Hertz Global Holdings Inc.
08/01/2024 | Press release | Distributed by Public on 08/01/2024 06:22
HERTZ REPORTS SECOND QUARTER 2024 RESULTS Form 8 K
HERTZ REPORTS SECOND QUARTER 2024 RESULTS
____________________________________________________________________________
"We're moving quickly with a best-in-class leadership team, a strategy laser-focused on delivering sustainable returns and elevating our operational performance across the business," said Gil West, Hertz CEO. "During the second quarter, we bolstered our liquidity to expedite our cost and revenue improvement initiatives and accelerate our fleet refresh to provide vehicles aligned with customer needs. We are at an exciting inflection point in our path to generate greater value for our customers, employees and shareholders - and I am more confident than ever in our plan, our team and the road ahead."
ESTERO, Fla, August 1, 2024 - Hertz Global Holdings, Inc. (NASDAQ: HTZ) ("Hertz", "Hertz Global" or the "Company") today reported results for its second quarter 2024.
OVERVIEW
•Revenue of $2.4 billion
•GAAP net loss of $865 million, a negative 37% margin, or $2.82 loss per diluted share
•Adjusted net loss of $440 million, or $1.44 loss per diluted share
•Adjusted Corporate EBITDA of negative $460 million, a negative 20% margin, due mainly to an increase in vehicle depreciation of $706 million largely driven by acceleration of the Company's fleet refresh
•GAAP operating cash flow of $546 million; Adjusted operating cash outflow of $576 million and adjusted free cash outflow of $553 million
•The Company raised $1 billion during the quarter to bolster liquidity and de-risk its fleet refresh
•Corporate liquidity of $1.8 billion at June 30, 2024
SECOND QUARTER RESULTS
Second quarter revenue was $2.4 billion. Demand was healthy yet the Company remained disciplined on capacity and prioritized rate. Execution of the Company's revenue strategy continued to narrow its year-over-year RPD decline, which was 3% for the quarter and moderated to 2% in June.
Vehicle depreciation increased $706 million compared to the prior year quarter due mainly to a decline in future and current residual values. As previously announced, acceleration of the Company's fleet refresh shortened the hold period on a substantial portion of its fleet, which resulted in DPU of $600 for the quarter, up sequentially from Q1 2024. The Company expects to substantially complete the refresh by the end of 2025, at which time it expects DPU to normalize in the low $300s.
Direct operating expense on a per transaction day basis in the second quarter of 2024 increased by 7% year over year. Approximately 30% of the increase was driven by non-recurring charges in both periods. The remaining increase was driven by insurance, personnel, and collision and damage costs, as well as general inflationary pressure. The Company has cost management actions in place to reduce expenses and increase productivity.
Consistent with previous guidance, Adjusted Corporate EBITDA was negative $460 million in the quarter compared with positive Adjusted Corporate EBITDA of $347 million in the prior year quarter. The decrease was due mainly to increased vehicle depreciation.
Recently, the Company announced critical executive management appointments to strengthen its leadership team and sharpen the Company's focus on driving enhanced profitability through operational excellence, superior customer service, strategic fleet management, cost control, and premium revenue.
1
SUMMARY RESULTS
_________________________________
|
Three Months Ended June 30, |
Percent Inc/(Dec)
2024 vs 2023
|
||||
| ($ in millions, except earnings per share or where noted) | 2024 | 2023 | |||
| Hertz Global - Consolidated | |||||
| Total revenues | $ | 2,353 | $ | 2,437 | (3)% |
| Net income (loss) | $ | (865) | $ | 139 | NM |
| Net income (loss) margin | (37) | % | 6 | % | |
|
Adjusted net income (loss)(a)
|
$ | (440) | $ | 227 | NM |
|
Adjusted diluted earnings (loss) per share(a)
|
$ | (1.44) | $ | 0.72 | NM |
|
Adjusted Corporate EBITDA(a)
|
$ | (460) | $ | 347 | NM |
|
Adjusted Corporate EBITDA Margin(a)
|
(20) | % | 14 | % | |
| Average Vehicles (in whole units) | 577,224 | 561,277 | 3% | ||
| Average Rentable Vehicles (in whole units) | 546,187 | 533,813 | 2% | ||
| Vehicle Utilization | 80 | % | 82 | % | |
| Transaction Days (in thousands) | 39,721 | 39,705 | -% | ||
|
Total RPD (in dollars)(b)
|
$ | 59.65 | $ | 61.62 | (3)% |
|
Total RPU Per Month (in whole dollars)(b)
|
$ | 1,446 | $ | 1,527 | (5)% |
|
Depreciation Per Unit Per Month (in whole dollars)(b)
|
$ | 600 | $ | 197 | NM |
| Americas RAC Segment | |||||
| Total revenues | $ | 1,928 | $ | 2,015 | (4)% |
| Adjusted EBITDA | $ | (403) | $ | 331 | NM |
| Adjusted EBITDA Margin | (21) | % | 16 | % | |
| Average Vehicles (in whole units) | 467,863 | 457,405 | 2% | ||
| Average Rentable Vehicles (in whole units) | 439,284 | 431,921 | 2% | ||
| Vehicle Utilization | 81 | % | 83 | % | |
| Transaction Days (in thousands) | 32,216 | 32,469 | (1)% | ||
|
Total RPD (in dollars)(b)
|
$ | 59.94 | $ | 62.11 | (3)% |
|
Total RPU Per Month (in whole dollars)(b)
|
$ | 1,465 | $ | 1,556 | (6)% |
|
Depreciation Per Unit Per Month (in whole dollars)(b)
|
$ | 645 | $ | 198 | NM |
| International RAC Segment | |||||
| Total revenues | $ | 425 | $ | 422 | 1% |
| Adjusted EBITDA | $ | (6) | $ | 96 | NM |
| Adjusted EBITDA Margin | (1) | % | 23 | % | |
| Average Vehicles (in whole units) | 109,361 | 103,872 | 5% | ||
| Average Rentable Vehicles (in whole units) | 106,903 | 101,892 | 5% | ||
| Vehicle Utilization | 77 | % | 78 | % | |
| Transaction Days (in thousands) | 7,505 | 7,237 | 4% | ||
|
Total RPD (in dollars)(b)
|
$ | 58.38 | $ | 59.41 | (2)% |
|
Total RPU Per Month (in whole dollars)(b)
|
$ | 1,366 | $ | 1,406 | (3)% |
|
Depreciation Per Unit Per Month (in whole dollars)(b)
|
$ | 409 | $ | 188 | NM |
NM - Not meaningful
(a) Represents a non-GAAP measure. See the accompanying reconciliations included in Supplemental Schedule II for 2024 and 2023.
(b) Based on December 31, 2023 foreign exchange rates.
2
EARNINGS WEBCAST INFORMATION
__________________________________________________________
Hertz Global's live webcast and conference call to discuss its second quarter 2024 results will be held on August 1, 2024, at 9:00 a.m. Eastern Time. The conference call will be broadcast live in listen-only mode on the Company's investor relations website at IR.Hertz.com. If you would like to access the call by phone and ask a question, please go to Hertz Q2 earnings participant call link, and you will be provided with dial in details. Investors are encouraged to dial-in approximately 15 minutes prior to the call. A web replay will remain available on the website for approximately one year. The earnings release and related supplemental schedules containing the reconciliations of non-GAAP measures will be available on the Hertz website, IR.Hertz.com.
UNAUDITED FINANCIAL DATA, SUPPLEMENTAL SCHEDULES, NON-GAAP MEASURES AND DEFINITIONS
_________________________________________________________________________________________________________________________________________________________
In this earnings release, we include select unaudited financial data of Hertz Global, Supplemental Schedules, which are provided to present segment results, and reconciliations of non-GAAP measures to their most comparable GAAP measures. Following the Supplemental Schedules, the Company provides definitions for terminology used throughout the earnings release and its rationale on the importance and usefulness of non-GAAP measures for investors and management.
ABOUT HERTZ
________________________
The Hertz Corporation, a subsidiary of Hertz Global Holdings, Inc., operates the Hertz, Dollar and Thrifty vehicle rental brands throughout North America, Europe, the Caribbean, Latin America, Africa, the Middle East, Asia, Australia and New Zealand. The Hertz Corporation is one of the largest worldwide vehicle rental companies, and the Hertz brand is one of the most recognized globally. Additionally, The Hertz Corporation owns and operates the Firefly vehicle rental brand and Hertz 24/7 car sharing business in international markets and sells vehicles through Hertz Car Sales. For more information about The Hertz Corporation, visit www.hertz.com.
CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS
________________________________________________________________________________________________________
Certain statements contained or incorporated by reference in this release, and in related comments by the Company's management, include "forward-looking statements." Forward-looking statements are identified by words such as "believe," "expect," "project," "potential," "anticipate," "intend," "plan," "estimate," "seek," "will," "may," "would," "should," "could," "forecasts," "guidance" or similar expressions, and include information concerning our liquidity, our results of operations, our business strategies, the business environment and other information. These forward-looking 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. The Company believes these judgments are reasonable, but you should understand that these forward-looking statements are not guarantees of future performance or results, and that 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, such as Annual Reports on Form 10-K, Quarterly Reports on Form 10-Q and Current Reports on Form 8-K filed or furnished to the SEC.
Important factors that could affect the Company's actual results and cause them to differ materially from those expressed in forward-looking statements include, among other things:
•mix of program and non-program vehicles in the Company's fleet, which can lead to increased exposure to residual value risk upon disposition;
•the potential for residual values associated with non-program vehicles in the Company's fleet to decline, including suddenly or unexpectedly, or fail to follow historical seasonal patterns;
•the Company's ability to purchase adequate supplies of competitively priced vehicles at a reasonable cost in order to efficiently service rental demand, including upon any disruptions in the global supply chain;
3
•the Company's ability to effectively dispose of vehicles, at the times and through the channels, that maximize the Company's returns;
•the age of the Company's fleet, and its impact on vehicle carrying costs, customer service scores, as well as on the Company's ability to sell vehicles at acceptable prices and times;
•whether a manufacturer of the Company's program vehicle fulfills its repurchase obligations;
•the frequency or extent of manufacturer safety recalls;
•levels of travel demand, particularly business and leisure travel in the U.S. and in global markets;
•seasonality and other occurrences that disrupt rental activity during the Company's peak periods, including in critical geographies;
•the Company's ability to accurately estimate future levels of rental activity and adjust the number, location and mix of vehicles used in the Company's rental operations accordingly;
•the Company's ability to implement its business strategy or strategic transactions, including the Company's ability to implement plans to support an electric vehicle fleet and to play a central role in the modern mobility ecosystem;
•the Company's ability to achieve cost savings and normalized depreciation levels, as well as revenue enhancements from its profitability initiatives and other operational programs;
•the Company's ability to adequately respond to changes in technology impacting the mobility industry;
•significant changes in the competitive environment and the effect of competition in the Company's markets on rental volume and pricing;
•the Company's reliance on third-party distribution channels and related prices, commission structures and transaction volumes;
•the Company's ability to offer services for a favorable customer experience, and to retain and develop customer loyalty and market share;
•the Company's ability to maintain its network of leases and vehicle rental concessions at airports and other key locations in the U.S. and internationally;
•the Company's ability to maintain favorable brand recognition and a coordinated branding and portfolio strategy;
•the Company's ability to attract and retain effective frontline employees, senior management and other key employees;
•the Company's ability to effectively manage its union relations and labor agreement negotiations;
•the Company's ability to manage and respond to cybersecurity threats and cyber attacks on the Company's information technology systems, or those of the Company's third-party providers;
•the Company's ability, and that of the Company's key third-party partners, to prevent the misuse or theft of information the Company possesses, including as a result of cyber attacks and other security threats;
•the Company's ability to maintain, upgrade and consolidate its information technology systems;
•the Company's ability to comply with current and future laws and regulations in the U.S. and internationally regarding data protection, data security and privacy risks;
•risks associated with operating in many different countries, including the risk of a violation or alleged violation of applicable anti-corruption or anti-bribery laws and the Company's ability to repatriate cash from non-U.S. affiliates without adverse tax consequences;
•risks relating to tax laws, including those that affect the Company's ability to recapture accelerated tax depreciation and expensing, as well as any adverse determinations or rulings by tax authorities;
•the Company's ability to utilize its net operating loss carryforwards;
•the Company's exposure to uninsured liabilities relating to personal injury, death and property damage, or otherwise, including material litigation;
4
•the potential for adverse changes in laws, regulations, policies or other activities of governments, agencies and similar organizations, including those related to environmental matters, optional insurance products or policies, franchising and licensing matters, the ability to pass-through rental car related expenses, or taxes, among others, that affect the Company's operations, the Company's costs or applicable tax rates;
•the Company's ability to recover its goodwill and indefinite-lived intangible assets when performing impairment analysis;
•the potential for changes in management's best estimates and assessments;
•the Company's ability to maintain an effective compliance program;
•the availability of earnings and funds from the Company's subsidiaries;
•the Company's ability to comply, and the cost and burden of complying, with environmental, social and governance, or ESG, regulations or expectations of stakeholders, and otherwise achieve the Company's corporate responsibility goals;
•the availability of additional or continued sources of financing at acceptable rates for the Company's revenue earning vehicles and to refinance the Company's existing indebtedness, and the Company's ability to comply with the covenants in the agreements governing its indebtedness;
•the extent to which the Company's consolidated assets secure its outstanding indebtedness;
•volatility in the Company's share price, the Company's ownership structure and certain provisions of the Company's charter documents, which could negatively affect the market price of the Company's common stock;
•the Company's ability to implement an effective business continuity plan to protect the business in exigent circumstances;
•the Company's ability to effectively maintain effective internal control over financial reporting; and
•the Company's ability to execute strategic transactions.
Additional information concerning these and other factors can be found in the Company's filings with the SEC, including its Annual Reports 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 of this release, and, except as required by law, 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.
________________________________________________________________________________________________________________________________________________________
| CONTACTS: | |
| Hertz Investor Relations: | Hertz Media Relations: |
| [email protected] | [email protected] |
5
UNAUDITED FINANCIAL INFORMATION
____________________________________________________________
UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS
|
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||
|
(In millions, except per share data)
|
2024 | 2023 | 2024 | 2023 | ||||
| Revenues | $ | 2,353 | $ | 2,437 | $ | 4,433 | $ | 4,484 |
| Expenses: | ||||||||
| Direct vehicle and operating | 1,440 | 1,347 | 2,806 | 2,568 | ||||
| Depreciation of revenue earning vehicles and lease charges, net | 1,035 | 329 | 2,004 | 710 | ||||
| Depreciation and amortization of non-vehicle assets | 41 | 32 | 73 | 67 | ||||
| Selling, general and administrative | 243 | 285 | 405 | 506 | ||||
| Interest expense, net: | ||||||||
| Vehicle | 149 | 132 | 290 | 243 | ||||
| Non-vehicle | 88 | 56 | 163 | 107 | ||||
| Total interest expense, net | 237 | 188 | 453 | 350 | ||||
| Other (income) expense, net | (5) | (2) | (3) | 7 | ||||
| (Gain) on sale of non-vehicle capital assets | - | - | - | (162) | ||||
| Change in fair value of Public Warrants | (165) | 100 | (251) | 218 | ||||
| Total expenses | 2,826 | 2,279 | 5,487 | 4,264 | ||||
| Income (loss) before income taxes | (473) | 158 | (1,054) | 220 | ||||
|
Income tax (provision) benefit
|
(392) | (19) | 3 | 115 | ||||
| Net income (loss) | $ | (865) | $ | 139 | $ | (1,051) | $ | 335 |
| Weighted average number of shares outstanding: | ||||||||
| Basic | 306 | 314 | 306 | 318 | ||||
| Diluted | 306 | 315 | 306 | 319 | ||||
| Earnings (loss) per share: | ||||||||
| Basic | $ | (2.82) | $ | 0.44 | $ | (3.44) | $ | 1.06 |
| Diluted | $ | (2.82) | $ | 0.44 | $ | (3.44) | $ | 1.05 |
6
UNAUDITED CONSOLIDATED BALANCE SHEETS
| (In millions, except par value and share data) | June 30, 2024 | December 31, 2023 | ||
| ASSETS | ||||
| Cash and cash equivalents | $ | 568 | $ | 764 |
| Restricted cash and cash equivalents: | ||||
| Vehicle | 137 | 152 | ||
| Non-vehicle | 289 | 290 | ||
| Total restricted cash and cash equivalents | 426 | 442 | ||
| Total cash and cash equivalents and restricted cash and cash equivalents | 994 | 1,206 | ||
| Receivables: | ||||
| Vehicle | 164 | 211 | ||
|
Non-vehicle, net of allowance of $53 and $47, respectively
|
1,103 | 980 | ||
| Total receivables, net | 1,267 | 1,191 | ||
| Prepaid expenses and other assets | 754 | 726 | ||
| Revenue earning vehicles: | ||||
| Vehicles | 18,122 | 16,806 | ||
| Less: accumulated depreciation | (2,753) | (2,155) | ||
| Total revenue earning vehicles, net | 15,369 | 14,651 | ||
| Property and equipment, net | 670 | 671 | ||
| Operating lease right-of-use assets | 2,229 | 2,253 | ||
| Intangible assets, net | 2,858 | 2,863 | ||
| Goodwill | 1,044 | 1,044 | ||
| Total assets | $ | 25,185 | $ | 24,605 |
| LIABILITIES AND STOCKHOLDERS' EQUITY | ||||
| Accounts payable: | ||||
| Vehicle | $ | 429 | $ | 191 |
| Non-vehicle | 566 | 510 | ||
| Total accounts payable | 995 | 701 | ||
| Accrued liabilities | 931 | 860 | ||
| Accrued taxes, net | 208 | 157 | ||
| Debt: | ||||
| Vehicle | 12,774 | 12,242 | ||
| Non-vehicle | 4,595 | 3,449 | ||
| Total debt | 17,369 | 15,691 | ||
| Public Warrants | 203 | 453 | ||
| Operating lease liabilities | 2,108 | 2,142 | ||
| Self-insured liabilities | 501 | 471 | ||
| Deferred income taxes, net | 912 | 1,038 | ||
| Total liabilities | 23,227 | 21,513 | ||
| Commitments and contingencies | ||||
| Stockholders' equity: | ||||
|
Preferred stock, $0.01 par value, no shares issued and outstanding
|
- | - | ||
|
Common stock, $0.01 par value, 481,250,923 and 479,990,286 shares issued, respectively, and 306,438,879 and 305,178,242 shares outstanding, respectively
|
5 | 5 | ||
|
Treasury stock, at cost, 174,812,044 and 174,812,044 common shares, respectively
|
(3,430) | (3,430) | ||
| Additional paid-in capital | 6,365 | 6,405 | ||
| Retained earnings (Accumulated deficit) | (691) | 360 | ||
| Accumulated other comprehensive income (loss) | (291) | (248) | ||
| Total stockholders' equity | 1,958 | 3,092 | ||
| Total liabilities and stockholders' equity | $ | 25,185 | $ | 24,605 |
7
UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS
|
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||
| (In millions) | 2024 | 2023 | 2024 | 2023 | ||||
| Cash flows from operating activities: | ||||||||
| Net income (loss) | $ | (865) | $ | 139 | $ | (1,051) | $ | 335 |
| Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: | ||||||||
| Depreciation and reserves for revenue earning vehicles, net | 1,124 | 418 | 2,194 | 884 | ||||
| Depreciation and amortization, non-vehicle | 41 | 32 | 73 | 67 | ||||
| Amortization of deferred financing costs and debt discount (premium) | 15 | 15 | 33 | 29 | ||||
| Stock-based compensation charges | 16 | 22 | 32 | 43 | ||||
| Stock-based compensation forfeitures | - | - | (68) | - | ||||
| Provision for receivables allowance | 32 | 20 | 63 | 40 | ||||
| Deferred income taxes, net | 349 | (28) | (65) | (163) | ||||
| (Gain) loss on sale of non-vehicle capital assets | 2 | (3) | 3 | (165) | ||||
| Change in fair value of Public Warrants | (165) | 100 | (251) | 218 | ||||
| Changes in financial instruments | 2 | (2) | 8 | 106 | ||||
| Other | 6 | 5 | (4) | 5 | ||||
| Changes in assets and liabilities: | ||||||||
| Non-vehicle receivables | (165) | (284) | (201) | (334) | ||||
| Prepaid expenses and other assets | (3) | (50) | (59) | (98) | ||||
| Operating lease right-of-use assets | 90 | 87 | 190 | 165 | ||||
| Non-vehicle accounts payable | 67 | 33 | 63 | 6 | ||||
| Accrued liabilities | 40 | 39 | 71 | 68 | ||||
| Accrued taxes, net | 31 | 55 | 52 | 56 | ||||
| Operating lease liabilities | (100) | (94) | (200) | (178) | ||||
| Self-insured liabilities | 29 | (7) | 33 | (25) | ||||
| Net cash provided by (used in) operating activities | 546 | 497 | 916 | 1,059 | ||||
| Cash flows from investing activities: | ||||||||
| Revenue earning vehicles expenditures | (3,723) | (3,719) | (5,627) | (6,543) | ||||
| Proceeds from disposal of revenue earning vehicles | 1,669 | 1,560 | 2,902 | 2,766 | ||||
| Non-vehicle capital asset expenditures | (26) | (78) | (59) | (123) | ||||
| Proceeds from non-vehicle capital assets disposed of | 4 | 1 | 7 | 176 | ||||
| Return of (investment in) equity investments | (1) | (1) | (3) | (1) | ||||
| Net cash provided by (used in) investing activities | (2,077) | (2,237) | (2,780) | (3,725) | ||||
| Cash flows from financing activities: | ||||||||
| Proceeds from issuance of vehicle debt | 1,149 | 1,960 | 1,683 | 4,021 | ||||
| Repayments of vehicle debt | (229) | (682) | (1,121) | (1,872) | ||||
| Proceeds from issuance of non-vehicle debt | 1,950 | 825 | 2,885 | 1,250 | ||||
| Repayments of non-vehicle debt | (1,245) | (329) | (1,735) | (759) | ||||
| Payment of financing costs | (42) | (9) | (42) | (17) | ||||
| Share repurchases | - | (104) | - | (222) | ||||
| Other | (1) | 1 | (3) | - | ||||
| Net cash provided by (used in) financing activities | 1,582 | 1,662 | 1,667 | 2,401 | ||||
| Effect of foreign currency exchange rate changes on cash and cash equivalents and restricted cash and cash equivalents | (2) | 2 | (15) | 13 | ||||
| Net increase (decrease) in cash and cash equivalents and restricted cash and cash equivalents during the period | 49 | (76) | (212) | (252) | ||||
| Cash and cash equivalents and restricted cash and cash equivalents at beginning of period | 945 | 1,242 | 1,206 | 1,418 | ||||
| Cash and cash equivalents and restricted cash and cash equivalents at end of period | $ | 994 | $ | 1,166 | $ | 994 | $ | 1,166 |
8
Supplemental Schedule I
HERTZ GLOBAL HOLDINGS, INC.
CONDENSED STATEMENT OF OPERATIONS BY SEGMENT
Unaudited
______________________________________________________________________________________________________________________________________________________________________________________________________________
| Three Months Ended June 30, 2024 | Three Months Ended June 30, 2023 | |||||||||||||||
|
(In millions)
|
Americas RAC |
International RAC |
Corporate | Hertz Global | Americas RAC |
International RAC |
Corporate | Hertz Global | ||||||||
| Revenues | $ | 1,928 | $ | 425 | $ | - | $ | 2,353 | $ | 2,015 | $ | 422 | $ | - | $ | 2,437 |
| Expenses: | ||||||||||||||||
| Direct vehicle and operating | 1,199 | 244 | (3) | 1,440 | 1,139 | 211 | (3) | 1,347 | ||||||||
| Depreciation of revenue earning vehicles and lease charges, net | 905 | 130 | - | 1,035 | 272 | 57 | - | 329 | ||||||||
| Depreciation and amortization of non-vehicle assets | 28 | 3 | 10 | 41 | 27 | 3 | 2 | 32 | ||||||||
| Selling, general and administrative | 137 | 46 | 60 | 243 | 148 | 45 | 92 | 285 | ||||||||
| Interest expense, net: | ||||||||||||||||
| Vehicle | 123 | 26 | - | 149 | 113 | 19 | - | 132 | ||||||||
| Non-vehicle | - | (6) | 94 | 88 | (4) | (5) | 65 | 56 | ||||||||
| Total interest expense, net | 123 | 20 | 94 | 237 | 109 | 14 | 65 | 188 | ||||||||
| Other (income) expense, net | 1 | - | (6) | (5) | - | (4) | 2 | (2) | ||||||||
| Change in fair value of Public Warrants | - | - | (165) | (165) | - | - | 100 | 100 | ||||||||
| Total expenses | 2,393 | 443 | (10) | 2,826 | 1,695 | 326 | 258 | 2,279 | ||||||||
| Income (loss) before income taxes | $ | (465) | $ | (18) | $ | 10 | (473) | $ | 320 | $ | 96 | $ | (258) | 158 | ||
| Income tax (provision) benefit | (392) | (19) | ||||||||||||||
| Net income (loss) | $ | (865) | $ | 139 |
9
Supplemental Schedule I (continued)
HERTZ GLOBAL HOLDINGS, INC.
CONDENSED STATEMENT OF OPERATIONS BY SEGMENT
Unaudited
______________________________________________________________________________________________________________________________________________________________________________________________________________
| Six Months Ended June 30, 2024 | Six Months Ended June 30, 2023 | |||||||||||||||
|
(In millions)
|
Americas RAC |
International RAC |
Corporate | Hertz Global | Americas RAC |
International RAC |
Corporate | Hertz Global | ||||||||
| Revenues | $ | 3,667 | $ | 766 | $ | - | $ | 4,433 | $ | 3,745 | $ | 739 | $ | - | $ | 4,484 |
| Expenses: | ||||||||||||||||
| Direct vehicle and operating | 2,351 | 460 | (5) | 2,806 | 2,178 | 393 | (3) | 2,568 | ||||||||
| Depreciation of revenue earning vehicles and lease charges, net | 1,781 | 223 | - | 2,004 | 621 | 89 | - | 710 | ||||||||
| Depreciation and amortization of non-vehicle assets | 53 | 7 | 13 | 73 | 55 | 5 | 7 | 67 | ||||||||
| Selling, general and administrative | 261 | 103 | 41 | 405 | 253 | 82 | 171 | 506 | ||||||||
| Interest expense, net: | ||||||||||||||||
| Vehicle | 239 | 51 | - | 290 | 206 | 37 | - | 243 | ||||||||
| Non-vehicle | (2) | (10) | 175 | 163 | (22) | (7) | 136 | 107 | ||||||||
| Total interest expense, net | 237 | 41 | 175 | 453 | 184 | 30 | 136 | 350 | ||||||||
| Other (income) expense, net | - | 1 | (4) | (3) | (1) | 2 | 6 | 7 | ||||||||
| (Gain) on sale of non-vehicle capital assets | - | - | - | - | (162) | - | - | (162) | ||||||||
| Change in fair value of Public Warrants | - | - | (251) | (251) | - | - | 218 | 218 | ||||||||
| Total expenses | 4,683 | 835 | (31) | 5,487 | 3,128 | 601 | 535 | 4,264 | ||||||||
| Income (loss) before income taxes | $ | (1,016) | $ | (69) | $ | 31 | (1,054) | $ | 617 | $ | 138 | $ | (535) | 220 | ||
| Income tax (provision) benefit | 3 | 115 | ||||||||||||||
| Net income (loss) | $ | (1,051) | $ | 335 |
10
Supplemental Schedule II
HERTZ GLOBAL HOLDINGS, INC.
RECONCILIATION OF GAAP TO NON-GAAP MEASURE - ADJUSTED NET INCOME (LOSS), ADJUSTED DILUTED EARNINGS (LOSS) PER SHARE AND ADJUSTED CORPORATE EBITDA
Unaudited
______________________________________________________________________________________________________________________________________________________________________________________________________________
|
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||
| (In millions, except per share data) | 2024 | 2023 | 2024 | 2023 | ||||
| Adjusted Net Income (Loss) and Adjusted Diluted Earnings (Loss) Per Share: | ||||||||
|
Net income (loss)(a)
|
$ | (865) | $ | 139 | $ | (1,051) | $ | 335 |
| Adjustments: | ||||||||
| Income tax provision (benefit) | 392 | 19 | (3) | (115) | ||||
|
Vehicle and non-vehicle debt-related charges(b)
|
16 | 15 | 34 | 29 | ||||
|
Restructuring and restructuring related charges(c)
|
12 | 5 | 44 | 8 | ||||
|
Acquisition accounting-related depreciation and amortization(d)
|
1 | 1 | 1 | 1 | ||||
|
Unrealized (gains) losses on financial instruments(e)
|
2 | (2) | 8 | 106 | ||||
|
(Gain) on sale of non-vehicle capital assets(f)
|
- | - | - | (162) | ||||
| Change in fair value of Public Warrants | (165) | 100 | (251) | 218 | ||||
|
Other items(g)(k)
|
20 | (10) | 28 | 4 | ||||
|
Adjusted pre-tax income (loss)(h)
|
(587) | 267 | (1,190) | 424 | ||||
|
Income tax (provision) benefit on adjusted pre-tax income (loss)(i)
|
147 | (40) | 298 | (64) | ||||
| Adjusted Net Income (Loss) | $ | (440) | $ | 227 | $ | (892) | $ | 360 |
| Weighted-average number of diluted shares outstanding | 306 | 315 | 306 | 319 | ||||
|
Adjusted Diluted Earnings (Loss) Per Share(j)
|
$ | (1.44) | $ | 0.72 | $ | (2.92) | $ | 1.13 |
| Adjusted Corporate EBITDA: | ||||||||
| Net income (loss) | $ | (865) | $ | 139 | $ | (1,051) | $ | 335 |
| Adjustments: | ||||||||
| Income tax provision (benefit) | 392 | 19 | (3) | (115) | ||||
| Non-vehicle depreciation and amortization | 41 | 32 | 73 | 67 | ||||
|
Non-vehicle debt interest, net of interest income
|
88 | 56 | 163 | 107 | ||||
|
Vehicle debt-related charges(b)
|
10 | 10 | 22 | 20 | ||||
|
Restructuring and restructuring related charges(c)
|
12 | 5 | 44 | 8 | ||||
|
Unrealized (gains) losses on financial instruments(e)
|
2 | (2) | 8 | 106 | ||||
|
(Gain) on sale of non-vehicle capital assets(f)
|
- | - | - | (162) | ||||
|
Non-cash stock-based compensation forfeitures(l)
|
- | - | (64) | - | ||||
| Change in fair value of Public Warrants | (165) | 100 | (251) | 218 | ||||
|
Other items(g)
|
25 | (12) | 32 | - | ||||
|
Adjusted Corporate EBITDA(l)
|
$ | (460) | $ | 347 | $ | (1,027) | $ | 584 |
| Adjusted Corporate EBITDA margin | (20) | % | 14 | % | (23) | % | 13 | % |
(a)Net income (loss) margin for the three and six months ended June 30, 2024 was (37)% and (24)%, respectively. Net income (loss) margin for the three and six months ended June 30, 2023 was 6% and 7%, respectively.
(b)Represents debt-related charges relating to the amortization of deferred financing costs and debt discounts and premiums.
11
Supplemental Schedule II (continued)
(c)Represents charges incurred under restructuring actions as defined in U.S. GAAP. Also includes restructuring related charges such as incremental costs incurred related to personnel reductions and closure of underperforming locations.
(d)Represents incremental expense associated with the amortization of other intangible assets and depreciation of property and equipment relating to acquisition accounting.
(e)Represents unrealized gains (losses) on derivative financial instruments. In 2023, also includes the realization of $88 million of previously unrealized gains resulting from the unwind of certain interest rate caps in the first quarter of 2023.
(f)Represents gain on the sale of certain non-vehicle capital assets sold in March 2023.
(g) Represents miscellaneous items. For the three and six months ended June 30, 2024, primarily includes certain IT-related charges and certain storm-related damages, partially offset by certain litigation settlements. For the three and six months ended June 30, 2023, primarily includes a loss recovery settlement, partially offset by certain IT-related charges.
(h) The table below reconciles expenses as reported in the condensed consolidated unaudited statement of operations to adjusted expenses utilized in calculating Adjusted Pretax Income (Loss) and Adjusted Net Income (Loss), all of which are deemed non-GAAP measures:
| (in millions) | Three Months Ended June 30, 2024 | Three Months Ended June 30, 2023 | ||||||||||
| Expenses: | As Reported | Adjustment | As Adjusted | As Reported | Adjustment | As Adjusted | ||||||
| Direct vehicle and operating | 1,440 | $ | (10) | $ | 1,430 | 1,347 | $ | 17 | $ | 1,364 | ||
| Depreciation of revenue earning vehicles and lease charges, net | 1,035 | - | 1,035 | 329 | - | 329 | ||||||
| Depreciation and amortization of non-vehicle assets | 41 | - | 41 | 32 | - | 32 | ||||||
| Selling, general and administrative | 243 | (16) | 227 | 285 | (13) | 272 | ||||||
| Interest expense, net: | ||||||||||||
| Vehicle | 149 | (13) | 136 | 132 | (3) | 129 | ||||||
| Non-vehicle | 88 | (10) | 78 | 56 | (9) | 47 | ||||||
| Total interest expense, net | 237 | (23) | 214 | 188 | (12) | 176 | ||||||
| Other income (expense), net | (5) | (2) | (7) | (2) | (1) | (3) | ||||||
| Change in fair value of Public Warrants | (165) | 165 | - | 100 | (100) | - | ||||||
| Total | $ | 2,826 | $ | 114 | $ | 2,940 | $ | 2,279 | $ | (109) | $ | 2,170 |
| (in millions) | Six Months Ended June 30, 2024 | Six Months Ended June 30, 2023 | ||||||||||
| Expenses: | As Reported | Adjustment | As Adjusted | As Reported | Adjustment | As Adjusted | ||||||
| Direct vehicle and operating | 2,806 | $ | (16) | $ | 2,790 | 2,568 | $ | 17 | $ | 2,585 | ||
| Depreciation of revenue earning vehicles and lease charges, net | 2,004 | 5 | 2,009 | 710 | 2 | 712 | ||||||
| Depreciation and amortization of non-vehicle assets | 73 | - | 73 | 67 | - | 67 | ||||||
| Selling, general and administrative | 405 | (55) | 350 | 506 | (27) | 479 | ||||||
| Interest expense, net: | ||||||||||||
| Vehicle | 290 | (26) | 264 | 243 | (122) | 121 | ||||||
| Non-vehicle | 163 | (20) | 143 | 107 | (17) | 90 | ||||||
| Total interest expense, net | 453 | (46) | 407 | 350 | (139) | 211 | ||||||
| Other income (expense), net | (3) | (3) | (6) | 7 | (1) | 6 | ||||||
| Gain on sale non-vehicle capital assets | - | - | - | (162) | 162 | - | ||||||
| Change in fair value of Public Warrants | (251) | 251 | - | 218 | (218) | - | ||||||
| Total | $ | 5,487 | $ | 136 | $ | 5,623 | $ | 4,264 | $ | (204) | $ | 4,060 |
12
Supplemental Schedule II (continued)
(i) Derived utilizing a combined statutory rate of 25% and 15% for the three and six months ended June 30, 2024 and 2023, respectively, applied to the respective Adjusted Pre-tax Income (Loss). The increase in rate is primarily resulting from reduced EV-related tax credits anticipated to be used to decrease the Company's U.S. federal tax provision throughout 2024 based on the Company's expected purchases of electric vehicles.
(j) Adjustments used to reconcile diluted earnings (loss) per share on a GAAP basis to Adjusted Diluted Earnings (Loss) Per Share are comprised of the same adjustments, inclusive of the tax impact, used to reconcile net income (loss) to Adjusted Net Income (Loss) divided by the weighted-average diluted shares outstanding during the period.
(k) Also includes letter of credit fees.
(l) Represents former CEO awards forfeited in March 2024.
(m) The table below reconciles expenses as reported in the condensed consolidated unaudited statement of operations to adjusted expenses utilized in calculating Adjusted Corporate EBITDA, both of which are deemed non-GAAP measures:
| (in millions) | Three Months Ended June 30, 2024 | Three Months Ended June 30, 2023 | ||||||||||
| Expenses: | As Reported | Adjustment | As Adjusted | As Reported | Adjustment | As Adjusted | ||||||
| Direct vehicle and operating | 1,440 | $ | (10) | $ | 1,430 | 1,347 | $ | 17 | $ | 1,364 | ||
| Depreciation of revenue earning vehicles and lease charges, net | 1,035 | - | 1,035 | 329 | - | 329 | ||||||
| Depreciation and amortization of non-vehicle assets | 41 | (41) | - | 32 | (32) | - | ||||||
| Selling, general and administrative | 243 | (17) | 226 | 285 | (13) | 272 | ||||||
| Interest expense, net: | ||||||||||||
| Vehicle | 149 | (13) | 136 | 132 | (3) | 129 | ||||||
| Non-vehicle | 88 | (88) | - | 56 | (56) | - | ||||||
| Total interest expense, net | 237 | (101) | 136 | 188 | (59) | 129 | ||||||
| Other income (expense), net | (5) | (9) | (14) | (2) | (2) | (4) | ||||||
| Change in fair value of Public Warrants | (165) | 165 | - | 100 | (100) | - | ||||||
| Total | $ | 2,826 | $ | (13) | $ | 2,813 | $ | 2,279 | $ | (189) | $ | 2,090 |
| (in millions) | Six Months Ended June 30, 2024 | Six Months Ended June 30, 2023 | ||||||||||
| Expenses: | As Reported | Adjustment | As Adjusted | As Reported | Adjustment | As Adjusted | ||||||
| Direct vehicle and operating | 2,806 | $ | (16) | $ | 2,790 | 2,568 | $ | 17 | $ | 2,585 | ||
| Depreciation of revenue earning vehicles and lease charges, net | 2,004 | 5 | 2,009 | 710 | 2 | 712 | ||||||
| Depreciation and amortization of non-vehicle assets | 73 | (73) | - | 67 | (67) | - | ||||||
| Selling, general and administrative | 405 | 8 | 413 | 506 | (27) | 479 | ||||||
| Interest expense, net: | ||||||||||||
| Vehicle | 290 | (26) | 264 | 243 | (122) | 121 | ||||||
| Non-vehicle | 163 | (163) | - | 107 | (107) | - | ||||||
| Total interest expense, net | 453 | (189) | 264 | 350 | (229) | 121 | ||||||
| Other income (expense), net | (3) | (13) | (16) | 7 | (4) | 3 | ||||||
| Gain on sale non-vehicle capital assets | - | - | - | (162) | 162 | - | ||||||
| Change in fair value of Public Warrants | (251) | 251 | - | 218 | (218) | - | ||||||
| Total | $ | 5,487 | $ | (27) | $ | 5,460 | $ | 4,264 | $ | (364) | $ | 3,900 |
13
Supplemental Schedule III
HERTZ GLOBAL HOLDINGS, INC.
RECONCILIATION OF GAAP TO NON-GAAP MEASURE - ADJUSTED OPERATING CASH FLOW
AND ADJUSTED FREE CASH FLOW
Unaudited
________________________________________________________________________________________________________________________________________________________
|
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||
| (In millions) | 2024 | 2023 | 2024 | 2023 | ||||
| ADJUSTED OPERATING CASH FLOW AND ADJUSTED FREE CASH FLOW: | ||||||||
| Net cash provided by (used in) operating activities | $ | 546 | $ | 497 | $ | 916 | $ | 1,059 |
| Depreciation and reserves for revenue earning vehicles, net | (1,124) | (418) | (2,194) | (884) | ||||
| Bankruptcy related payments (post emergence) and other payments | 2 | 12 | 5 | 20 | ||||
| Adjusted operating cash flow | (576) | 91 | (1,273) | 195 | ||||
| Non-vehicle capital asset proceeds (expenditures), net | (22) | (77) | (52) | 53 | ||||
| Adjusted operating cash flow before vehicle investment | (598) | 14 | (1,325) | 248 | ||||
| Net fleet growth after financing | 45 | (437) | 43 | (754) | ||||
| Adjusted free cash flow | $ | (553) | $ | (423) | $ | (1,282) | $ | (506) |
| CALCULATION OF NET FLEET GROWTH AFTER FINANCING: | ||||||||
|
Revenue earning vehicles expenditures
|
$ | (3,723) | $ | (3,719) | $ | (5,627) | $ | (6,543) |
|
Proceeds from disposal of revenue earning vehicles
|
1,669 | 1,560 | 2,902 | 2,766 | ||||
| Revenue earning vehicles capital expenditures, net | (2,054) | (2,159) | (2,725) | (3,777) | ||||
| Depreciation and reserves for revenue earning vehicles, net | 1,124 | 418 | 2,194 | 884 | ||||
|
Financing activity related to vehicles:
|
||||||||
| Borrowings | 1,149 | 1,960 | 1,683 | 4,021 | ||||
| Payments | (229) | (682) | (1,121) | (1,872) | ||||
| Restricted cash changes, vehicle | 55 | 26 | 12 | (10) | ||||
| Net financing activity related to vehicles | 975 | 1,304 | 574 | 2,139 | ||||
| Net fleet growth after financing | $ | 45 | $ | (437) | $ | 43 | $ | (754) |
14
Supplemental Schedule IV
HERTZ GLOBAL HOLDINGS, INC.
NET DEBT CALCULATION
Unaudited
________________________________________________________________________________________________________________________________________________________
|
As of June 30, 2024
|
As of December 31, 2023
|
|||||||||||
| (In millions) | Vehicle | Non-Vehicle | Total | Vehicle | Non-Vehicle | Total | ||||||
| First Lien RCF | $ | - | $ | 160 | $ | 160 | $ | - | $ | - | $ | - |
| Term loans | - | 2,004 | 2,004 | - | 2,013 | 2,013 | ||||||
| First lien senior notes | - | 750 | 750 | - | - | - | ||||||
| Exchangeable notes | - | 250 | 250 | - | - | - | ||||||
| Senior unsecured notes | - | 1,500 | 1,500 | - | 1,500 | 1,500 | ||||||
| U.S. vehicle financing (HVF III) | 10,471 | - | 10,471 | 10,203 | - | 10,203 | ||||||
| International vehicle financing (Various) | 2,216 | - | 2,216 | 2,001 | - | 2,001 | ||||||
| Other debt | 144 | 21 | 165 | 110 | 2 | 112 | ||||||
| Debt issue costs, discounts and premiums | (57) | (90) | (147) | (72) | (66) | (138) | ||||||
| Debt as reported in the balance sheet | 12,774 | 4,595 | 17,369 | 12,242 | 3,449 | 15,691 | ||||||
| Add: | ||||||||||||
| Debt issue costs, discounts and premiums | 57 | 90 | 147 | 72 | 66 | 138 | ||||||
| Less: | ||||||||||||
| Cash and cash equivalents | - | 568 | 568 | - | 764 | 764 | ||||||
| Restricted cash | 137 | - | 137 | 152 | - | 152 | ||||||
| Restricted cash and restricted cash equivalents associated with Term C Loan | - | 245 | 245 | - | 245 | 245 | ||||||
| Net Debt | $ | 12,694 | $ | 3,872 | $ | 16,566 | $ | 12,162 | $ | 2,506 | $ | 14,668 |
|
LTM Adjusted Corporate EBITDA(a)
|
(1,050) | 561 | ||||||||||
| Net Corporate Leverage | NM | 4.5x |
NM - Not meaningful
(a) Reconciliation of LTM Adjusted Corporate EBITDA for the six months ended June 30, 2024 and twelve months ended December 31, 2023 are as follows:
| (in millions) | Six Months Ended June 30, 2024 | Twelve Months Ended December 31, 2023 | ||
| Net income (loss) three months ended: | ||||
| September 30, 2023 | $ | 629 | n/a | |
| December 31, 2023 | (348) | n/a | ||
| March 31, 2024 | (186) | n/a | ||
| June 30, 2024 | (865) | n/a | ||
| LTM net income (loss) | (770) | $ | 616 | |
| Adjustments: | ||||
| Income tax provision (benefit) | (218) | (330) | ||
| Non-vehicle depreciation and amortization | 155 | 149 | ||
| Non-vehicle debt interest, net of interest income | 294 | 238 | ||
| Vehicle debt-related charges | 44 | 42 | ||
| Restructuring and restructuring related charge | 59 | 17 | ||
| Unrealized (gains) losses on financial instruments | 19 | 117 | ||
| (Gain) on sale of non-vehicle capital assets | - | (162) | ||
| Non-cash stock-based compensation forfeitures | (64) | - | ||
| Change in fair value of Public Warrants | (632) | (163) | ||
| Other items | 69 | 37 | ||
| LTM Adjusted Corporate EBITDA | $ | (1,044) | $ | 561 |
15
Supplemental Schedule V
HERTZ GLOBAL HOLDINGS, INC.
KEY METRICS CALCULATIONS
REVENUE, UTILIZATION AND DEPRECIATION
Unaudited
________________________________________________________________________________________________________________________________________________________
Global RAC
| Three Months Ended June 30, | Percent Inc/(Dec) |
Six Months Ended June 30, |
Percent Inc/(Dec) | |||||||||
| ($ in millions, except where noted) | 2024 | 2023 | 2024 | 2023 | ||||||||
| Total RPD | ||||||||||||
| Revenues | $ | 2,353 | $ | 2,437 | $ | 4,433 | $ | 4,484 | ||||
|
Foreign currency adjustment(a)
|
16 | 9 | 25 | 18 | ||||||||
| Total Revenues - adjusted for foreign currency | $ | 2,369 | $ | 2,446 | $ | 4,458 | $ | 4,502 | ||||
| Transaction Days (in thousands) | 39,721 | 39,705 | 76,575 | 73,493 | ||||||||
| Total RPD (in dollars) | $ | 59.65 | $ | 61.62 | (3) | % | $ | 58.22 | $ | 61.27 | (5) | % |
| Total Revenue Per Unit Per Month | ||||||||||||
| Total Revenues - adjusted for foreign currency | $ | 2,369 | $ | 2,446 | $ | 4,458 | $ | 4,502 | ||||
| Average Rentable Vehicles (in whole units) | 546,187 | 533,813 | 537,710 | 508,550 | ||||||||
| Total revenue per unit (in whole dollars) | $ | 4,338 | $ | 4,582 | $ | 8,291 | $ | 8,853 | ||||
| Number of months in period (in whole units) | 3 | 3 | 6 | 6 | ||||||||
| Total RPU Per Month (in whole dollars) | $ | 1,446 | $ | 1,527 | (5) | % | $ | 1,382 | $ | 1,476 | (6) | % |
| Vehicle Utilization | ||||||||||||
| Transaction Days (in thousands) | 39,721 | 39,705 | 76,575 | 73,493 | ||||||||
| Average Rentable Vehicles (in whole units) | 546,187 | 533,813 | 537,710 | 508,550 | ||||||||
| Number of days in period (in whole units) | 91 | 91 | 182 | 181 | ||||||||
| Available Car Days (in thousands) | 49,701 | 48,576 | 97,882 | 92,079 | ||||||||
|
Vehicle Utilization(b)
|
80% | 82% | 78% | 80% | ||||||||
|
Depreciation Per Unit Per Month
|
||||||||||||
| Depreciation of revenue earning vehicles and lease charges, net | $ | 1,035 | $ | 329 | $ | 2,004 | $ | 710 | ||||
|
Foreign currency adjustment(a)
|
5 | 2 | 8 | 4 | ||||||||
|
Adjusted depreciation of revenue earning vehicles and lease charges
|
$ | 1,040 | $ | 331 | $ | 2,012 | $ | 714 | ||||
| Average Vehicles (in whole units) | 577,224 | 561,277 | 562,358 | 532,903 | ||||||||
|
Adjusted depreciation of revenue earning vehicles and lease charges divided by Average Vehicles (in whole dollars)
|
$ | 1,801 | $ | 590 | $ | 3,577 | $ | 1,339 | ||||
| Number of months in period (in whole units) | 3 | 3 | 6 | 6 | ||||||||
|
Depreciation Per Unit Per Month (in whole dollars)
|
$ | 600 | $ | 197 | NM | $ | 596 | $ | 223 | NM |
Note: Global RAC represents Americas RAC and International RAC segment information on a combined basis and excludes Corporate
NM - Not meaningful
(a)Based on December 31, 2023 foreign exchange rates.
(b)Calculated as Transaction Days divided by Available Car Days.
16
Supplemental Schedule V (continued)
HERTZ GLOBAL HOLDINGS, INC.
KEY METRICS CALCULATIONS
REVENUE, UTILIZATION AND DEPRECIATION
Unaudited
________________________________________________________________________________________________________________________________________________________
Americas RAC
| Three Months Ended June 30, | Percent Inc/(Dec) |
Six Months Ended June 30, |
Percent Inc/(Dec) | |||||||||
| ($ in millions, except where noted) | 2024 | 2023 | 2024 | 2023 | ||||||||
| Total RPD | ||||||||||||
| Revenues | $ | 1,928 | $ | 2,015 | $ | 3,667 | $ | 3,745 | ||||
|
Foreign currency adjustment(a)
|
3 | 1 | 4 | 2 | ||||||||
| Total Revenues - adjusted for foreign currency | $ | 1,931 | $ | 2,016 | $ | 3,671 | $ | 3,747 | ||||
| Transaction Days (in thousands) | 32,216 | 32,469 | 62,776 | 60,348 | ||||||||
| Total RPD (in dollars) | $ | 59.94 | $ | 62.11 | (3) | % | $ | 58.47 | $ | 62.10 | (6) | % |
| Total Revenue Per Unit Per Month | ||||||||||||
| Total Revenues - adjusted for foreign currency | $ | 1,931 | $ | 2,016 | $ | 3,671 | $ | 3,747 | ||||
| Average Rentable Vehicles (in whole units) | 439,284 | 431,921 | 436,553 | 412,717 | ||||||||
| Total revenue per unit (in whole dollars) | $ | 4,396 | $ | 4,668 | $ | 8,408 | $ | 9,079 | ||||
| Number of months in period (in whole units) | 3 | 3 | 6 | 6 | ||||||||
| Total RPU Per Month (in whole dollars) | $ | 1,465 | $ | 1,556 | (6) | % | $ | 1,401 | $ | 1,513 | (7) | % |
| Vehicle Utilization | ||||||||||||
| Transaction Days (in thousands) | 32,216 | 32,469 | 62,776 | 60,348 | ||||||||
| Average Rentable Vehicles (in whole units) | 439,284 | 431,921 | 436,553 | 412,717 | ||||||||
| Number of days in period (in whole units) | 91 | 91 | 182 | 181 | ||||||||
| Available Car Days (in thousands) | 39,974 | 39,304 | 79,470 | 74,725 | ||||||||
|
Vehicle Utilization(b)
|
81% | 83 | % | 79 | % | 81 | % | |||||
| Depreciation Per Unit Per Month | ||||||||||||
| Depreciation of revenue earning vehicles and lease charges, net | $ | 905 | $ | 272 | $ | 1,781 | $ | 621 | ||||
|
Foreign currency adjustment(a)
|
1 | - | 2 | 1 | ||||||||
| Adjusted depreciation of revenue earning vehicles and lease charges | $ | 906 | $ | 272 | $ | 1,783 | $ | 622 | ||||
| Average Vehicles (in whole units) | 467,863 | 457,405 | 459,224 | 435,194 | ||||||||
| Adjusted depreciation of revenue earning vehicles and lease charges divided by Average Vehicles (in whole dollars) | $ | 1,936 | $ | 595 | $ | 3,882 | $ | 1,430 | ||||
| Number of months in period (in whole units) | 3 | 3 | 6 | 6 | ||||||||
| Depreciation Per Unit Per Month (in whole dollars) | $ | 645 | $ | 198 | NM | $ | 647 | $ | 238 | NM |
NM - Not meaningful
(a)Based on December 31, 2023 foreign exchange rates.
(b)Calculated as Transaction Days divided by Available Car Days.
17
Supplemental Schedule V (continued)
HERTZ GLOBAL HOLDINGS, INC.
KEY METRICS CALCULATIONS
REVENUE, UTILIZATION AND DEPRECIATION
Unaudited
________________________________________________________________________________________________________________________________________________________
International RAC
| Three Months Ended June 30, | Percent Inc/(Dec) |
Six Months Ended June 30, |
Percent Inc/(Dec) | |||||||||
| ($ in millions, except where noted) | 2024 | 2023 | 2024 | 2023 | ||||||||
| Total RPD | ||||||||||||
| Revenues | $ | 425 | $ | 422 | $ | 766 | $ | 739 | ||||
|
Foreign currency adjustment(a)
|
13 | 8 | 22 | 16 | ||||||||
| Total Revenues - adjusted for foreign currency | $ | 438 | $ | 430 | $ | 788 | $ | 755 | ||||
| Transaction Days (in thousands) | 7,505 | 7,237 | 13,799 | 13,145 | ||||||||
| Total RPD (in dollars) | $ | 58.38 | $ | 59.41 | (2) | % | $ | 57.07 | $ | 57.45 | (1) | % |
| Total Revenue Per Unit Per Month | ||||||||||||
| Total Revenues - adjusted for foreign currency | $ | 438 | $ | 430 | $ | 788 | $ | 755 | ||||
| Average Rentable Vehicles (in whole units) | 106,903 | 101,892 | 101,156 | 95,834 | ||||||||
| Total revenue per unit (in whole dollars) | $ | 4,098 | $ | 4,219 | $ | 7,785 | $ | 7,880 | ||||
| Number of months in period (in whole units) | 3 | 3 | 6 | 6 | ||||||||
| Total RPU Per Month (in whole dollars) | $ | 1,366 | $ | 1,406 | (3) | % | $ | 1,298 | $ | 1,313 | (1) | % |
| Vehicle Utilization | ||||||||||||
| Transaction Days (in thousands) | 7,505 | 7,237 | 13,799 | 13,145 | ||||||||
| Average Rentable Vehicles (in whole units) | 106,903 | 101,892 | 101,156 | 95,834 | ||||||||
| Number of days in period (in whole units) | 91 | 91 | 182 | 181 | ||||||||
| Available Car Days (in thousands) | 9,727 | 9,271 | 18,413 | 17,354 | ||||||||
|
Vehicle Utilization (b)
|
77% | 78% | 75% | 76% | ||||||||
|
Depreciation Per Unit Per Month
|
||||||||||||
| Depreciation of revenue earning vehicles and lease charges, net | $ | 130 | $ | 57 | $ | 223 | $ | 89 | ||||
|
Foreign currency adjustment(a)
|
4 | 2 | 6 | 3 | ||||||||
|
Adjusted depreciation of revenue earning vehicles and lease charges
|
$ | 134 | $ | 59 | $ | 229 | $ | 92 | ||||
| Average Vehicles (in whole units) | 109,361 | 103,872 | 103,134 | 97,709 | ||||||||
|
Adjusted depreciation of revenue earning vehicles and lease charges divided by Average Vehicles (in whole dollars)
|
$ | 1,226 | $ | 564 | $ | 2,220 | $ | 937 | ||||
| Number of months in period (in whole units) | 3 | 3 | 6 | 6 | ||||||||
|
Depreciation Per Unit Per Month (in whole dollars)
|
$ | 409 | $ | 188 | NM | $ | 370 | $ | 156 | NM |
NM - Not meaningful
(a)Based on December 31, 2023 foreign exchange rates.
(b)Calculated as Transaction Days divided by Available Car Days.
18
NON-GAAP MEASURES AND KEY METRICS
___________________________________________________________________
The term "GAAP" refers to accounting principles generally accepted in the United States. Adjusted EBITDA is the Company's segment measure of profitability and complies with GAAP when used in that context.
NON-GAAP MEASURES
Non-GAAP measures are not recognized measurements under GAAP. When evaluating the Company's operating performance or liquidity, investors should not consider non-GAAP measures in isolation of, superior to, or as a substitute for measures of the Company's financial performance as determined in accordance with GAAP.
Adjusted Net Income (Loss) and Adjusted Diluted Earnings (Loss) Per Share ("Adjusted EPS")
Adjusted Net Income (Loss) represents income or loss attributable to the Company as adjusted to eliminate the impact of GAAP income tax; vehicle and non-vehicle debt-related charges; restructuring and restructuring related charges; acquisition accounting-related depreciation and amortization; unrealized (gains) losses on financial instruments, gain on sale of non-vehicle capital assets; change in fair value of Public Warrants and certain other miscellaneous items on a pre-tax basis. Adjusted Net Income (Loss) includes a provision (benefit) for income taxes derived utilizing a combined statutory rate. The combined statutory rate is management's estimate of the Company's long-term tax rate. Its most comparable GAAP measure is net income (loss) attributable to the Company.
Adjusted EPS represents Adjusted Net Income (Loss) on a per diluted share basis using the weighted-average number of diluted shares outstanding for the period. Its most comparable GAAP measure is diluted earnings (loss) per share.
Adjusted Net Income (Loss) and Adjusted EPS are important operating metrics because they allow management and investors to assess operational performance of the Company's business, exclusive of the items mentioned above that are not operational in nature or comparable to those of the Company's competitors.
Adjusted Corporate EBITDA and Adjusted Corporate EBITDA Margin
Adjusted Corporate EBITDA represents income or loss attributable to the Company as adjusted to eliminate the impact of GAAP income tax; non-vehicle depreciation and amortization; non-vehicle debt interest, net; vehicle debt-related charges; restructuring and restructuring related charges; unrealized (gains) losses on financial instruments; gain on sale of non-vehicle capital assets; former CEO stock-based compensation award forfeitures; change in fair value of Public Warrants and certain other miscellaneous items.
Adjusted Corporate EBITDA Margin is calculated as the ratio of Adjusted Corporate EBITDA to total revenues.
Management uses these measures as operating performance metrics for internal monitoring and planning purposes, including the preparation of the Company's annual operating budget and monthly operating reviews, and analysis of investment decisions, profitability and performance trends. These measures enable management and investors to isolate the effects on profitability of operating metrics most meaningful to the business of renting and leasing vehicles. They also allow management and investors to assess the performance of the entire business on the same basis as its reportable segments. Adjusted Corporate EBITDA is also utilized in the determination of certain executive compensation. Its most comparable GAAP measure is net income (loss) attributable to the Company.
Adjusted operating cash flow and adjusted free cash flow
Adjusted operating cash flow represents net cash provided by operating activities net of the non-cash add back for vehicle depreciation and reserves, and exclusive of bankruptcy related payments made post emergence. Adjusted operating cash flow is an important performance measure to management and investors as it provides useful information about the amount of cash generated from operations when fully burdened by fleet costs.
Adjusted free cash flow represents adjusted operating cash flow plus the impact of net non-vehicle capital expenditures and net fleet growth after financing. Adjusted free cash flow is an important performance measure to
19
management and investors as it provides useful information about the amount of cash available for, but not limited to, the reduction of non-vehicle debt, share repurchase and acquisition.
The most comparable GAAP measure for adjusted operating cash flow and adjusted free cash flow is net cash provided by (used in) operating activities.
Net Fleet Growth After Financing
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. Fleet Growth is important as it allows the Company to assess the cash flow required to support its investment in revenue earning vehicles.
Net Non-vehicle Debt
Net Non-vehicle Debt is calculated as non-vehicle debt as reported on the Company's balance sheet, excluding the impact of unamortized debt issuance costs associated with non-vehicle debt, less cash and cash equivalents. Non-vehicle debt consists of the Company's Senior Term Loan, Senior RCF, First Lien Senior Notes, Second Lien Exchangeable Notes, Senior Second Priority Secured Notes, Senior Unsecured 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 corporate 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 the Company's balance sheet, excluding the impact of unamortized debt issue costs associated with vehicle debt, less restricted cash associated with vehicles. 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. Net Vehicle Debt is important to management, investors and ratings agencies as it helps measure the Company's leverage with respect to its vehicle assets.
Total Net Debt
Total Net Debt is calculated as total debt, excluding the impact of unamortized debt issuance costs, less total cash and cash equivalents and restricted cash associated with vehicle debt. Unamortized debt issuance costs are required to be reported as a deduction from the carrying amount of the related debt obligation under GAAP. Management believes that eliminating the effects that these costs have on debt will more accurately reflect the Company's net debt position. Total Net Debt is important to management, investors and ratings agencies as it helps measure the Company's gross leverage.
Net Corporate Leverage
Net Corporate Leverage is calculated as non-vehicle net debt divided by Adjusted Corporate EBITDA for the last twelve months. Net Corporate Leverage is important to management and investors as it measures the Company's corporate leverage net of unrestricted cash. Net Corporate Leverage also assists in the evaluation of the Company's ability to service its non-vehicle debt with reference to the generation of Adjusted Corporate EBITDA.
KEY METRICS
Available Rental Car Days
Available Rental Car Days represents Average Rentable Vehicles multiplied by the number of days in a given period.
20
Average Vehicles ("Fleet Capacity" or "Capacity")
Average Vehicles is determined using a simple average of the number of vehicles in the fleet whether owned or leased by the Company at the beginning and end of a given period.
Average Rentable Vehicles
Average Rentable Vehicles reflects Average Vehicles excluding vehicles for sale on the Company's retail lots or actively in the process of being sold through other disposition channels.
Depreciation Per Unit Per Month ("Depreciation Per Unit" or "DPU")
Depreciation Per Unit Per Month represents the amount of average depreciation expense and lease charges per vehicle per month, exclusive of the impacts of foreign currency exchange rates so as not to affect the comparability of underlying trends. This metric is important to management and investors as it reflects how effectively the Company is managing the costs of its vehicles and facilitates comparisons with other participants in the vehicle rental industry.
Total Revenue Per Transaction Day ("Total RPD"or "RPD"; also referred to as "pricing")
Total RPD represents revenue generated per transaction day, excluding the impact of foreign currency exchange rates so as not to affect the comparability of underlying trends. This metric is important to management and investors as it represents a measure of changes in the underlying pricing in the vehicle rental business and encompasses the elements in vehicle rental pricing that management has the ability to control.
Total Revenue Per Unit Per Month ("Total RPU", "RPU" or "Total RPU Per Month")
Total RPU Per Month represents the amount of revenue generated per vehicle in the rental fleet each month, excluding the impact of foreign currency exchange rates so as not to affect the comparability of underlying trends. This metric is important to management and investors as it provides a measure of revenue productivity relative to the number of vehicles in our rental fleet whether owned or leased, or asset efficiency.
Transaction Days ("Days"; also referred to as "volume")
Transaction Days represents 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. This metric is important to management and investors as it represents the number of revenue-generating days.
Vehicle Utilization ("Utilization")
Vehicle Utilization represents the ratio of Transaction Days to Available Rental Car Days. This metric is important to management and investors as it is the measurement of the proportion of vehicles that are being used to generate revenues relative to rentable fleet capacity.
21