 |
| — |
| — |
| 7.5 |
| 7.5 |
| ||||||||
Total non-cash expenses and charges |
| $ | 5.3 |
| $ | — |
| $ | 11.7 |
| $ | 17.0 |
| $ | 10.4 |
| $ | — |
| $ | 7.5 |
| $ | 17.9 |
|
|
| Six Months Ended June 30, 2013 |
| Six Months Ended June 30, 2012 |
| ||||||||||||||||||||
|
|
|
|
|
| Other |
|
|
|
|
|
|
| Other |
|
|
| ||||||||
|
| Car |
| Equipment |
| Reconciling |
|
|
| Car |
| Equipment |
| Reconciling |
|
|
| ||||||||
|
| Rental |
| Rental |
| Items |
| Total |
| Rental |
| Rental |
| Items |
| Total |
| ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Non-cash amortization of debt costs included in car rental fleet interest |
| $ | 10.6 |
| $ | — |
| $ | — |
| $ | 10.6 |
| $ | 21.4 |
| $ | — |
| $ | — |
| $ | 21.4 |
|
Non-cash stock-based employee compensation charges |
| — |
| — |
| 19.7 |
| 19.7 |
| — |
| — |
| 15.0 |
| 15.0 |
| ||||||||
Total non-cash expenses and charges |
| $ | 10.6 |
| $ | — |
| $ | 19.7 |
| $ | 30.3 |
| $ | 21.4 |
| $ | — |
| $ | 15.0 |
| $ | 36.4 |
|
(c) As defined in the credit agreements for the senior credit facilities, Corporate EBITDA excludes the impact of extraordinary, unusual or non-recurring gains or losses or charges or credits. The adjustments reflect the following:
EXTRAORDINARY, UNUSUAL OR NON-RECURRING ITEMS
|
| Three Months Ended June 30, 2013 |
| Three Months Ended June 30, 2012 |
| ||||||||||||||||||||
|
|
|
|
|
| Other |
|
|
|
|
|
|
| Other |
|
|
| ||||||||
|
| Car |
| Equipment |
| Reconciling |
|
|
| Car |
| Equipment |
| Reconciling |
|
|
| ||||||||
|
| Rental |
| Rental |
| Items |
| Total |
| Rental |
| Rental |
| Items |
| Total |
| ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Restructuring charges |
| $ | 13.9 |
| $ | (0.3 | ) | $ | 1.0 |
| $ | 14.6 |
| $ | 11.8 |
| $ | 2.5 |
| $ | 1.8 |
| $ | 16.1 |
|
Restructuring related charges |
| 6.7 |
| — |
| 1.9 |
| 8.6 |
| 3.1 |
| — |
| 1.9 |
| 5.0 |
| ||||||||
Acquisition related costs |
| — |
| — |
| 17.6 |
| 17.6 |
| — |
| — |
| 4.5 |
| 4.5 |
| ||||||||
Integration expenses |
| — |
| — |
| 7.7 |
| 7.7 |
| — |
| — |
| — |
| — |
| ||||||||
Total extraordinary, unusual or non-recurring items |
| $ | 20.6 |
| $ | (0.3 | ) | $ | 28.2 |
| $ | 48.5 |
| $ | 14.9 |
| $ | 2.5 |
| $ | 8.2 |
| $ | 25.6 |
|
|
| Six Months Ended June 30, 2013 |
| Six Months Ended June 30, 2012 |
| ||||||||||||||||||||
|
|
|
|
|
| Other |
|
|
|
|
|
|
| Other |
|
|
| ||||||||
|
| Car |
| Equipment |
| Reconciling |
|
|
| Car |
| Equipment |
| Reconciling |
|
|
| ||||||||
|
| Rental |
| Rental |
| Items |
| Total |
| Rental |
| Rental |
| Items |
| Total |
| ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Restructuring charges |
| $ | 18.9 |
| $ | 0.1 |
| $ | 1.1 |
| $ | 20.1 |
| $ | 17.0 |
| $ | 6.7 |
| $ | 1.8 |
| $ | 25.5 |
|
Restructuring related charges |
| 9.3 |
| — |
| 1.9 |
| 11.2 |
| 3.7 |
| — |
| 1.9 |
| 5.6 |
| ||||||||
Acquisition related costs |
| — |
| — |
| 26.3 |
| 26.3 |
| — |
| — |
| 11.4 |
| 11.4 |
| ||||||||
Integration expenses |
| 1.6 |
| — |
| 7.7 |
| 9.3 |
| — |
| — |
| — |
| — |
| ||||||||
Total extraordinary, unusual or non-recurring items |
| $ | 29.8 |
| $ | 0.1 |
| $ | 37.0 |
| $ | 66.9 |
| $ | 20.7 |
| $ | 6.7 |
| $ | 15.1 |
| $ | 42.5 |
|
Table 7
HERTZ GLOBAL HOLDINGS, INC.
RECONCILIATION OF GAAP TO NON-GAAP EARNINGS MEASURES
(In millions, except as noted)
Unaudited
RECONCILIATION FROM OPERATING CASH FLOWS TO EBITDA:
|
| Three Months Ended |
| Six Months Ended |
| ||||||||
|
| June 30, |
| June 30, |
| ||||||||
|
| 2013 |
| 2012 |
| 2013 |
| 2012 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Net cash provided by operating activities |
| $ | 715.1 |
| $ | 678.5 |
| $ | 1,458.6 |
| $ | 1,170.5 |
|
Amortization of debt costs |
| (19.4 | ) | (20.6 | ) | (36.8 | ) | (45.4 | ) | ||||
Provision for losses on doubtful accounts |
| (8.8 | ) | (6.7 | ) | (21.4 | ) | (13.6 | ) | ||||
Derivative gains (losses) |
| 2.1 |
| (2.1 | ) | 3.6 |
| 0.9 |
| ||||
Gain on sale of property and equipment |
| 0.5 |
| 0.5 |
| 1.5 |
| 0.7 |
| ||||
Loss on revaluation of foreign denominated debt |
| (1.5 | ) | 0.0 |
| (1.5 | ) | (2.5 | ) | ||||
Stock-based compensation charges |
| (11.7 | ) | (7.5 | ) | (19.7 | ) | (15.0 | ) | ||||
Lease charges |
| 18.0 |
| 21.5 |
| 33.3 |
| 44.6 |
| ||||
Deferred income taxes |
| (57.5 | ) | (28.9 | ) | (93.5 | ) | (31.3 | ) | ||||
Provision for taxes on income |
| 90.5 |
| 65.8 |
| 144.8 |
| 85.3 |
| ||||
Interest expense, net of interest income |
| 181.8 |
| 151.7 |
| 356.8 |
| 312.9 |
| ||||
Changes in assets and liabilities |
| 206.8 |
| 39.6 |
| 206.5 |
| 84.9 |
| ||||
EBITDA |
| $ | 1,115.9 |
| $ | 891.8 |
| $ | 2,032.2 |
| $ | 1,592.0 |
|
NET CORPORATE DEBT, NET FLEET DEBT AND TOTAL NET DEBT
|
| June 30, |
| March 31, |
| December 31, |
| June 30, |
| March 31, |
| December 31, |
| June 30, |
| |||||||
|
| 2013 |
| 2013 |
| 2012 |
| 2012 |
| 2012 |
| 2011 |
| 2011 |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Total Corporate Debt |
| $ | 7,578.8 |
| $ | 7,237.0 |
| $ | 6,545.3 |
| $ | 4,767.9 |
| $ | 4,645.2 |
| $ | 4,704.8 |
| $ | 4,846.8 |
|
Total Fleet Debt |
| 10,263.2 |
| 9,080.0 |
| 8,903.3 |
| 7,700.0 |
| 6,780.5 |
| 6,612.3 |
| 6,846.8 |
| |||||||
Total Debt |
| $ | 17,842.0 |
| $ | 16,317.0 |
| $ | 15,448.6 |
| $ | 12,467.9 |
| $ | 11,425.7 |
| $ | 11,317.1 |
| $ | 11,693.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Corporate Restricted Cash |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Restricted Cash, less: |
| $ | 393.2 |
| $ | 425.2 |
| $ | 571.6 |
| $ | 175.4 |
| $ | 211.9 |
| $ | 308.0 |
| $ | 274.3 |
|
Restricted Cash Associated with Fleet Debt |
| (351.6 | ) | (370.5 | ) | (494.0 | ) | (104.0 | ) | (126.5 | ) | (213.6 | ) | (183.2 | ) | |||||||
Corporate Restricted Cash |
| $ | 41.6 |
| $ | 54.7 |
| $ | 77.6 |
| $ | 71.4 |
| $ | 85.4 |
| $ | 94.4 |
| $ | 91.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Net Corporate Debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Corporate Debt, less: |
| $ | 7,578.8 |
| $ | 7,237.0 |
| $ | 6,545.3 |
| $ | 4,767.9 |
| $ | 4,645.2 |
| $ | 4,704.8 |
| $ | 4,846.8 |
|
Cash and Cash Equivalents |
| (483.1 | ) | (653.8 | ) | (533.3 | ) | (586.2 | ) | (594.7 | ) | (931.8 | ) | (747.6 | ) | |||||||
Corporate Restricted Cash |
| (41.6 | ) | (54.7 | ) | (77.6 | ) | (71.4 | ) | (85.4 | ) | (94.4 | ) | (91.1 | ) | |||||||
Net Corporate Debt |
| $ | 7,054.1 |
| $ | 6,528.5 |
| $ | 5,934.4 |
| $ | 4,110.3 |
| $ | 3,965.1 |
| $ | 3,678.6 |
| $ | 4,008.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Net Fleet Debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Fleet Debt, less: |
| $ | 10,263.2 |
| $ | 9,080.0 |
| $ | 8,903.3 |
| $ | 7,700.0 |
| $ | 6,780.5 |
| $ | 6,612.3 |
| $ | 6,846.8 |
|
Restricted Cash Associated with Fleet Debt |
| (351.6 | ) | (370.5 | ) | (494.0 | ) | (104.0 | ) | (126.5 | ) | (213.6 | ) | (183.2 | ) | |||||||
Net Fleet Debt |
| $ | 9,911.6 |
| $ | 8,709.5 |
| $ | 8,409.3 |
| $ | 7,596.0 |
| $ | 6,654.0 |
| $ | 6,398.7 |
| $ | 6,663.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Total Net Debt |
| $ | 16,965.7 |
| $ | 15,238.0 |
| $ | 14,343.7 |
| $ | 11,706.3 |
| $ | 10,619.1 |
| $ | 10,077.3 |
| $ | 10,671.7 |
|
CAR RENTAL RPD (a)
|
| Three Months Ended |
| Six Months Ended |
| ||||||||
|
| June 30, |
| June 30, |
| ||||||||
|
| 2013 |
| 2012 |
| 2013 |
| 2012 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Car rental segment revenues (b) |
| $ | 2,329.5 |
| $ | 1,889.6 |
| $ | 4,414.3 |
| $ | 3,547.9 |
|
Non-rental revenue |
| (134.3 | ) | (115.5 | ) | (262.1 | ) | (225.9 | ) | ||||
Foreign currency adjustment |
| 12.4 |
| 14.2 |
| 14.3 |
| 13.4 |
| ||||
Total rental revenue |
| $ | 2,207.6 |
| $ | 1,788.3 |
| $ | 4,166.5 |
| $ | 3,335.4 |
|
Transactions days (in thousands) |
| 45,439 |
| 37,256 |
| 85,817 |
| 68,925 |
| ||||
Worldwide Total RPD (in whole dollars) |
| $ | 48.58 |
| $ | 48.00 |
| $ | 48.55 |
| $ | 48.39 |
|
EQUIPMENT RENTAL AND RENTAL RELATED REVENUE (a)
|
| Three Months Ended |
| Six Months Ended |
| ||||||||
|
| June 30, |
| June 30, |
| ||||||||
|
| 2013 |
| 2012 |
| 2013 |
| 2012 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Equipment rental segment revenues |
| $ | 384.3 |
| $ | 335.0 |
| $ | 735.4 |
| $ | 637.1 |
|
Equipment sales and other revenue |
| (35.5 | ) | (31.3 | ) | (65.4 | ) | (57.6 | ) | ||||
Foreign currency adjustment |
| 2.2 |
| (0.7 | ) | 3.1 |
| (2.2 | ) | ||||
Rental and rental related revenue |
| $ | 351.0 |
| $ | 303.0 |
| $ | 673.1 |
| $ | 577.3 |
|
(a) Based on 12/31/12 foreign exchange rates.
(b) Includes U.S. off-airport revenues of $362.9 million and $325.3 million for the three months ended June 30, 2013 and 2012, respectively, and $683.8 and $608.0 million for the six months ended June 30, 2013 and 2012, respectively.
Exhibit 1
Non-GAAP Measures: Definitions and Use/Importance
Hertz Global Holdings, Inc. (“Hertz Holdings”) is our top-level holding company. The Hertz Corporation (“Hertz”) is our primary operating company. The term “GAAP” refers to accounting principles generally accepted in the United States of America.
Definitions of non-GAAP measures utilized in Hertz Holdings’ July 29, 2013 Press Release are set forth below. Also set forth below is a summary of the reasons why management of Hertz Holdings and Hertz believes that the presentation of the non-GAAP financial measures included in the Press Release provide useful information regarding Hertz Holdings’ and Hertz’s financial condition and results of operations and additional purposes, if any, for which management of Hertz Holdings and Hertz utilize the non-GAAP measures.
1. Earnings Before Interest, Taxes, Depreciation and Amortization (“EBITDA”) and Corporate EBITDA
EBITDA is defined as net income before net interest expense, income taxes and depreciation (which includes revenue earning equipment lease charges) and amortization. Corporate EBITDA, as presented herein, represents EBITDA as adjusted for car rental fleet interest, car rental fleet depreciation and certain other items, as described in more detail in the accompanying tables.
Management uses EBITDA and Corporate EBITDA as operating performance and liquidity metrics for internal monitoring and planning purposes, including the preparation of our annual operating budget and monthly operating reviews, as well as to facilitate analysis of investment decisions, profitability and performance trends. Further, EBITDA enables management and investors to isolate the effects on profitability of operating metrics such as revenue, operating expenses and selling, general and administrative expenses, which enables management and investors to evaluate our two business segments that are financed differently and have different depreciation characteristics and compare our performance against companies with different capital structures and depreciation policies. We also present Corporate EBITDA as a supplemental measure because such information is utilized in the calculation of financial covenants under Hertz’s senior credit facilities.
EBITDA and Corporate EBITDA are not recognized measurements under GAAP. When evaluating our operating performance or liquidity, investors should not consider EBITDA and Corporate EBITDA in isolation of, or as a substitute for, measures of our financial performance and liquidity as determined in accordance with GAAP, such as net income, operating income or net cash provided by operating activities.
2. Adjusted Pre-Tax Income
Adjusted pre-tax income is calculated as income before income taxes plus non-cash purchase accounting charges, non-cash debt charges relating to the amortization of debt financing costs and debt discounts and certain one-time charges and non-operational items. Adjusted pre-tax income is important to management because it allows management to assess operational performance of our business, exclusive of the items mentioned above. It also allows management to assess the performance of the entire business on the same basis as the segment measure of profitability. Management believes that it is important to investors for the same
reasons it is important to management and because it allows them to assess the operational performance of the Company on the same basis that management uses internally.
3. Adjusted Net Income
Adjusted net income is calculated as adjusted pre-tax income less a provision for income taxes derived utilizing a normalized income tax rate (35% in 2013 and 34% in 2012) and noncontrolling interest. The normalized income tax rate is management’s estimate of our long-term tax rate. Adjusted net income is important to management and investors because it represents our operational performance exclusive of the effects of purchase accounting, non-cash debt charges, one-time charges and items that are not operational in nature or comparable to those of our competitors.
4. Adjusted Diluted Earnings Per Share
Adjusted diluted earnings per share is calculated as adjusted net income divided by, for the three months ended June 30, 2013, 465.1 million which represents the weighted average diluted shares outstanding for the period, for the six months ended June 30, 2013, 463.0 million which represents the weighted average diluted shares outstanding for the period and for the three months ended June 30, 2012, 447.4 million which represents the approximate number of shares outstanding at June 30, 2012, for the six months ended June 30, 2012, 447.9 million which represents the average for the period. Adjusted diluted earnings per share is important to management and investors because it represents a measure of our operational performance exclusive of the effects of purchase accounting adjustments, non-cash debt charges, one-time charges and items that are not operational in nature or comparable to those of our competitors.
5. Transaction Days
Transaction days represent the total number of days that vehicles were on rent in a given period.
6. Car Rental Revenue, Total RPD and Total Rental Revenue Per Transaction
Car rental revenue consists of all revenue, net of discounts, associated with the rental of cars including charges for optional insurance products, but excluding non-rental revenues derived from Donlen. Total revenue per transaction day, “Total RPD,” is calculated as total rental revenue, divided by the total number of transaction days, with all periods adjusted to eliminate the effect of fluctuations in foreign currency. Our management believes eliminating the effect of fluctuations in foreign currency is appropriate so as not to affect the comparability of underlying trends. This statistic is important to our management and investors as it represents the best measurement of the changes in underlying pricing in the car rental business and encompasses the elements in car rental pricing that management has the ability to control.
7. Equipment Rental and Rental Related Revenue
Equipment rental and rental related revenue consists of all revenue, net of discounts, associated with the rental of equipment including charges for delivery, loss damage waivers and fueling, but excluding revenue arising from the sale of equipment, parts and supplies and certain other ancillary revenue. Rental and rental related revenue is adjusted in all periods to eliminate the effect of fluctuations in foreign currency. Our management believes eliminating the effect of fluctuations in foreign currency is appropriate so as not to affect the comparability of underlying trends. This statistic is important to our management and to investors as it is utilized in the
measurement of rental revenue generated per dollar invested in fleet on an annualized basis and is comparable with the reporting of other industry participants.
8. Same Store Revenue Growth/Decline
Same store revenue growth or decline is calculated as the year over year change in revenue for locations that are open at the end of the period reported and have been operating under our direction for more than twelve months. The same store revenue amounts are adjusted in all periods to eliminate the effect of fluctuations in foreign currency. Our management believes eliminating the effect of fluctuations in foreign currency is appropriate so as not to affect the comparability of underlying trends.
9. Free Cash Flow
Free cash flow is calculated as Net cash provided by operating activities less revenue earning equipment expenditures, net of disposal proceeds and car rental fleet financing, less non-fleet capital expenditures, net of non-fleet disposals. Free cash flow is important to management and investors as it represents the cash available for acquisitions and the reduction of corporate debt.
10. Net Corporate Debt
Net corporate debt is calculated as total debt excluding fleet debt less cash and equivalents and corporate restricted cash. Corporate debt consists of our Senior Term Facility; Senior ABL Facility; Senior Notes; Senior Subordinated Notes, Convertible Senior Notes; and certain other indebtedness of our domestic and foreign subsidiaries. Net Corporate Debt is important to management, investors and ratings agencies as it helps measure our leverage. Net Corporate Debt also assists in the evaluation of our ability to service our non-fleet-related debt without reference to the expense associated with the fleet debt, which is fully collateralized by assets not available to lenders under the non-fleet debt facilities.
11. Corporate Restricted Cash (used in the calculation of Net Corporate Debt)
Total restricted cash includes cash and cash equivalents that are not readily available for our normal disbursements. Total restricted cash and equivalents are restricted for the purchase of revenue earning vehicles and other specified uses under our Fleet Debt facilities, our like-kind exchange programs and to satisfy certain of our self insurance regulatory reserve requirements. Corporate restricted cash is calculated as total restricted cash less restricted cash associated with fleet debt.
12. Net Fleet Debt
Net fleet debt is calculated as total fleet debt less restricted cash associated with fleet debt. As of June 30, 2013, fleet debt consists of HVF U.S. Fleet Variable Funding Notes, HVF U.S. Fleet Medium Term Notes, RCFC U.S. Fleet Variable Funding Notes, RCFC U.S. Fleet Medium Term Notes, Donlen GN II Variable Funding Notes, U.S. Fleet Financing Facility, European Revolving Credit Facility, European Fleet Notes, European Securitization, Hertz-Sponsored Canadian Securitization, Dollar Thrifty-Sponsored Canadian Securitization, Australian Securitization, Brazilian Fleet Financing and Capitalized Leases relating to revenue earning equipment. This measure is important to management, investors and ratings agencies as it helps measure our leverage.
13. Restricted Cash Associated with Fleet Debt (used in the calculation of Net Fleet Debt and Corporate Restricted Cash)
Restricted cash associated with fleet debt is restricted for the purchase of revenue earning vehicles and other specified uses under our Fleet Debt facilities and our car rental like-kind exchange program.
14. Total Net Debt
Total net debt is calculated as net corporate debt plus net fleet debt. This measure is important to management, investors and ratings agencies as it helps measure our leverage.