8-K
HERC HOLDINGS INC (HRI)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): April 23, 2020
HERC HOLDINGS INC.
(Exact name of registrant as specified in its charter)
| Delaware | 001-33139 | 20-3530539 |
|---|---|---|
| (State or other jurisdiction of incorporation) | (Commission File Number) | (I.R.S Employer Identification No.) |
27500 Riverview Center Blvd.
Bonita Springs, Florida 34134
(239) 301-1000
(Registrant's telephone number,
including area code)
N/A
(Former name or former address, if
changed since last report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
☐ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
☐ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
☐ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
☐ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Securities registered pursuant to Section 12(b) of the Act:
| Title of each class | Trading Symbol(s) | Name of exchange on which registered |
|---|---|---|
| Common Stock, par value $0.01 per share | HRI | New York Stock Exchange |
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
ITEM 2.02 RESULTS OF OPERATIONS AND FINANCIAL CONDITION.
On April 23, 2020, Herc Holdings Inc. (the “Company”) issued a press release regarding its financial results for its first quarter ended March 31, 2020. A copy of the press release is furnished as Exhibit 99.1 to this Form 8-K.
On April 23, 2020, the Company will conduct an earnings webcast relating to the Company’s financial results for the first quarter of 2020. The earnings webcast will be made available to the public via a link on the Investor Relations section of the Company's website, IR.HercRentals.com, as well as via telephone dial-in, and the slides that will accompany the presentation will be available to the public at the time of the earnings webcast through the Company’s website. Certain financial information relating to completed fiscal periods that will be part of the earnings webcast is included in the set of slides that will accompany the earnings webcast, a copy of which is furnished as Exhibit 99.2 to this Form 8-K.
The information in this Form 8-K and the exhibits attached hereto shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934 (the “Exchange Act”) or otherwise subject to the liabilities of that section, nor shall they be deemed incorporated by reference in any filing under the Securities Act of 1933 or the Exchange Act, except as shall be expressly set forth by specific reference in such a filing.
ITEM 9.01 FINANCIAL STATEMENTS AND EXHIBITS.
(d) Exhibits.
| Exhibit<br>Number | Description |
|---|---|
| 99.1 | Press Release of Herc Holdings Inc. dated April 23, 2020 describing its results for its first quarter ended March 31, 2020. |
| 99.2 | Set of slides that will accompany the April 23, 2020 earnings webcast. |
| 104 | Cover Page Interactive Data File (embedded within the Inline XBRL document) |
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
| HERC HOLDINGS INC. | |
|---|---|
| (Registrant) | |
| By: | /s/ MARK IRION |
| Name: | Mark Irion |
| Title: | Senior Vice President and Chief Financial Officer |
Date: April 23, 2020
3
Document
Herc Holdings Reports 2020 First Quarter Results
–Increased equipment rental revenue 2.4% to $386.5 million, with improved pricing of 2.4%
–Reported total revenues of $436.2 million and net loss of $3.7 million, or $0.13 per diluted share
–Increased adjusted EBITDA 3.8% to $147.7 million with 400 basis point improvement in adjusted EBITDA margin to 33.9%
–Uncertainty related to future impact of COVID-19 results in withdrawal of 2020 guidance
Bonita Springs, Fla., April 23, 2020 -- Herc Holdings Inc. (NYSE: HRI) ("Herc Holdings" or the "Company") today reported financial results for the quarter ended March 31, 2020. Equipment rental revenue was $386.5 million and total revenues were $436.2 million in the first quarter of 2020, compared to $377.6 million and $475.7 million, respectively, for the same period last year. The Company reported a net loss of $3.7 million, or $0.13 per diluted share, in the first quarter of 2020, compared to a net loss of $6.7 million, or $0.23 per diluted share, in the same 2019 period. First quarter 2020 adjusted net income was $1.1 million, or $0.04 per diluted share, compared to a net loss of $6.5 million, or $0.23 per diluted share, in 2019. See page A-5 for a description of the items excluded in calculating adjusted net income and adjusted earnings per share.
"Equipment rental revenue improved year-over-year in the first quarter primarily due to positive rate growth," said Larry Silber, president and chief executive officer. "We controlled direct operating expenses and reduced selling, general and administrative expenses compared with last year, contributing to our growth in adjusted EBITDA and a 400 basis point improvement in adjusted EBITDA margin in the first quarter."
"In response to the onset of the COVID-19 pandemic in North America, we communicated and implemented safety and operating procedures based on the Centers for Disease Control and Prevention's guidelines to our employees and customers. We are proud to be providing essential support to customers in a diverse mix of critical infrastructure sectors and nearly all of our branches are open and operating. Our ProSolutions® team has been especially busy providing critical support to medical centers, hospitals and additional patient facilities. Our foremost priorities are the health and safety of our team, customers and communities, while supporting the needs of critical services and operations throughout North America," Silber said.
Quarter Highlights
•Equipment rental revenue in the first quarter of 2020 increased 2.4% to $386.5 million compared to $377.6 million in the prior-year quarter. Strong year-over-year improvement in pricing was partially offset by lower volume, as the impact of COVID-19 related orders began to slow the typical upturn in seasonal volume in mid-March.
•Total revenues were $436.2 million in the first quarter of 2020 compared to $475.7 million in the prior-year period. The $39.5 million decline was related primarily to a reduction in sales of rental equipment of $45.1 million, and $3.9 million reduction in sales of new equipment, parts and supplies compared to the prior year. Those reductions were partially offset by an increase in equipment rental revenue of $8.9 million.
•Pricing increased 2.4% in the first quarter of 2020 compared to the same period in 2019.
•Dollar utilization increased to 35.7% in the first quarter of 2020, a slight improvement compared to the prior-year period, primarily reflecting improved pricing and fleet mix.
•Direct operating expenses (DOE) of $189.2 million in the first quarter of 2020 were flat compared to the prior-year period. The $0.1 million increase was primarily related to lower transportation
and maintenance costs which were offset by higher personnel and facilities costs.
•Selling, general and administrative expenses (SG&A) decreased 2.4% to $69.8 million in the first quarter of 2020 compared to $71.5 million in the prior-year period. The $1.7 million decline was primarily attributed to the reduction in professional fees in the quarter and offset by an increase in bad debt expense.
•Impairment expense was $6.3 million during the first quarter related to the partial impairment of a long-term receivable related to the sale of our former joint venture.
•Interest expense in the first quarter of 2020 decreased to $24.4 million compared to $32.9 million in the prior-year period. The decrease was primarily related to lower interest expense on the Company's Senior Notes and lower average outstanding balances on the Company's ABL Credit Facility.
•Income tax provision in the first quarter was $1.1 million compared with a benefit of $3.1 million for the same period last year.
•The Company reported a net loss of $3.7 million in the first quarter of 2020 compared to $6.7 million in the prior-year period. Adjusted net income was $1.1 million compared to an adjusted net loss of $6.5 million in the prior-year quarter.
•Adjusted EBITDA in the first quarter of 2020 increased 3.8% to $147.7 million compared to $142.3 million in the prior-year period. The increase was primarily due to strong equipment rental revenue pricing and lower SG&A expenses, partially offset by lower sales of rental equipment.
• Adjusted EBITDA margin increased 400 basis points to 33.9% in the first quarter of 2020, compared with 29.9% in the prior-year quarter.
Capital Expenditures - Fleet
•The Company reported net fleet capital expenditures of $48.4 million. Gross fleet capital expenditures were $83.0 million, and proceeds from disposals were $34.6 million. See page A-5 for the calculation of net fleet capital expenditures.
•As of March 31, 2020, the Company's total fleet was approximately $3.80 billion at OEC.
•Average fleet at OEC increased 1.7% in the first quarter of 2020 compared with the prior-year comparable period.
•Average fleet age was 46 months as of March 31, 2020, the same age as the comparable period last year.
Disciplined Capital Management
•The Company generated $39.2 million in free cash flow in the first quarter of 2020, compared with $107.7 million in the same period in 2019. Free cash flow in 2020 was impacted by lower sales of rental equipment and the timing of interest payments on the Company's Senior Notes.
•Cash and cash equivalents were $55.8 million and the Company reported liquidity of $1.1 billion of availability, as of March 31, 2020. Net debt was $2.1 billion with net leverage of 2.7x as of March 31, 2020, compared to 2.9x in the prior-year comparable period.
Outlook for the Year
"We have cut variable costs and taken steps to substantially reduce our capital expenditures to conserve capital. As of the end of the first quarter, we had ample liquidity of $1.1 billion. These unprecedented times make it difficult to predict the length of the economic slowdown related to the COVID-19 pandemic or the full impact on our business. As a result, we are withdrawing our 2020 guidance. Nonetheless, we believe the steps we have taken provide ample liquidity to fund our business in 2020 and beyond," Silber said.
"I am proud of the 'can do' attitude of our Herc Rentals team as we work to navigate this challenging time together. Our business model is resilient and our leadership team is experienced. We remain ready to support our customers' operations in whatever capacity we can during this uncertain time and especially when construction and business activities resume. We thank all of our team members for their professionalism and dedication in serving our customers and communities. Working together, we will emerge stronger and better."
Earnings Call and Webcast Information
Herc Holdings' first quarter 2020 earnings webcast will be held today at 8:30 a.m. U.S. Eastern Time. Interested U.S. parties may call +1-877-883-0383 and international participants should call 1-412-902-6506, using the access code: 4423515. Please dial in at least 10 minutes before the call start time to ensure that you are connected to the call and to register your name and company.
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 90 days after the call. A telephonic replay will be available for one week. To listen to the archived call by telephone, U.S. participants should dial +1-877-344-7529 and international participants 1-412-317-0088 and enter the conference ID number: 10141108.
About Herc Holdings Inc.
Herc Holdings Inc., which operates through its Herc Rentals Inc. subsidiary, is one of the leading equipment rental suppliers with approximately 275 locations in North America. With over 50 years of experience, we are a full-line equipment rental supplier offering a broad portfolio of equipment for rent. Our classic fleet includes aerial, earthmoving, material handling, trucks and trailers, air compressors, compaction and lighting. Our equipment rental business is supported by ProSolutions^R^, our industry-specific solutions-based services, which includes power generation, climate control, remediation and restoration, and studio and production equipment, and our ProContractor professional grade tools. Our product offerings and services are aimed at helping customers work more efficiently, effectively and safely. The Company has approximately 5,100 employees who equip our customers and communities to build a brighter future. Herc Holdings’ 2019 total revenues were approximately $2.0 billion. All references to “Herc Holdings” or the “Company” in this press release refer to Herc Holdings Inc. and its subsidiaries, unless otherwise indicated. For more information on Herc Holdings and its products and services, visit: www.HercRentals.com.
Certain Additional Information
In this release we refer to the following operating measures:
•Dollar utilization: calculated by dividing rental 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, anticipated financing needs, business trends, the impact of and our response to COVID-19, liquidity and capital management 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," 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 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 the United States (“GAAP”), the Company has provided certain information in this release that is not calculated according to GAAP (“non-GAAP”), such as EBITDA, adjusted EBITDA, adjusted EBITDA margin, adjusted net income, adjusted earnings per diluted common share and free cash flow. Management uses these non-GAAP measures to evaluate operating performance and period-over-period performance of our core business without regard to potential distortions, and believes that investors will likewise find these non-GAAP measures useful in evaluating the Company’s performance. These measures are frequently used by security analysts, institutional investors and other interested parties in the evaluation of companies in our industry. Non-GAAP measures should not be considered in isolation or as a substitute for our reported results prepared in accordance with GAAP and, as calculated, may not be comparable to similarly titled measures of other companies. For the definitions of these terms, further information about management’s use of these measures as well as a reconciliation of these non-GAAP measures to the most comparable GAAP financial measures, please see the supplemental schedules that accompany this release.
(See Accompanying Tables)
HERC HOLDINGS INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
Unaudited
(In millions, except per share data)
| Three Months Ended March 31, | ||||
|---|---|---|---|---|
| 2020 | 2019 | |||
| Revenues: | ||||
| Equipment rental | $ | 386.5 | $ | 377.6 |
| Sales of rental equipment | 40.0 | 85.1 | ||
| Sales of new equipment, parts and supplies | 7.0 | 10.9 | ||
| Service and other revenue | 2.7 | 2.1 | ||
| Total revenues | 436.2 | 475.7 | ||
| Expenses: | ||||
| Direct operating | 189.2 | 189.1 | ||
| Depreciation of rental equipment | 100.4 | 100.0 | ||
| Cost of sales of rental equipment | 42.4 | 83.5 | ||
| Cost of sales of new equipment, parts and supplies | 5.1 | 8.2 | ||
| Selling, general and administrative | 69.8 | 71.5 | ||
| Impairment | 6.3 | — | ||
| Interest expense, net | 24.4 | 32.9 | ||
| Other expense, net | 1.2 | 0.3 | ||
| Total expenses | 438.8 | 485.5 | ||
| Loss before income taxes | (2.6) | (9.8) | ||
| Income tax benefit (provision) | (1.1) | 3.1 | ||
| Net loss | $ | (3.7) | $ | (6.7) |
| Weighted average shares outstanding: | ||||
| Basic and diluted | 28.9 | 28.6 | ||
| Loss per share: | ||||
| Basic and diluted | $ | (0.13) | $ | (0.23) |
A - 1
HERC HOLDINGS INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
Unaudited
(In millions)
| March 31,<br>2020 | December 31, 2019 | |||
|---|---|---|---|---|
| ASSETS | ||||
| Cash and cash equivalents | $ | 55.8 | $ | 33.0 |
| Receivables, net of allowance | 288.8 | 306.7 | ||
| Other current assets | 50.9 | 60.0 | ||
| Total current assets | 395.5 | 399.7 | ||
| Rental equipment, net | 2,440.4 | 2,490.0 | ||
| Property and equipment, net | 306.2 | 311.8 | ||
| Right-of-use lease assets | 219.1 | 207.3 | ||
| Goodwill and intangible assets, net | 383.8 | 385.1 | ||
| Other long-term assets | 22.2 | 23.1 | ||
| Total assets | $ | 3,767.2 | $ | 3,817.0 |
| LIABILITIES AND EQUITY | ||||
| Current maturities of long-term debt and financing obligations | $ | 25.7 | $ | 30.4 |
| Current maturities of operating lease liabilities | 30.9 | 30.5 | ||
| Accounts payable | 135.4 | 126.5 | ||
| Accrued liabilities | 107.1 | 135.7 | ||
| Total current liabilities | 299.1 | 323.1 | ||
| Long-term debt, net | 2,041.6 | 2,051.5 | ||
| Financing obligations, net | 116.7 | 117.6 | ||
| Operating lease liabilities | 193.9 | 182.2 | ||
| Deferred tax liabilities | 457.0 | 459.3 | ||
| Other long-term liabilities | 39.0 | 39.0 | ||
| Total liabilities | 3,147.3 | 3,172.7 | ||
| Total equity | 619.9 | 644.3 | ||
| Total liabilities and equity | $ | 3,767.2 | $ | 3,817.0 |
A - 2
HERC HOLDINGS INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
Unaudited
(In millions)
| Three Months Ended March 31, | ||||
|---|---|---|---|---|
| 2020 | 2019 | |||
| Cash flows from operating activities: | ||||
| Net loss | $ | (3.7) | $ | (6.7) |
| Adjustments to reconcile net loss to net cash provided by operating activities: | ||||
| Depreciation of rental equipment | 100.4 | 100.0 | ||
| Depreciation of property and equipment | 14.0 | 13.3 | ||
| Amortization of intangible assets | 1.8 | 1.7 | ||
| Amortization of deferred debt and financing obligations costs | 0.9 | 1.6 | ||
| Stock-based compensation charges | 3.2 | 3.9 | ||
| Impairment | 6.3 | — | ||
| Provision for receivables allowance | 12.3 | 12.3 | ||
| Deferred taxes | 0.8 | (3.3) | ||
| Loss (gain) on sale of rental equipment | 2.4 | (1.6) | ||
| Other | 3.1 | 3.4 | ||
| Changes in assets and liabilities: | ||||
| Receivables | 6.0 | 3.7 | ||
| Other assets | (3.4) | 2.3 | ||
| Accounts payable | (11.4) | (2.3) | ||
| Accrued liabilities and other long-term liabilities | (31.2) | 2.9 | ||
| Net cash provided by operating activities | 101.5 | 131.2 | ||
| Cash flows from investing activities: | ||||
| Rental equipment expenditures | (83.0) | (82.6) | ||
| Proceeds from disposal of rental equipment | 34.6 | 69.6 | ||
| Non-rental capital expenditures | (15.5) | (11.4) | ||
| Proceeds from disposal of property and equipment | 1.6 | 0.9 | ||
| Net cash used in investing activities | (62.3) | (23.5) | ||
| Cash flows from financing activities: | ||||
| Proceeds from revolving lines of credit and securitization | 261.0 | 62.3 | ||
| Repayments on revolving lines of credit and securitization | (271.7) | (172.7) | ||
| Proceeds from financing obligations | — | 4.7 | ||
| Principal payments under capital lease and financing obligations | (3.2) | (4.2) | ||
| Other financing activities, net | (1.9) | (1.3) | ||
| Net cash used in financing activities | (15.8) | (111.2) | ||
| Effect of foreign exchange rate changes on cash and cash equivalents | (0.6) | 0.2 | ||
| Net increase (decrease) in cash and cash equivalents during the period | 22.8 | (3.3) | ||
| Cash and cash equivalents cash at beginning of period | 33.0 | 27.8 | ||
| Cash and cash equivalents at end of period | $ | 55.8 | $ | 24.5 |
A - 3
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 merger and acquisition 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 March 31, | ||||||
|---|---|---|---|---|---|---|
| 2020 | 2019 | |||||
| Net loss | $ | (3.7) | $ | (6.7) | ||
| Income tax provision (benefit) | 1.1 | (3.1) | ||||
| Interest expense, net | 24.4 | 32.9 | ||||
| Depreciation of rental equipment | 100.4 | 100.0 | ||||
| Non-rental depreciation and amortization | 15.8 | 15.0 | ||||
| EBITDA | 138.0 | 138.1 | ||||
| Spin-Off costs | 0.1 | — | ||||
| Non-cash stock-based compensation charges | 3.2 | 3.9 | ||||
| Impairment | 6.3 | — | ||||
| Other | 0.1 | 0.3 | ||||
| Adjusted EBITDA | $ | 147.7 | $ | 142.3 | ||
| Total revenues | $ | 436.2 | $ | 475.7 | ||
| Adjusted EBITDA | 147.7 | 142.3 | ||||
| Adjusted EBITDA margin | 33.9 | % | 29.9 | % |
A - 4
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, 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 March 31, | ||||
|---|---|---|---|---|
| 2020 | 2019 | |||
| Net loss | $ | (3.7) | $ | (6.7) |
| Impairment | 6.3 | — | ||
| Spin-off costs | 0.1 | — | ||
| Other | 0.1 | 0.3 | ||
| Tax impact of adjustments | (1.7) | (0.1) | ||
| Adjusted net income (loss) | $ | 1.1 | $ | (6.5) |
| Diluted shares outstanding | 29.3 | 28.6 | ||
| Adjusted earnings (loss) per diluted share | $ | 0.04 | $ | (0.23) |
NET RENTAL EQUIPMENT EXPENDITURES
Unaudited
(In millions)
| Three Months Ended March 31, | ||||
|---|---|---|---|---|
| 2020 | 2019 | |||
| Rental equipment expenditures | $ | 83.0 | $ | 82.6 |
| Proceeds from disposal of rental equipment | (34.6) | (69.6) | ||
| Net rental equipment expenditures | $ | 48.4 | $ | 13.0 |
A - 5
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 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.
| Three Months Ended March 31, | ||||
|---|---|---|---|---|
| 2020 | 2019 | |||
| Net cash provided by operating activities | $ | 101.5 | $ | 131.2 |
| Rental equipment expenditures | (83.0) | (82.6) | ||
| Proceeds from disposal of rental equipment | 34.6 | 69.6 | ||
| Net rental equipment expenditures | (48.4) | (13.0) | ||
| Non-rental capital expenditures | (15.5) | (11.4) | ||
| Proceeds from disposal of property and equipment | 1.6 | 0.9 | ||
| Free cash flow | $ | 39.2 | $ | 107.7 |
A - 6
a2020q1earningscallprese
Larry Silber President & Chief Executive Officer Aaron Birnbaum Senior Vice President & Chief Operating Officer Mark Irion Senior Vice President & Chief Financial Officer Elizabeth Higashi, CFA Vice President, Investor Relations HERC HOLDINGS INC. Q1 2020 EARNINGS CONFERENCE CALL April 23, 2020 ©2020 Herc Rentals Inc. All Rights Reserved.
Safe Harbor Statements and Non-GAAP Financial Measures Forward-Looking Statements Information Regarding Non-GAAP Financial Measures This presentation includes forward-looking statements as that term is In addition to results calculated according to accounting principles defined by the federal securities laws, including statements concerning generally accepted in the United States (“GAAP”), the Company has our business plans and strategy; projected profitability, performance or provided certain information in this presentation that is not calculated cash flows, future capital expenditures; anticipated financing needs, according to GAAP (“non-GAAP”), such as adjusted net income, business trends, the impact and our response to COVID-19, liquidity and adjusted earnings per diluted share, EBITDA, adjusted EBITDA, capital management, and other information that is not historical adjusted EBITDA margin, REBITDA, REBITDA margin, REBITDA information. Forward looking statements are generally identified by the flow-through and free cash flow. Management uses these non-GAAP words "estimates," "expects," "anticipates," "projects," "plans," "intends," measures to evaluate operating performance and period-over-period "believes," "forecasts," and future or conditional verbs, such as "will," performance of our core business without regard to potential "should," "could" or "may," as well as variations of such words or similar distortions, and believes that investors will likewise find these non- expressions. All forward-looking statements are based upon our current GAAP measures useful in evaluating the Company’s performance. expectations and various assumptions and, there can be no assurance These measures are frequently used by security analysts, institutional that our current expectations will be achieved. They are subject to future investors and other interested parties in the evaluation of companies events, risks and uncertainties - many of which are beyond our control - in our industry. as well as potentially inaccurate assumptions, that could cause actual results to differ materially from those in the forward-looking statements. Non-GAAP measures should not be considered in isolation or as a Further information on the risks that may affect our business is included substitute for our reported results prepared in accordance with GAAP in filings we make with the Securities and Exchange Commission from and, as calculated, may not be comparable to similarly titled time to time, including our most recent annual report Form 10-K, measures of other companies. For the definitions of these terms, subsequent quarterly reports on Form 10-Q, and in our other SEC filings. further information about management’s use of these measures as We undertake no obligation to update or revise forward-looking well as a reconciliation of these non-GAAP measures to the most statements that have been made to reflect events or circumstances that comparable GAAP financial measures, please see the supplemental arise after the date made or to reflect the occurrence of unanticipated schedules that accompany this presentation. events. NYSE: HRI 2 ©2020 Herc Rentals Inc. All Rights Reserved.
Business Priorities Health and Safety Committed to keeping our team, their families, our customers and communities safe Resilient Business Model Diverse customer base, many in essential industry sectors should help mitigate some of the impact of the COVID-19 pandemic Contingency Planning Accelerated our response to the changing environment to reduce costs and net capex to conserve capital Disciplined Capital Management & Liquidity Solid balance sheet and ample liquidity with expected free cash flow generation NYSE: HRI 3 ©2020 Herc Rentals Inc. All Rights Reserved.
Health and Safety We are committed to the safety of our team, their families, our customers and communities Quickly Implemented Frequent Organizational Ongoing Updates to Actions to Reduce Spread Communications Operating Procedures • Restricted non-essential travel • Daily COVID-19 bulletins • Closely monitoring local and moved 95% of office staff to regarding safety and new conditions and regulations to remote work in early March standard operating procedures adjust operating procedures based on updated CDC • Stepped up procurement of guidance • Put in place policies regarding essential cleaning materials, sick individuals and self- protective gear and disinfectants • Increased frequency of quarantining communications at all levels of • Implemented additional cleaning the organization through multiple • Maintaining focus on "The procedures for branch operations channels Perfect Day" despite new and returned equipment operating challenges • All regions achieved at least 85% Perfect Days in Q1 2020 NYSE: HRI 4 ©2020 Herc Rentals Inc. All Rights Reserved.
Q1 2020 Takeaways - Onset of COVID-19 Related Disruption Improved pricing helped offset lower volume in the quarter We achieved excellent flow-through from better operating efficiencies We have ample liquidity to fund our business operations and activities NYSE: HRI 5 ©2020 Herc Rentals Inc. All Rights Reserved.
First Quarter 2020 Highlights Equipment Rental Revenue Q1 Net Loss $386.5M 2.4% YoY $3.7M Total Revenues Q1 $436.2M (8.3)% YoY Loss Per Diluted Share Adjusted $0.13 EBITDA1 Q1 $147.7M 3.8% YoY 1. For a reconciliation to the most comparable GAAP financial measure, see the Appendix beginning on Slide 19 NYSE: HRI 6 ©2020 Herc Rentals Inc. All Rights Reserved.
Q1 2020 OPERATIONS REVIEW NYSE: HRI 7 ©2020 Herc Rentals Inc. All Rights Reserved.
COVID-19 Impact and Response Impact on Industry Sectors Taking Actions to Curb Costs • Film and TV productions, music • In markets where projects were festivals and sports events were postponed, when possible fleet left on canceled or postponed site; secured, but taken off rent • Construction sites were closed in • Reduced over-time costs and outside certain cities either due to COVID-19 transportation related orders or lack of workers • Reduced or cut hours in certain • Essential industry sectors include: locations - affecting about 10-12% of agriculture, food, healthcare, energy, staff warehousing and distribution, utilities, • Continue to monitor demand and government projects, infrastructure, volume in each branch and will take and restoration additional action as necessary to control costs while serving our customers' needs NYSE: HRI 8 ©2020 Herc Rentals Inc. All Rights Reserved.
Managing $3.80B Fleet at OEC1 Fleet Composition at OEC1 Fleet Expenditures at OEC $ in millions 2019 2020 Trucks & $289 Trailers $172 $103 $109 13.9% $63 Other Material 7.9% Q1 Q2 Q3 Q4 Handling 17.4% Fleet Disposals at OEC $ in millions 2019 2020 Specialty $193 $188 $110 $123 22.1% $89 Earthmoving 13.5% Q1 Q2 Q3 Q4 Fleet disposals at OEC in Q1 2020 were $110.0 million, generating ~36% proceeds as a % of OEC Aerial 25.2% Average age of disposals was 83 months in Q1 2020 Average fleet age of 46 months in Q1 2020 NYSE: HRI 9 1. Original equipment cost based on ARA guidelines. As of March 31, 2020. ©2020 Herc Rentals Inc. All Rights Reserved.
Resilient Business Model with Diverse Customer Mix Q1 Revenue by Customer1,2 Our diverse customer mix and base of national Other 19% customers mitigates some of the impact in this Contractors 32% COVID-19 business downturn We are actively supporting the construction and Infrastructure and Government 18% operation of temporary care facilities and healthcare operations during this pandemic Industrial 31% Q1 Local vs National Mix1 National: 45% Local: 55% 1. North America rental revenues 2. Refer to 10-K for description of industries related to each customer classification. Other includes commercial and retail service, hospitality, NYSE: HRI 10 healthcare, recreation, and entertainment and special events ©2020 Herc Rentals Inc. All Rights Reserved.
Q1 FINANCIAL REVIEW NYSE: HRI 11 ©2020 Herc Rentals Inc. All Rights Reserved.
Q1 Financial Summary Three Months Ended March 31, $ in millions, except per share data 2020 2019 % Chg. Equipment Rental Revenue $386.5 $377.6 2.4% Total Revenues $436.2 $475.7 (8.3)% Net Income (Loss) $(3.7) $(6.7) 44.8% Earnings (Loss) Per Diluted Share $(0.13) $(0.23) 43.5% Adjusted Net Income (Loss)1 $1.1 $(6.5) 116.9% Adjusted Earnings (Loss) Per Diluted Share1 $0.04 $(0.23) 117.4% Adjusted EBITDA1 $147.7 $142.3 3.8% Adjusted EBITDA Margin1 33.9% 29.9% +400 bps REBITDA Margin1,2 38.1% 36.3% +180 bps REBITDA YoY Flow-Through1,2 107.4% Average Fleet3 +1.7% YoY Pricing3 +2.4% YoY 1. For a reconciliation to the most comparable GAAP financial measure, see the Appendix beginning on Slide 19 2. REBITDA measures contribution from our core rental business without impact of sales of equipment, parts and supplies NYSE: HRI 12 3. Based on ARA guidelines ©2020 Herc Rentals Inc. All Rights Reserved.
Pricing and Utilization Performance Pricing1 Average Fleet at OEC1 2019 2020 2019 2020 4.6% 4.5% 2.0% 3.8% 1.7% 3.3% 0.4% 0.7% 2.4% (1.3)% Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 2 $ Utilization Average Fleet on Rent at OEC1 2019 2020 2019 2020 40.8% 40.5% 38.0% 0.0% (0.3)% 35.6% 35.7% (1.3)% (2.0)% (1.6)% Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 1. YoY Change. Based on ARA guidelines. NYSE: HRI 13 2. Based on ARA guidelines ©2020 Herc Rentals Inc. All Rights Reserved.
Q1 Adjusted EBITDA1 Q1 Adjusted EBITDA Bridge +3.8% Adjusted EBITDA increased $5.4 million YoY or $ in millions 3.8% in Q1 2020 primarily due to higher equipment rental revenue of $9.2 million $9.2 $0.5 $1.6 $147.7 $142.3 $(0.6) $(4.7) $(0.6) DOE decreased $0.5 million in Q1 2020 primarily due to strategic reductions in delivery and freight costs SG&A was favorable in Q1 2020 primarily due to 2 2019 Currency Equipment Direct SG&A Other Gain/loss 2020 reductions in professional fees partially offset by an impact rental operating revenue expenses increase in bad debt reserves REBITDA margin1,3 in Q1 2020 increased 180 bps YoY to 38.1% with a strong flow-through of 107.4% 1. For a reconciliation to the most comparable GAAP financial measure, see the Appendix beginning on Slide 19 2. Gain / loss on sales of new and rental equipment, parts, and supplies. NYSE: HRI 14 3. REBITDA measures contribution from our core rental business without impact of sales of equipment, parts and supplies ©2020 Herc Rentals Inc. All Rights Reserved.
Disciplined Capital Management Maturities $39M $ in millions, as of 03/31/2020 Free cash flow1 of $39.2 million in Q1 2020 $1,200.0 Senior Unsecured Notes $776.0 $55.5 ABL Credit AR Finance Leases and Other Borrowings Facility Facility2 2020-2024+ 2.7x $40.0 1 Net leverage of 2.7x with compared 2020 2021 2022 2023 2024 2025 2026 2027 with 2.9x in March 2019 Total debt of $2.1 billion as of March 31, 2020 Credit Rating: Moody’s (B1/Stable) / S&P (B+/Stable) No near-term maturities and ample liquidity of $1.1 billion provides financial flexibility 1. For a definition and reconciliation to the most comparable GAAP financial measure, see the Appendix beginning on Slide 19 2. The AR Facility is excluded from current maturities of long-term debt as the Company has the intent and ability to consummate refinancing and extend the NYSE: HRI 15 term of the agreement ©2020 Herc Rentals Inc. All Rights Reserved.
Rapidly Changing Industry Outlook Architecture Billings Index1 U.S. Nonresidential Building Starts2 Millions Sq. Ft. as of April 2020 March 33.3 50 1 5 6 7 8 9 0 2 3 4 5 6 7 8 9 0 1 0 0 0 0 0 1 1 1 1 1 1 1 1 1 2 - - - - - - - - - - - - - - - - n n n n n n n n n n n n n n n n a a a a a a a a a a a a a a a a J J J J J J J J J J J J J J J J Contributions to 2020 GDP Growth2 Gross Domestic Product2 Annualized % Change % Change 1. Source: The American Institute of Architects (AIA) NYSE: HRI 16 2. Source: Dodge Analytics U.S. ©2020 Herc Rentals Inc. All Rights Reserved.
COVID-19 Impact to Date Withdrawing 2020 guidance given uncertainty related to future impact of COVID-19 Economic Outlook Impact on Our Business • The economy has turned negative faster than any • Event and entertainment business was stopped time in recent history • National accounts business is more resilient • “U.S. economy moves from cruise control to a full stop”1 • In April, experiencing YoY decrease in volume of fleet on rent of 15% to 20%, resulting in potential negative • Architecture Billings Index score dropped to 33.3 for impact to rental revenues of 20% to 25% March2 • Our team is monitoring and taking the necessary • YoY GDP estimates for Q2 range from negative 18% steps to adjust costs in this unprecedented to 38% with FY 2020 estimates down 2% to 7%1,3 environment • Dodge expects YoY non-residential construction • We have substantially cut our capital expenditures starts to drop 13% in 2020 with a 5% rebound in and expect to generate free cash flow 20211 1. Source: Dodge Data & Analytics U.S. COVID-19 Construction Starts Forecast April 9, 2020 2. Source: The American Institute of Architects (AIA) NYSE: HRI 17 3. Source: Morgan Stanley Research forecasts April 3, 2020, The Conference Board Economic Forecast for the U.S. Economy April 9, 2020 ©2020 Herc Rentals Inc. All Rights Reserved.
Business Priorities Health and Safety Committed to keeping our team, their families, our customers and communities safe Resilient Business Model Diverse customer base, many in essential industry sectors should help mitigate some of the impact of the COVID-19 pandemic Contingency Planning Accelerated our response to the changing environment to reduce costs and net capex to conserve capital Disciplined Capital Management & Liquidity Solid balance sheet and ample liquidity with expected free cash flow generation NYSE: HRI 18 ©2020 Herc Rentals Inc. All Rights Reserved.
APPENDIX NYSE: HRI 19 ©2020 Herc Rentals Inc. All Rights Reserved.
Our Strategic Initiatives Develop Our Expand and Improve Enhance Disciplined People and Diversify Operating Customer Capital Culture Revenues Effectiveness Experience Management Attract and retain talent Broaden customer Focus on safety, labor Provide premium Drive EBITDA margin base productivity, and products and solutions- growth Align performance to warranty recovery based services shared purpose Expand products and Improve key financial services Increase density in large Introduce innovative metrics Create supportive work urban markets technology solutions place culture Grow pricing and Maximize fleet ancillary revenues Improve vendor Maintain customer management and Expand continuous management and fleet friendly showrooms and utilization learning Improve sales force availability facilities effectiveness NYSE: HRI 20 ©2020 Herc Rentals Inc. All Rights Reserved.
Focusing on High Growth Urban Markets 39 states 275 6 provinces Approximately 275 locations, principally in North America1 Strong geographic footprint in high growth markets Source: ARA IHS Global Insights February 2020 NYSE: HRI 21 1. Locations as of March 31, 2020 ©2020 Herc Rentals Inc. All Rights Reserved.
Glossary of Terms Commonly Used in the Industry OEC: Original Equipment Cost which is an operating measure based on the guidelines of the American Rental Association (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). Fleet Age: The OEC weighted age of the entire fleet, based on ARA guidelines. Net Fleet Capital Expenditures: Capital expenditures of rental equipment minus the proceeds from disposal of rental equipment. Dollar Utilization ($ UT): Dollar utilization is an operating measure calculated by dividing rental revenue by the average OEC of the equipment fleet for the relevant time period, based on ARA guidelines. Pricing: Change in pure pricing achieved in one period versus another period. This is applied both to year-over-year and sequential comparisons. Rental rates are based on ARA guidelines and are calculated based on the category class rate variance achieved either year- over-year or sequentially for any fleet that qualifies for the fleet base and weighted by the prior year revenue mix. NYSE: HRI 22 ©2020 Herc Rentals Inc. All Rights Reserved.
Q1 Total Revenues Q1 Revenue Bridge +2.4% $ in millions Equipment rental revenue increased 2.4% in Q1 2020 with improvements in pricing and mix, partially $475.7 $9.2 $436.2 offset by lower volume $(0.4) $(45.0) $(3.3) Sales of rental equipment decreased 53.0% in Q1 2020 Total revenues decreased 8.3%, or $39.5 million, in 2019 Currency Equipment Sales of Sales of new 2020 translation rental rental equipment Q1 2020 revenue equipment and other NYSE: HRI 23 ©2020 Herc Rentals Inc. All Rights Reserved.
Q1 Net Results Net loss was $3.7 million in Q1 2019 compared to $6.7 million in the prior year Q1 Net Results Bridge $ in millions Interest expense in Q1 2020 was favorable $8.5 $8.5 $6.0 million primarily related to lower interest expense on the Company's Notes and lower average outstanding $(3.7) balances on our ABL Credit Facility $(6.7) ($0.4) ($6.4) ($0.5) Impairment expense was $6.3 million during the first ($4.2) quarter of 2020 due to the partial impairment of a long- 2019 Currency Income tax Interest Impairment Depreciation All other 2020 term receivable related to the prior sale of our joint impact expense of rental equip. venture All other includes the positive impact of our improved operating results (See Slide 32 for additional details) NYSE: HRI 24 ©2020 Herc Rentals Inc. All Rights Reserved.
Reconciliation of Adjusted Net Income and Adjusted Earnings Per Diluted Share 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, 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 March 31, 2020 2019 Net loss (3.7) (6.7) Spin-Off costs 0.1 — Impairment 6.3 — Other 0.1 0.3 Tax impact of adjustments (1.7) (0.1) Adjusted net income (loss) $1.1 (6.5) Diluted common shares 29.3 28.6 Adjusted earnings (loss) per diluted common share $0.04 $(0.23) NYSE: HRI 25 ©2020 Herc Rentals Inc. All Rights Reserved.
Reconciliation of Net Income to Adj. EBITDA, Adj. EBITDA Margin, Rental Adj. EBITDA (REBITDA), REBITDA Margin and Flow-Through EBITDA, Adjusted EBITDA, and REBITDA - 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 merger and acquisition 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 disposal of a business and certain other items. REBITDA represents Adjusted EBITDA excluding the gain (loss) on sales of rental equipment and new equipment, parts and supplies. EBITDA, Adjusted EBITDA and REBITDA do not purport to be alternatives to net income as an indicator of operating performance. Additionally, none of these measures 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, REBITDA Margin and REBITDA Flow-Through - Adjusted EBITDA Margin (Adjusted EBITDA / Total Revenues) is a commonly used profitability ratio. REBITDA Margin (REBITDA / Equipment rental, service and other revenues) and REBITDA Flow-Through (the year-over-year change in REBITDA/the year-over-year change in Equipment rental, service, and other revenues) are useful operating profitability ratios to management and investors. NYSE: HRI 26 ©2020 Herc Rentals Inc. All Rights Reserved.
Reconciliation of Net Income to Adj. EBITDA, Adj. EBITDA Margin, Rental Adj. EBITDA (REBITDA), REBITDA Margin and Flow-Through $ in millions Three Months Ended March 31, 2020 2019 Net income (loss) ($3.7) ($6.7) Income tax provision (benefit) 1.1 (3.1) Interest expense, net 24.4 32.9 Depreciation of rental equipment 100.4 100.0 Non-rental depreciation and amortization 15.8 15.0 EBITDA 138.0 138.1 Spin-off costs 0.1 — Impairment 6.3 — Non-cash stock-based compensation charges 3.2 3.9 Other 0.1 0.3 Adjusted EBITDA $147.7 $142.3 Less: Gain (loss) on sales of rental equipment (2.4) 1.6 Less: Gain (loss) on sales of new equipment, parts and supplies 1.9 2.7 Rental Adjusted EBITDA (REBITDA) $148.2 $138.0 Total Revenues $436.2 $475.7 Less: Sales of rental equipment 40.0 85.1 Less: Sales of new equipment, parts and supplies 7.0 10.9 Equipment rental, service and other revenues $389.2 $379.7 Total Revenues $436.2 $475.7 Adjusted EBITDA $147.7 $142.3 Adjusted EBITDA Margin 33.9% 29.9% Equipment rental, service and other revenues $389.2 $379.7 REBITDA $148.2 $138.0 REBITDA Margin 38.1% 36.3% YOY Change in REBITDA $10.2 YOY Change in Equipment Rental, service and other revenues $9.5 YOY REBITDA Flow-Through 107.4% NYSE: HRI 27 ©2020 Herc Rentals Inc. All Rights Reserved.
REBITDA Margin Trend $ in millions Q1 2019 Q2 2019 Q3 2019 Q4 2019 FY 2019 Q1 2020 Total Revenues $475.7 $475.1 $508.1 $540.1 $1,999 $436.2 Less: Sales of rental equipment 85.1 51.3 35.4 71.0 242.8 40.0 Less: Sales of new equipment, parts and supplies 10.9 13.2 10.0 9.9 44.0 7.0 Equipment rental, service and other revenues $379.7 $410.6 $462.7 $459.2 $1,712.2 $389.2 Net income (loss) ($6.7) $9.7 $9.4 $35.1 $47.5 ($3.7) Income tax provision (benefit) (3.1) 5.3 (4.2) 18.1 16.1 1.1 Interest expense, net 32.9 31.6 81.9 27.1 173.5 24.4 Depreciation of rental equipment 100.0 100.9 102.7 105.5 409.1 100.4 Non-rental depreciation and amortization 15.0 14.6 14.9 16.5 61.0 15.8 EBITDA $138.1 $162.1 $204.7 $202.3 $707.2 $138.0 Restructuring — 7.8 — (0.1) 7.7 — Spin-off costs — 0.3 0.4 (0.2) 0.5 0.1 Non-cash stock-based compensation charges 3.9 4.3 4.3 7.0 19.5 3.2 Impairment 0.3 0.4 — 4.4 5.1 6.3 Other — — — 1.0 1.0 0.1 Adjusted EBITDA $142.3 $174.9 $209.4 $214.4 $741.0 $147.7 Less: Gain (loss) on sales of rental equipment 1.6 1.3 (1.3) (2.0) (0.4) (2.4) Less: Gain on sales of new equipment, parts and supplies 2.7 2.8 2.8 2.4 10.7 1.9 Rental Adjusted EBITDA (REBITDA) $138.0 $170.8 $207.9 $214.0 $730.7 $148.2 REBITDA Margin 36.3% 41.6% 44.9% 46.6% 42.7% 38.1% YOY REBITDA Flow-Through 183.1% 168.1% 83.3% 263.3% 169.3% 107.4% NYSE: HRI 28 ©2020 Herc Rentals Inc. All Rights Reserved.
Calculation of Net Leverage Ratio Net Leverage Ratio –The Company has defined its net leverage ratio as net debt, as calculated below, divided by adjusted EBITDA for the trailing twelve-month period. This measure should be considered supplemental to and not a substitute for financial information prepared in accordance with GAAP. The Company’s definition of this measure may differ from similarly titled measures used by other companies. $ in millions Q1 2020 Q4 2019 Q1 2019 Long-Term Debt, Net $2,041.6 $2,051.5 $2,019.4 (Plus) Current maturities of long-term debt 22.2 27.0 23.6 (Plus) Unamortized debt issuance costs 7.7 7.9 10.1 (Less) Cash and Cash Equivalents (55.8) (33.0) (24.5) Net Debt $2,015.7 $2,053.4 $2,028.6 Trailing Twelve-Month Adjusted EBITDA $746.4 $741.0 $694.3 Net Leverage 2.7x 2.8x 2.9x NYSE: HRI 29 ©2020 Herc Rentals Inc. All Rights Reserved.
Reconciliation of Free Cash Flow Free cash flow is not a recognized term under GAAP and should not be considered in isolation or as a substitute for our reported results prepared in accordance with GAAP. Further, since all companies do not use identical calculations, our definition and presentation of this measure may not be comparable to similarly titled measures reported by other companies. 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 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. $ in millions Three Months Ended March 31, 2020 2019 Net cash provided by operating activities $101.5 $131.2 Rental equipment expenditures (83.0) (82.6) Proceeds from disposal of rental equipment 34.6 69.6 Net Fleet Capital Expenditures (48.4) (13.0) Non-rental capital expenditures (15.5) (11.4) Proceeds from disposal of property and equipment 1.6 0.9 Free Cash Flow $39.2 $107.7 NYSE: HRI 30 ©2020 Herc Rentals Inc. All Rights Reserved.
Historical Fleet at OEC1 $ in millions Q1 Q2 Q3 Q4 Q1 FY 2019 2019 2019 2019 2019 2020 Beginning Balance $3,777 $3,694 $3,859 $3,943 $3,777 $3,822 Expenditures $103 $289 $172 $63 $627 $109 Disposals ($193) ($123) ($89) ($188) ($593) ($110) Foreign Currency / Other $7 ($1) $1 $4 $11 ($21) Ending Balance $3,694 $3,859 $3,943 $3,822 $3,822 $3,800 NYSE: HRI 31 1. Original equipment cost based on ARA guidelines ©2020 Herc Rentals Inc. All Rights Reserved.
Q1 Net Results Bridge Three Months Ended March 31, Elements of Net Income (Loss) Bridge 1 Depreciation of Interest $ in millions 2020 2019 $ Change Currency Income tax Impairment All other impact rental equip. expense Total revenues $436.2 $475.7 ($39.5) ($0.4) $— $— $— $— ($39.1) Direct operating 189.2 189.1 0.1 (0.2) — — — — 0.3 Depreciation of rental equipment 100.4 100.0 0.4 (0.1) — — 0.5 — — Cost of sales of rental equipment 42.4 83.5 (41.1) — — — — (41.1) Cost of sales of new equipment, parts and supplies 5.1 8.2 (3.1) — — — — — (3.1) Selling, general and administrative 69.8 71.5 (1.7) 0.5 — — — — (2.2) Impairment 6.3 — 6.3 (0.1) — 6.4 — — — Interest expense, net 24.4 32.9 (8.5) — — — — (8.5) — Other expense (income), net 1.2 0.3 0.9 (0.1) — — — — 1.0 Income (loss) before income taxes (2.6) (9.8) 7.2 (0.4) — (6.4) (0.5) 8.5 6.0 Income tax benefit (provision) (1.1) 3.1 (4.2) — (4.2) — — — — Net income (loss) ($3.7) ($6.7) $3.0 ($0.4) ($4.2) ($6.4) ($0.5) $8.5 $6.0 NYSE: HRI 32 1. Currency impact includes the translational and transactional SG&A impact of foreign currency exchange ©2020 Herc Rentals Inc. All Rights Reserved.
Fleet Mix March 31, 2019 March 31, 2020 Aerial - Booms 17.9% 17.6% Aerial - Scissors & Other 7.6% 7.6% Earthmoving - Compact 8.5% 8.0% Earthmoving - Heavy 5.9% 5.5% Material Handling - Telehandlers 13.3% 13.4% Material Handling - Industrial 4.2% 4.0% Trucks and Trailers 12.9% 13.9% ProSolutions® 14.9% 15.7% ProContractor 6.4% 6.4% Air Compressors 2.6% 2.4% Other 2.6% 2.4% Lighting 1.7% 1.8% Compaction 1.5% 1.3% Total 100.0% 100.0% OEC1 $3.69B $3.80B NYSE: HRI 33 1. Original equipment cost based on ARA guidelines ©2020 Herc Rentals Inc. All Rights Reserved.
Consistent Organic Growth Since Spin-off Equipment Rental Revenue Adjusted EBITDA1 $ in millions $ in millions $741.0 $746.4 ’16-‘19 CAGR: 8.0% $1,701.8 $1,710.7 ’16-‘19 CAGR: 11.4% $1,658.3 $684.8 $1,499.0 $585.4 $536.2 $1,352.7 2016 2017 2018 2019 Q1 2020 TTM 2016 2017 2018 2019 Q1 2020 TTM Net Leverage2 Adjusted EBITDA Margin1 38.1% 37.1% 4.1x 3.6x 34.5% 34.6% 33.4% 3.1x 2.8x 2.7x 2016 2017 2018 2019 Q1 2020 TTM 2016 2017 2018 2019 Q1 2020 1. For a definition and reconciliation to the most comparable GAAP financial measure, see slides 26 and 27 NYSE: HRI 34 2. For a definition and calculation, see slide 29 ©2020 Herc Rentals Inc. All Rights Reserved.
NYSE: HRI ©2020 Herc Rentals Inc. All Rights Reserved.