Search

Username is a unique ID that you can create in order to login to Hertz.com. This is an optional field that can be used in place of your member number that you will receive once you complete the enrollment process.

Note: you will still be able to login to hertz.com using your member number if you don't choose to create a unique ID.

 
I Forgot My Member Number
Remember my member number on this browser

Press Releases

Hertz Global Holdings Reports Second Quarter 2015 Financial Results
-- Second-quarter consolidated total revenue of $2.7 billion was down 5% year-over-year. Excluding the unfavorable impact of foreign currency, total revenue was down 1% versus the same period last year
-- Second-quarter net income was $23 million, down from $72 million year-over-year. Adjusted net income for the second quarter 2015 was $88 million, compared with $132 million for the same period last year
-- Cost savings of approximately $80 million were realized during the first six months of 2015. On track to reach $200 million in cost savings in 2015 and $300 million annually for 2016
-- Hertz Global reaffirms full-year Corporate EBITDA guidance of $1.45 billion to $1.55 billion

ESTERO, Fla., Aug. 10, 2015 /PRNewswire/ --

 

Consolidated(1)

Three Months Ended
June 30,

 

Percent

Inc/(Dec)

 

($ in millions, except per share data)

2015

 

2014

   

Total Revenues

$

2,692

   

$

2,830

   

(5)%

   

Net income (loss)

$

23

   

$

72

   

(68)%

   

Earnings (loss) per diluted share

$

0.05

   

$

0.15

   

(67)%

   

Net income margin

1%

   

3%

   

(169)

 

bps

             

Adjusted net income (loss)

$

88

   

$

132

   

(33)%

   

Adjusted net income (loss) per diluted share

$

0.19

   

$

0.28

   

(32)%

   

Adjusted net income margin

3%

   

5%

   

(140)

 

bps

             

Corporate EBITDA

$

379

   

$

446

   

(15)%

   

Corporate EBITDA margin

14%

   

16%

   

(168)

 

bps

             

Worldwide Car Rental average fleet

685,400

   

674,800

   

2%

   

Hertz Global Holdings, Inc. (NYSE: HTZ) ("Hertz Global" or the "Company") today reported net income of $23 million, or $0.05 per diluted share, for the second quarter 2015, compared with net income of $72 million, or $0.15 per diluted share, for the same period last year. The Company also reported that adjusted net income for the second quarter 2015 was $88 million, or $0.19 per diluted share, compared with $132 million, or $0.28 per diluted share, for the same period last year. Total revenues for the second quarter 2015 were $2.7 billion versus $2.8 billion for the same period last year.  Corporate EBITDA for the second quarter of 2015 was $379 million versus $446 million in the second quarter of 2014.

"The second quarter demonstrates early progress in our efforts to drive performance improvement," said John Tague, chief executive officer. "Margins in our U.S. Rental Car business were stable year-over-year, and Total Revenue Per Transaction Day, excluding ancillary fuel, returned to prior-year levels.

"Importantly, our customer satisfaction scores rose substantially during the quarter, and I want to thank our employees for the work they continue to do to take excellent care of our customers.  With a substantially improved fleet overall, our employees are positioned to continue providing exceptional customer service."  

KEY MILESTONES IN THE SECOND QUARTER LAY THE FOUNDATION FOR SECOND HALF 2015 IMPROVEMENT

During the second quarter of 2015, Hertz Global achieved several key milestones that position the Company well for the second half of the year:

  • During the quarter, Hertz Global continued to right-size U.S. Car Rental capacity and ended the period with fleet aligned with demand as evidenced by early indications of third-quarter, fleet-efficiency metrics.
  • Excluding ancillary fuel sales, U.S. Car Rental Total Revenue Per Transaction Day (RPD) was flat year-over-year.
  • Hertz Global continued implementation of its fleet renewal strategy across all of its brands.  During the quarter, the Company added approximately 125,000 new vehicles and disposed of approximately 120,000 risk and repurchase vehicles. As of the end of the second quarter, the U.S. Car Rental fleet has been significantly renewed since September 2014.  
  • While executing on the fleet refresh, U.S. Car Rental net depreciation per unit per month was flat year-over-year, reflecting an enhanced focus on fleet management and execution. This was accomplished while also increasing the mix of program cars by 13 percentage points to 29% of total average fleet.
  • Excluding effects of foreign currency rates, International Car Rental revenues increased 4% during the second quarter of 2015. Excluding special charges pertaining to a litigation matter and other related one-time charges, earnings were essentially flat year-over-year. 
  • Hertz Equipment Rental (HERC) total revenue was down 2% for the second quarter.  Excluding negative foreign currency impact, revenues were up 1% versus prior year.  Excluding negative foreign currency impact and the effect of lower sales in upstream oil and gas markets, HERC revenues were up 6% in the second quarter.
  • Hertz Global continues to make significant progress in reducing its costs by $300 million annually in 2016, $200 million of which is expected to be realized in 2015.  In the first half of the year, the Company realized approximately $80 million in cost savings.

U.S. CAR RENTAL TOTAL REVENUE PER TRANSACTION DAY (TOTAL RPD) FLAT YEAR-OVER-YEAR, EXCLUDING ANCILLARY FUEL

U.S. Car Rental(1)

Three Months Ended
June 30,

 

Percent

Inc/(Dec)

 

($ in millions, except Total RPD and Net depreciation per unit per month)

2015

 

2014

   

Total Revenues

$

1,615

   

$

1,663

   

(3)%

   

Adjusted pre-tax income (loss)

$

174

   

$

184

   

(5)%

   

Adjusted pre-tax income margin

11%

   

11%

   

(29)

 

bps

             

Corporate EBITDA

$

203

   

$

221

   

(8)%

   

Corporate EBITDA margin

13%

   

13%

   

(72)

 

bps

             

Average fleet

511,700

   

502,500

   

2%

   

Transaction days (in thousands)

34,977

   

35,850

   

(2)%

   

Total RPD

$

45.80

   

$

46.19

   

(1)%

   

Net depreciation per unit per month

$

259

   

$

259

   

—%

   

Total U.S. Car Rental revenues were $1,615 million in the second quarter of 2015, down 3% from the second quarter of 2014 as a result of a 2% overall decline in transaction days.  This decline was attributable to a decrease in airport rental volume, as well as a decrease in off-airport rental volume due in part to the closure of approximately 200 stores. Total RPD declined 1% driven predominantly by lower fuel-related ancillary revenue.  Excluding the impact of ancillary fuel sales, U.S. Car Rental Total RPD was flat for the quarter compared to the same period last year.  The revenue reduction experienced during the quarter was partially offset by a 5% reduction in direct operating expense versus the same period last year.  Net depreciation expense increased 2% versus last year, due primarily to a larger fleet, while net depreciation per unit per month remained flat year-over-year.

U.S. Car Rental adjusted pre-tax income for the second quarter of 2015 was $174 million, a decrease of $10 million versus the prior year period. U.S. Car Rental achieved an adjusted pre-tax margin of 11% for the quarter, which was 29 basis points lower than the prior-year period. Corporate EBITDA for the U.S. Car Rental segment for the second quarter of 2015 was $203 million versus $221 million in the second quarter of 2014.

INTERNATIONAL CAR RENTAL RESULTS LOWER DUE PRIMARILY TO THE IMPACT OF FOREIGN CURRENCY

International Car Rental(1)

Three Months Ended
June 30,

 

Percent

Inc/(Dec)

 

($ in millions, except Total RPD and Net depreciation per unit per month)

2015

 

2014

   

Total Revenues

$

556

   

$

641

   

(13)%

   

Adjusted pre-tax income (loss)

$

45

   

$

57

   

(21)%

   

Adjusted pre-tax income margin

8%

   

9%

   

(80)

 

bps

             

Corporate EBITDA

$

54

   

$

68

   

(21)%

   

Corporate EBITDA margin

10%

   

11%

   

(90)

 

bps

             

Average fleet

173,700

   

172,300

   

1%

   

Transaction days (in thousands)

12,523

   

12,096

   

4%

   

Total RPD

$

47.59

   

$

47.45

   

—%

   

Net depreciation per unit per month

$

207

   

$

215

   

(4)%

   

Total International Car Rental revenues were $556 million in the second quarter of 2015, down 13% from the second quarter of 2014.  This decrease was primarily due to the unfavorable year-over-year impact of foreign currency, which reduced revenues by $105 million. Excluding the impact of foreign currency, revenues increased $20 million, or 4%.  Revenue growth was driven by a 4% increase in transaction days resulting from improved business mix from U.S.-source rentals, primarily in our Europe market. Revenues in the second quarter of 2015 were negatively impacted by lower fuel revenues as a result of lower market prices and a change in fuel purchase plans sold in the Europe market that took effect late in the second quarter of 2014. Total RPD for the segment remained flat year-over-year, excluding currency effects.

International Car Rental adjusted pre-tax income for the second quarter of 2015 was $45 million, a decrease of $12 million versus the prior year period, of which $11 million was the result of legal reserve and other related one-time write-offs. Corporate EBITDA for the International Car Rental segment for the second quarter of 2015 was $54 million versus $68 million in the second quarter of 2014. 

WORLDWIDE EQUIPMENT RENTAL IMPACTED BY FOREIGN CURRENCY RATES AND WEAKNESS IN UPSTREAM OIL AND GAS MARKETS

Worldwide Equipment Rental(1)

Three Months Ended
June 30,

 

Percent

Inc/(Dec)

 

($ in millions)

2015

 

2014

   

Total Revenues

$

375

   

$

384

   

(2)%

   

Adjusted pre-tax income (loss)

$

42

   

$

67

   

(37)%

   

Adjusted pre-tax income margin

11%

   

17%

   

(625)

 

bps

             

Corporate EBITDA

$

147

   

$

166

   

(11)%

   

Corporate EBITDA margin

39%

   

43%

   

(403)

 

bps

             

Dollar utilization

34%

   

35%

   

N/A

   

Time utilization

63%

   

63%

   

N/A

   

Same store revenue growth

(1)%

   

4%

   

N/A

   
 

N/A Not applicable

 

Total Worldwide Equipment Rental revenues were $375 million for the second quarter of 2015, down 2% compared with the prior-year period. Excluding the impact of foreign currency, revenue increased $3 million, or 1%. Revenue was negatively affected by accelerating weakness in upstream oil and gas markets during the quarter. Excluding both foreign currency and the impact of weakness in upstream oil and gas energy markets, revenue was up 6%.

Worldwide revenues for the second quarter were favorably impacted by a 2% increase in worldwide equipment rental volumes. The increase in volume was driven by new account growth, which is predominantly derived from small local contractors and specialty segments as we diversify our business. Pricing for the second quarter was up 1% year-over-year. 

Worldwide Equipment Rental adjusted pre-tax income for the second quarter of 2015 was $42 million, a decrease of $25 million from $67 million in the prior year period. Corporate EBITDA for the Worldwide Equipment Rental segment for the second quarter of 2015 was $147 million versus $166 million in the second quarter of 2014.

DONLEN DRIVES CONTINUED STRENGTH IN ALL OTHER OPERATIONS

All Other Operations (1)

Three Months Ended
June 30,

 

Percent

Inc/(Dec)

 

($ in millions)

2015

 

2014

   

Total Revenues

$

146

   

$

142

   

3%

   

Adjusted pre-tax income (loss)

$

17

   

$

15

   

13%

   

Adjusted pre-tax income margin

12%

   

11%

   

108

 

bps

             

Corporate EBITDA

$

15

   

$

14

   

7%

   

Corporate EBITDA margin

10%

   

10%

   

41

 

bps

All Other Operations segment revenues were $146 million for the second quarter of 2015, an increase of 3% from the prior year period, primarily due to increased volumes in the Company's Donlen operations.  All Other Operations adjusted pre-tax income for the second quarter of 2015 was $17 million, an increase of $2 million versus the prior year period. Corporate EBITDA for the All Other Operations segment for the second quarter of 2015 was $15 million versus $14 million in the prior-year period.

HERTZ GLOBAL REAFFIRMS $1 BILLION SHARE REPURCHASE PROGRAM AND HERTZ EQUIPMENT RENTAL CORPORATION SEPARATION

Hertz Global reaffirmed its commitment to its previously announced $1 billion share repurchase program and outlined its intent to execute consistent with announced year-end 2016 leverage targets, cash flow generation and other actions such as the contemplated sale of Hertz Equipment Rental Corporation ("HERC") operations in France and Spain, and the ultimate spin-off of HERC.

As previously communicated, Hertz Global remains committed to the separation of its equipment rental business. It is anticipated that the net cash received in connection with the HERC separation will be used to pay down Hertz Global debt and support additional share repurchases. The Company has put in place new leadership team at HERC that is focused on delivering performance improvement in the core business and enabling profitable growth.

PROGRESS CONTINUES ON COST REDUCTION PROGRAM

Hertz Global recently reaffirmed and increased its annualized cost savings goal to $300 million, with approximately $200 million being realized in calendar year 2015.  Through the first six months of 2015, the Company has realized approximately $80 million of the intended cost savings. The identified cost savings are expected to come largely from reductions in corporate and operations overhead, fleet management efficiency, and disciplined sales and marketing spending. Hertz Global expects to incur $30 million to $35 million of costs in 2015 in connection with these actions, of which $5 million to $10 million will be reflected in adjusted pre-tax income in 2015.

Hertz Global's cost and operations review is ongoing, with the potential for additional savings as a result of technology-enabled efficiencies, as well as other opportunities to improve productivity and effectiveness across the Company.

HERTZ GLOBAL MAINTAINS 2015 GUIDANCE

For the full year 2015, the Company forecasts the following:

 

Full Year 2015 Forecast

Corporate EBITDA - Consolidated HGH(2)

$1,450M - $1,550M

Corporate EBITDA - Worldwide Equipment Rental segment(2)

$575M - $625M

U.S. RAC depreciation per unit per month

$295 - $305

U.S. RAC fleet capacity growth*

0.5% - 1.5%

Net non-fleet capex

$275M - $295M

* Excludes Advantage sublease and Hertz 24/7 vehicles

RESULTS OF THE HERTZ CORPORATION

Hertz Global's operating subsidiary, The Hertz Corporation, posted the same revenues and GAAP pre-tax income for the second quarter of 2015 as the Company.

(1) Adjusted pre-tax income, adjusted pre-tax margin, Corporate EBITDA, Corporate EBITDA margin, adjusted net income, adjusted diluted earnings per share, total revenue per transaction day and net depreciation per unit per month are non-GAAP measures. See the accompanying Supplemental Schedules and Definitions for the reconciliations and definitions for each of these non-GAAP measures and the reason the Company's management believes that these measures provide useful information to investors.

(2) Because of the forward-looking nature of the Company's Corporate EBITDA forecast, specific quantifications of the amounts that would be required to reconcile a pre-tax income forecast are not available. The Company believes that there is a degree of volatility with respect to certain of the Company's GAAP measures, primarily related to fair value accounting for its financial assets (which includes the Company's derivative financial instruments), its income tax reporting and certain adjustments made to arrive at the relevant non-GAAP measures, which preclude the Company from providing accurate forecast of GAAP to non-GAAP reconciliations. Based on the above, the Company believes that providing estimates of the amounts that would be required to reconcile the range of the non-GAAP Corporate EBITDA would imply a degree of precision that would be confusing or misleading to investors for the reasons identified above.

EARNINGS WEBCAST INFORMATION

Hertz Global's second quarter 2015 earnings webcast will be held on August 11, 2015, at 8:00 a.m. U.S. Eastern. The press release and related supplemental schedules containing the reconciliations of non-GAAP measures will be available on our website, IR.Hertz.com.

SELECTED FINANCIAL AND OPERATING DATA, SUPPLEMENTAL SCHEDULES AND DEFINITIONS

Following are tables that present selected financial and operating data of Hertz Global.  Also included are Supplemental Schedules which are provided to present segment results and reconciliations of non-GAAP measures to their most comparable GAAP measure. Following the Supplemental Schedules the Company provides definitions for terminology used throughout this press release.

ABOUT HERTZ GLOBAL

Hertz Global operates the Hertz, Dollar, Thrifty and Firefly car rental brands in more than 10,300 corporate and licensee locations throughout approximately 150 countries in North America, Europe, Latin America, Asia, Australia, Africa, the Middle East and New Zealand. Hertz Global is the largest worldwide airport general use car rental company with more than 1,600 airport locations in the U.S. and more than 1,300 airport locations internationally. Product and service initiatives such as Hertz Gold Plus Rewards, NeverLost®, Carfirmations, Mobile Wi-Fi and unique vehicles offered through the Adrenaline, Dream, Green and Prestige Collections set Hertz Global apart from the competition.  Additionally, Hertz Global owns the vehicle leasing and fleet management leader Donlen Corporation, operates the Hertz 24/7 hourly car rental business and sells vehicles through its Rent2Buy program. The Company also owns Hertz Equipment Rental Corporation ("HERC"), one of the largest equipment rental businesses with more than 350 locations worldwide offering a diverse line of equipment and tools for rent and sale. HERC primarily serves the construction, industrial, oil, gas, entertainment and government sectors. For more information about Hertz Global, visit: www.hertz.com.

CAUTIONARY NOTE CONCERNING FORWARD LOOKING STATEMENTS

Certain statements contained in this release, and in related comments by the Company's management, include "forward-looking statements." Forward-looking statements include information concerning the Company's liquidity and its possible or assumed future results of operations, including descriptions of its business strategies. These statements often include words such as "believe," "expect," "project," "potential," "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 it believes are appropriate in these circumstances. The Company believes these judgments are reasonable, but you should understand that these statements are not guarantees of performance or results, and the Company's actual results could differ materially from those expressed in the forward-looking statements due to a variety of important factors, both positive and negative, that may be revised or supplemented in subsequent reports on Forms 10-K, 10-Q and 8-K. Among other items, such factors could include: the effect of the restatement of our previously issued financial results for the years ended December 31, 2012 and 2013 and any claims, investigations or proceedings arising as a result; our ability to remediate the material weaknesses in our internal controls over financial reporting; levels of travel demand, particularly with respect to airline passenger traffic in the United States and in global markets; the effect of our proposed separation of our equipment rental business and ability to obtain the expected benefits of any related transaction; significant changes in the competitive environment, including as a result of industry consolidation, and the effect of competition in our markets on rental volume and pricing, including on our pricing policies or use of incentives; occurrences that disrupt rental activity during our peak periods; our ability to achieve and maintain cost savings and efficiencies and realize opportunities to increase productivity and profitability; an increase in our fleet costs as a result of an increase in the cost of new vehicles and/or a decrease in the price at which we dispose of used vehicles either in the used vehicle market or under repurchase or guaranteed depreciation programs; our ability to accurately estimate future levels of rental activity and adjust the size and mix of our fleet accordingly; our ability to maintain sufficient liquidity and the availability to us of additional or continued sources of financing for our revenue earning equipment and to refinance our existing indebtedness; our ability to integrate the car rental operations of Dollar Thrifty and realize operational efficiencies from the acquisition; our ability to maintain access to third-party distribution channels, including current or favorable prices, commission structures and transaction volumes; the operational and profitability impact of the divestitures that we agreed to undertake in order to secure regulatory approval for the acquisition of Dollar Thrifty; an increase in our fleet costs or disruption to our rental activity, particularly during our peak periods, due to safety recalls by the manufacturers of our vehicles and equipment; a major disruption in our communication or centralized information networks; financial instability of the manufacturers of our vehicles and equipment, which could impact their ability to perform under agreements with us and/or their willingness or ability to make cars available to us or the car rental industry on commercially reasonable terms; any impact on us from the actions of our franchisees, dealers and independent contractors; our ability to maintain profitability during adverse economic cycles and unfavorable external events (including war, terrorist acts, natural disasters and epidemic disease); shortages of fuel and increases or volatility in fuel costs; our ability to successfully integrate acquisitions and complete dispositions; our ability to maintain favorable brand recognition; costs and risks associated with litigation and investigations; risks related to our indebtedness, including our substantial amount of debt, our ability to incur substantially more debt and increases in interest rates or in our borrowing margins; our ability to meet the financial and other covenants contained in our Senior Credit Facilities, our outstanding unsecured Senior Notes and certain asset-backed and asset-based arrangements; changes in accounting principles, or their application or interpretation, and our ability to make accurate estimates and the assumptions underlying the estimates, which could have an effect on earnings; changes in the existing, or the adoption of new laws, regulations, policies or other activities of governments, agencies and similar organizations where such actions may affect our operations, the cost thereof or applicable tax rates; changes to our senior management team; the effect of tangible and intangible asset impairment charges; our exposure to uninsured claims in excess of historical levels; fluctuations in interest rates and commodity prices; and our exposure to fluctuations in foreign exchange rates.

Additional information concerning these and other factors can be found in our filings with the Securities and Exchange Commission, including our most recent Annual Report on Form 10-K, Quarterly Reports on Form 10-Q and Current Reports on Form 8-K.

You should not place undue reliance on forward-looking statements. All forward-looking statements attributable to the Company or persons acting on its behalf are expressly qualified in their entirety by the foregoing cautionary statements. All such statements speak only as of the date made, and the Company undertakes no obligation to update or revise publicly any forward-looking statements, whether as a result of new information, future events or otherwise.

FINANCIAL INFORMATION AND OPERATING DATA  

SELECTED UNAUDITED CONSOLIDATED INCOME STATEMENT DATA

 
 

Three Months Ended
June 30,

 

Six Months Ended
June 30,

(In millions, except per share data)

2015

 

2014

 

2015

 

2014

Total revenues

$

2,692

   

$

2,830

   

$

5,145

   

$

5,366

 

Expenses:

             

Direct operating

1,505

   

1,594

   

2,913

   

3,037

 

Depreciation of revenue earning equipment and lease charges, net

696

   

708

   

1,403

   

1,434

 

Selling, general and administrative

295

   

264

   

560

   

541

 

Interest expense, net

156

   

164

   

310

   

320

 

Other (income) expense, net

(10)

   

(21)

   

(4)

   

(24)

 

Total expenses

2,642

   

2,709

   

5,182

   

5,308

 

Income (loss) before income taxes

50

   

121

   

(37)

   

58

 

(Provision) benefit for taxes on income (loss)

(27)

   

(49)

   

(10)

   

(56)

 

Net income (loss)

$

23

   

$

72

   

$

(47)

   

$

2

 

Weighted average number of shares outstanding:

             

Basic

459

   

452

   

459

   

450

 

Diluted

461

   

465

   

459

   

457

 

Earnings (loss) per share:

             

Basic

$

0.05

   

$

0.16

   

$

(0.10)

   

$

 

Diluted

$

0.05

   

$

0.15

   

$

(0.10)

   

$

 
               

Corporate EBITDA (a)

$

379

   

$

446

   

$

605

   

$

699

 

Adjusted pre-tax Income (loss) (a)

153

   

216

   

156

   

239

 
   

(a) Represents a non-GAAP measure, see the accompanying reconciliations included in Supplemental Schedule III.

 

 

SELECTED UNAUDITED CONSOLIDATED BALANCE SHEET DATA

 

(In millions)

June 30, 2015

 

December 31, 2014

Cash and cash equivalents

$

537

   

$

490

Restricted cash

421

   

571

Revenue earning equipment:

       

U.S. Car Rental

9,322

   

8,070

International Car Rental

2,779

   

1,904

Worldwide Equipment Rental

2,607

   

2,442

All Other Operations

1,288

   

1,237

Total revenue earning equipment, net

15,996

   

13,653

Total assets

25,969

   

23,985

Total debt

17,682

   

15,993

Net Fleet debt (a)

10,686

   

9,047

Net Corporate debt (a) (b)

6,038

   

5,885

Total equity

2,387

   

2,464

 

(a) Represents a non-GAAP measure, see the accompanying reconciliations included in Supplemental Schedule VI.

(b) Fleet related to Hertz Equipment Rental Corporation is funded via Net Corporate Debt.

 

SELECTED UNAUDITED CONSOLIDATED CASH FLOW DATA

 
 

Six Months Ended
June 30,

(In millions)

2015

 

2014

Cash provided by (used in):

     

Operating activities

$

1,451

   

$

1,402

 

Investing activities

(3,156)

   

(2,248)

 

Financing activities

1,769

   

977

 

Effect of exchange rate changes

(17)

   

(2)

 

Net change in cash and cash equivalents

$

47

   

$

129

 
       

Fleet growth (a)

$

9

   

$

(592)

 

Free cash flow (a)

(30)

   

(689)

 
 

(a) Represents a non-GAAP measure, see the accompanying reconciliations included in Supplemental Schedules IV and V.

 

SELECTED UNAUDITED OPERATING DATA BY SEGMENT

 
 

Three Months Ended
June 30,

 

Six Months Ended
June 30,

 

2015

 

2014

 

2015

 

2014

U.S. Car Rental

             

Transaction days (in thousands)

34,977

   

35,850

   

67,014

   

68,210

 

Total RPD (a)

$

45.80

   

$

46.19

   

$

46.41

   

$

47.00

 

Average fleet

511,700

   

502,500

   

500,500

   

497,000

 

Fleet efficiency(a)

75%

   

79%

   

74%

   

77%

 

Net depreciation per unit per month(a)

$

259

   

$

259

   

$

273

   

$

273

 

Program cars as a percentage of total average fleet at period end

29%

   

16%

   

29%

   

16%

 

Adjusted pre-tax income (loss)(in millions) (a)

$

174

   

$

184

   

$

244

   

$

306

 

International Car Rental

             

Transaction days (in thousands)

12,523

   

12,096

   

22,298

   

21,491

 

Total RPD (a)(b)

$

47.59

   

$

47.45

   

$

47.31

   

$

47.04

 

Average Fleet

173,700

   

172,300

   

158,800

   

157,000

 

Fleet efficiency(a)

79%

   

77%

   

78%

   

76%

 

Net depreciation per unit per month(a)(b)

$

207

   

$

215

   

$

218

   

$

227

 

Program cars as a percentage of total average fleet at period end

46%

   

42%

   

46%

   

42%

 

Adjusted pre-tax income (loss)(in millions) (a)

$

45

   

$

57

   

$

52

   

$

16

 

Worldwide Equipment Rental

             

Dollar utilization

34%

   

35%

   

34%

   

35%

 

Time utilization

63%

   

63%

   

62%

   

62%

 

Rental and rental related revenue (in millions) (a)(b)

$

352

   

$

348

   

$

689

   

$

675

 

Same store revenue growth, including growth initiatives (b)

(1)%

   

4%

   

—%

   

5%

 

Adjusted pre-tax income (loss) (in millions) (a)

$

42

   

$

67

   

$

76

   

$

121

 

All Other Operations

             

Average fleet — Donlen

165,600

   

177,800

   

167,100

   

177,300

 

Adjusted pre-tax income (loss) (in millions) (a)

$

17

   

$

15

   

$

31

   

$

29

 
 

(a) Represents a non-GAAP measure, see the accompanying reconciliations included in Supplemental Schedules III and VI.

(b) Based on December 31, 2014 foreign exchange rates.

 

Supplemental Schedule I

HERTZ GLOBAL HOLDINGS, INC.

CONDENSED STATEMENT OF OPERATIONS BY SEGMENT

Unaudited

 
 

Three Months Ended June 30, 2015

 

Three Months Ended June 30, 2014

(In millions)

U.S. Car Rental

 

Int'l Car Rental

 

Worldwide Equipment Rental

 

All Other Operations

 

Corporate

 

Consolidated HGH

 

U.S. Car Rental

 

Int'l Car Rental

 

Worldwide Equipment Rental

 

All Other Operations

 

Corporate

 

Consolidated HGH

Total revenues:

$

1,615

   

$

556

   

$

375

   

$

146

   

$

   

$

2,692

   

$

1,663

   

$

641

   

$

384

   

$

142

   

$

   

$

2,830

 

Expenses:

                                             

Direct operating

945

   

332

   

214

   

6

   

8

   

1,505

   

990

   

394

   

210

   

6

   

(6)

   

1,594

 

Depreciation of revenue earning equipment and lease charges, net

398

   

101

   

81

   

116

   

   

696

   

391

   

124

   

79

   

114

   

   

708

 

Selling, general and administrative

100

   

69

   

47

   

8

   

71

   

295

   

93

   

63

   

35

   

8

   

65

   

264

 

Interest expense, net

41

   

18

   

15

   

2

   

80

   

156

   

44

   

25

   

12

   

3

   

80

   

164

 

Other (income) expense, net

(1)

   

   

(2)

   

   

(7)

   

(10)

   

(22)

   

3

   

(1)

   

   

(1)

   

(21)

 

Total expenses

1,483

   

520

   

355

   

132

   

152

   

2,642

   

1,496

   

609

   

335

   

131

   

138

   

2,709

 

Income (loss)before income taxes

$

132

   

$

36

   

$

20

   

$

14

   

$

(152)

   

50

   

$

167

   

$

32

   

$

49

   

$

11

   

$

(138)

   

121

 

(Provision) benefit for taxes on income (loss)

                   

(27)

                       

(49)

 

Net income (loss)

                   

$

23

                       

$

72

 

 

Supplemental Schedule I (continued)

HERTZ GLOBAL HOLDINGS, INC.

CONDENSED STATEMENT OF OPERATIONS BY SEGMENT

Unaudited

 
 

Six Months Ended June 30, 2015

 

Six Months Ended June 30, 2014

(In millions)

U.S. Car Rental

 

Int'l Car Rental

 

Worldwide Equipment Rental

 

All Other Operations

 

Corporate

 

Consolidated HGH

 

U.S. Car Rental

 

Int'l Car Rental

 

Worldwide Equipment Rental

 

All Other Operations

 

Corporate

 

Consolidated HGH

Total revenues:

$

3,135

   

$

992

   

$

730

   

$

288

   

$

   

$

5,145

   

$

3,220

   

$

1,123

   

$

743

   

$

280

   

$

   

$

5,366

 

Expenses:

                                             

Direct operating

1,871

   

599

   

422

   

11

   

10

   

2,913

   

1,898

   

723

   

410

   

12

   

(6)

   

3,037

 

Depreciation of revenue earning equipment and lease charges, net

819

   

196

   

157

   

231

   

   

1,403

   

815

   

238

   

157

   

224

   

   

1,434

 

Selling, general and administrative

197

   

125

   

93

   

16

   

129

   

560

   

193

   

126

   

67

   

16

   

139

   

541

 

Interest expense, net

82

   

34

   

29

   

5

   

160

   

310

   

81

   

46

   

25

   

7

   

161

   

320

 

Other (income) expense, net

(1)

   

   

(3)

   

   

   

(4)

   

(29)

   

3

   

(2)

   

   

4

   

(24)

 

Total expenses

2,968

   

954

   

698

   

263

   

299

   

5,182

   

2,958

   

1,136

   

657

   

259

   

298

   

5,308

 

Income (loss) before income taxes

$

167

   

$

38

   

$

32

   

$

25

   

$

(299)

   

(37)

   

$

262

   

$

(13)

   

$

86

   

$

21

   

$

(298)

   

58

 

(Provision) benefit for taxes on income (loss)

                   

(10)

                       

(56)

 

Net income (loss)

                   

$

(47)

                       

$

2

 

 

Supplemental Schedule II

HERTZ GLOBAL HOLDINGS, INC.

RECONCILIATION OF CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

TO ADJUSTED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

Unaudited

 
 

Three Months Ended June 30, 2015

 

Three Months Ended June 30, 2014

(In millions, except per share data)

GAAP

 

Adjustments

 

Adjusted

(Non-GAAP)

 

GAAP

 

Adjustments

 

Adjusted
(Non-GAAP)

Total revenues

$

2,692

   

$

   

$

2,692

   

$

2,830

   

$

   

$

2,830

 

Expenses:

                     

Direct operating

1,505

   

(48)

 

(a)

1,457

   

1,594

   

(59)

 

(a)

1,535

 

Depreciation of revenue earning equipment and lease charges, net

696

   

 

(b)

696

   

708

   

(6)

 

(b)

702

 

Selling, general and administrative

295

   

(43)

 

(c)

252

   

264

   

(34)

 

(c)

230

 

Interest expense, net

156

   

(16)

 

(d)

140

   

164

   

(13)

 

(d)

151

 

Other (income) expense, net

(10)

   

4

 

(e)

(6)

   

(21)

   

17

 

(e)

(4)

 

Total expenses

2,642

   

(103)

   

2,539

   

2,709

   

(95)

   

2,614

 

Income (loss) before income taxes

50

   

103

   

153

   

121

   

95

   

216

 

(Provision) benefit for taxes on income (loss)

(27)

   

(38)

 

(f)

(65)

   

(49)

   

(35)

 

(f)

(84)

 

Net income (loss)

$

23

   

$

65

   

$

88

   

$

72

   

$

60

   

$

132

 

Weighted average number of diluted shares outstanding

461

   

461

   

461

   

465

   

465

   

465

 

Diluted earnings (loss) per share (g)

$

0.05

   

$

0.14

   

$

0.19

   

$

0.15

   

$

0.13

   

$

0.28

 

 

 

Six Months Ended June 30, 2015

 

Six Months Ended June 30, 2014

(In millions, except per share data)

GAAP

 

Adjustments

 

Adjusted
(Non-GAAP)

 

GAAP

 

Adjustments

 

Adjusted
(Non-GAAP)

Total revenues

$

5,145

   

$

   

$

5,145

   

$

5,366

   

$

   

$

5,366

 

Expenses:

                     

Direct operating

2,913

   

(81)

 

(a)

2,832

   

3,037

   

(104)

 

(a)

2,933

 

Depreciation of revenue earning equipment and lease charges, net

1,403

   

 

(b)

1,403

   

1,434

   

(8)

 

(b)

1,426

 

Selling, general and administrative

560

   

(81)

 

(c)

479

   

541

   

(72)

 

(c)

469

 

Interest expense, net

310

   

(32)

 

(d)

278

   

320

   

(25)

 

(d)

295

 

Other (income) expense, net

(4)

   

1

 

(e)

(3)

   

(24)

   

28

 

(e)

4

 

Total expenses

5,182

   

(193)

   

4,989

   

5,308

   

(181)

   

5,127

 

Income (loss) before income taxes

(37)

   

193

   

156

   

58

   

181

   

239

 

(Provision) benefit for taxes on income (loss)

(10)

   

(71)

 

(f)

(81)

   

(56)

   

(67)

 

(f)

(123)

 

Net income (loss)

$

(47)

   

$

122

   

$

75

   

$

2

   

$

114

   

$

116

 

Weighted average number of diluted shares outstanding

459

   

459

   

459

   

457

   

457

   

457

 

Diluted earnings (loss) per share (g)

$

(0.10)

   

$

0.27

   

$

0.16

   

$

   

$

0.25

   

$

0.25

 

 

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, 2015 and 2014, also includes restructuring and restructuring related charges of $16 million and $27 million, respectively.  For the six months ended June 30, 2015 and 2014, also includes restructuring and restructuring related charges of $18 million and $40 million, respectively.

b. In 2014, represents the increase in depreciation of equipment rental revenue earning equipment based upon its revaluation relating to purchase accounting.  There were no adjustments for depreciation of equipment rental revenue earning equipment in 2015.

c. For the three months ended June 30, 2015 and 2014, primarily comprised of restructuring and restructuring related charges of $30 million and $15 million, respectively, expenses associated with the anticipated HERC spin-off transaction announced in March 2014 of $8 million and $12 million, respectively, consulting costs and legal fees related to the accounting review and investigation, expenses associated with acquisitions, integration charges and relocation expenses associated with the Company's relocation of its headquarters to Estero, Florida. For the six months ended June 30, 2015 and 2014, primarily comprised of restructuring and restructuring related charges of $53 million and $41 million, respectively, expenses associated with the anticipated HERC spin-off transaction announced in March 2014 of $17 million and $12 million, respectively,  consulting costs and legal fees related to the accounting review and investigation, expenses associated with acquisitions, integration charges and relocation expenses associated with the Company's relocation of its headquarters to Estero, Florida. The three and six months ended June 30, 2015 also include costs associated with the separation of certain executives.

d. Represents debt-related charges relating to the amortization of deferred debt financing costs and debt discounts.

e. In 2014, primarily represents a $19 million litigation settlement received in relation to a class action lawsuit filed against an original equipment manufacturer stemming from recalls of their vehicles in previous years.

f.  Represents a provision for income taxes derived utilizing a normalized income tax rate (37% for 2015 and 2014).

 

Supplemental Schedule III

HERTZ GLOBAL HOLDINGS, INC.

RECONCILIATION OF INCOME (LOSS) BEFORE INCOME TAXES

TO EBITDA, CORPORATE EBITDA AND ADJUSTED PRE-TAX INCOME (LOSS) BY SEGMENT

Unaudited

 
 

Three Months Ended June 30, 2015

 

Three Months Ended June 30, 2014

(In millions)

U.S. Car Rental

 

Int'l Car Rental

 

Worldwide Equipment Rental

 

All Other Operations

 

Corporate

 

Consolidated HGH

 

U.S. Car Rental

 

Int'l Car Rental

 

Worldwide Equipment Rental

 

All Other Operations

 

Corporate

 

Consolidated HGH

Income (loss) before income taxes

$

132

   

$

36

   

$

20

   

$

14

   

$

(152)

   

$

50

   

$

167

   

$

32

   

$

49

   

$

11

       

$

(138)

   

$

121

 

Depreciation and amortization

447

   

110

   

100

   

117

   

5

   

779

   

447

   

135

   

97

   

116

   

4

   

799

 

Interest, net of interest income

41

   

18

   

15

   

2

   

80

   

156

   

44

   

25

   

12

   

3

   

80

   

164

 

EBITDA

$

620

   

$

164

   

$

135

   

$

133

   

$

(67)

   

$

985

   

$

658

   

$

192

   

$

158

   

$

130

   

$

(54)

   

$

1,084

 

Car rental fleet depreciation and lease charges, net

(398)

   

(101)

   

   

(116)

   

   

(615)

   

(391)

   

(124)

   

   

(114)

   

   

(629)

 

Car rental fleet interest

(43)

   

(16)

   

   

(3)

   

   

(62)

   

(45)

   

(22)

   

   

(3)

   

   

(70)

 

Car rental fleet debt related charges (a)

8

   

2

   

   

1

   

   

11

   

1

   

5

   

   

1

   

   

7

 

Non-cash stock-based employee compensation charges

   

   

   

   

5

   

5

   

   

   

   

   

5

   

5

 

Restructuring and restructuring related charges (b)

16

   

5

   

6

   

   

20

   

47

   

4

   

14

   

2

   

   

11

   

31

 

Acquisition related costs and charges

   

   

   

   

1

   

1

   

   

   

   

   

2

   

2

 

Equipment rental spin-off costs (c)

   

   

7

   

   

1

   

8

   

   

   

6

   

   

6

   

12

 

Impairment charges and write-downs (d)

   

   

   

   

   

   

10

   

   

   

   

   

10

 

Integration expenses (e)

   

   

   

   

3

   

3

   

   

   

   

   

3

   

3

 

Relocation costs (f)

   

   

   

   

1

   

1

   

   

   

   

   

3

   

3

 

Other extraordinary, unusual or non-recurring items(g)

   

   

(1)

   

   

(4)

   

(5)

   

(16)

   

3

   

   

   

1

   

(12)

 

Corporate EBITDA

$

203

   

$

54

   

$

147

   

$

15

   

$

(40)

   

$

379

   

$

221

   

$

68

   

$

166

   

$

14

   

$

(23)

   

$

446

 

Non-fleet depreciation and amortization (h)

(49)

   

(9)

   

(100)

   

(1)

   

(5)

   

(164)

   

(56)

   

(11)

   

(97)

   

(2)

   

(4)

   

(170)

 

Non-fleet interest, net of interest income

2

   

(2)

   

(15)

   

1

   

(80)

   

(94)

   

1

   

(3)

   

(12)

   

   

(80)

   

(94)

 

Non-fleet debt related charges (a)

   

   

1

   

   

4

   

5

   

1

   

   

1

   

   

4

   

6

 

Non-cash stock-based employee compensation charges

   

   

   

   

(5)

   

(5)

   

   

   

   

   

(5)

   

(5)

 

Acquisition accounting (I)

18

   

2

   

9

   

2

   

1

   

32

   

17

   

3

   

9

   

3

   

1

   

33

 

Adjusted pre-tax income (loss)

$

174

   

$

45

   

$

42

   

$

17

   

$

(125)

   

$

153

   

$

184

   

$

57

   

$

67

   

$

15

   

$

(107)

   

$

216

 

 

Supplemental Schedule III (continued)

HERTZ GLOBAL HOLDINGS, INC. RECONCILIATION OF INCOME (LOSS) BEFORE INCOME TAXES

TO EBITDA, CORPORATE EBITDA AND ADJUSTED PRE-TAX INCOME (LOSS) BY SEGMENT

Unaudited

 
 

Six Months Ended June 30, 2015

 

Six Months Ended June 30, 2014

(In millions)

U.S. Car Rental

 

Int'l Car Rental

 

Worldwide Equipment Rental

 

All Other Operations

 

Corporate

 

Consolidated HGH

 

U.S. Car Rental

 

Int'l Car Rental

 

Worldwide Equipment Rental

 

All Other Operations

 

Corporate

 

Consolidated HGH

Income (loss) before income taxes

$

167

   

$

38

   

$

32

   

$

25

   

$

(299)

   

$

(37)

   

$

262

   

$

(13)

   

$

86

   

$

21

   

$

(298)

   

$

58

 

Depreciation and amortization

919

   

214

   

195

   

235

   

9

   

1,572

   

926

   

259

   

193

   

230

   

6

   

1,614

 

Interest, net of interest income

82

   

34

   

29

   

5

   

160

   

310

   

81

   

46

   

25

   

7

   

161

   

320

 

EBITDA

$

1,168

   

$

286

   

$

256

   

$

265

   

$

(130)

   

$

1,845

   

$

1,269

   

$

292

   

$

304

   

$

258

   

$

(131)

   

$

1,992

 

Car rental fleet depreciation and lease charges, net

(819)

   

(196)

   

   

(231)

   

   

(1,246)

   

(815)

   

(238)

   

   

(224)

   

   

(1,277)

 

Car rental fleet interest

(86)

   

(31)

   

   

(6)

   

   

(123)

   

(84)

   

(42)

   

   

(7)

   

   

(133)

 

Car rental fleet debt-related charges (a)

15

   

4

   

   

2

   

   

21

   

2

   

8

   

   

3

   

   

13

 

Non-cash stock-based employee compensation charges

   

   

   

   

10

   

10

   

   

   

   

   

13

   

13

 

Restructuring and restructuring related charges (b)

18

   

6

   

8

   

   

35

   

67

   

16

   

19

   

6

   

   

31

   

72

 

Acquisition related costs and charges

   

   

   

   

   

   

   

   

   

   

8

   

8

 

Equipment rental spin-off costs (c)

   

   

16

   

   

1

   

17

   

   

   

6

   

   

6

   

12

 

Impairment charges and write-downs (d)

9

   

   

   

   

   

9

   

10

   

   

   

   

   

10

 

Integration expenses (e)

   

   

   

   

3

   

3

   

1

   

   

   

   

5

   

6

 

Relocation costs (f)

   

   

   

   

4

   

4

   

   

   

   

   

5

   

5

 

Other extraordinary, unusual or non-recurring items (g)

(2)

   

   

(1)

   

   

1

   

(2)

   

(21)

   

(3)

   

1

   

   

1

   

(22)

 

Corporate EBITDA

$

303

   

$

69

   

$

279

   

$

30

   

$

(76)

   

$

605

   

$

378

   

$

36

   

$

317

   

$

30

   

$

(62)

   

$

699

 

Non-fleet depreciation and amortization(h)

(100)

   

(18)

   

(195)

   

(4)

   

(9)

   

(326)

   

(111)

   

(21)

   

(193)

   

(6)

   

(6)

   

(337)

 

Non-fleet interest, net of interest income

4

   

(3)

   

(29)

   

1

   

(160)

   

(187)

   

3

   

(4)

   

(25)

   

   

(161)

   

(187)

 

Non-fleet debt-related charges (a)

1

   

   

3

   

   

7

   

11

   

1

   

   

3

   

   

8

   

12

 

Non-cash stock-based employee compensation charges

   

   

   

   

(10)

   

(10)

   

   

   

   

   

(13)

   

(13)

 

Acquisition accounting (i)

36

   

4

   

18

   

4

   

1

   

63

   

35

   

5

   

19

   

5

   

1

   

65

 

Adjusted pre-tax income (loss)

$

244

   

$

52

   

$

76

   

$

31

   

$

(247)

   

$

156

   

$

306

   

$

16

   

$

121

   

$

29

   

$

(233)

   

$

239

 

 

(a) Represents non-cash charges relating to the amortization of deferred debt financing costs and debt discounts and premiums.

(b) Represents expenses incurred under restructuring actions as defined in U.S. GAAP. Also represents incremental costs incurred directly supporting business transformation initiatives, such as transition costs in connection with business process outsourcing arrangements and incremental costs incurred to facilitate business process re-engineering initiatives that involve significant organization redesign and extensive operational process changes and consulting costs and legal fees related to the accounting review and investigation. The three and six months ended June 30, 2015 also include costs associated with the separation of certain executives.

(c) Represents expense associated with the HERC spin-off.

(d) For six months ended June 30, 2015, represents impairment of the former Dollar Thrifty headquarters and the impairment of a corporate asset recognized in the first quarter 2015. For the three and six months ended June 30, 2014, represents the write-off of assets associated with a terminated business relationship.

(e) Primarily represents Dollar Thrifty integration related expenses.

(f) Represents non-recurring costs incurred in connection with the relocation of the Company's corporate headquarters to Estero, Florida that were not included in restructuring expenses. Such expenses primarily include duplicate facility rent, certain moving expenses, and other costs that are direct and incremental due to the relocation.

(g) Includes miscellaneous non-recurring or non-cash items. In the three and six months ended June 30, 2014, primarily represents a $19 million litigation settlement received in relation to a class action lawsuit filed against an original equipment manufacturer stemming from recalls of their vehicles in previous years.

(h) Amounts related to the Worldwide Equipment Rental segment include depreciation of revenue earning equipment.

(i) Represents the increase in amortization of other intangible assets, depreciation of property and equipment and accretion of revalued liabilities relating to purchase accounting.

 

 

 

 

Supplemental Schedule IV

HERTZ GLOBAL HOLDINGS, INC.

RECONCILIATION OF GAAP TO NON-GAAP MEASURE - FLEET GROWTH

Unaudited

 
 

Six Months Ended June 30, 2015

 

Six Months Ended June 30, 2014

(In millions)

U.S. Car

Rental

 

Int'l Car

Rental

 

Worldwide Equipment Rental

 

All Other Operations

 

Consolidated HGH

 

U.S. Car

Rental

 

Int'l Car

Rental

 

Worldwide Equipment Rental

 

All Other Operations

 

Consolidated HGH

Revenue earning equipment expenditures

$

(5,190)

   

$

(1,732)

   

$

(352)

   

$

(717)

   

$

(7,991)

   

$

(3,260)

   

$

(1,673)

   

$

(296)

   

$

(767)

   

$

(5,996)

 

Proceeds from disposal of revenue earning equipment

3,279

   

1,111

   

93

   

426

   

4,909

   

2,114

   

1,059

   

89

   

455

   

3,717

 

Net revenue earning equipment capital expenditures

(1,911)

   

(621)

   

(259)

   

(291)

   

(3,082)

   

(1,146)

   

(614)

   

(207)

   

(312)

   

(2,279)

 

Depreciation of revenue earning equipment, net

819

   

159

   

158

   

231

   

1,367

   

813

   

199

   

157

   

224

   

1,393

 

Financing activity related to car rental fleet:

                                     

Borrowings

4,146

   

831

   

   

602

   

5,579

   

619

   

720

   

   

420

   

1,759

 

Payments

(2,986)

   

(444)

   

   

(562)

   

(3,992)

   

(731)

   

(491)

   

   

(350)

   

(1,572)

 

Restricted cash changes

150

   

12

   

   

(25)

   

137

   

124

   

(23)

   

   

6

   

107

 

Net financing activity related to car rental fleet

1,310

   

399

   

   

15

   

1,724

   

12

   

206

   

   

76

   

294

 

Fleet growth

$

218

   

$

(63)

   

$

(101)

   

$

(45)

   

$

9

   

$

(321)

   

$

(209)

   

$

(50)

   

$

(12)

   

$

(592)

 

 

Supplemental Schedule V

HERTZ GLOBAL HOLDINGS, INC.

RECONCILIATION OF GAAP TO NON-GAAP MEASURE - FREE CASH FLOW

Unaudited 

 
 

Six Months Ended June 30,

(In millions)

2015

 

2014

Income (loss) before income taxes

$

(37)

   

$

58

 

Depreciation and amortization, non-fleet, net

169

   

180

 

Amortization of debt discount and related charges

29

   

25

 

Cash paid for income taxes

(19)

   

(33)

 

Changes in assets and liabilities, net of effects of acquisitions, and other

(58)

   

(221)

 

Net cash provided by operating activities excluding depreciation of revenue earning equipment

84

   

9

 

U.S. car rental fleet growth

218

   

(321)

 

International car rental fleet growth

(63)

   

(209)

 

Equipment rental fleet growth

(101)

   

(50)

 

All other operations rental fleet growth

(45)

   

(12)

 

Property and equipment expenditures, net of disposals

(123)

   

(106)

 

Net investment activity

(114)

   

(698)

 

Free cash flow

$

(30)

   

$

(689)

 

 

Supplemental Schedule VI

HERTZ GLOBAL HOLDINGS, INC.

RECONCILIATIONS OF GAAP TO NON-GAAP MEASURES - DEBT, REVENUE,

DEPRECIATION AND KEY METRICS

Unaudited

 

NET CORPORATE DEBT, NET FLEET DEBT AND TOTAL NET DEBT

 
 

As of June 30, 2015

 

As of December 31, 2014

(In millions)

Fleet

 

Corporate

 

Total

 

Fleet

 

Corporate

 

Total

Debt

$

11,064

   

$

6,618

   

$

17,682

   

$

9,562

   

$

6,431

   

$

15,993

 

Less:

                     

Cash and cash equivalents

   

537

   

537

   

   

490

   

490

 

Restricted cash

378

   

43

   

421

   

515

   

56

   

571

 

Net debt

$

10,686

   

$

6,038

   

$

16,724

   

$

9,047

   

$

5,885

   

$

14,932

 

 

Supplemental Schedule VI (continued)

HERTZ GLOBAL HOLDINGS, INC.

RECONCILIATIONS OF GAAP TO NON-GAAP MEASURES - DEBT, REVENUE,

DEPRECIATION AND KEY METRICS

Unaudited

 

TOTAL RPD, FLEET EFFICIENCY AND NET DEPRECIATION PER UNIT PER MONTH

 

U.S. Car Rental Segment

 
 

Three Months Ended
June 30,

 

Six Months Ended
June 30,

($In millions, except as noted)

2015

 

2014

 

2015

 

2014

Total RPD

             

Revenues

$

1,615

   

$

1,663

   

$

3,135

   

$

3,220

 

Ancillary retail car sales revenue

$

(13)

   

$

(7)

   

$

(25)

   

$

(14)

 

Total rental revenue

$

1,602

   

$

1,656

   

$

3,110

   

$

3,206

 

Transaction days (in thousands)

34,977

   

35,850

   

67,014

   

68,210

 

Total RPD (in whole dollars)

$

45.80

   

$

46.19

   

$

46.41

   

$

47.00

 
               

Fleet Efficiency

             

Transaction days (in thousands)

34,977

   

35,850

   

67,014

   

68,210

 

Average Fleet

511,700

   

502,500

   

500,500

   

497,000

 

Advantage sublease vehicles

   

(4,400)

   

   

(7,500)

 

Hertz 24/7 vehicles

   

(1,000)

   

   

(1,000)

 

Average Fleet used to calculate fleet efficiency

511,700

   

497,100

   

500,500

   

488,500

 

Number of days in period

91

   

91

   

181

   

181

 

Average fleet multiplied by number of days in period (in thousands)

46,565

   

45,236

   

90,591

   

88,419

 

Fleet efficiency (a)

75%

   

79%

   

74%

   

77%

 
               

Net Depreciation Per Unit Per Month

             

Depreciation of revenue earning equipment and lease charges, net

$

398

   

$

391

   

$

819

   

$

815

 

Average fleet

511,700

   

502,500

   

500,500

   

497,000

 

Depreciation of revenue earning equipment and lease charges, net divided by average fleet (whole dollars)

$

778

   

$

778

   

$

1,636

   

$

1,640

 

Number of months in period

3

   

3

   

6

   

6

 

Net depreciation per unit per month (whole dollars)

$

259

   

$

259

   

$

273

   

$

273

 
 

(a) Calculated as transaction days divided by average fleet multiplied by number of days in period.

 

Supplemental Schedule VI (continued)

HERTZ GLOBAL HOLDINGS, INC.

RECONCILIATIONS OF GAAP TO NON-GAAP MEASURES - DEBT, REVENUE,

DEPRECIATION AND KEY METRICS

Unaudited

 

TOTAL RPD, FLEET EFFICIENCY AND NET DEPRECIATION PER UNIT PER MONTH (continued)

 

International Car Rental

 
 
 

Three Months Ended
June 30,

 

Six Months Ended
June 30,

(in millions, except as noted)

2015

 

2014

 

2015

 

2014

Total RPD

             

Revenues

$

556

   

$

641

   

$

992

   

$

1,123

 

Foreign currency adjustment (a)

40

   

(67)

   

63

   

(112)

 

Total rental revenue

$

596

   

$

574

   

$

1,055

   

$

1,011

 

Transaction days (in thousands)

12,523

   

12,096

   

22,298

   

21,491

 

Total RPD (in whole dollars)

$

47.59

   

$

47.45

   

$

47.31

   

$

47.04

 
               

Fleet Efficiency

             

Transaction days (in thousands)

12,523

   

12,096

   

22,298

   

21,491

 

Average Fleet

173,700

   

172,300

   

158,800

   

157,000

 

Number of days in period

91

   

91

   

181

   

181

 

Average fleet multiplied by number of days in period

15,807

   

15,679

   

28,743

   

28,417

 

Fleet efficiency (b)

79%

   

77%

   

78%

   

76%

 
               

Net Depreciation Per Unit Per Month

             

Depreciation of revenue earning equipment and lease charges, net (in millions)

$

101

   

$

124

   

$

196

   

$

238

 

Foreign currency adjustment (in millions) (a)

7

   

(13)

   

12

   

(24)

 

Adjusted depreciation of revenue earning equipment and lease charges, net (in millions)

$

108

   

$

111

   

$

208

   

$

214

 

Average fleet

173,700

   

172,300

   

158,800

   

157,000

 

Adjusted depreciation of revenue earning equipment and lease charges, net divided by average fleet

$

622

   

$

644

   

$

1,310

   

$

1,363

 

Number of months in period

$

3

   

$

3

   

$

6

   

$

6

 

Net depreciation per unit per month (whole dollars)

$

207

   

$

215

   

$

218

   

$

227

 
 

(a) Based on December 31, 2014 foreign exchange rates.

(b) Calculated as transaction days divided by average fleet multiplied by number of days in period.

 

WORLDWIDE EQUIPMENT RENTAL AND RENTAL RELATED REVENUE

 
 

Three Months Ended
June 30,

 

Six Months Ended
June 30,

(in millions)

2015

 

2014

 

2015

 

2014

Worldwide equipment rental segment revenues

$

375

   

$

384

   

$

730

   

$

743

 

Worldwide equipment sales and other revenue

(28)

   

(29)

   

(51)

   

(55)

 

Rental and rental related revenue at actual rates

347

   

355

   

679

   

688

 

Foreign currency adjustment (a)

5

   

(7)

   

10

   

(13)

 

Rental and rental related revenue

$

352

   

$

348

   

$

689

   

$

675

 
 

(a) Based on December 31, 2014 foreign exchange rates.

NON-GAAP MEASURES AND KEY METRICS - DEFINITIONS AND USE

Hertz Global is the top-level holding company and The Hertz Corporation is Hertz Global's primary operating company (together, the Company). The term "GAAP" refers to accounting principles generally accepted in the United States of America.

Definitions of non-GAAP measures are set forth below. Also set forth below is a summary of the reasons why management of the Company believes that the presentation of the non-GAAP financial measures included in the Press Release provide useful information regarding the Company's financial condition and results of operations and additional purposes, if any, for which management of the Company utilizes the non-GAAP measures.

Adjusted Pre-Tax Income (Loss) and Adjusted Pre-tax Margin

Adjusted pre-tax income is calculated as income before income taxes plus certain non-cash acquisition accounting charges, debt-related charges relating to the amortization and write-off 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. Adjusted pre-tax margin is adjusted pre-tax income divided by total revenues.

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 of 37%. 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, debt-related charges, one-time charges and items that are not operational in nature or comparable to those of our competitors.

Adjusted Diluted Earnings Per Share

Adjusted diluted earnings per share is calculated as adjusted net income divided by the weighted average diluted shares outstanding 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, debt-related charges, one-time charges and items that are not operational in nature or comparable to those of our competitors.

Average Fleet

Average Fleet is determined using a simple average of the number of vehicles at the beginning and end of a given period.

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.

Dollar Utilization

Dollar utilization means revenue derived from the rental of equipment divided by the original cost of the equipment including additional capitalized refurbishment costs (with the basis of refurbished assets at the refurbishment date).

Earnings Before Interest, Taxes, Depreciation and Amortization ("EBITDA"), Corporate EBITDA and Corporate EBITDA Margin

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 schedules.

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 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 the Company's senior credit facilities and in the determination of certain executive compensation.

Corporate EBITDA Margin is calculated as the ratio of Corporate EBITDA to total revenues and is used by the Compensation Committee to determine certain executive compensation, primarily in the form of PSUs.

EBITDA, Corporate EBITDA and Corporate EBITDA Margin are not recognized measurements under U.S. 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.

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 reflects time and mileage and ancillary charges for equipment on rent and is comparable with the reporting of other industry participants.

Fleet Efficiency

Fleet efficiency is calculated by dividing total transaction days by the average fleet multiplied by the number of days in a period. Average fleet used to calculate fleet efficiency in our U.S. Car Rental segment excludes Advantage sublease and Hertz 24/7 vehicles as these vehicles do not have associated transaction days.

Fleet Growth

U.S. and International 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 which includes borrowings, repayments and the change in fleet restricted cash.  Worldwide equipment rental fleet growth is defined as worldwide equipment rental fleet expenditures, net of proceeds from disposals, plus depreciation.

Free Cash Flow

Free cash flow is calculated as net cash provided by operating activities, excluding depreciation of revenue earning equipment, net of car rental and equipment rental fleet growth and property and equipment net expenditures.  Free cash flow is important to management and investors as it represents the cash available for acquisitions and the reduction of corporate debt.

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; Promissory Notes; Convertible Senior Notes; and certain other indebtedness of our domestic and foreign subsidiaries.

Net Corporate Debt is important to management and investors 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 collateralized by assets not available to lenders under the non-fleet debt facilities.

Net Depreciation Per Unit Per Month

Net depreciation per unit per month is calculated by dividing depreciation of revenue earning equipment and lease charges, net by the average fleet in each period and then dividing by the number of months in the period reported 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 useful in analyzing underlying trends. Average fleet used to calculate net depreciation per unit per month in our U.S. Car Rental segment includes Advantage sublease and Hertz 24/7 vehicles as these vehicles have associated lease charges.

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.

Same Store Revenue Growth/Decline

Same store revenue growth 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.

Time Utilization

Time utilization means the percentage of time an equipment unit is on-rent during a given period.

Total Net Debt

Total net debt is calculated as total debt less total cash and cash equivalents and total restricted cash. This measure is important to management, investors and ratings agencies as it helps measure our gross leverage.

Total RPD

Total RPD is calculated as total revenue less revenue from fleet subleases and ancillary revenue associated with retail car sales, 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.

Transaction Days

Transaction days represent the total number of 24-hour periods, with any partial period counted as one transaction day, that vehicles were on rent (the period between when a rental contract is opened and closed) in a given period. Thus, it is possible for a vehicle to attain more than one transaction day in a 24-hour period.

The Hertz Corporation

 

Logo - http://photos.prnewswire.com/prnh/20130620/NY35609LOGO

SOURCE Hertz Global Holdings, Inc.

For further information: Investor Relations: Leslie Hunziker, (239) 552-5700, investorrelations@hertz.com; Media: Hertz Media Relations, (844) 845-2180 (toll free), mediarelations@hertz.com