United Rentals, Inc. (NYSE: URI) today announced financial results for
the second quarter 2009. Total revenue was $615 million and rental
revenue was $454 million, compared with $831 million and $628 million,
respectively, for the same period last year. Operating income was $5
million for the quarter, compared with $128 million for the same period
last year.
On a GAAP basis, the company reported a second quarter 2009 net loss of
$17 million, or $0.28 per diluted share, compared with a net loss
available to common stockholders of $202 million, or $2.33 per diluted
share, for the same period in 2008. Adjusted EPS, which excludes the
impact of special items, was a loss of $0.24 per diluted share, compared
with earnings of $0.69 per diluted share for the prior year. Adjusted
EBITDA margin, which also excludes the impact of special items, was
24.4% for the second quarter, compared with 32.4% in 2008. The change in
profitability primarily reflects a continued decline in non-residential
construction activity and its negative impact on pricing, partially
offset by the savings realized from the company’s ongoing cost-cutting
measures.
Second Quarter 2009 Highlights
-
Total debt, including subordinated convertible debentures, decreased
by $57 million during the quarter. The company repurchased and retired
$328 million aggregate principal amount of outstanding indebtedness
and subordinated convertible debentures and recognized gains of $26
million.
-
Free cash flow was $70 million, compared with free cash usage of $26
million for the same period last year. The company expects to generate
approximately $325 million of free cash flow for full-year 2009, an
increase from its previous estimate of $300 million.
-
The company sold $271 million of fleet on an original equipment cost
basis at an average age of 78 months, primarily in category classes
with lagging utilizations.
-
SG&A expense decreased by $27 million compared with the second quarter
last year. The company expects to reduce its full year SG&A expense by
$80 million to $90 million, an increase from its previous estimate of
$50 million to $60 million.
-
Cost of equipment rentals, excluding depreciation, decreased by $69
million compared with the second quarter last year. The company
expects to reduce its full year cost of equipment rentals, excluding
depreciation, by $190 million to $210 million.
-
38 branches were closed or consolidated in the quarter, and headcount
was reduced by approximately 800.
-
Time utilization decreased 2.4 percentage points to 61.3%, and rental
rates declined 14.0%, compared with the second quarter last year.
Dollar utilization, which reflects the impact of both rental rates and
time utilization, decreased 12.5 percentage points to 44.9%.
CEO Comments
Michael Kneeland, chief executive officer of United Rentals, said, "Our
company is bringing discipline to every area of our operations, while
expanding the relationships that are vital to our strategic growth,
particularly with larger customers. In the second quarter, we continued
to proactively manage our capital structure, cash flow and costs to
provide us with greater financial flexibility. Based on the success of
these initiatives, we are comfortable increasing our full year estimates
for both free cash flow and SG&A expense reduction."
Mr. Kneeland continued, "Looking forward, we believe that our operating
environment will remain very challenging. Our best estimate at this time
is that non-residential construction activity will continue to decline
on a year-over-year basis into 2010, although the rate of decline may
moderate. Our infrastructure rentals should see the benefit of stimulus
funds, while on a macro level we believe that our end markets will
stabilize next year and begin a gradual recovery."
Six Months 2009 Results
For the first half 2009, the company reported total revenue of $1,209
million and rental revenue of $902 million, compared with $1,603 million
and $1,206 million, respectively, for the same period last year.
Operating income was $23 million for the first half 2009, compared with
$230 million for the same period last year.
On a GAAP basis, the company reported a net loss of $36 million, or
$0.60 per diluted share, for the first half 2009, compared with a net
loss available to common stockholders of $164 million, or $1.89 per
diluted share, for the same period in 2008. Adjusted EPS, which excludes
the impact of special items, was a loss of $0.56 per diluted share,
compared with earnings of $1.15 per diluted share for the prior year.
Adjusted EBITDA margin, which also excludes the impact of special items,
was 24.4% for the first half 2009, compared with 31.1% in 2008. The
change in profitability primarily reflects a continued decline in
non-residential construction activity and its negative impact on
pricing, partially offset by savings realized from the company’s ongoing
cost-cutting measures.
Free Cash Flow and Fleet Size
For the first half 2009, free cash flow was $199 million after total
rental and non-rental capital expenditures of $164 million, compared
with free cash flow of $117 million after total rental and non-rental
capital expenditures of $469 million for the same period last year. The
year-over-year improvement in free cash flow was largely the result of a
$299 million reduction in rental capital expenditures, partially offset
by lower cash generated from operating activities.
The size of the rental fleet, as measured by the original equipment
cost, was $3.8 billion and the age of the rental fleet was 40 months at
June 30, 2009, compared with $4.1 billion and 39 months at December 31,
2008.
$500 Million of New Senior Notes due 2016
On June 2, 2009, the company announced that its operating subsidiary,
United Rentals North America Inc., had completed an offering of $500
million aggregate principal amount of 10 7/8% senior unsecured notes due
2016. The transaction closed on June 9, 2009, and the company received
net proceeds, after underwriting discounts and commissions, fees and
expenses, of $471 million.
Return on Invested Capital (ROIC)
Return on invested capital was 5.5% for the 12 months ended June 30,
2009, a decrease of 2.4 percentage points from the same period last
year. The company’s ROIC metric uses after-tax operating income for the
trailing 12 months divided by the averages of stockholders’ equity
(deficit), debt and deferred taxes, net of average cash.
Conference Call
United Rentals will hold a conference call tomorrow, Thursday, July 30,
2009, at 11:00 a.m. Eastern Time. The conference call will be available
live by audio webcast at unitedrentals.com, where it will be archived,
and by calling 866-793-1344.
Non-GAAP Measures
Free cash flow, earnings before interest, taxes, depreciation and
amortization (EBITDA), adjusted EBITDA, and adjusted earnings per share
(adjusted EPS) are non-GAAP financial measures as defined under the
rules of the SEC. Free cash flow represents net cash provided by
operating activities, less purchases of rental and non-rental equipment
plus proceeds from sales of rental and non-rental equipment and excess
tax benefits from share-based payment arrangements. EBITDA represents
the sum of (loss) income before (benefit) provision for income taxes,
interest expense, net, interest expense-subordinated convertible
debentures, net, depreciation-rental equipment, non-rental depreciation
and amortization and stock compensation expense, net. Adjusted EBITDA
represents EBITDA plus the sum of the charge related to the settlement
of the SEC inquiry and the restructuring charge. Adjusted EPS represents
EPS plus (i) the sum of the restructuring and asset impairment charges,
the charge related to the settlement of the SEC inquiry, the preferred
stock redemption charge and the foreign tax credit valuation allowance
and other less (ii) the gains on the repurchase and retirement of
outstanding indebtedness and subordinated convertible debentures. The
company believes that: (i) free cash flow provides useful additional
information concerning cash flow available to meet future debt service
obligations and working capital requirements; (ii) EBITDA and adjusted
EBITDA provide useful information about operating performance and
period-over-period growth; and (iii) adjusted EPS provides useful
information concerning future profitability. However, none of these
measures should be considered as alternatives to net income, cash flows
from operating activities or earnings per share under GAAP as indicators
of operating performance or liquidity. Information reconciling
forward-looking free cash flow to a GAAP financial measure is
unavailable to the company without unreasonable effort.
About United Rentals
United Rentals, Inc. is the largest equipment rental company in the
world, with an integrated network of over 580 rental locations in 48
states, 10 Canadian provinces and Mexico. The company’s approximately
8,600 employees serve construction and industrial customers, utilities,
municipalities, homeowners and others. The company offers for rent
approximately 2,700 classes of equipment with a total original cost of
$3.8 billion. United Rentals is a member of the Standard & Poor’s MidCap
400 Index and the Russell 2000 Index® and is headquartered in Greenwich,
Conn. Additional information about United Rentals is available at
unitedrentals.com.
Forward-Looking Statements
This press release contains forward-looking statements within the
meaning of the safe harbor provisions of the Private Securities
Litigation Reform Act of 1995. Such statements can be identified by the
use of forward-looking terminology such as “believe,” “expect,” “may,”
“will,” “should,” “seek,” “on-track,” “plan,” “project,” “forecast,”
“intend” or “anticipate,” or the negative thereof or comparable
terminology, or by discussions of strategy or outlook. You are cautioned
that our business and operations are subject to a variety of risks and
uncertainties, many of which are beyond our control, and, consequently,
our actual results may differ materially from those projected. Factors
that could cause actual results to differ materially from those
projected include, but are not limited to, the following: (1) the depth
and duration of the current economic downturn and accompanying decreases
in North American construction and industrial activities, which have
significantly affected revenues and, because many of our costs are
fixed, our profitability, and which may further reduce demand and prices
for our products and services; (2) our inability to benefit from
government spending associated with stimulus-related construction
projects; (3) our highly leveraged capital structure, which requires us
to use a substantial portion of our cash flow for debt service and can
constrain our flexibility in responding to unanticipated or adverse
business conditions; (4) noncompliance with financial or other covenants
in our debt agreements, which could result in our lenders terminating
our credit facilities and requiring us to repay outstanding borrowings;
(5) inability to access the capital that our businesses or growth plans
may require; (6) increases in our maintenance and replacement costs as
we age our fleet, and decreases in the residual value of our equipment;
(7) inability to sell our new or used fleet in the amounts, or at the
prices, we expect; (8) rates we can charge and time utilization we can
achieve being less than anticipated; and (9) costs we incur being more
than anticipated, and the inability to realize expected savings in the
amounts or time frames planned. For a fuller description of these and
other possible uncertainties, please refer to our Annual Report on Form
10-K for the year ended December 31, 2008, as well as to our subsequent
filings with the SEC. Our forward-looking statements contained herein
speak only as of the date hereof, and we make no commitment to update or
publicly release any revisions to forward-looking statements in order to
reflect new information or subsequent events, circumstances or changes
in expectations.
|
|
|
UNITED RENTALS, INC.
|
|
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
|
|
(In millions, except per share amounts)
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Six Months Ended
|
|
|
|
June 30,
|
|
June 30,
|
|
|
|
2009
|
|
2008
|
|
% Change
|
|
2009
|
|
2008
|
|
% Change
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equipment rentals
|
|
$
|
454
|
|
|
$
|
628
|
|
|
(27.7
|
%)
|
|
$
|
902
|
|
|
$
|
1,206
|
|
|
(25.2
|
%)
|
|
Sales of rental equipment
|
|
|
84
|
|
|
|
68
|
|
|
23.5
|
%
|
|
|
151
|
|
|
|
134
|
|
|
12.7
|
%
|
|
New equipment sales
|
|
|
20
|
|
|
|
46
|
|
|
(56.5
|
%)
|
|
|
43
|
|
|
|
88
|
|
|
(51.1
|
%)
|
|
Contractor supplies sales
|
|
|
33
|
|
|
|
59
|
|
|
(44.1
|
%)
|
|
|
65
|
|
|
|
115
|
|
|
(43.5
|
%)
|
|
Service and other revenues
|
|
|
24
|
|
|
|
30
|
|
|
(20.0
|
%)
|
|
|
48
|
|
|
|
60
|
|
|
(20.0
|
%)
|
|
Total revenues
|
|
|
615
|
|
|
|
831
|
|
|
(26.0
|
%)
|
|
|
1,209
|
|
|
|
1,603
|
|
|
(24.6
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of equipment rentals, excluding depreciation
|
|
|
221
|
|
|
|
290
|
|
|
(23.8
|
%)
|
|
|
454
|
|
|
|
566
|
|
|
(19.8
|
%)
|
|
Depreciation of rental equipment
|
|
|
110
|
|
|
|
111
|
|
|
(0.9
|
%)
|
|
|
216
|
|
|
|
219
|
|
|
(1.4
|
%)
|
|
Cost of rental equipment sales
|
|
|
92
|
|
|
|
48
|
|
|
91.7
|
%
|
|
|
151
|
|
|
|
97
|
|
|
55.7
|
%
|
|
Cost of new equipment sales
|
|
|
17
|
|
|
|
39
|
|
|
(56.4
|
%)
|
|
|
37
|
|
|
|
73
|
|
|
(49.3
|
%)
|
|
Cost of contractor supplies sales
|
|
|
25
|
|
|
|
45
|
|
|
(44.4
|
%)
|
|
|
48
|
|
|
|
89
|
|
|
(46.1
|
%)
|
|
Cost of service and other revenues
|
|
|
9
|
|
|
|
12
|
|
|
(25.0
|
%)
|
|
|
18
|
|
|
|
24
|
|
|
(25.0
|
%)
|
|
Total cost of revenues
|
|
|
474
|
|
|
|
545
|
|
|
(13.0
|
%)
|
|
|
924
|
|
|
|
1,068
|
|
|
(13.5
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
141
|
|
|
|
286
|
|
|
(50.7
|
%)
|
|
|
285
|
|
|
|
535
|
|
|
(46.7
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expenses
|
|
|
101
|
|
|
|
128
|
|
|
(21.1
|
%)
|
|
|
209
|
|
|
|
257
|
|
|
(18.7
|
%)
|
|
Restructuring charge
|
|
|
20
|
|
|
|
1
|
|
|
|
|
|
24
|
|
|
|
4
|
|
|
|
|
Charge related to settlement of SEC inquiry
|
|
|
-
|
|
|
|
14
|
|
|
|
|
|
-
|
|
|
|
14
|
|
|
|
|
Non-rental depreciation and amortization
|
|
|
15
|
|
|
|
15
|
|
|
-
|
|
|
|
29
|
|
|
|
30
|
|
|
(3.3
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
5
|
|
|
|
128
|
|
|
(96.1
|
%)
|
|
|
23
|
|
|
|
230
|
|
|
(90.0
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense, net
|
|
|
42
|
|
|
|
48
|
|
|
(12.5
|
%)
|
|
|
92
|
|
|
|
89
|
|
|
3.4
|
%
|
|
Interest expense - subordinated convertible debentures, net
|
|
|
(10
|
)
|
|
|
3
|
|
|
|
|
|
(8
|
)
|
|
|
5
|
|
|
|
|
Other expense, net
|
|
|
2
|
|
|
|
1
|
|
|
|
|
|
1
|
|
|
|
1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Loss) income before (benefit) provision for income taxes
|
|
|
(29
|
)
|
|
|
76
|
|
|
|
|
|
(62
|
)
|
|
|
135
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Benefit) provision for income taxes
|
|
|
(12
|
)
|
|
|
39
|
|
|
|
|
|
(26
|
)
|
|
|
60
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) income
|
|
$
|
(17
|
)
|
|
$
|
37
|
|
|
|
|
$
|
(36
|
)
|
|
$
|
75
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock redemption charge
|
|
|
-
|
|
|
|
(239
|
)
|
|
|
|
|
-
|
|
|
|
(239
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss available to common stockholders
|
|
$
|
(17
|
)
|
|
$
|
(202
|
)
|
|
|
|
$
|
(36
|
)
|
|
$
|
(164
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted loss per share (inclusive of preferred stock redemption
charge)
|
|
$
|
(0.28
|
)
|
|
$
|
(2.33
|
)
|
|
|
|
$
|
(0.60
|
)
|
|
$
|
(1.89
|
)
|
|
|
|
|
|
UNITED RENTALS, INC.
|
|
CONDENSED CONSOLIDATED BALANCE SHEETS
|
|
(In millions)
|
|
|
|
|
|
|
|
|
|
June 30,
|
|
December 31,
|
|
|
|
2009
|
|
2008
|
|
ASSETS
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
125
|
|
|
$
|
77
|
|
|
Accounts receivable, net
|
|
|
375
|
|
|
|
454
|
|
|
Inventory
|
|
|
55
|
|
|
|
59
|
|
|
Prepaid expenses and other assets
|
|
|
36
|
|
|
|
37
|
|
|
Deferred taxes
|
|
|
74
|
|
|
|
76
|
|
|
Total current assets
|
|
|
665
|
|
|
|
703
|
|
|
|
|
|
|
|
|
Rental equipment, net
|
|
|
2,522
|
|
|
|
2,746
|
|
|
Property and equipment, net
|
|
|
434
|
|
|
|
447
|
|
|
Goodwill and other intangible assets, net
|
|
|
230
|
|
|
|
229
|
|
|
Other long-term assets
|
|
|
67
|
|
|
|
66
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
3,918
|
|
|
$
|
4,191
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' DEFICIT
|
|
|
|
|
|
Current maturities of long-term debt
|
|
$
|
9
|
|
|
$
|
13
|
|
|
Accounts payable
|
|
|
144
|
|
|
|
157
|
|
|
Accrued expenses and other liabilities
|
|
|
196
|
|
|
|
257
|
|
|
Total current liabilities
|
|
|
349
|
|
|
|
427
|
|
|
|
|
|
|
|
|
Long-term debt
|
|
|
3,042
|
|
|
|
3,186
|
|
|
Subordinated convertible debentures
|
|
|
124
|
|
|
|
146
|
|
|
Deferred taxes
|
|
|
407
|
|
|
|
414
|
|
|
Other long-term liabilities
|
|
|
42
|
|
|
|
47
|
|
|
Total liabilities
|
|
|
3,964
|
|
|
|
4,220
|
|
|
|
|
|
|
|
|
Common stock
|
|
|
1
|
|
|
|
1
|
|
|
Additional paid-in capital
|
|
|
468
|
|
|
|
466
|
|
|
Accumulated deficit
|
|
|
(548
|
)
|
|
|
(512
|
)
|
|
Accumulated other comprehensive income
|
|
|
33
|
|
|
|
16
|
|
|
Total stockholders' deficit
|
|
|
(46
|
)
|
|
|
(29
|
)
|
|
|
|
|
|
|
|
Total liabilities and stockholders' deficit
|
|
$
|
3,918
|
|
|
$
|
4,191
|
|
|
|
|
UNITED RENTALS, INC.
|
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
(In millions)
|
|
|
|
|
|
Three Months Ended
|
|
Six Months Ended
|
|
|
|
June 30,
|
|
June 30,
|
|
|
|
2009
|
|
2008
|
|
2009
|
|
2008
|
|
Cash Flows From Operating Activities:
|
|
|
|
|
|
|
|
|
|
Net (loss) income
|
|
$
|
(17
|
)
|
|
$
|
37
|
|
|
$
|
(36
|
)
|
|
$
|
75
|
|
|
Adjustments to reconcile net (loss) income to net cash provided by
operating activities:
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
125
|
|
|
|
126
|
|
|
|
245
|
|
|
|
249
|
|
|
Amortization and write-off of deferred financing and related costs
|
|
|
4
|
|
|
|
5
|
|
|
|
8
|
|
|
|
7
|
|
|
Loss (gain) on sales of rental equipment
|
|
|
8
|
|
|
|
(20
|
)
|
|
|
-
|
|
|
|
(37
|
)
|
|
Loss (gain) on sales of non-rental equipment
|
|
|
2
|
|
|
|
(1
|
)
|
|
|
1
|
|
|
|
(1
|
)
|
|
Non-cash adjustments to equipment
|
|
|
4
|
|
|
|
1
|
|
|
|
8
|
|
|
|
2
|
|
|
Stock compensation expense, net
|
|
|
2
|
|
|
|
1
|
|
|
|
4
|
|
|
|
2
|
|
|
Restructuring charge
|
|
|
20
|
|
|
|
1
|
|
|
|
24
|
|
|
|
4
|
|
|
Gain on repurchase of debt securities
|
|
|
(13
|
)
|
|
|
-
|
|
|
|
(17
|
)
|
|
|
-
|
|
|
Gain on retirement of subordinated convertible debentures
|
|
|
(13
|
)
|
|
|
-
|
|
|
|
(13
|
)
|
|
|
-
|
|
|
(Decrease) increase in deferred taxes
|
|
|
(4
|
)
|
|
|
34
|
|
|
|
(7
|
)
|
|
|
52
|
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
|
(Increase) decrease in accounts receivable
|
|
|
(10
|
)
|
|
|
(26
|
)
|
|
|
83
|
|
|
|
39
|
|
|
Decrease (increase) in inventory
|
|
|
4
|
|
|
|
1
|
|
|
|
4
|
|
|
|
(3
|
)
|
|
(Increase) decrease in prepaid expenses and other assets
|
|
|
(3
|
)
|
|
|
(14
|
)
|
|
|
1
|
|
|
|
(12
|
)
|
|
(Decrease) increase in accounts payable
|
|
|
(11
|
)
|
|
|
36
|
|
|
|
(14
|
)
|
|
|
117
|
|
|
(Decrease) increase in accrued expenses and other liabilities
|
|
|
(17
|
)
|
|
|
40
|
|
|
|
(86
|
)
|
|
|
(47
|
)
|
|
Net cash provided by operating activities
|
|
|
81
|
|
|
|
221
|
|
|
|
205
|
|
|
|
447
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Investing Activities:
|
|
|
|
|
|
|
|
|
|
Purchases of rental equipment
|
|
|
(86
|
)
|
|
|
(301
|
)
|
|
|
(138
|
)
|
|
|
(437
|
)
|
|
Purchases of non-rental equipment
|
|
|
(14
|
)
|
|
|
(17
|
)
|
|
|
(26
|
)
|
|
|
(32
|
)
|
|
Proceeds from sales of rental equipment
|
|
|
84
|
|
|
|
68
|
|
|
|
151
|
|
|
|
134
|
|
|
Proceeds from sales of non-rental equipment
|
|
|
5
|
|
|
|
3
|
|
|
|
8
|
|
|
|
5
|
|
|
Purchases of other companies
|
|
|
1
|
|
|
|
-
|
|
|
|
(1
|
)
|
|
|
-
|
|
|
Net cash used in investing activities
|
|
|
(10
|
)
|
|
|
(247
|
)
|
|
|
(6
|
)
|
|
|
(330
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Financing Activities:
|
|
|
|
|
|
|
|
|
|
Proceeds from debt
|
|
|
3,008
|
|
|
|
353
|
|
|
|
5,572
|
|
|
|
353
|
|
|
Payments of debt
|
|
|
(3,043
|
)
|
|
|
(479
|
)
|
|
|
(5,713
|
)
|
|
|
(486
|
)
|
|
Cash paid in connection with preferred stock redemption
|
|
|
-
|
|
|
|
(254
|
)
|
|
|
-
|
|
|
|
(254
|
)
|
|
Payments of financing costs
|
|
|
(14
|
)
|
|
|
(30
|
)
|
|
|
(14
|
)
|
|
|
(30
|
)
|
|
Excess tax benefits from share-based payment arrangements
|
|
|
-
|
|
|
|
-
|
|
|
|
(1
|
)
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in financing activities
|
|
|
(49
|
)
|
|
|
(410
|
)
|
|
|
(156
|
)
|
|
|
(417
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Effect of foreign exchange rates
|
|
|
7
|
|
|
|
1
|
|
|
|
5
|
|
|
|
(1
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Net increase (decrease) in cash and cash equivalents
|
|
|
29
|
|
|
|
(435
|
)
|
|
|
48
|
|
|
|
(301
|
)
|
|
Cash and cash equivalents at beginning of period
|
|
|
96
|
|
|
|
515
|
|
|
|
77
|
|
|
|
381
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of period
|
|
$
|
125
|
|
|
$
|
80
|
|
|
$
|
125
|
|
|
$
|
80
|
|
|
|
|
UNITED RENTALS, INC.
|
|
SEGMENT PERFORMANCE
|
|
($ in millions)
|
|
|
|
|
|
Three Months Ended
|
|
Six Months Ended
|
|
|
|
June 30,
|
|
June 30,
|
|
|
|
2009
|
|
2008
|
|
% Change
|
|
2009
|
|
2008
|
|
% Change
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General Rentals
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reportable segment revenue
|
|
$
|
576
|
|
$
|
781
|
|
(26.2%)
|
|
$
|
1,134
|
|
$
|
1,508
|
|
(24.8%)
|
|
Reportable segment operating income
|
|
|
(2)
|
|
|
115
|
|
(101.7%)
|
|
|
13
|
|
|
208
|
|
(93.8%)
|
|
Reportable segment operating margin
|
|
|
(0.3%)
|
|
|
14.7%
|
|
(15.0 pts)
|
|
|
1.1%
|
|
|
13.8%
|
|
(12.7 pts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trench Safety, Pump and Power
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reportable segment revenue
|
|
$
|
39
|
|
$
|
50
|
|
(22.0%)
|
|
$
|
75
|
|
$
|
95
|
|
(21.1%)
|
|
Reportable segment operating income
|
|
|
7
|
|
|
13
|
|
(46.2%)
|
|
|
10
|
|
|
22
|
|
(54.5%)
|
|
Reportable segment operating margin
|
|
|
17.9%
|
|
|
26.0%
|
|
(8.1 pts)
|
|
|
13.3%
|
|
|
23.2%
|
|
(9.9 pts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total United Rentals
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reportable segment revenue
|
|
$
|
615
|
|
$
|
831
|
|
(26.0%)
|
|
$
|
1,209
|
|
$
|
1,603
|
|
(24.6%)
|
|
Reportable segment operating income
|
|
|
5
|
|
|
128
|
|
(96.1%)
|
|
|
23
|
|
|
230
|
|
(90.0%)
|
|
Reportable segment operating margin
|
|
|
0.8%
|
|
|
15.4%
|
|
(14.6 pts)
|
|
|
1.9%
|
|
|
14.3%
|
|
(12.4 pts)
|
|
|
|
DILUTED LOSS PER SHARE CALCULATION
|
|
(In millions, except per share data)
|
|
|
|
|
|
Three Months Ended
|
|
Six Months Ended
|
|
|
|
June 30,
|
|
June 30,
|
|
|
|
2009
|
|
2008
|
|
2009
|
|
2008
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) income
|
|
$
|
(17
|
)
|
|
$
|
37
|
|
|
$
|
(36
|
)
|
|
$
|
75
|
|
|
Preferred stock redemption charge
|
|
|
-
|
|
|
|
(239
|
)
|
|
|
-
|
|
|
|
(239
|
)
|
|
Net loss available to common stockholders
|
|
$
|
(17
|
)
|
|
$
|
(202
|
)
|
|
$
|
(36
|
)
|
|
$
|
(164
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average diluted common shares
|
|
|
60.1
|
|
|
|
86.4
|
|
|
|
60.1
|
|
|
|
86.4
|
|
|
Diluted loss per share (inclusive of preferred stock redemption
charge)
|
|
$
|
(0.28
|
)
|
|
$
|
(2.33
|
)
|
|
$
|
(0.60
|
)
|
|
$
|
(1.89
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
UNITED RENTALS, INC.
ADJUSTED (LOSS) EARNINGS PER SHARE RECONCILIATION
We define “adjusted (loss) earnings per share” as the sum of (i) diluted
loss per share – GAAP, as reported, plus the after-tax impact of (ii)
restructuring charge, (iii) gain on repurchase of debt securities and
retirement of subordinated convertible debentures, (iv) asset impairment
charge, (v) charge related to the settlement of the SEC inquiry, (vi)
preferred stock redemption charge, and (vii) foreign tax credit
valuation allowance and other. Management believes adjusted (loss)
earnings per share provides useful information concerning future
profitability. However, adjusted (loss) earnings per share is not a
measure of financial performance under GAAP. Accordingly, adjusted loss
(earnings) per share should not be considered an alternative to GAAP
loss per share. The table below provides a reconciliation between
diluted loss per share – GAAP, as reported, and diluted loss (earnings)
per share – adjusted.
|
|
|
|
|
|
|
Three Months Ended
|
|
Six Months Ended
|
|
|
June 30,
|
|
June 30,
|
|
|
2009
|
|
2008
|
|
2009
|
|
2008
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted loss per share - GAAP,
as reported
|
$
|
(0.28
|
)
|
|
$
|
(2.33
|
)
|
|
$
|
(0.60
|
)
|
|
$
|
(1.89
|
)
|
|
|
|
|
|
|
|
|
|
|
After -tax impact of:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring charge
|
|
0.22
|
|
|
|
0.01
|
|
|
|
0.25
|
|
|
|
0.03
|
|
|
Gain on repurchase of debt securities and retirement of
subordinated convertible debentures
|
|
(0.27
|
)
|
|
|
-
|
|
|
|
(0.31
|
)
|
|
|
-
|
|
|
Asset impairment charge
|
|
0.09
|
|
|
|
-
|
|
|
|
0.10
|
|
|
|
-
|
|
|
Charge related to settlement of SEC inquiry
|
|
-
|
|
|
|
0.16
|
|
|
|
-
|
|
|
|
0.16
|
|
|
Preferred stock redemption charge
|
|
-
|
|
|
|
2.76
|
|
|
|
-
|
|
|
|
2.76
|
|
|
Foreign tax credit valuation allowance and other
|
|
-
|
|
|
|
0.09
|
|
|
|
-
|
|
|
|
0.09
|
|
|
|
|
|
|
|
|
|
|
|
Diluted (loss) earnings per share - adjusted
|
$
|
(0.24
|
)
|
|
$
|
0.69
|
|
|
$
|
(0.56
|
)
|
|
$
|
1.15
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
UNITED RENTALS, INC.
EBITDA AND ADJUSTED EBITDA GAAP RECONCILIATION
(In millions)
"EBITDA" represents the sum of (loss) income before (benefit) provision
for income taxes, interest expense, net, interest expense-subordinated
convertible debentures, net, depreciation-rental equipment, non-rental
depreciation and amortization and stock compensation expense, net.
Adjusted EBITDA represents EBITDA plus the restructuring charge and the
charge related to the settlement of the SEC inquiry. Management believes
EBITDA and adjusted EBITDA provide useful information about operating
performance and period-over-period growth. However, EBITDA and adjusted
EBITDA are not measures of financial performance or liquidity under GAAP
and, accordingly, should not be considered as alternatives to net income
or cash flow from operating activities as indicators of operating
performance or liquidity. The table below provides a reconciliation
between (loss) income before (benefit) provision for income taxes and
EBITDA and adjusted EBITDA.
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Six Months Ended
|
|
|
|
June 30,
|
|
June 30,
|
|
|
|
2009
|
|
2008
|
|
2009
|
|
2008
|
|
|
|
|
|
|
|
|
|
|
|
(Loss) income before (benefit) provision for income taxes
|
|
$
|
(29
|
)
|
|
$
|
76
|
|
$
|
(62
|
)
|
|
$
|
135
|
|
Interest expense, net
|
|
|
42
|
|
|
|
48
|
|
|
92
|
|
|
|
89
|
|
Interest expense - subordinated convertible debentures, net
|
|
|
(10
|
)
|
|
|
3
|
|
|
(8
|
)
|
|
|
5
|
|
Depreciation - rental equipment
|
|
|
110
|
|
|
|
111
|
|
|
216
|
|
|
|
219
|
|
Non-rental depreciation and amortization
|
|
|
15
|
|
|
|
15
|
|
|
29
|
|
|
|
30
|
|
Stock compensation expense, net
|
|
|
2
|
|
|
|
1
|
|
|
4
|
|
|
|
2
|
|
EBITDA (1)
|
|
|
130
|
|
|
|
254
|
|
|
271
|
|
|
|
480
|
|
Restructuring charge
|
|
|
20
|
|
|
|
1
|
|
|
24
|
|
|
|
4
|
|
Charge related to settlement of SEC inquiry
|
|
|
-
|
|
|
|
14
|
|
|
-
|
|
|
|
14
|
|
Adjusted EBITDA (2)
|
|
$
|
150
|
|
|
$
|
269
|
|
$
|
295
|
|
|
$
|
498
|
|
(1)
|
|
Our EBITDA margin was 21.1% and 30.6% for the three months ended
June 30, 2009 and 2008, respectively, and 22.4% and 29.9% for the
six months ended June 30, 2009 and 2008, respectively.
|
|
(2)
|
|
Our adjusted EBITDA margin was 24.4% and 32.4% for the three months
ended June 30, 2009 and 2008, respectively, and 24.4% and 31.1% for
the six months ended June 30, 2009 and 2008, respectively.
|
|
|
|
|
UNITED RENTALS, INC.
FREE CASH FLOW GAAP RECONCILIATION
(In millions)
We define "free cash flow" as (i) net cash provided by operating
activities less (ii) purchases of rental and non-rental equipment plus
(iii) proceeds from sales of rental and non-rental equipment and (iv)
excess tax benefits from share-based payment arrangements. Management
believes free cash flow provides useful additional information
concerning cash flow available to meet future debt service obligations
and working capital requirements. However, free cash flow is not a
measure of financial performance or liquidity under GAAP. Accordingly,
free cash flow should not be considered an alternative to net income or
cash flow from operating activities as an indicator of operating
performance or liquidity. The table below provides a reconciliation
between net cash provided by operating activities and free cash flow.
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Six Months Ended
|
|
|
|
June 30,
|
|
June 30,
|
|
|
|
2009
|
|
2008
|
|
2009
|
|
2008
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities
|
|
$
|
81
|
|
|
$
|
221
|
|
|
$
|
205
|
|
|
$
|
447
|
|
|
Purchases of rental equipment
|
|
|
(86
|
)
|
|
|
(301
|
)
|
|
|
(138
|
)
|
|
|
(437
|
)
|
|
Purchases of non-rental equipment
|
|
|
(14
|
)
|
|
|
(17
|
)
|
|
|
(26
|
)
|
|
|
(32
|
)
|
|
Proceeds from sales of rental equipment
|
|
|
84
|
|
|
|
68
|
|
|
|
151
|
|
|
|
134
|
|
|
Proceeds from sales of non-rental equipment
|
|
|
5
|
|
|
|
3
|
|
|
|
8
|
|
|
|
5
|
|
|
Excess tax benefits from share-based payment arrangements
|
|
|
-
|
|
|
|
-
|
|
|
|
(1
|
)
|
|
|
-
|
|
|
Free Cash Flow
|
|
$
|
70
|
|
|
$
|
(26
|
)
|
|
$
|
199
|
|
|
$
|
117
|
|
United Rentals, Inc.
Fred Bratman, 203-618-7318
Cell:
917-847-4507
fbratman@ur.com