ESTERO, Fla., Aug. 8, 2016 /PRNewswire/ — Hertz Global Holdings, Inc. (NYSE: HTZ) ("Hertz Global" or the "Company") today reported a second quarter 2016 net loss from continuing operations of $28 million, or $0.33 per share, compared with net income from continuing operations of $13 million, or $0.14 per share, during the same period last year. On an adjusted basis, the Company reported net income for the second quarter of 2016 of $35 million, or $0.41 per share, compared with net income of $74 million, or $0.80 per share, in the second quarter of 2015.
Total revenues for the second quarter 2016 were $2.3 billion, a 2% decline versus the second quarter of 2015. Loss from continuing operations before income taxes for second quarter 2016 was $35 million versus income from continuing operations before income taxes of $38 million during the same period last year.
Adjusted corporate earnings before interest, taxes, depreciation and amortization (EBITDA) for the second quarter 2016 were $184 million versus $246 million in the same period last year, a decline of $62 million. The Company noted that it recorded $20 million of unanticipated net charges in International Rental Car (RAC) in the second quarter 2016, largely resulting from additional insurance-related expenses due to adverse experience in historical cases in the United Kingdom. These unexpected charges had an unfavorable impact to the Company’s overall results for the quarter, including adjusted corporate EBITDA, and negatively impacted adjusted earnings per share (EPS) by approximately $0.15.
"Significant work was accomplished this quarter as part of our three-to-five year margin improvement plan," said John Tague, Hertz Global Holdings President and Chief Executive Officer. "While still in the first year of the plan, we completed a number of strategic actions, improved our balance sheet, and made progress on technology development, all while reducing our cost base and achieving substantial improvements in customer satisfaction. These accomplishments are the result of the dedication and commitment of our employees all across our operation.
"In the U.S., pricing improved significantly throughout the quarter, and we see positive pricing momentum continuing into the third quarter."
OPERATIONAL AND BUSINESS HIGHLIGHTS
The company continues to make progress in the first year of the margin improvement plan it announced in November 2015. Second quarter 2016 operational and business highlights include:
- Year-over-year worldwide customer satisfaction improved for the Hertz, Dollar and Thrifty brands by more than 4 points for the second quarter 2016 and nearly 5 points for the first half 2016, continuing a trend from 2015. Customer satisfaction for the Hertz brand reached a record-level score on a worldwide basis for both the second quarter and year-to-date.
- The Company achieved cost savings of approximately $100 million during the second quarter 2016 and is on pace to achieve its previously announced target of $350 million of full year 2016 cost savings. In addition to vehicle-related initiatives, consolidated unit costs for the company, defined as consolidated direct vehicle and operating and selling, general and administrative expenses per transaction day, declined $2.23, or 7%, versus the second quarter 2015.
- Total average vehicles for the quarter, including Donlen leased vehicles, totaled 845,500, a 1% decline versus the second quarter 2015.
- U.S. RAC vehicle utilization rose 700 basis points to 82%, driven primarily by a 6% increase in transaction days coupled with a 2% decline in average vehicles due to disciplined capacity and vehicle management.
- U.S. RAC unit revenues, which is defined as total revenue per available car day, improved by 10 basis points year-over-year, driven primarily by the 700 basis point improvement in vehicle utilization compared to the same period last year.
- The Company achieved a net non-vehicle debt to adjusted corporate EBITDA leverage ratio of 4.5 times at June 30, 2016. The Company noted that it remains on track to achieve its previously disclosed 2016 year-end leverage target of at or below 3.5 times.
- The Company successfully completed the separation of its equipment rental business resulting in the receipt of approximately $2.0 billion of cash payments that were used to pay down a $2.1 billion term loan that was scheduled to mature in 2018.
- The Company further strengthened its capital structure by successfully completing approximately $4.4 billion in financings during the quarter. There are no significant maturities of non-vehicle debt until 2019.
- Non-vehicle cash interest expense is expected to decline by approximately $90 million on an annual basis, of which $45 million will be realized in the second half of 2016, related to the spin and refinancing activity.
- The Company substantially transitioned its Firefly operations in the U.S. to its Thrifty brand as part of a U.S. market focus on its Hertz, Dollar and Thrifty brands.
- During the second quarter, the Company made a strategic investment in Luxe, an app-based valet parking company.
- At the end of the second quarter, the Company reached and launched one-year vehicle rental supply agreements with ride-sharing companies Uber and Lyft.
|
U.S. RENTAL CAR ("U.S. RAC") SUMMARY |
|||||||||||
|
U.S. RAC(1) |
Three Months Ended |
Percent |
|||||||||
|
($ in millions, except where noted) |
2016 |
2015 |
|||||||||
|
Total Revenues |
$ |
1,584 |
$ |
1,615 |
(2) |
% |
|||||
|
Depreciation of revenue earning vehicles and lease charges, net |
$ |
417 |
$ |
380 |
10 |
% |
|||||
|
Income (loss) from continuing operations before income taxes |
$ |
104 |
$ |
153 |
(32) |
% |
|||||
|
Adjusted pre-tax income (loss) |
$ |
143 |
$ |
195 |
(27) |
% |
|||||
|
Adjusted pre-tax income margin |
9 |
% |
12 |
% |
(304) |
bps |
|||||
|
Adjusted Corporate EBITDA |
$ |
168 |
$ |
224 |
(25) |
% |
|||||
|
Adjusted Corporate EBITDA margin |
11 |
% |
14 |
% |
(326) |
bps |
|||||
|
Average vehicles |
500,000 |
511,700 |
(2) |
% |
|||||||
|
Transaction days (in thousands) |
37,190 |
34,977 |
6 |
% |
|||||||
|
Total RPD (in whole dollars) |
$ |
42.11 |
$ |
45.80 |
(8) |
% |
|||||
|
Revenue per available car day (in whole dollars) |
$ |
34.42 |
$ |
34.40 |
— |
% |
|||||
|
Net depreciation per unit per month (in whole dollars) |
$ |
278 |
$ |
248 |
12 |
% |
|||||
Total U.S. RAC revenues were $1.6 billion in second quarter 2016, a decrease of 2%, versus the same period last year. Transaction days increased by 6% while pricing, or Total Revenue Per Transaction Day (Total RPD), decreased by 8%. The Company noted that the impact of transaction days counting methodology related to the integration of Dollar and Thrifty to the Hertz counter system and non-rental related declines in areas such as fuel-related ancillary revenue had an approximately 180 basis point unfavorable impact on pricing year over year. The Company saw meaningful sequential improvements in its pricing throughout the second quarter, building from a low point established in the first quarter 2016. Second quarter 2016 adjusted corporate EBITDA for U.S. RAC was $168 million, or a margin of 11%, which reflects a $56 million decline versus the same period last year.
|
INTERNATIONAL RENTAL CAR ("INTERNATIONAL RAC") SUMMARY |
|||||||||||
|
International RAC(1) |
Three Months Ended |
Percent |
|||||||||
|
($ in millions, except where noted) |
2016 |
2015 |
|||||||||
|
Total Revenues |
$ |
540 |
$ |
556 |
(3) |
% |
|||||
|
Depreciation of revenue earning vehicles and lease charges, net |
$ |
98 |
$ |
101 |
(3) |
% |
|||||
|
Income (loss) from continuing operations before income taxes |
$ |
29 |
$ |
36 |
(19) |
% |
|||||
|
Adjusted pre-tax income (loss) |
$ |
34 |
$ |
45 |
(24) |
% |
|||||
|
Adjusted pre-tax income margin |
6 |
% |
8 |
% |
(179) |
bps |
|||||
|
Adjusted Corporate EBITDA |
$ |
42 |
$ |
54 |
(22) |
% |
|||||
|
Adjusted Corporate EBITDA margin |
8 |
% |
10 |
% |
(193) |
bps |
|||||
|
Average vehicles |
178,600 |
173,700 |
3 |
% |
|||||||
|
Transaction days (in thousands) |
12,511 |
12,523 |
— |
% |
|||||||
|
Total RPD (in whole dollars) |
$ |
42.04 |
$ |
42.72 |
(2) |
% |
|||||
|
Revenue per available car day (in whole dollars) |
$ |
32.36 |
$ |
33.85 |
(4) |
% |
|||||
|
Net depreciation per unit per month (in whole dollars) |
$ |
179 |
$ |
186 |
(4) |
% |
|||||
The Company’s International RAC segment continues to perform well despite lower demand than anticipated during the quarter due to security concerns based on the recent attacks in France, the Company’s largest European market. Total International RAC revenues were $540 million in second quarter 2016, a decrease of 3% from second quarter 2015. Excluding a $6 million unfavorable foreign currency impact, revenues decreased 2% driven by a 2% decrease in Total RPD, on a constant currency basis, and flat transaction days.
Second quarter 2016 adjusted corporate EBITDA of $42 million was a $12 million decrease versus the same period last year. The Company noted that second quarter 2016 results include $20 million in unanticipated charges which were largely driven by an unfavorable adjustment to the segment’s insurance reserves due to adverse developments on historical cases. Excluding these charges, the Company’s International RAC segment would have experienced year over year adjusted corporate EBITDA and margin expansion in the second quarter 2016.
|
ALL OTHER OPERATIONS |
|||||||||||
|
All Other Operations(1) |
Three Months Ended |
Percent |
|||||||||
|
($ in millions) |
2016 |
2015 |
|||||||||
|
Total Revenues |
$ |
146 |
$ |
146 |
— |
% |
|||||
|
Adjusted pre-tax income (loss) |
$ |
17 |
$ |
17 |
— |
% |
|||||
|
Adjusted pre-tax income margin |
12 |
% |
12 |
% |
— |
bps |
|||||
|
Adjusted Corporate EBITDA |
$ |
16 |
$ |
15 |
7 |
% |
|||||
|
Adjusted Corporate EBITDA margin |
11 |
% |
10 |
% |
69 |
bps |
|||||
|
Average vehicles – Donlen |
166,900 |
165,600 |
1 |
% |
|||||||
All Other Operations, which is primarily comprised of the Company’s Donlen leasing operations, reported flat year-over-year total revenues for second quarter 2016 despite continued weakness in oil and gas sector accounts. Adjusted corporate EBITDA for the All Other Operations segment was $16 million in second quarter 2016, a 7% increase over the prior-year period and the segment recorded a 69 basis point margin increase year-over-year to 11%.
SUCCESSFUL SEPARATION OF EQUIPMENT RENTAL BUSINESS
On June 30, 2016, the Company successfully completed the separation of its equipment rental business resulting in $2.0 billion of cash payments to the Company which were used to pay down a portion of the Company’s non-vehicle related debt.
Following the separation, the Company’s outstanding share count is approximately 85 million. The Company trades on the New York Stock Exchange under the symbol "HTZ". The equipment rental business operates under the name Herc Holdings Inc. and trades on the New York Stock Exchange under the symbol "HRI".
The separation was structured as a reverse spin-off under which the vehicle rental business was contributed to the Company, the stock of which was then distributed as a dividend to stockholders of former Hertz Global Holdings, Inc. (for periods on or prior to June 30, 2016, "Old Hertz Holdings"). While the Company was the legal spinnee in the separation, the Company is the accounting successor to the pre-spin-off business. As a result, the equipment rental business and certain former parent entities of Old Hertz Holdings are presented as discontinued operations in this earnings release.
Unless noted otherwise, information presented in this earnings release pertains to Hertz Global’s continuing operations.
HERTZ GLOBAL ESTABLISHES POST-SPIN GUIDANCE
With the separation of the equipment rental business complete, the Company has established the following full year 2016 guidance for the "new" Hertz Global:
|
Full Year 2016 Forecast |
|||
|
Adjusted Corporate EBITDA(2) |
$850M |
to |
$950M |
|
Non-vehicle capital expenditures, net |
$125M |
to |
$150M |
|
Non-vehicle cash interest expense |
$280M |
to |
$290M |
|
Cash income taxes |
$100M |
to |
$125M |
|
Free cash flow(2) |
$500M |
to |
$600M |
|
U.S. RAC net depreciation per unit per month(2) |
$290 |
to |
$300 |
|
U.S. RAC fleet capacity growth |
(2.0)% |
to |
(3.0)% |
|
U.S.RAC revenue growth |
—% |
to |
(1.5)% |
|
Adjusted earnings per share**(2) |
$2.75 |
to |
$3.50 |
|
*Based on a weighted average of 85 million shares outstanding and a 37% effective tax rate |
|||
(1) Adjusted pre-tax income, adjusted pre-tax margin, adjusted corporate EBITDA, adjusted corporate EBITDA margin, adjusted net income, adjusted net income margin, adjusted earnings per share, total revenue per transaction day, revenue per available car 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 forecasts of Adjusted Corporate EBITDA, free cash flow, net depreciation per unit per month and adjusted earnings (loss) per share, specific quantifications of the amounts that would be required to reconcile a pre-tax income, operating cash flow and depreciation 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 depreciation of revenue earning vehicles, its income tax reporting, its operating cash flows 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 Adjusted Corporate EBITDA, free cash flow, net depreciation per unit per month and adjusted earnings (loss) per share would imply a degree of precision that would be confusing or misleading to investors for the reasons identified above.
RESULTS OF THE HERTZ CORPORATION
The GAAP and Non-GAAP profitability metrics for Hertz Global’s operating subsidiary, The Hertz Corporation, are materially the same as those for Hertz Global.
EARNINGS WEBCAST INFORMATION
Hertz Global’s second quarter 2016 live webcast discussion will be held on August 9, 2016, at 8:30 a.m. Eastern. The earnings 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. As described above, the financial information of the equipment rental business and certain parent legal entities that were not spun-off by Old Hertz Holdings are considered discontinued operations.
Unless noted otherwise, information presented in the following tables and supplemental schedules pertain to Hertz Global’s continuing operations.
ABOUT HERTZ GLOBAL
Hertz Global operates the Hertz, Dollar and Thrifty vehicle rental brands in approximately 10,000 corporate and franchisee locations throughout North America, Europe, Latin America, Africa, the Middle East, Asia, Australia, and New Zealand. Hertz Global is one of the largest worldwide airport general use vehicle rental companies, and the Hertz brand is one of the most recognized in the world. Product and service initiatives such as Hertz Gold Plus Rewards, 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 vehicle rental business in international markets and sells vehicles through its Rent2Buy program. 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 filed or furnished to the Securities and Exchange Commission ("SEC"). Among other items, such factors could include: any claims, investigations or proceedings arising as a result of the restatement of our previously issued financial results; 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 separation of our vehicle and equipment rental businesses, any failure by Herc Holdings Inc. to comply with the agreements entered into in connection with the separation and our ability to obtain the expected benefits of the separation; 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; increased vehicle costs due to declines in the value of our non-program vehicles; occurrences that disrupt rental activity during our peak periods; our ability to purchase adequate supplies of competitively priced vehicles and risks relating to increases in the cost of the vehicles we purchase; our ability to accurately estimate future levels of rental activity and adjust the number and mix of vehicles used in our rental operations accordingly; our ability to maintain sufficient liquidity and the availability to us of additional or continued sources of financing for our revenue earning vehicles and to refinance our existing indebtedness; our ability to adequately respond to changes in technology and customer demands; our ability to maintain access to third-party distribution channels, including current or favorable prices, commission structures and transaction volumes; an increase in our vehicle costs or disruption to our rental activity, particularly during our peak periods, due to safety recalls by the manufacturers of our vehicles; a major disruption in our communication or centralized information networks; financial instability of the manufacturers of our vehicles; 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, the fact that substantially all of our consolidated assets secure certain of our outstanding indebtedness and increases in interest rates or in our borrowing margins; our ability to meet the financial and other covenants contained in our Senior 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; risks associated with operating in many different countries, including the risk of a violation or alleged violation of applicable anticorruption or antibribery laws; the Company’s ability to successfully outsource a significant portion of its information technology services or other activities; 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 and the dependence of our business operations on 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; our exposure to fluctuations in foreign exchange rates and other risks described from time to time in periodic and current reports that we file with the SEC.
Additional information concerning these and other factors can be found in our filings with the SEC, including Old Hertz Holdings’ and our 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
On June 30, 2016, Old Hertz Holdings completed the previously announced separation of its existing vehicle rental and equipment rental businesses into two independent, publicly traded companies. As a result, Herc Holdings now operates the equipment rental business as a separate independent public company, and is presented as discontinued operations in Hertz Global’s financial information.
Unless noted otherwise, information presented in the following tables and supplemental schedules pertain to Hertz Global’s continuing operations.
|
SELECTED UNAUDITED CONSOLIDATED INCOME STATEMENT DATA |
|||||||||||||||||||||||||||
|
Three Months |
As a |
Six Months Ended |
As a |
||||||||||||||||||||||||
|
(In millions, except per share data) |
2016 |
2015 |
2016 |
2015 |
2016 |
2015 |
2016 |
2015 |
|||||||||||||||||||
|
Total revenues |
$ |
2,270 |
$ |
2,317 |
100 |
% |
100 |
% |
$ |
4,253 |
$ |
4,415 |
100 |
% |
100 |
% |
|||||||||||
|
Expenses: |
|||||||||||||||||||||||||||
|
Direct vehicle and operating |
1,267 |
1,290 |
56 |
% |
56 |
% |
2,425 |
2,492 |
57 |
% |
56 |
% |
|||||||||||||||
|
Depreciation of revenue earning vehicles and |
629 |
597 |
28 |
% |
26 |
% |
1,245 |
1,228 |
29 |
% |
28 |
% |
|||||||||||||||
|
Selling, general and administrative |
234 |
251 |
10 |
% |
11 |
% |
459 |
471 |
11 |
% |
11 |
% |
|||||||||||||||
|
Interest expense, net: |
|||||||||||||||||||||||||||
|
Vehicle |
72 |
62 |
3 |
% |
3 |
% |
140 |
123 |
3 |
% |
3 |
% |
|||||||||||||||
|
Non-vehicle |
102 |
87 |
4 |
% |
4 |
% |
185 |
173 |
4 |
% |
4 |
% |
|||||||||||||||
|
Total interest expense, net |
174 |
149 |
8 |
% |
6 |
% |
325 |
296 |
8 |
% |
7 |
% |
|||||||||||||||
|
Other (income) expense, net |
1 |
(8) |
— |
% |
— |
% |
(89) |
(1) |
(2) |
% |
— |
% |
|||||||||||||||
|
Total expenses |
2,305 |
2,279 |
102 |
% |
98 |
% |
4,365 |
4,486 |
103 |
% |
102 |
% |
|||||||||||||||
|
Income (loss) from continuing operations before |
(35) |
38 |
(2) |
% |
2 |
% |
(112) |
(71) |
(3) |
% |
(2) |
% |
|||||||||||||||
|
(Provision) benefit for taxes on income (loss) of |
7 |
(25) |
— |
% |
(1) |
% |
32 |
6 |
1 |
% |
— |
% |
|||||||||||||||
|
Net income (loss) from continuing operations |
(28) |
13 |
(1) |
% |
1 |
% |
(80) |
(65) |
(2) |
% |
(1) |
% |
|||||||||||||||
|
Net income (loss) from discontinued operations |
(15) |
23 |
(1) |
% |
1 |
% |
(13) |
31 |
— |
% |
1 |
% |
|||||||||||||||
|
Net Income (loss) |
$ |
(43) |
$ |
36 |
(2) |
% |
2 |
% |
$ |
(93) |
$ |
(34) |
(2) |
% |
(1) |
% |
|||||||||||
|
Weighted average number of shares outstanding: |
|||||||||||||||||||||||||||
|
Basic |
85 |
92 |
(b) |
85 |
92 |
(b) |
|||||||||||||||||||||
|
Diluted |
85 |
92 |
(b) |
85 |
92 |
(b) |
|||||||||||||||||||||
|
Earnings (loss) per share – basic and diluted: |
|||||||||||||||||||||||||||
|
Basic earnings (loss) per share from |
$ |
(0.33) |
$ |
0.14 |
$ |
(0.94) |
$ |
(0.71) |
|||||||||||||||||||
|
Basic earnings (loss) per share from |
(0.18) |
0.25 |
(0.15) |
0.34 |
|||||||||||||||||||||||
|
Basic earnings (loss) per share |
$ |
(0.51) |
$ |
0.39 |
$ |
(1.09) |
$ |
(0.37) |
|||||||||||||||||||
|
Diluted earnings (loss) per share from |
$ |
(0.33) |
$ |
0.14 |
$ |
(0.94) |
$ |
(0.71) |
|||||||||||||||||||
|
Diluted earnings (loss) per share from |
(0.18) |
0.25 |
(0.15) |
0.34 |
|||||||||||||||||||||||
|
Diluted earnings (loss) per share |
$ |
(0.51) |
$ |
0.39 |
$ |
(1.09) |
$ |
(0.37) |
|||||||||||||||||||
|
Adjusted pre-tax income (loss) (a) |
$ |
55 |
$ |
118 |
2 |
% |
5 |
% |
$ |
(53) |
$ |
77 |
(1) |
% |
2 |
% |
|||||||||||
|
Adjusted net income (loss) (a) |
$ |
35 |
$ |
74 |
2 |
% |
3 |
% |
$ |
(33) |
$ |
49 |
(1) |
% |
1 |
% |
|||||||||||
|
Adjusted earnings (loss) per share (a) |
$ |
0.41 |
$ |
0.80 |
— |
% |
— |
% |
$ |
(0.39) |
$ |
0.53 |
— |
% |
— |
% |
|||||||||||
|
Adjusted Corporate EBITDA (a) |
$ |
184 |
$ |
246 |
8 |
% |
11 |
% |
$ |
212 |
$ |
337 |
5 |
% |
8 |
% |
|||||||||||
|
(a) |
Represents a non-GAAP measure, see the accompanying reconciliations included in Supplemental Schedules II and III. |
|
(b) |
The weighted average number of basic and diluted shares for the three and six months ended June 30, 2015 is presented as adjusted for the one-to-five distribution ratio as a result of the Spin-Off. |
|
SELECTED UNAUDITED CONSOLIDATED BALANCE SHEET DATA |
|||||||
|
(In millions) |
June 30, 2016 |
December 31, 2015 |
|||||
|
Cash and cash equivalents |
$ |
1,285 |
$ |
474 |
|||
|
Total restricted cash |
318 |
333 |
|||||
|
Revenue earning vehicles: |
|||||||
|
U.S. Rental Car |
8,685 |
7,600 |
|||||
|
International Rental Car |
2,798 |
1,858 |
|||||
|
All Other Operations |
1,326 |
1,288 |
|||||
|
Total revenue earning vehicles, net |
12,809 |
10,746 |
|||||
|
Total assets |
22,020 |
23,514 |
|||||
|
Total debt |
15,392 |
15,770 |
|||||
|
Net vehicle debt (a) |
10,568 |
9,561 |
|||||
|
Net non-vehicle debt (a) |
3,346 |
5,519 |
|||||
|
Total equity |
1,609 |
2,019 |
|||||
|
(a) |
Represents a non-GAAP measure, see the accompanying reconciliations included in Supplemental Schedule VI. |
|
SELECTED UNAUDITED CONSOLIDATED CASH FLOW DATA |
|||||||
|
Six Months Ended June 30, |
|||||||
|
(In millions) |
2016 |
2015 |
|||||
|
Cash from continuing operations provided by (used in): |
|||||||
|
Operating activities |
$ |
1,014 |
$ |
1,161 |
|||
|
Investing activities |
(1,929) |
(2,862) |
|||||
|
Financing activities |
1,718 |
1,771 |
|||||
|
Effect of exchange rate changes |
8 |
(16) |
|||||
|
Net change in cash and cash equivalents |
$ |
811 |
$ |
54 |
|||
|
Fleet growth (a) |
$ |
130 |
$ |
92 |
|||
|
Free cash flow (a) |
(101) |
(15) |
|||||
|
(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 |
Percent |
Six Months Ended |
Percent |
||||||||||||||||||||
|
2016 |
2015 |
2016 |
2015 |
||||||||||||||||||||
|
U.S. RAC |
|||||||||||||||||||||||
|
Transaction days (in thousands) |
37,190 |
34,977 |
6 |
% |
69,932 |
67,014 |
4 |
% |
|||||||||||||||
|
Total RPD(a) |
$ |
42.11 |
$ |
45.80 |
(8) |
% |
$ |
42.23 |
$ |
46.41 |
(9) |
% |
|||||||||||
|
Revenue per available car day(a) |
$ |
34.42 |
$ |
34.40 |
— |
% |
$ |
33.80 |
$ |
34.33 |
(2) |
% |
|||||||||||
|
Average vehicles |
500,000 |
511,700 |
(2) |
% |
480,100 |
500,500 |
(4) |
% |
|||||||||||||||
|
Vehicle utilization |
82 |
% |
75 |
% |
700 |
bps |
80 |
% |
74 |
% |
600 |
bps |
|||||||||||
|
Net depreciation per unit per month(a) |
$ |
278 |
$ |
248 |
12 |
% |
$ |
290 |
$ |
267 |
9 |
% |
|||||||||||
|
Program vehicles as a percentage of total average |
12 |
% |
29 |
% |
(1,700) |
bps |
12 |
% |
29 |
% |
(1,700) |
bps |
|||||||||||
|
Adjusted pre-tax income (loss)(in millions)(a) |
$ |
143 |
$ |
195 |
(27) |
% |
$ |
138 |
$ |
265 |
(48) |
% |
|||||||||||
|
International RAC |
|||||||||||||||||||||||
|
Transaction days (in thousands) |
12,511 |
12,523 |
— |
% |
22,613 |
22,298 |
1 |
% |
|||||||||||||||
|
Total RPD(a)(b) |
$ |
42.04 |
$ |
42.72 |
(2) |
% |
$ |
42.45 |
$ |
42.56 |
— |
% |
|||||||||||
|
Revenue per available car day(a)(b) |
$ |
32.36 |
$ |
33.85 |
(4) |
% |
$ |
32.30 |
$ |
33.02 |
(2) |
% |
|||||||||||
|
Average vehicles |
178,600 |
173,700 |
3 |
% |
163,300 |
158,800 |
3 |
% |
|||||||||||||||
|
Vehicle utilization |
77 |
% |
79 |
% |
(200) |
bps |
76 |
% |
78 |
% |
(200) |
bps |
|||||||||||
|
Net depreciation per unit per month(a)(b) |
$ |
179 |
$ |
186 |
(4) |
% |
$ |
186 |
$ |
197 |
(6) |
% |
|||||||||||
|
Program vehicles as a percentage of total average |
45 |
% |
46 |
% |
(100) |
bps |
45 |
% |
46 |
% |
(100) |
bps |
|||||||||||
|
Adjusted pre-tax income (loss)(in millions)(a) |
$ |
34 |
$ |
45 |
(24) |
% |
$ |
36 |
$ |
52 |
(31) |
% |
|||||||||||
|
All Other Operations |
|||||||||||||||||||||||
|
Average vehicles — Donlen |
166,900 |
165,600 |
1 |
% |
166,900 |
167,100 |
— |
% |
|||||||||||||||
|
Adjusted pre-tax income (loss) (in millions)(a) |
$ |
17 |
$ |
17 |
— |
% |
$ |
35 |
$ |
31 |
13 |
% |
|||||||||||
|
(a) |
Represents a non-GAAP measure, see the accompanying reconciliations included in Supplemental Schedules III and VI. |
|
(b) |
Based on December 31, 2015 foreign exchange rates. |
|
Supplemental Schedule I |
|||||||||||||||||||||||||||||||||||||||
|
HERTZ GLOBAL HOLDINGS, INC. |
|||||||||||||||||||||||||||||||||||||||
|
CONDENSED STATEMENT OF OPERATIONS BY SEGMENT |
|||||||||||||||||||||||||||||||||||||||
|
Unaudited |
|||||||||||||||||||||||||||||||||||||||
|
Three Months Ended June 30, 2016 |
Three Months Ended June 30, 2015 |
||||||||||||||||||||||||||||||||||||||
|
(In millions) |
U.S. |
Int’l |
All Other |
Corporate |
Hertz Global |
U.S. Rental Car |
Int’l |
All Other |
Corporate |
Hertz Global |
|||||||||||||||||||||||||||||
|
Total revenues: |
$ |
1,584 |
$ |
540 |
$ |
146 |
$ |
— |
$ |
2,270 |
$ |
1,615 |
$ |
556 |
$ |
146 |
$ |
— |
$ |
2,317 |
|||||||||||||||||||
|
Expenses: |
|||||||||||||||||||||||||||||||||||||||
|
Direct vehicle and operating |
916 |
341 |
6 |
4 |
1,267 |
942 |
332 |
6 |
10 |
1,290 |
|||||||||||||||||||||||||||||
|
Depreciation of revenue earning vehicles and lease |
417 |
98 |
114 |
— |
629 |
380 |
101 |
116 |
— |
597 |
|||||||||||||||||||||||||||||
|
Selling, general and administrative |
103 |
57 |
8 |
66 |
234 |
100 |
69 |
8 |
74 |
251 |
|||||||||||||||||||||||||||||
|
Interest expense, net |
|||||||||||||||||||||||||||||||||||||||
|
Vehicle |
53 |
14 |
5 |
— |
72 |
43 |
16 |
3 |
— |
62 |
|||||||||||||||||||||||||||||
|
Non-vehicle |
(8) |
1 |
(1) |
110 |
102 |
(2) |
2 |
(1) |
88 |
87 |
|||||||||||||||||||||||||||||
|
Total interest expense, net |
45 |
15 |
4 |
110 |
174 |
41 |
18 |
2 |
88 |
149 |
|||||||||||||||||||||||||||||
|
Other (income) expense, net |
(1) |
— |
— |
2 |
1 |
(1) |
— |
— |
(7) |
(8) |
|||||||||||||||||||||||||||||
|
Total expenses |
1,480 |
511 |
132 |
182 |
2,305 |
1,462 |
520 |
132 |
165 |
2,279 |
|||||||||||||||||||||||||||||
|
Income (loss) from continuing operations before income |
$ |
104 |
$ |
29 |
$ |
14 |
$ |
(182) |
(35) |
$ |
153 |
$ |
36 |
$ |
14 |
$ |
(165) |
38 |
|||||||||||||||||||||
|
(Provision) benefit for taxes on income (loss) from |
7 |
(25) |
|||||||||||||||||||||||||||||||||||||
|
Net income (loss) from continuing operations |
(28) |
13 |
|||||||||||||||||||||||||||||||||||||
|
Net income (loss) from discontinued operations |
(15) |
23 |
|||||||||||||||||||||||||||||||||||||
|
Net income (loss) |
$ |
(43) |
$ |
36 |
|||||||||||||||||||||||||||||||||||
|
Supplemental Schedule I (continued) |
|||||||||||||||||||||||||||||||||||||||
|
HERTZ GLOBAL HOLDINGS, INC. |
|||||||||||||||||||||||||||||||||||||||
|
CONDENSED STATEMENT OF OPERATIONS BY SEGMENT |
|||||||||||||||||||||||||||||||||||||||
|
Unaudited |
|||||||||||||||||||||||||||||||||||||||
|
Six Months Ended June 30, 2016 |
Six Months Ended June 30, 2015 |
||||||||||||||||||||||||||||||||||||||
|
(In millions) |
U.S. |
Int’l |
All Other |
Corporate |
Hertz Global |
U.S. |
Int’l |
All Other |
Corporate |
Hertz Global |
|||||||||||||||||||||||||||||
|
Total revenues: |
$ |
2,990 |
$ |
973 |
$ |
290 |
$ |
— |
$ |
4,253 |
$ |
3,135 |
$ |
992 |
$ |
288 |
$ |
— |
$ |
4,415 |
|||||||||||||||||||
|
Expenses: |
|||||||||||||||||||||||||||||||||||||||
|
Direct vehicle and operating |
1,786 |
620 |
11 |
8 |
2,425 |
1,868 |
599 |
11 |
14 |
2,492 |
|||||||||||||||||||||||||||||
|
Depreciation of revenue earning vehicles and lease |
836 |
184 |
225 |
— |
1,245 |
801 |
196 |
231 |
— |
1,228 |
|||||||||||||||||||||||||||||
|
Selling, general and administrative |
208 |
112 |
17 |
122 |
459 |
197 |
125 |
16 |
133 |
471 |
|||||||||||||||||||||||||||||
|
Interest expense, net |
|||||||||||||||||||||||||||||||||||||||
|
Vehicle |
104 |
27 |
9 |
— |
140 |
86 |
31 |
6 |
— |
123 |
|||||||||||||||||||||||||||||
|
Non-vehicle |
(15) |
3 |
(2) |
199 |
185 |
(4) |
3 |
(1) |
175 |
173 |
|||||||||||||||||||||||||||||
|
Interest expense, net |
89 |
30 |
7 |
199 |
325 |
82 |
34 |
5 |
175 |
296 |
|||||||||||||||||||||||||||||
|
Other (income) expense, net |
(11) |
— |
— |
(78) |
(89) |
(1) |
— |
— |
— |
(1) |
|||||||||||||||||||||||||||||
|
Total expenses |
2,908 |
946 |
260 |
251 |
4,365 |
2,947 |
954 |
263 |
322 |
4,486 |
|||||||||||||||||||||||||||||
|
Income (loss) from continuing operations before income |
$ |
82 |
$ |
27 |
$ |
30 |
$ |
(251) |
(112) |
$ |
188 |
$ |
38 |
$ |
25 |
$ |
(322) |
(71) |
|||||||||||||||||||||
|
(Provision) benefit for taxes on income (loss) from |
32 |
6 |
|||||||||||||||||||||||||||||||||||||
|
Net income (loss) from continuing operations |
(80) |
(65) |
|||||||||||||||||||||||||||||||||||||
|
Net income (loss) from discontinued operations |
(13) |
31 |
|||||||||||||||||||||||||||||||||||||
|
Net income (loss) |
$ |
(93) |
$ |
(34) |
|||||||||||||||||||||||||||||||||||
|
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, 2016 |
Three Months Ended June 30, 2015 |
|||||||||||||||||||||||
|
(In millions, except per share data) |
GAAP |
Adjustments |
Adjusted (Non- |
GAAP |
Adjustments |
Adjusted |
||||||||||||||||||
|
Total revenues |
$ |
2,270 |
$ |
— |
$ |
2,270 |
$ |
2,317 |
$ |
— |
$ |
2,317 |
||||||||||||
|
Expenses: |
||||||||||||||||||||||||
|
Direct vehicle and operating |
1,267 |
(25) |
(a) |
1,242 |
1,290 |
(39) |
(a) |
1,251 |
||||||||||||||||
|
Depreciation of revenue earning |
629 |
— |
629 |
597 |
— |
597 |
||||||||||||||||||
|
Selling, general and administrative |
234 |
(32) |
(b) |
202 |
251 |
(29) |
(b) |
222 |
||||||||||||||||
|
Interest expense, net |
||||||||||||||||||||||||
|
Vehicle |
72 |
(9) |
(c) |
63 |
62 |
(11) |
(c) |
51 |
||||||||||||||||
|
Non-vehicle |
102 |
(23) |
(c) |
79 |
87 |
(4) |
(c) |
83 |
||||||||||||||||
|
Total interest expense, net |
174 |
(32) |
(c) |
142 |
149 |
(15) |
(c) |
134 |
||||||||||||||||
|
Other (income) expense, net |
1 |
(1) |
(d) |
— |
(8) |
3 |
(d) |
(5) |
||||||||||||||||
|
Total expenses |
2,305 |
(90) |
2,215 |
2,279 |
(80) |
2,199 |
||||||||||||||||||
|
Income (loss) from continuing |
(35) |
90 |
55 |
38 |
80 |
118 |
||||||||||||||||||
|
(Provision) benefit for taxes on income |
7 |
(27) |
(e) |
(20) |
(e) |
(25) |
(19) |
(e) |
(44) |
(e) |
||||||||||||||
|
Net income (loss) from continuing |
(28) |
63 |
35 |
13 |
61 |
74 |
||||||||||||||||||
|
Net income (loss) from discontinued |
(15) |
39 |
24 |
23 |
13 |
36 |
||||||||||||||||||
|
Net income (loss) |
$ |
(43) |
$ |
102 |
$ |
59 |
$ |
36 |
$ |
74 |
$ |
110 |
||||||||||||
|
Weighted average number of diluted |
85 |
85 |
85 |
92 |
92 |
92 |
||||||||||||||||||
|
Diluted earnings (loss) per share from |
$ |
(0.33) |
$ |
0.74 |
$ |
0.41 |
$ |
0.14 |
$ |
0.66 |
$ |
0.80 |
||||||||||||
|
Diluted earnings (loss) per share from |
(0.18) |
0.46 |
0.28 |
0.25 |
0.14 |
0.39 |
||||||||||||||||||
|
Diluted earnings (loss) per share |
$ |
(0.51) |
$ |
1.20 |
$ |
0.69 |
$ |
0.39 |
$ |
0.80 |
$ |
1.19 |
||||||||||||
|
Supplemental Schedule II (continued) |
||||||||||||||||||||||||
|
HERTZ GLOBAL HOLDINGS, INC. |
||||||||||||||||||||||||
|
RECONCILIATION OF CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS |
||||||||||||||||||||||||
|
TO ADJUSTED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS |
||||||||||||||||||||||||
|
Unaudited |
||||||||||||||||||||||||
|
Six Months Ended June 30, 2016 |
Six Months Ended June 30, 2015 |
|||||||||||||||||||||||
|
(In millions, except per share data) |
GAAP |
Adjustments |
Adjusted (Non-GAAP) |
GAAP |
Adjustments |
Adjusted |
||||||||||||||||||
|
Total revenues |
$ |
4,253 |
$ |
— |
$ |
4,253 |
$ |
4,415 |
$ |
— |
$ |
4,415 |
||||||||||||
|
Expenses: |
||||||||||||||||||||||||
|
Direct vehicle and operating |
2,425 |
(38) |
(a) |
2,387 |
2,492 |
(63) |
(a) |
2,429 |
||||||||||||||||
|
Depreciation of revenue earning |
1,245 |
— |
1,245 |
1,228 |
— |
1,228 |
||||||||||||||||||
|
Selling, general and administrative |
459 |
(59) |
(b) |
400 |
471 |
(56) |
(b) |
415 |
||||||||||||||||
|
Interest expense, net |
||||||||||||||||||||||||
|
Vehicle |
140 |
(19) |
(c) |
121 |
123 |
(21) |
(c) |
102 |
||||||||||||||||
|
Non-vehicle |
185 |
(26) |
(c) |
159 |
173 |
(8) |
(c) |
165 |
||||||||||||||||
|
Total interest expense, net |
325 |
(45) |
(c) |
280 |
296 |
(29) |
(c) |
267 |
||||||||||||||||
|
Other (income) expense, net |
(89) |
83 |
(d) |
(6) |
(1) |
— |
(d) |
(1) |
||||||||||||||||
|
Total expenses |
4,365 |
(59) |
4,306 |
4,486 |
(148) |
4,338 |
||||||||||||||||||
|
Income (loss) from continuing |
(112) |
59 |
(53) |
(71) |
148 |
77 |
||||||||||||||||||
|
(Provision) benefit for taxes on income |
32 |
(12) |
(e) |
20 |
(e) |
6 |
(34) |
(e) |
(28) |
(e) |
||||||||||||||
|
Net income (loss) from continuing |
(80) |
47 |
(33) |
(65) |
114 |
49 |
||||||||||||||||||
|
Net income (loss) from discontinued |
(13) |
52 |
39 |
31 |
32 |
63 |
||||||||||||||||||
|
Net income (loss) |
$ |
(93) |
$ |
99 |
$ |
6 |
$ |
(34) |
$ |
146 |
$ |
112 |
||||||||||||
|
Weighted average number of diluted |
85 |
85 |
85 |
92 |
92 |
92 |
||||||||||||||||||
|
Diluted earnings (loss) per share from |
$ |
(0.94) |
$ |
0.55 |
$ |
(0.39) |
$ |
(0.71) |
$ |
1.24 |
$ |
0.53 |
||||||||||||
|
Diluted earnings (loss) per share from |
(0.15) |
0.62 |
0.46 |
0.34 |
0.35 |
0.69 |
||||||||||||||||||
|
Diluted earnings (loss) per share |
$ |
(1.09) |
$ |
1.17 |
$ |
0.07 |
$ |
(0.37) |
$ |
1.59 |
$ |
1.22 |
||||||||||||
|
(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. Also includes restructuring and restructuring related charges, impairments and asset write-downs, when applicable. |
|
(b) |
Primarily comprised of restructuring and restructuring related charges, impairments and asset write-downs, Corporate expenses associated with the Spin-Off transaction, consulting costs and legal fees related to the accounting review and investigation, expenses associated with acquisitions, integration charges, external costs associated with the Company’s finance and information technology transformation programs and relocation expenses associated with the Company’s relocation of its headquarters to Estero, Florida, when applicable. |
|
(c) |
Represents debt-related charges relating to the amortization of deferred debt financing costs and debt discounts and premiums and the loss on extinguishment of debt . |
|
(d) |
Includes miscellaneous and non-recurring items including but not limited to acquisition charges, integration charges, and other non-cash items. For the six months ended June 30, 2016, also includes the gain on the sale of common stock of CAR Inc. and a settlement gain related to one of our U.S. airport locations. In the 2015 periods, includes charges incurred in connection with relocating the Company’s corporate headquarters to Estero, Florida. |
|
(e) |
Represents a (provision) benefit for income taxes derived utilizing a combined statutory rate of 37% for all periods shown. The combined statutory rate is applied to the adjusted income (loss) before income taxes to arrive at the adjusted (provision) benefit for taxes. The (provision) benefit for taxes related to the adjustments is calculated as the difference between the adjusted (provision) benefit for taxes and the GAAP (provision) benefit for taxes. |
|
(f) |
Diluted earnings (loss) per share for the three and six months ended June 30, 2015 is calculated using the weighted average number of dilutive common shares outstanding during the periods, as adjusted for the one-to-five distribution ratio of the Spin-Off. |
|
Supplemental Schedule III |
|||||||||||||||||||||||||||||||||||||||
|
HERTZ GLOBAL HOLDINGS, INC. |
|||||||||||||||||||||||||||||||||||||||
|
RECONCILIATION OF INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE INCOME TAXES |
|||||||||||||||||||||||||||||||||||||||
|
TO GROSS EBITDA, CORPORATE EBITDA, ADJUSTED CORPORATE EBITDA AND ADJUSTED PRE-TAX INCOME (LOSS) BY SEGMENT |
|||||||||||||||||||||||||||||||||||||||
|
Unaudited |
|||||||||||||||||||||||||||||||||||||||
|
Three Months Ended June 30, 2016 |
Three Months Ended June 30, 2015 |
||||||||||||||||||||||||||||||||||||||
|
(In millions) |
U.S. |
Int’l |
All Other |
Corporate |
Hertz Global(a) |
U.S. |
Int’l |
All Other |
Corporate |
Hertz Global(a) |
|||||||||||||||||||||||||||||
|
Income (loss) from continuing operations before income taxes |
$ |
104 |
$ |
29 |
$ |
14 |
$ |
(182) |
$ |
(35) |
$ |
153 |
$ |
36 |
$ |
14 |
$ |
(165) |
$ |
38 |
|||||||||||||||||||
|
Depreciation and amortization |
462 |
106 |
116 |
7 |
691 |
429 |
110 |
117 |
5 |
661 |
|||||||||||||||||||||||||||||
|
Interest, net of interest income |
45 |
15 |
4 |
110 |
174 |
41 |
18 |
2 |
88 |
149 |
|||||||||||||||||||||||||||||
|
Gross EBITDA |
$ |
611 |
$ |
150 |
$ |
134 |
$ |
(65) |
$ |
830 |
$ |
623 |
$ |
164 |
$ |
133 |
$ |
(72) |
$ |
848 |
|||||||||||||||||||
|
Revenue earning vehicle depreciation and lease charges, net |
(417) |
(98) |
(114) |
— |
(629) |
(380) |
(101) |
(116) |
— |
(597) |
|||||||||||||||||||||||||||||
|
Vehicle debt interest |
(53) |
(14) |
(5) |
— |
(72) |
(43) |
(16) |
(3) |
— |
(62) |
|||||||||||||||||||||||||||||
|
Vehicle debt-related charges (b) |
1 |
1 |
1 |
— |
3 |
8 |
2 |
1 |
— |
11 |
|||||||||||||||||||||||||||||
|
Loss on extinguishment of vehicle-related debt (c) |
6 |
— |
— |
— |
6 |
— |
— |
— |
— |
— |
|||||||||||||||||||||||||||||
|
Corporate EBITDA |
$ |
148 |
$ |
39 |
$ |
16 |
$ |
(65) |
$ |
138 |
$ |
208 |
$ |
49 |
$ |
15 |
$ |
(72) |
$ |
200 |
|||||||||||||||||||
|
Non-cash stock-based employee compensation charges |
— |
— |
— |
6 |
6 |
— |
— |
— |
4 |
4 |
|||||||||||||||||||||||||||||
|
Restructuring and restructuring related charges (d) |
13 |
3 |
— |
2 |
18 |
16 |
5 |
— |
20 |
41 |
|||||||||||||||||||||||||||||
|
Sale of CAR Inc. common stock (e) |
— |
— |
— |
— |
— |
— |
— |
— |
— |
— |
|||||||||||||||||||||||||||||
|
Impairment charges and write-downs (f) |
3 |
— |
— |
— |
3 |
— |
— |
— |
— |
— |
|||||||||||||||||||||||||||||
|
Finance and information technology transformation costs(g) |
5 |
— |
— |
14 |
19 |
— |
— |
— |
— |
— |
|||||||||||||||||||||||||||||
|
Other extraordinary, unusual or non-recurring items(h) |
(1) |
— |
— |
1 |
— |
— |
— |
— |
1 |
1 |
|||||||||||||||||||||||||||||
|
Adjusted Corporate EBITDA |
$ |
168 |
$ |
42 |
$ |
16 |
$ |
(42) |
$ |
184 |
$ |
224 |
$ |
54 |
$ |
15 |
$ |
(47) |
$ |
246 |
|||||||||||||||||||
|
Non-vehicle depreciation and amortization |
(45) |
(8) |
(2) |
(7) |
(62) |
(49) |
(9) |
(1) |
(5) |
(64) |
|||||||||||||||||||||||||||||
|
Non-vehicle debt interest, net of interest income |
8 |
(1) |
1 |
(110) |
(102) |
2 |
(2) |
1 |
(88) |
(87) |
|||||||||||||||||||||||||||||
|
Non-vehicle debt-related charges (b) |
— |
— |
— |
9 |
9 |
— |
— |
— |
4 |
4 |
|||||||||||||||||||||||||||||
|
Loss on extinguishment of non-vehicle-related-debt (c) |
— |
— |
— |
14 |
14 |
— |
— |
— |
— |
— |
|||||||||||||||||||||||||||||
|
Non-cash stock-based employee compensation charges |
— |
— |
— |
(6) |
(6) |
— |
— |
— |
(4) |
(4) |
|||||||||||||||||||||||||||||
|
Acquisition accounting (i) |
12 |
1 |
2 |
3 |
18 |
18 |
2 |
2 |
1 |
23 |
|||||||||||||||||||||||||||||
|
Adjusted pre-tax income (loss) |
$ |
143 |
$ |
34 |
$ |
17 |
$ |
(139) |
$ |
55 |
$ |
195 |
$ |
45 |
$ |
17 |
$ |
(139) |
$ |
118 |
|||||||||||||||||||
|
Supplemental Schedule III (continued) |
|||||||||||||||||||||||||||||||||||||||
|
HERTZ GLOBAL HOLDINGS, INC. |
|||||||||||||||||||||||||||||||||||||||
|
RECONCILIATION OF INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE INCOME TAXES |
|||||||||||||||||||||||||||||||||||||||
|
TO GROSS EBITDA, CORPORATE EBITDA, ADJUSTED CORPORATE EBITDA AND ADJUSTED PRE-TAX INCOME (LOSS) BY SEGMENT |
|||||||||||||||||||||||||||||||||||||||
|
Unaudited |
|||||||||||||||||||||||||||||||||||||||
|
Six Months Ended June 30, 2016 |
Six Months Ended June 30, 2015 |
||||||||||||||||||||||||||||||||||||||
|
(In millions) |
U.S. |
Int’l |
All Other |
Corporate |
Hertz Global(a) |
U.S. |
Int’l |
All Other |
Corporate |
Hertz Global(a) |
|||||||||||||||||||||||||||||
|
Income (loss) from continuing operations before income taxes |
$ |
82 |
$ |
27 |
$ |
30 |
$ |
(251) |
$ |
(112) |
$ |
188 |
$ |
38 |
$ |
25 |
$ |
(322) |
$ |
(71) |
|||||||||||||||||||
|
Depreciation and amortization |
931 |
201 |
230 |
12 |
1,374 |
901 |
214 |
235 |
9 |
1,359 |
|||||||||||||||||||||||||||||
|
Interest, net of interest income |
89 |
30 |
7 |
199 |
325 |
82 |
34 |
5 |
175 |
296 |
|||||||||||||||||||||||||||||
|
Gross EBITDA |
$ |
1,102 |
$ |
258 |
$ |
267 |
$ |
(40) |
$ |
1,587 |
$ |
1,171 |
$ |
286 |
$ |
265 |
$ |
(138) |
$ |
1,584 |
|||||||||||||||||||
|
Revenue earning vehicle depreciation and lease charges, net |
(836) |
(184) |
(225) |
— |
(1,245) |
(801) |
(196) |
(231) |
— |
(1,228) |
|||||||||||||||||||||||||||||
|
Vehicle debt interest |
(104) |
(27) |
(9) |
— |
(140) |
(86) |
(31) |
(6) |
— |
(123) |
|||||||||||||||||||||||||||||
|
Vehicle debt-related charges (b) |
8 |
3 |
2 |
— |
13 |
15 |
4 |
2 |
— |
21 |
|||||||||||||||||||||||||||||
|
Loss on extinguishment of vehicle-related debt (c) |
6 |
— |
— |
— |
6 |
— |
— |
— |
— |
— |
|||||||||||||||||||||||||||||
|
Corporate EBITDA |
$ |
176 |
$ |
50 |
$ |
35 |
$ |
(40) |
$ |
221 |
$ |
299 |
$ |
63 |
$ |
30 |
$ |
(138) |
$ |
254 |
|||||||||||||||||||
|
Non-cash stock-based employee compensation charges |
— |
— |
— |
11 |
11 |
— |
— |
— |
9 |
9 |
|||||||||||||||||||||||||||||
|
Restructuring and restructuring related charges (d) |
14 |
3 |
— |
12 |
29 |
18 |
6 |
— |
35 |
59 |
|||||||||||||||||||||||||||||
|
Sale of CAR Inc. common stock (e) |
— |
— |
— |
(75) |
(75) |
— |
— |
— |
— |
— |
|||||||||||||||||||||||||||||
|
Impairment charges and write-downs (f) |
3 |
— |
— |
— |
3 |
9 |
— |
— |
— |
9 |
|||||||||||||||||||||||||||||
|
Finance and information technology transformation costs (g) |
9 |
— |
— |
17 |
26 |
— |
— |
— |
— |
— |
|||||||||||||||||||||||||||||
|
Other extraordinary, unusual or non-recurring items (h) |
(9) |
— |
— |
6 |
(3) |
(2) |
— |
— |
8 |
6 |
|||||||||||||||||||||||||||||
|
Adjusted Corporate EBITDA |
$ |
193 |
$ |
53 |
$ |
35 |
$ |
(69) |
$ |
212 |
$ |
324 |
$ |
69 |
$ |
30 |
$ |
(86) |
$ |
337 |
|||||||||||||||||||
|
Non-vehicle depreciation and amortization |
(95) |
(17) |
(5) |
(12) |
(129) |
(100) |
(18) |
(4) |
(9) |
(131) |
|||||||||||||||||||||||||||||
|
Non-vehicle debt interest, net of interest income |
15 |
(3) |
2 |
(199) |
(185) |
4 |
(3) |
1 |
(175) |
(173) |
|||||||||||||||||||||||||||||
|
Non-vehicle debt-related charges (b) |
— |
— |
— |
12 |
12 |
1 |
— |
— |
7 |
8 |
|||||||||||||||||||||||||||||
|
Loss on extinguishment of non-vehicle-related debt (c) |
— |
— |
— |
14 |
14 |
— |
— |
— |
— |
— |
|||||||||||||||||||||||||||||
|
Non-cash stock-based employee compensation charges |
— |
— |
— |
(11) |
(11) |
— |
— |
— |
(9) |
(9) |
|||||||||||||||||||||||||||||
|
Acquisition accounting (i) |
25 |
3 |
3 |
3 |
34 |
36 |
4 |
4 |
1 |
45 |
|||||||||||||||||||||||||||||
|
Adjusted pre-tax income (loss) |
$ |
138 |
$ |
36 |
$ |
35 |
$ |
(262) |
$ |
(53) |
$ |
265 |
$ |
52 |
$ |
31 |
$ |
(271) |
$ |
77 |
|||||||||||||||||||
|
(a) |
Excludes discontinued operations. |
|
(b) |
Represents debt-related charges relating to the amortization of deferred debt financing costs and debt discounts and premiums. |
|
(c) |
Represents the write-off of deferred debt financing costs in the second quarter of 2016 as a result of paying off the Senior Term Facility and various vehicle debt refinancings. |
|
(d) |
Represents expenses incurred under restructuring actions as defined in U.S. GAAP. Also represents incremental costs incurred directly supporting business transformation initiatives. Such costs include transition costs incurred 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. Also includes consulting costs and legal fees related to the accounting review and investigation. |
|
(e) |
In 2016, represents the pre-tax gain on the sale of shares of CAR Inc. common stock. |
|
(f) |
In 2015, primarily represents a $6 million impairment on the former Dollar Thrifty headquarters in Tulsa, Oklahoma. |
|
(g) |
Represents external costs associated with the Company’s finance and information technology transformations programs, both of which are multi-year initiatives to upgrade and modernize the Company’s systems and processes. In the three months ended June 30, 2016, $5 million was incurred by U.S. RAC and $14 million was incurred by Corporate and in the six months ended June 30, 2016, $9 million was incurred by U.S. RAC and $17 million was incurred by Corporate. |
|
(h) |
Includes miscellaneous and non-recurring items including but not limited to acquisition charges, integration charges, and other non-cash items. For the six months ended June 30, 2016, also includes a settlement gain related to one of our U.S. airport locations. In the 2015 periods, includes charges incurred in connection with relocating the Company’s corporate headquarters to Estero, Florida. |
|
(i) |
Represents incremental expense associated with amortization of other intangible assets, depreciation of property and other equipment and accretion of revalued liabilities relating to acquisition accounting. |
|
Supplemental Schedule IV |
|||||||||||||||||||||||||||||||
|
HERTZ GLOBAL HOLDINGS, INC. |
|||||||||||||||||||||||||||||||
|
RECONCILIATION OF GAAP TO NON-GAAP MEASURE – FLEET GROWTH |
|||||||||||||||||||||||||||||||
|
Unaudited |
|||||||||||||||||||||||||||||||
|
Six Months Ended June 30, 2016 |
Six Months Ended June 30, 2015 |
||||||||||||||||||||||||||||||
|
(In millions) |
U.S. |
Int’l |
All Other |
Hertz Global(a) |
U.S. |
Int’l |
All Other |
Hertz Global(a) |
|||||||||||||||||||||||
|
Revenue earning vehicles expenditures |
$ |
(4,854) |
$ |
(1,691) |
$ |
(723) |
$ |
(7,268) |
$ |
(5,190) |
$ |
(1,732) |
$ |
(717) |
$ |
(7,639) |
|||||||||||||||
|
Proceeds from disposal of revenue earning vehicles |
3,545 |
1,148 |
475 |
5,168 |
3,279 |
1,111 |
426 |
4,816 |
|||||||||||||||||||||||
|
Net revenue earning vehicles capital expenditures |
(1,309) |
(543) |
(248) |
(2,100) |
(1,911) |
(621) |
(291) |
(2,823) |
|||||||||||||||||||||||
|
Depreciation of revenue earning vehicles, net |
837 |
150 |
225 |
1,212 |
801 |
159 |
231 |
1,191 |
|||||||||||||||||||||||
|
Financing activity related to vehicles: |
|||||||||||||||||||||||||||||||
|
Borrowings |
4,221 |
1,267 |
591 |
6,079 |
4,146 |
831 |
602 |
5,579 |
|||||||||||||||||||||||
|
Payments |
(3,614) |
(886) |
(578) |
(5,078) |
(2,986) |
(444) |
(562) |
(3,992) |
|||||||||||||||||||||||
|
Restricted cash changes |
18 |
1 |
(2) |
17 |
150 |
12 |
(25) |
137 |
|||||||||||||||||||||||
|
Net financing activity related to vehicles |
625 |
382 |
11 |
1,018 |
1,310 |
399 |
15 |
1,724 |
|||||||||||||||||||||||
|
Fleet growth |
$ |
153 |
$ |
(11) |
$ |
(12) |
$ |
130 |
$ |
200 |
$ |
(63) |
$ |
(45) |
$ |
92 |
|||||||||||||||
|
(a) Excludes discontinued operations. |
|||||||||||||||||||||||||||||||
|
Supplemental Schedule V |
|||||||
|
HERTZ GLOBAL HOLDINGS, INC. |
|||||||
|
RECONCILIATION OF GAAP TO NON-GAAP MEASURE – FREE CASH FLOW |
|||||||
|
Unaudited |
|||||||
|
Reconciliation of Income (Loss) From Continuing Operations Before Income Taxes to Free Cash Flow |
Six Months Ended June 30, |
||||||
|
(In millions) |
2016 |
2015 |
|||||
|
Income (loss) from continuing operations before income taxes |
$ |
(112) |
$ |
(71) |
|||
|
Depreciation and amortization, non-vehicle, net |
128 |
131 |
|||||
|
Amortization of debt discount and related charges |
25 |
27 |
|||||
|
Loss on extinguishment of debt |
20 |
— |
|||||
|
Cash paid for income taxes, net of refunds |
(25) |
(12) |
|||||
|
Changes in assets and liabilities, net of effects of acquisitions, and other |
(234) |
(105) |
|||||
|
Net cash provided by operating activities excluding depreciation of revenue earning vehicles, net |
(198) |
(30) |
|||||
|
Investment activity: |
|||||||
|
U.S. Rental Car fleet growth |
153 |
200 |
|||||
|
International Rental Car fleet growth |
(11) |
(63) |
|||||
|
All Other Operations fleet growth |
(12) |
(45) |
|||||
|
Property and equipment expenditures, net of disposals |
(33) |
(77) |
|||||
|
Net investment activity |
97 |
15 |
|||||
|
Free cash flow |
$ |
(101) |
$ |
(15) |
|||
|
Reconciliation of Cash Flows From Operating Activities to Free Cash Flow |
Six Months Ended June 30, |
||||||
|
(In millions) |
2016 |
2015 |
|||||
|
Net cash provided by operating activities |
$ |
1,014 |
$ |
1,161 |
|||
|
Depreciation of revenue earning vehicles, net |
(1,212) |
(1,191) |
|||||
|
Investment activity: |
|||||||
|
U.S. Rental Car fleet growth |
153 |
200 |
|||||
|
International Rental Car fleet growth |
(11) |
(63) |
|||||
|
All Other Operations fleet growth |
(12) |
(45) |
|||||
|
Property and equipment expenditures, net of disposals |
(33) |
(77) |
|||||
|
Net investment activity |
97 |
15 |
|||||
|
Free cash flow |
$ |
(101) |
$ |
(15) |
|||
|
Supplemental Schedule VI |
|||||||||||||||||||||||
|
HERTZ GLOBAL HOLDINGS, INC. |
|||||||||||||||||||||||
|
RECONCILIATIONS OF GAAP TO NON-GAAP MEASURES – DEBT, REVENUE, |
|||||||||||||||||||||||
|
DEPRECIATION AND KEY METRICS |
|||||||||||||||||||||||
|
Unaudited |
|||||||||||||||||||||||
|
NET VEHICLE DEBT, NET NON-VEHICLE DEBT AND TOTAL NET DEBT |
|||||||||||||||||||||||
|
As of June 30, 2016 |
As of December 31, 2015 |
||||||||||||||||||||||
|
(In millions) |
Vehicle |
Non- |
Total |
Vehicle |
Non- |
Total |
|||||||||||||||||
|
Debt as reported in the balance sheet |
$ |
10,801 |
$ |
4,591 |
$ |
15,392 |
$ |
9,823 |
$ |
5,947 |
$ |
15,770 |
|||||||||||
|
Add: |
|||||||||||||||||||||||
|
Debt issue costs deducted from debt obligations(a) |
39 |
40 |
79 |
27 |
46 |
73 |
|||||||||||||||||
|
Less: |
|||||||||||||||||||||||
|
Cash and cash equivalents |
— |
1,285 |
1,285 |
— |
474 |
474 |
|||||||||||||||||
|
Restricted cash |
272 |
— |
272 |
289 |
— |
289 |
|||||||||||||||||
|
Net debt |
$ |
10,568 |
$ |
3,346 |
$ |
13,914 |
$ |
9,561 |
$ |
5,519 |
$ |
15,080 |
|||||||||||
|
(a) |
Under recent accounting guidance issued by the Financial Accounting Standards Board, effective January 1, 2016 and applied retrospectively, certain debt issue costs are required to be reported as a deduction from the carrying amount of the related debt obligation. Previously these costs were reported as an asset. Management believes that eliminating the effects that these costs have on debt will more accurately reflect our net debt position. |
|
Supplemental Schedule VI (continued) |
|||||||||||||||||||||||
|
HERTZ GLOBAL HOLDINGS, INC. |
|||||||||||||||||||||||
|
RECONCILIATIONS OF GAAP TO NON-GAAP MEASURES – DEBT, REVENUE, |
|||||||||||||||||||||||
|
DEPRECIATION AND KEY METRICS |
|||||||||||||||||||||||
|
Unaudited |
|||||||||||||||||||||||
|
TOTAL RPD, VEHICLE UTILIZATION, REVENUE PER AVAILABLE CAR DAY AND NET DEPRECIATION PER UNIT PER MONTH |
|||||||||||||||||||||||
|
U.S. Rental Car |
|||||||||||||||||||||||
|
Three Months Ended |
Percent |
Six Months Ended |
Percent |
||||||||||||||||||||
|
($In millions, except as noted) |
2016 |
2015 |
2016 |
2015 |
|||||||||||||||||||
|
Total RPD |
|||||||||||||||||||||||
|
Revenues |
$ |
1,584 |
$ |
1,615 |
$ |
2,990 |
$ |
3,135 |
|||||||||||||||
|
Ancillary retail vehicle sales revenue |
(18) |
(13) |
$ |
(37) |
$ |
(25) |
|||||||||||||||||
|
Total rental revenue |
$ |
1,566 |
$ |
1,602 |
$ |
2,953 |
$ |
3,110 |
|||||||||||||||
|
Transaction days (in thousands) |
37,190 |
34,977 |
69,932 |
67,014 |
|||||||||||||||||||
|
Total RPD (in whole dollars) |
$ |
42.11 |
$ |
45.80 |
(8)% |
$ |
42.23 |
$ |
46.41 |
(9)% |
|||||||||||||
|
Vehicle Utilization |
|||||||||||||||||||||||
|
Transaction days (in thousands) |
37,190 |
34,977 |
69,932 |
67,014 |
|||||||||||||||||||
|
Average vehicles |
500,000 |
511,700 |
480,100 |
500,500 |
|||||||||||||||||||
|
Number of days in period |
91 |
91 |
182 |
181 |
|||||||||||||||||||
|
Available vehicle days (in thousands) |
45,500 |
46,565 |
87,378 |
90,591 |
|||||||||||||||||||
|
Vehicle utilization(a) |
82 |
% |
75 |
% |
700 |
bps |
80 |
% |
74 |
% |
600 |
bps |
|||||||||||
|
Revenue Per Available Car Day |
|||||||||||||||||||||||
|
Total rental revenue |
$ |
1,566 |
$ |
1,602 |
$ |
2,953 |
$ |
3,110 |
|||||||||||||||
|
Available car days (in thousands) |
45,500 |
46,565 |
87,378 |
90,591 |
|||||||||||||||||||
|
Revenue per available car day (in whole |
$ |
34.42 |
$ |
34.40 |
— |
% |
$ |
33.80 |
$ |
34.33 |
(2)% |
||||||||||||
|
Net Depreciation Per Unit Per Month |
|||||||||||||||||||||||
|
Depreciation of revenue earning vehicles and |
$ |
417 |
$ |
380 |
$ |
836 |
$ |
801 |
|||||||||||||||
|
Average vehicles |
500,000 |
511,700 |
480,100 |
500,500 |
|||||||||||||||||||
|
Depreciation of revenue earning vehicles and |
$ |
834 |
$ |
743 |
$ |
1,741 |
$ |
1,600 |
|||||||||||||||
|
Number of months in period |
3 |
3 |
6 |
6 |
|||||||||||||||||||
|
Net depreciation per unit per month (in whole |
$ |
278 |
$ |
248 |
12 |
% |
$ |
290 |
$ |
267 |
9 |
% |
|||||||||||
|
(a) |
Calculated as transaction days divided by available car days. |
|
Supplemental Schedule VI (continued) |
|||||||||||||||||||||||
|
HERTZ GLOBAL HOLDINGS, INC. |
|||||||||||||||||||||||
|
RECONCILIATIONS OF GAAP TO NON-GAAP MEASURES – DEBT, REVENUE, |
|||||||||||||||||||||||
|
DEPRECIATION AND KEY METRICS |
|||||||||||||||||||||||
|
Unaudited |
|||||||||||||||||||||||
|
TOTAL RPD, VEHICLE UTILIZATION, REVENUE PER AVAILABLE CAR DAY AND NET DEPRECIATION PER UNIT PER MONTH (continued) |
|||||||||||||||||||||||
|
International Rental Car |
|||||||||||||||||||||||
|
Three Months Ended |
Percent |
Six Months Ended |
Percent |
||||||||||||||||||||
|
(in millions, except as noted) |
2016 |
2015 |
2016 |
2015 |
|||||||||||||||||||
|
Total RPD |
|||||||||||||||||||||||
|
Revenues |
$ |
540 |
$ |
556 |
$ |
973 |
$ |
992 |
|||||||||||||||
|
Foreign currency adjustment(a) |
(14) |
(21) |
(13) |
(43) |
|||||||||||||||||||
|
Total rental revenue |
$ |
526 |
$ |
535 |
$ |
960 |
$ |
949 |
|||||||||||||||
|
Transaction days (in thousands) |
12,511 |
12,523 |
22,613 |
22,298 |
|||||||||||||||||||
|
Total RPD (in whole dollars) |
$ |
42.04 |
$ |
42.72 |
(2)% |
$ |
42.45 |
$ |
42.56 |
— |
% |
||||||||||||
|
Vehicle Utilization |
|||||||||||||||||||||||
|
Transaction days (in thousands) |
12,511 |
12,523 |
22,613 |
22,298 |
|||||||||||||||||||
|
Average vehicles |
178,600 |
173,700 |
163,300 |
158,800 |
|||||||||||||||||||
|
Number of days in period |
91 |
91 |
182 |
181 |
|||||||||||||||||||
|
Available car days (in thousands) |
16,253 |
15,807 |
29,721 |
28,743 |
|||||||||||||||||||
|
Vehicle utilization(b) |
77 |
% |
79 |
% |
(200) |
bps |
76 |
% |
78 |
% |
(200) |
bps |
|||||||||||
|
Revenue Per Available Car Day |
|||||||||||||||||||||||
|
Total rental revenue |
$ |
526 |
$ |
535 |
$ |
960 |
$ |
949 |
|||||||||||||||
|
Available car days (in thousands) |
16,253 |
15,807 |
29,721 |
28,743 |
|||||||||||||||||||
|
Revenue per available car day (in whole dollars) |
$ |
32.36 |
$ |
33.85 |
(4)% |
$ |
32.30 |
$ |
33.02 |
(2)% |
|||||||||||||
|
Net Depreciation Per Unit Per Month |
|||||||||||||||||||||||
|
Depreciation of revenue earning vehicles and |
$ |
98 |
$ |
101 |
$ |
184 |
$ |
196 |
|||||||||||||||
|
Foreign currency adjustment (a) |
(2) |
(4) |
(2) |
(8) |
|||||||||||||||||||
|
Adjusted depreciation of revenue earning |
$ |
96 |
$ |
97 |
$ |
182 |
$ |
188 |
|||||||||||||||
|
Average vehicles |
178,600 |
173,700 |
163,300 |
158,800 |
|||||||||||||||||||
|
Adjusted depreciation of revenue earning |
$ |
538 |
$ |
558 |
$ |
1,115 |
$ |
1,184 |
|||||||||||||||
|
Number of months in period |
3 |
3 |
6 |
$ |
6 |
||||||||||||||||||
|
Net depreciation per unit per month (in whole |
$ |
179 |
$ |
186 |
(4)% |
$ |
186 |
$ |
197 |
(6)% |
|||||||||||||
|
(a) |
Based on December 31, 2015 foreign exchange rates. |
|
(b) |
Calculated as transaction days divided by available car days. |
|
Supplemental Schedule VI (continued) HERTZ GLOBAL HOLDINGS, INC. RECONCILIATIONS OF GAAP TO NON-GAAP MEASURES – DEBT, REVENUE, DEPRECIATION AND KEY METRICS Unaudited |
|||||||||||||||||||||
|
TOTAL RPD, VEHICLE UTILIZATION, REVENUE PER AVAILABLE CAR DAY AND NET DEPRECIATION PER UNIT PER MONTH (continued) |
|||||||||||||||||||||
|
Worldwide Rental Car |
|||||||||||||||||||||
|
Three Months Ended |
Percent |
Six Months Ended |
Percent |
||||||||||||||||||
|
(in millions, except as noted) |
2016 |
2015 |
Inc/(Dec) |
2016 |
2015 |
Inc/(Dec) |
|||||||||||||||
|
Total RPD |
|||||||||||||||||||||
|
Revenues |
$ |
2,124 |
$ |
2,171 |
$ |
3,963 |
$ |
4,127 |
|||||||||||||
|
Ancillary retail vehicle sales revenue |
(18) |
(13) |
(37) |
(25) |
|||||||||||||||||
|
Foreign currency adjustment (a) |
(14) |
(21) |
(13) |
(43) |
|||||||||||||||||
|
Total rental revenue |
$ |
2,092 |
$ |
2,137 |
$ |
3,913 |
$ |
4,059 |
|||||||||||||
|
Transaction days (in thousands) |
49,701 |
47,500 |
92,545 |
89,312 |
|||||||||||||||||
|
Total RPD (in whole dollars) |
$ |
42.09 |
$ |
44.99 |
(6) |
% |
$ |
42.28 |
$ |
45.45 |
(7) |
% |
|||||||||
|
Vehicle Utilization |
|||||||||||||||||||||
|
Transaction days (in thousands) |
49,701 |
47,500 |
92,545 |
89,312 |
|||||||||||||||||
|
Average vehicles |
678,600 |
685,400 |
643,400 |
659,300 |
|||||||||||||||||
|
Number of days in period |
91 |
91 |
182 |
181 |
|||||||||||||||||
|
Available car days (in thousands) |
61,753 |
62,371 |
117,099 |
119,333 |
|||||||||||||||||
|
Vehicle utilization(b) |
80 |
% |
76 |
% |
400 bps |
79 |
% |
75 |
% |
400 bps |
|||||||||||
|
Revenue Per Available Car Day |
|||||||||||||||||||||
|
Total rental revenue |
$ |
2,092 |
$ |
2,137 |
$ |
3,913 |
$ |
4,059 |
|||||||||||||
|
Available car days (in thousands) |
61,753 |
62,371 |
117,099 |
119,333 |
|||||||||||||||||
|
Revenue per available car day (in whole dollars) |
$ |
33.88 |
$ |
34.26 |
(1) |
% |
$ |
33.42 |
$ |
34.01 |
(2) |
% |
|||||||||
|
Net Depreciation Per Unit Per Month |
|||||||||||||||||||||
|
Depreciation of revenue earning vehicles and |
$ |
515 |
$ |
481 |
$ |
1,020 |
$ |
997 |
|||||||||||||
|
Foreign currency adjustment (a) |
(2) |
(4) |
(2) |
(8) |
|||||||||||||||||
|
Adjusted depreciation of revenue earning |
$ |
513 |
$ |
477 |
$ |
1,018 |
$ |
989 |
|||||||||||||
|
Average vehicles |
678,600 |
685,400 |
643,400 |
659,300 |
|||||||||||||||||
|
Adjusted depreciation of revenue earning |
$ |
756 |
$ |
696 |
$ |
1,582 |
$ |
1,500 |
|||||||||||||
|
Number of months in period |
3 |
3 |
6 |
$ |
6 |
||||||||||||||||
|
Net depreciation per unit per month (in whole |
$ |
252 |
$ |
232 |
9 |
% |
$ |
264 |
$ |
250 |
6 |
% |
|||||||||
|
Note: Worldwide Rental Car represents U.S. Rental Car and International Rental Car segment information on a combined basis and excludes our All Other Operations segment, which is primarily comprised of our Donlen leasing operations, and Corporate. |
|||||||||||||||||||||
|
(a) Based on December 31, 2015 foreign exchange rates. (b) Calculated as transaction days divided by available car days. |
|||||||||||||||||||||
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. 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 Earnings 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 (loss) is calculated as income (loss) from continuing operations 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 (loss) 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 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. When evaluating the Company’s operating performance, investors should not consider adjusted pre-tax income (loss) in isolation of, or as a substitute for, measures of the Company’s financial performance, such as net income (loss) from continuing operations or income (loss) from continuing operations before income taxes. Adjusted pre-tax margin is adjusted pre-tax income (loss) divided by total revenues.
Adjusted Net Income (Loss) and Adjusted Net Income (Loss) Margin
Adjusted net income (loss) is calculated as adjusted pre-tax income (loss) less a provision for income taxes derived utilizing a combined statutory rate of 37%. The combined statutory rate is management’s estimate of our long-term tax rate. Adjusted net income (loss) 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 net income (loss) margin is adjusted net income divided by total revenues.
Adjusted Earnings (Loss) Per Share ("Adjusted EPS")
Adjusted earnings (loss) per share is calculated as adjusted net income divided by the weighted average number of diluted shares outstanding for the period. Adjusted earnings (loss) 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.
Available Car Days
Available Car Days is calculated as average vehicles multiplied by the number of days in a period.
Average Vehicles
Average Vehicles is determined using a simple average of the number of vehicles owned by the Company at the beginning and end of a given period. Among other things, average vehicles is used to calculate Vehicle Utilization which represents the portion of our vehicles that are being utilized to generate revenue.
Earnings Before Interest, Taxes, Depreciation and Amortization ("Gross EBITDA"), Corporate EBITDA, Adjusted Corporate EBITDA and Adjusted Corporate EBITDA Margin
Gross EBITDA is defined as net income from continuing operations before net interest expense, income taxes and depreciation (which includes lease charges on revenue earning vehicles) and amortization. Corporate EBITDA, as presented herein, represents Gross EBITDA as adjusted for vehicle debt interest, vehicle depreciation and vehicle debt-related charges. Adjusted Corporate EBITDA, as presented herein, represents Corporate EBITDA as adjusted for certain other items, as described in more detail in the accompanying schedules.
Management uses Gross EBITDA, Corporate EBITDA and Adjusted Corporate EBITDA as operating performance 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, Gross EBITDA enables management and investors to isolate the effects on profitability of operating metrics such as revenue, direct vehicle and 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 Adjusted Corporate EBITDA as a supplemental measure because such information is utilized in the determination of certain executive compensation.
Gross EBITDA, Corporate EBITDA, Adjusted Corporate EBITDA and Adjusted Corporate EBITDA Margin are not recognized measurements under U.S. GAAP. When evaluating our operating performance, investors should not consider Gross EBITDA, Corporate EBITDA and Adjusted Corporate EBITDA in isolation of, or as a substitute for, measures of our financial performance as determined in accordance with GAAP, such as net income (loss) from continuing operations or income (loss) from continuing operations before income taxes.
Adjusted Corporate EBITDA Margin is calculated as the ratio of Adjusted Corporate EBITDA to total revenues and is used by the Compensation Committee to determine certain executive compensation, primarily in the form of PSUs.
Fleet Growth
U.S. and International Rental Car segments fleet growth is defined as revenue earning vehicles expenditures, net of proceeds from disposals, plus vehicle depreciation and net vehicle financing which includes borrowings, repayments and the change in restricted cash associated with vehicles.
Free Cash Flow
Free cash flow is calculated as net cash provided by operating activities from continuing operations, excluding depreciation of revenue earning vehicles, net of revenue earning vehicle and property and equipment expenditures, net. Free cash flow is important to management and investors as it provides useful information about the amount of cash available for acquisitions and the reduction of non-vehicle debt. When evaluating our liquidity, investors should not consider Free Cash Flow in isolation of, or as a substitute for, a measure of our liquidity as determined in accordance with GAAP, such as net cash provided by operating activities.
Net Non-Vehicle Debt
Net non-vehicle debt is calculated as non-vehicle debt as reported on our balance sheet, excluding the impact of unamortized debt issue costs associated with non-vehicle debt, less cash and equivalents. Non-vehicle debt consists of the Company’s Senior Term Loan, Senior RCF, Senior Notes, Promissory Notes and certain other non-vehicle indebtedness of its domestic and foreign subsidiaries.
Net non-vehicle debt is important to management and investors as it helps measure the Company’s leverage. Net non-vehicle debt also assists in the evaluation of the Company’s ability to service its non-vehicle debt without reference to the expense associated with the vehicle debt, which is collateralized by assets not available to lenders under the non-vehicle debt facilities.
Net Vehicle Debt
Net vehicle debt is calculated as vehicle debt as reported on our balance sheet, excluding the impact of unamortized debt issue costs associated with vehicle debt, less cash and equivalents and restricted cash associated with vehicles. This measure is important to management, investors and ratings agencies as it helps measure our leverage with respect to our vehicle debt.
Net Depreciation Per Unit Per Month
Net depreciation per unit per month is calculated by dividing depreciation of revenue earning vehicles and lease charges, net by the average vehicles 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. Management believes eliminating the effect of fluctuations in foreign currency is useful in analyzing underlying trends. Net depreciation per unit per month represents the amount of average depreciation expense and lease charges, net per vehicle per month.
Restricted Cash Associated with Vehicle Debt (used in the calculation of Net Vehicle Debt)
Restricted cash associated with vehicle debt is restricted for the purchase of revenue earning vehicles and other specified uses under the Company’s vehicle debt facilities and its vehicle rental like-kind exchange program.
Revenue Per Available Car Day ("RACD")
Revenue per available car day is calculated as total revenues less ancillary revenue associated with retail vehicle sales, divided by available car 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 metric is important to our management and investors as it represents a measurement of the changes in underlying pricing in the vehicle rental business and provides a measure of revenue production relative to overall capacity.
Total Net Debt
Total net debt is calculated as total debt less total cash and cash equivalents and restricted cash associated with vehicle debt. 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 ancillary revenue associated with retail vehicle 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 metric is important to our management and investors as it represents a measurement of the changes in underlying pricing in the vehicle rental business and encompasses the elements in vehicle rental pricing that management has the ability to control.
Transaction Days
Transaction days, also known as volume, 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. Late in the third quarter of 2015, the Company fully integrated the Dollar Thrifty and Hertz counter systems and as a result aligned the transaction day calculation in the Hertz system. As a result of this alignment, Hertz determined that there was an impact to the calculation. Hertz expects that transaction days for the U.S. Rental Car segment will increase by approximately 1% prospectively relative to the historic calculations through the third quarter of 2016.
Vehicle Utilization
Vehicle utilization is calculated by dividing total transaction days by the available car days.
SOURCE Hertz Global Holdings, Inc.