Herc Holdings Reports Strong Full Year 2023 Results and Announces 2024 Full Year Guidance
- Record total revenues of $831 million in Q4 2023, a 6% increase year-over-year
- Net income decreased by 7% to $91 million in Q4 2023
- Adjusted EBITDA increased by 6% to $382 million in Q4 2023
- Rental pricing increased by 5.8% year-over-year in Q4 2023
- Added 15 new locations through M&A and greenfield openings in Q4 2023
- Record total revenues of $3,282 million in full year 2023, a 20% increase
- Net income increased by 5% to $347 million in full year 2023
- Adjusted EBITDA of $1,452 million in full year 2023, an 18% increase
- Added 42 new locations through M&A and greenfield openings in full year 2023
- Full year 2024 guidance includes 7-10% equipment rental revenue growth and adjusted EBITDA of $1.55 billion to $1.60 billion
- Quarterly dividend increased to $0.665 per share
- None.
Insights
Analyzing the financial results of Herc Holdings Inc. for the fourth quarter and full year of 2023, the reported increase in total revenues by 6% and 20% respectively indicates a robust top-line growth, which is a positive signal for investors and stakeholders. However, the decrease in net income by 7% in Q4 suggests that there are cost pressures affecting the bottom line. The adjusted EBITDA growth aligns with the revenue increases, maintaining a stable margin, which is commendable given the inflationary environment.
The reported increase in rental pricing, both year-over-year and quarter-over-quarter, indicates strong pricing power in the market. This, coupled with the increased volume, suggests a healthy demand for the company's services. However, the decrease in dollar utilization points to potential inefficiencies or a less favorable mix of rental equipment, which warrants further scrutiny.
The company's strategic expansion through mergers and acquisitions (M&A) and greenfield openings is a sign of aggressive growth strategy, but it also raises questions about the sustainability of such expansion and the integration risks involved. The increase in interest expenses due to higher rates and borrowings is a concern that could impact future profitability and cash flows.
The guidance for 2024, with expected rental-revenue growth and higher adjusted EBITDA, appears optimistic and suggests confidence in the company's operational strategies. However, the exclusion of the Cinelease studio entertainment business from the guidance, due to its sale, could imply a strategic shift in focus or a divestiture of a non-core segment.
From a market perspective, Herc Holdings Inc.'s performance reflects broader industry trends, where equipment rental companies benefit from increased construction spending and a shift towards rental rather than ownership of capital-intensive equipment. The company's strategic investment in fleet expansion and digital offerings is aligned with the trend towards modernization and efficiency in the construction industry.
The reported growth in rental pricing is indicative of Herc Holdings' ability to navigate inflationary pressures, a crucial factor for maintaining profitability in the current economic climate. The company's focus on urban markets and strategic acquisitions suggests a targeted approach to capturing market share in high-growth areas.
While the company's capital expenditure plans are significant, they reflect a long-term investment in fleet quality and availability, which is essential to maintaining competitive advantage. The repurchase of shares indicates a management belief in the company's undervalued stock and a commitment to delivering shareholder value.
Investors should note the company's leverage, with net debt at $3.6 billion and net leverage of 2.5x. While within reasonable limits, it's important to monitor this in relation to the company's EBITDA and cash flow capabilities, especially in a rising interest rate environment.
Examining the economic implications of Herc Holdings Inc.'s financial results, the company's performance can be seen as a microcosm of the broader economic situation. The increase in rental pricing could be partially attributed to inflationary trends, which have been a global economic challenge. The company's ability to pass on costs to customers is a positive indicator of economic demand within the sector.
The strategic decision to divest the Cinelease studio entertainment business may reflect a realignment of core competencies and an adaptation to changing economic conditions. The focus on organic rental-revenue growth suggests a reliance on the underlying strength of the construction and industrial sectors, which are often seen as bellwethers for economic activity.
However, the increased interest expenses highlight the impact of monetary policy tightening and rising interest rates on corporate borrowing. This could have a dampening effect on future investment and expansion if not managed carefully. The company's forward-looking statements, including the anticipated growth in 2024, suggest a positive outlook on economic conditions and sector-specific growth despite these macroeconomic headwinds.
Fourth Quarter 2023 Highlights
-
Record total revenues of
, an increase of$831 million 6% -
Net income decreased
7% to , or$91 million per diluted share$3.20 -
Adjusted EBITDA of
increased$382 million 6% ; adjusted EBITDA margin at46.0% -
Rental pricing increased
5.8% year-over-year - Common stock repurchases of approximately 119,000 shares
- Added 15 new locations through M&A and greenfield openings
Full Year 2023 Highlights
-
Record total revenues of
, an increase of$3,282 million 20% -
Net income increased
5% to , or$347 million per diluted share$12.09 -
Adjusted EBITDA of
increased$1,452 million 18% ; adjusted EBITDA margin at44.2% -
Rental pricing increased
6.9% year-over-year - Common stock repurchases of approximately 1.1 million shares
- Added 42 new locations through M&A and greenfield openings
2024 Outlook
-
Full year 2024 guidance, excluding the Cinelease studio entertainment and lighting and grip equipment rental business, announced at
7% to10% equipment rental revenue growth, to$1.55 billion for adjusted EBITDA and net rental equipment capital expenditures of$1.60 billion to$500 million after gross capex of$700 million to$750 million $1 billion -
Quarterly dividend increased to
per share$0.66 5
“We closed out 2023 with positive operating momentum, contributing to another year of double-digit revenue and adjusted EBITDA growth. Inflationary pressures were successfully managed through revenue initiatives, and we maintained cost discipline while continuing to invest in our business,” said Larry Silber, president and chief executive officer. “I couldn’t be prouder of what our team accomplished last year. They demonstrated tremendous operational strength and agility throughout 2023, successfully leveraging our prominent industry position to capitalize on stimulus and secular opportunities, and to continue to scale our operations for profitable share growth while expanding margins.
“For 2024, we expect to deliver 7
2023 Fourth Quarter Financial Results
-
Total revenues increased
6% to compared to$831 million in the prior-year period. The year-over-year increase of$786 million primarily related to an increase in equipment rental revenue of$45 million , reflecting positive pricing of$35 million 5.8% and increased volume of9.4% , partially offset by unfavorable mix driven by the studio entertainment business and inflation. Sales of rental equipment increased by during the period.$11 million -
Dollar utilization was
40.9% compared to43.5% in the prior-year period. A decrease in the studio entertainment business as a result of labor disruptions in the film and television industry contributed 170 basis points of the change as well as a tough year-over-year comparison as a result of the benefits of Hurricane Ian in 2022. -
Direct operating expenses were
, or$287 million 38.4% of equipment rental revenue, compared to , or$277 million 38.8% in the prior-year period, reflecting better cost performance and fixed cost absorption on higher revenue despite increases related to additional headcount and facilities expenses associated with strong rental activity and an expanding branch network. -
Depreciation of rental equipment increased
11% to due to higher year-over-year average fleet size. Non-rental depreciation and amortization increased$163 million 12% to primarily due to amortization of acquisition intangible assets.$29 million -
Selling, general and administrative expenses was
, or$116 million 15.5% of equipment rental revenue, compared to , or$113 million 15.8% in the prior-year period due to continued focus on improving operating leverage while expanding revenues. -
Interest expense increased to
compared with$62 million in the prior-year period due to higher interest rates on floating rate debt and increased borrowings on the ABL Credit Facility primarily to fund acquisition growth and invest in rental equipment.$41 million -
Net income was
compared to$91 million in the prior-year period. Adjusted net income decreased$98 million 11% to , or$92 million per diluted share, compared to$3.24 , or$103 million per diluted share, in the prior-year period. The effective tax rate was$3.44 26% in both periods. -
Adjusted EBITDA increased
6% to compared to$382 million in the prior-year period and adjusted EBITDA margin was$361 million 46.0% compared to46.0% in the prior-year period. Margin performance was impacted by a decline in the Company's studio entertainment revenue year over year, as well as an increase in sales of used equipment in the fourth quarter.
2023 Full Year Financial Results
-
Total revenues increased
20% to compared to$3,282 million in the prior-year period. The year-over-year increase of$2,740 million was related to an increase in equipment rental revenue of$542 million , reflecting positive pricing of$318 million 6.9% and increased volume of14.8% , partially offset by unfavorable mix driven by the studio entertainment business and inflation. Sales of rental equipment increased compared to the prior-year period resulting from the return to more normal fleet rotation as fleet deliveries become more predictable in certain categories of equipment.$221 million -
Dollar utilization was
40.8% compared to43.3% in the prior-year period. The change is primarily due to the shutdown in the studio entertainment business as a result of labor disruptions in the film and television industry, as well as the continued challenges managing the supply chain in certain categories of equipment that disrupted the normal cadence of deliveries, primarily in the first half of the year. -
Direct operating expenses were
, or$1,139 million 39.7% of equipment rental revenue compared to , or$1,029 million 40.3% the prior-year period, reflecting better cost performance and fixed cost absorption on higher revenue despite increases related to additional headcount, facilities expenses and maintenance costs associated with strong rental activity and an expanding branch network. -
Depreciation of rental equipment increased
20% to , due to higher year-over-year average fleet size. Non-rental depreciation and amortization increased$643 million 18% to primarily due to amortization of acquisition intangible assets.$112 million -
Selling, general and administrative expenses was
, or$448 million 15.6% of equipment rental revenue, compared to , or$411 million 16.1% in the prior-year period due to continued focus on improving operating leverage while expanding revenues. -
Interest expense increased to
compared with$224 million in the prior-year period due to higher interest rates on floating rate debt and increased borrowings on the ABL Credit Facility primarily to fund acquisition growth and invest in rental equipment.$122 million -
Net income was
compared to$347 million in the prior-year period. Adjusted net income increased$330 million 4% to , or$353 million per diluted share, compared to$12.30 , or$340 million per diluted share, in the prior-year period. The effective tax rate was$11.26 22% in 2023 compared to24% in the prior-year period. -
Adjusted EBITDA increased
18% to compared to$1,452 million in the prior-year period and adjusted EBITDA margin was$1,227 million 44.2% compared to44.8% in the prior-year period. Margin performance was impacted by a decline in the Company's studio entertainment revenue year over year, as well as a significant increase in sales of used equipment during 2023.
Rental Fleet
Net rental equipment capital expenditures were as follows (in millions):
|
Year Ended December 31, |
||||||
|
2023 |
|
2022 |
||||
Rental equipment expenditures |
$ |
1,320 |
|
|
$ |
1,168 |
|
Proceeds from disposal of rental equipment |
|
(325 |
) |
|
|
(121 |
) |
Net rental equipment capital expenditures |
$ |
995 |
|
|
$ |
1,047 |
|
-
As of December 31, 2023, the Company's total fleet was approximately
at OEC.$6.3 billion -
Average fleet at OEC in the fourth quarter increased
14% compared to the prior-year period and increased21% year-to-date. - Average fleet age was 45 months as of December 31, 2023, compared to 48 months in the comparable prior-year period.
Disciplined Capital Management
- The Company completed 12 acquisitions with a total of 21 locations and opened 21 new greenfield locations in 2023.
-
Net debt was
as of December 31, 2023, with net leverage of 2.5x compared to 2.4x in the same prior-year period. Cash and cash equivalents and unused commitments under the ABL Credit Facility contributed to$3.6 billion of liquidity as of December 31, 2023.$1.5 billion -
The Company declared its quarterly dividend of
, an increase of$0.66 5 or$0.03 255% , payable to shareholders of record as of February 21, 2024, with a payment date of March 7, 2024. -
The Company acquired approximately 1.1 million shares of its common stock for
year-to-date in 2023. As of December 31, 2023, approximately$120 million remains available under the share repurchase program.$161 million
Outlook
The Company is announcing its full year 2024 equipment rental revenue growth, adjusted EBITDA, and gross and net rental capital expenditures guidance ranges presented below, excluding Cinelease studio entertainment and lighting and grip equipment rental business. The guidance range for the full year 2024 adjusted EBITDA reflects an increase of
Equipment rental revenue growth: |
|
|
Adjusted EBITDA: |
|
|
Net rental equipment capital expenditures after gross capex: |
|
|
As a leader in an industry where scale matters, the Company expects to continue to gain share by capturing an outsized position of the forecasted higher construction spending in 2024 by investing in its fleet, optimizing its existing fleet, capitalizing on strategic acquisitions and greenfield opportunities, and cross-selling a diversified product portfolio.
Earnings Call and Webcast Information
Herc Holdings' fourth quarter 2023 earnings webcast will be held today at 8:30 a.m.
Those who wish to listen to the live conference call and view the accompanying presentation slides should visit the Events and Presentations tab of the Investor Relations section of the Company's website at IR.HercRentals.com. The press release and presentation slides for the call will be posted to this section of the website prior to the call.
A replay of the conference call will be available via webcast on the Company website at IR.HercRentals.com, where it will be archived for 12 months after the call.
About Herc Holdings Inc.
Founded in 1965, Herc Holdings Inc., which operates through its Herc Rentals Inc. subsidiary, is a full-line rental supplier with 400 locations across
Certain Additional Information
In this release we refer to the following operating measures:
- Dollar utilization: calculated by dividing rental revenue (excluding re-rent, delivery, pick-up and other ancillary revenue) by the average OEC of the equipment fleet for the relevant time period, based on the guidelines of the American Rental Association (ARA).
- OEC: original equipment cost based on the guidelines of the ARA, which is calculated as the cost of the asset at the time it was first purchased plus additional capitalized refurbishment costs (with the basis of refurbished assets reset at the refurbishment date).
Forward-Looking Statements
This press release includes forward-looking statements as that term is defined by the federal securities laws, including statements concerning our business plans and strategy, projected profitability, performance or cash flows, future capital expenditures, our growth strategy, including our ability to grow organically and through M&A, anticipated financing needs, business trends, our capital allocation strategy, liquidity and capital management, exploring strategic alternatives for Cinelease, including the timing of the review process, the outcome of the process and the costs and benefits of the process, and other information that is not historical information. Forward looking statements are generally identified by the words "estimates," "expects," "anticipates," "projects," "plans," "intends," "believes," "forecasts," "looks," and future or conditional verbs, such as "will," "should," "could" or "may," as well as variations of such words or similar expressions. All forward-looking statements are based upon our current expectations and various assumptions and there can be no assurance that our current expectations will be achieved. They are subject to future events, risks and uncertainties - many of which are beyond our control - as well as potentially inaccurate assumptions, that could cause actual results to differ materially from those in the forward-looking statements. Further information on the risks that may affect our business is included in filings we make with the Securities and Exchange Commission from time to time, including our most recent annual report on Form 10-K, subsequent quarterly reports on Form 10-Q, and in our other SEC filings. We undertake no obligation to update or revise forward-looking statements that have been made to reflect events or circumstances that arise after the date made or to reflect the occurrence of unanticipated events.
Information Regarding Non-GAAP Financial Measures
In addition to results calculated according to accounting principles generally accepted in
(See Accompanying Tables)
HERC HOLDINGS INC. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF OPERATIONS (In millions, except per share data) |
|||||||||||||||
|
Three Months Ended
|
|
Year Ended December 31, |
||||||||||||
|
2023 |
|
2022 |
|
2023 |
|
2022 |
||||||||
Revenues: |
|
|
|
|
|
|
|
||||||||
Equipment rental |
$ |
748 |
|
|
$ |
713 |
|
|
$ |
2,870 |
|
|
$ |
2,552 |
|
Sales of rental equipment |
|
68 |
|
|
|
57 |
|
|
|
346 |
|
|
|
125 |
|
Sales of new equipment, parts and supplies |
|
9 |
|
|
|
9 |
|
|
|
38 |
|
|
|
36 |
|
Service and other revenue |
|
6 |
|
|
|
7 |
|
|
|
28 |
|
|
|
27 |
|
Total revenues |
|
831 |
|
|
|
786 |
|
|
|
3,282 |
|
|
|
2,740 |
|
Expenses: |
|
|
|
|
|
|
|
||||||||
Direct operating |
|
287 |
|
|
|
277 |
|
|
|
1,139 |
|
|
|
1,029 |
|
Depreciation of rental equipment |
|
163 |
|
|
|
147 |
|
|
|
643 |
|
|
|
536 |
|
Cost of sales of rental equipment |
|
51 |
|
|
|
40 |
|
|
|
252 |
|
|
|
89 |
|
Cost of sales of new equipment, parts and supplies |
|
6 |
|
|
|
5 |
|
|
|
25 |
|
|
|
21 |
|
Selling, general and administrative |
|
116 |
|
|
|
113 |
|
|
|
448 |
|
|
|
411 |
|
Non-rental depreciation and amortization |
|
29 |
|
|
|
26 |
|
|
|
112 |
|
|
|
95 |
|
Interest expense, net |
|
62 |
|
|
|
41 |
|
|
|
224 |
|
|
|
122 |
|
Other expense (income), net |
|
(6 |
) |
|
|
4 |
|
|
|
(8 |
) |
|
|
3 |
|
Total expenses |
|
708 |
|
|
|
653 |
|
|
|
2,835 |
|
|
|
2,306 |
|
Income before income taxes |
|
123 |
|
|
|
133 |
|
|
|
447 |
|
|
|
434 |
|
Income tax provision |
|
(32 |
) |
|
|
(35 |
) |
|
|
(100 |
) |
|
|
(104 |
) |
Net income |
$ |
91 |
|
|
$ |
98 |
|
|
$ |
347 |
|
|
$ |
330 |
|
Weighted average shares outstanding: |
|
|
|
|
|
|
|
||||||||
Basic |
|
28.2 |
|
|
|
29.4 |
|
|
|
28.5 |
|
|
|
29.6 |
|
Diluted |
|
28.4 |
|
|
|
29.9 |
|
|
|
28.7 |
|
|
|
30.2 |
|
Earnings per share: |
|
|
|
|
|
|
|
||||||||
Basic |
$ |
3.23 |
|
|
$ |
3.33 |
|
|
$ |
12.18 |
|
|
$ |
11.15 |
|
Diluted |
$ |
3.20 |
|
|
$ |
3.27 |
|
|
$ |
12.09 |
|
|
$ |
10.92 |
|
HERC HOLDINGS INC. AND SUBSIDIARIES CONDENSED CONSOLIDATED BALANCE SHEETS (In millions) |
|||||
|
December 31, 2023 |
|
December 31, 2022 |
||
ASSETS |
|
|
|
||
Cash and cash equivalents |
$ |
71 |
|
$ |
54 |
Receivables, net of allowances |
|
563 |
|
|
523 |
Other current assets |
|
77 |
|
|
67 |
Current assets held for sale |
|
21 |
|
|
— |
Total current assets |
|
732 |
|
|
644 |
Rental equipment, net |
|
3,831 |
|
|
3,485 |
Property and equipment, net |
|
465 |
|
|
392 |
Right-of-use lease assets |
|
665 |
|
|
552 |
Goodwill and intangible assets, net |
|
950 |
|
|
850 |
Other long-term assets |
|
10 |
|
|
34 |
Long-term assets held for sale |
|
408 |
|
|
— |
Total assets |
$ |
7,061 |
|
$ |
5,957 |
|
|
|
|
||
LIABILITIES AND EQUITY |
|
|
|
||
Current maturities of long-term debt and financing obligations |
$ |
19 |
|
$ |
16 |
Current maturities of operating lease liabilities |
|
37 |
|
|
42 |
Accounts payable |
|
212 |
|
|
318 |
Accrued liabilities |
|
221 |
|
|
228 |
Current liabilities held for sale |
|
19 |
|
|
— |
Total current liabilities |
|
508 |
|
|
604 |
Long-term debt, net |
|
3,673 |
|
|
2,922 |
Financing obligations, net |
|
104 |
|
|
108 |
Operating lease liabilities |
|
646 |
|
|
528 |
Deferred tax liabilities |
|
743 |
|
|
647 |
Other long term liabilities |
|
46 |
|
|
40 |
Long-term liabilities held for sale |
|
68 |
|
|
— |
Total liabilities |
|
5,788 |
|
|
4,849 |
Total equity |
|
1,273 |
|
|
1,108 |
Total liabilities and equity |
$ |
7,061 |
|
$ |
5,957 |
HERC HOLDINGS INC. AND SUBSIDIARIES CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (In millions) |
|||||||
|
Year Ended December 31, |
||||||
|
2023 |
|
2022 |
||||
Cash flows from operating activities: |
|
|
|
||||
Net income |
$ |
347 |
|
|
$ |
330 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
||||
Depreciation of rental equipment |
|
643 |
|
|
|
536 |
|
Depreciation of property and equipment |
|
71 |
|
|
|
64 |
|
Amortization of intangible assets |
|
41 |
|
|
|
31 |
|
Amortization of deferred debt and financing obligations costs |
|
4 |
|
|
|
4 |
|
Stock-based compensation charges |
|
18 |
|
|
|
27 |
|
Provision for receivables allowances |
|
65 |
|
|
|
52 |
|
Deferred taxes |
|
89 |
|
|
|
83 |
|
Gain on sale of rental equipment |
|
(94 |
) |
|
|
(36 |
) |
Other |
|
1 |
|
|
|
5 |
|
Changes in assets and liabilities: |
|
|
|
||||
Receivables |
|
(98 |
) |
|
|
(172 |
) |
Other assets |
|
(22 |
) |
|
|
(15 |
) |
Accounts payable |
|
7 |
|
|
|
(23 |
) |
Accrued liabilities and other long-term liabilities |
|
14 |
|
|
|
31 |
|
Net cash provided by operating activities |
|
1,086 |
|
|
|
917 |
|
Cash flows from investing activities: |
|
|
|
||||
Rental equipment expenditures |
|
(1,320 |
) |
|
|
(1,168 |
) |
Proceeds from disposal of rental equipment |
|
325 |
|
|
|
121 |
|
Non-rental capital expenditures |
|
(156 |
) |
|
|
(104 |
) |
Proceeds from disposal of property and equipment |
|
15 |
|
|
|
7 |
|
Acquisitions, net of cash acquired |
|
(430 |
) |
|
|
(515 |
) |
Other investing activities |
|
(15 |
) |
|
|
(23 |
) |
Net cash used in investing activities |
|
(1,581 |
) |
|
|
(1,682 |
) |
Cash flows from financing activities: |
|
|
|
||||
Proceeds from revolving lines of credit and securitization |
|
2,127 |
|
|
|
2,618 |
|
Repayments on revolving lines of credit and securitization |
|
(1,387 |
) |
|
|
(1,616 |
) |
Principal payments under finance lease and financing obligations |
|
(16 |
) |
|
|
(15 |
) |
Dividends paid |
|
(73 |
) |
|
|
(68 |
) |
Repurchase of common stock |
|
(120 |
) |
|
|
(115 |
) |
Other financing activities, net |
|
(19 |
) |
|
|
(19 |
) |
Net cash provided by financing activities |
|
512 |
|
|
|
785 |
|
Effect of foreign exchange rate changes on cash and cash equivalents |
|
— |
|
|
|
(1 |
) |
Net change in cash and cash equivalents during the period |
|
17 |
|
|
|
19 |
|
Cash and cash equivalents at beginning of period |
|
54 |
|
|
|
35 |
|
Cash and cash equivalents at end of period |
$ |
71 |
|
|
$ |
54 |
|
HERC HOLDINGS INC. AND SUBSIDIARIES SUPPLEMENTAL SCHEDULES EBITDA AND ADJUSTED EBITDA RECONCILIATIONS Unaudited (In millions) |
|||||||||||||||
EBITDA and adjusted EBITDA - EBITDA represents the sum of net income (loss), provision (benefit) for income taxes, interest expense, net, depreciation of rental equipment and non-rental depreciation and amortization. Adjusted EBITDA represents EBITDA plus the sum of transaction related costs, restructuring and restructuring related charges, spin-off costs, non-cash stock-based compensation charges, loss on extinguishment of debt (which is included in interest expense, net), impairment charges, gain (loss) on the disposal of a business and certain other items. EBITDA and adjusted EBITDA do not purport to be alternatives to net income as an indicator of operating performance. Additionally, neither measure purports to be an alternative to cash flows from operating activities as a measure of liquidity, as they do not consider certain cash requirements such as interest payments and tax payments. |
|||||||||||||||
Adjusted EBITDA Margin - Adjusted EBITDA Margin, calculated by dividing Adjusted EBITDA by Total Revenues, is a commonly used profitability ratio. |
|||||||||||||||
|
Three Months Ended December 31, |
|
Year Ended December 31, |
||||||||||||
|
2023 |
|
2022 |
|
2023 |
|
2022 |
||||||||
Net income |
$ |
91 |
|
|
$ |
98 |
|
|
$ |
347 |
|
|
$ |
330 |
|
Income tax provision |
|
32 |
|
|
|
35 |
|
|
|
100 |
|
|
|
104 |
|
Interest expense, net |
|
62 |
|
|
|
41 |
|
|
|
224 |
|
|
|
122 |
|
Depreciation of rental equipment |
|
163 |
|
|
|
147 |
|
|
|
643 |
|
|
|
536 |
|
Non-rental depreciation and amortization |
|
29 |
|
|
|
26 |
|
|
|
112 |
|
|
|
95 |
|
EBITDA |
|
377 |
|
|
|
347 |
|
|
|
1,426 |
|
|
|
1,187 |
|
Non-cash stock-based compensation charges |
|
3 |
|
|
|
7 |
|
|
|
18 |
|
|
|
27 |
|
Transaction related costs |
|
3 |
|
|
|
2 |
|
|
|
8 |
|
|
|
7 |
|
Other(1) |
|
(1 |
) |
|
|
5 |
|
|
|
— |
|
|
|
6 |
|
Adjusted EBITDA |
$ |
382 |
|
|
$ |
361 |
|
|
$ |
1,452 |
|
|
$ |
1,227 |
|
|
|
|
|
|
|
|
|
||||||||
Total revenues |
$ |
831 |
|
|
$ |
786 |
|
|
$ |
3,282 |
|
|
$ |
2,740 |
|
Adjusted EBITDA |
$ |
382 |
|
|
$ |
361 |
|
|
$ |
1,452 |
|
|
$ |
1,227 |
|
Adjusted EBITDA margin |
|
46.0 |
% |
|
|
46.0 |
% |
|
|
44.2 |
% |
|
|
44.8 |
% |
(1) |
Pension settlement, impairment and spin-off costs are included in Other. |
HERC HOLDINGS INC. AND SUBSIDIARIES SUPPLEMENTAL SCHEDULES ADJUSTED NET INCOME AND ADJUSTED EARNINGS PER DILUTED SHARE Unaudited (In millions) |
|||||||||||||||
Adjusted Net Income and Adjusted Earnings Per Diluted Share - Adjusted Net Income represents the sum of net income (loss), restructuring and restructuring related charges, spin-off costs, loss on extinguishment of debt, impairment charges, transaction related costs, gain (loss) on the disposal of a business and certain other items. Adjusted Earnings per Diluted Share represents Adjusted Net Income divided by diluted shares outstanding. Adjusted Net Income and Adjusted Earnings Per Diluted Share are important measures to evaluate our results of operations between periods on a more comparable basis and to help investors analyze underlying trends in our business, evaluate the performance of our business both on an absolute basis and relative to our peers and the broader market, provide useful information to both management and investors by excluding certain items that may not be indicative of our core operating results and operational strength of our business. |
|||||||||||||||
|
Three Months Ended December 31, |
|
Year Ended December 31, |
||||||||||||
|
2023 |
|
2022 |
|
2023 |
|
2022 |
||||||||
Net income |
$ |
91 |
|
|
$ |
98 |
|
|
$ |
347 |
|
|
$ |
330 |
|
Transaction related costs |
|
3 |
|
|
|
2 |
|
|
|
8 |
|
|
|
7 |
|
Other |
|
(1 |
) |
|
|
5 |
|
|
|
— |
|
|
|
6 |
|
Tax impact of adjustments(1) |
|
(1 |
) |
|
|
(2 |
) |
|
|
(2 |
) |
|
|
(3 |
) |
Adjusted net income |
$ |
92 |
|
|
$ |
103 |
|
|
$ |
353 |
|
|
$ |
340 |
|
|
|
|
|
|
|
|
|
||||||||
Diluted shares outstanding |
|
28.4 |
|
|
|
29.9 |
|
|
|
28.7 |
|
|
|
30.2 |
|
|
|
|
|
|
|
|
|
||||||||
Adjusted earnings per diluted share |
$ |
3.24 |
|
|
$ |
3.44 |
|
|
$ |
12.30 |
|
|
$ |
11.26 |
|
(1) |
The tax rate applied for adjustments is |
HERC HOLDINGS INC. AND SUBSIDIARIES SUPPLEMENTAL SCHEDULES FREE CASH FLOW Unaudited (In millions) |
|||||||
Free cash flow represents net cash provided by (used in) operating activities less rental equipment expenditures and non-rental capital expenditures, plus proceeds from disposal of rental equipment, proceeds from disposal of property and equipment, and other investing activities. Free cash flow is used by management in analyzing the Company’s ability to service and repay its debt, fund potential acquisitions and to forecast future periods. However, this measure does not represent funds available for investment or other discretionary uses since it does not deduct cash used to service debt or for other non-discretionary expenditures. |
|||||||
|
Year Ended December 31, |
||||||
|
2023 |
|
2022 |
||||
Net cash provided by operating activities |
$ |
1,086 |
|
|
$ |
917 |
|
|
|
|
|
||||
Rental equipment expenditures |
|
(1,320 |
) |
|
|
(1,168 |
) |
Proceeds from disposal of rental equipment |
|
325 |
|
|
|
121 |
|
Net rental equipment expenditures |
|
(995 |
) |
|
|
(1,047 |
) |
|
|
|
|
||||
Non-rental capital expenditures |
|
(156 |
) |
|
|
(104 |
) |
Proceeds from disposal of property and equipment |
|
15 |
|
|
|
7 |
|
Other |
|
(15 |
) |
|
|
(23 |
) |
Free cash flow |
$ |
(65 |
) |
|
$ |
(250 |
) |
|
|
|
|
||||
Acquisitions, net of cash acquired |
|
(430 |
) |
|
|
(515 |
) |
Increase in net debt, excluding financing activities |
$ |
(495 |
) |
|
$ |
(765 |
) |
View source version on businesswire.com: https://www.businesswire.com/news/home/20240213286658/en/
Leslie Hunziker
Senior Vice President, Investor Relations, Communications & Sustainability
Leslie.hunziker@hercrentals.com
239-301-1675
Source: Herc Holdings Inc.
FAQ
What were Herc Holdings Inc.'s total revenues in Q4 2023?
How much did net income decrease by in Q4 2023 for Herc Holdings Inc.?
What was the adjusted EBITDA for Herc Holdings Inc. in Q4 2023?
How many new locations did Herc Holdings Inc. add in Q4 2023?
What was the total revenue increase for Herc Holdings Inc. in full year 2023?
What is the full year 2024 guidance for Herc Holdings Inc.?