United Rentals, Inc. (NYSE: URI) today announced financial results for
the first quarter 2010. Total revenue was $478 million and rental
revenue was $380 million, compared with $594 million and $448 million,
respectively, for the same period last year.
On a GAAP EPS basis, the company reported a first quarter 2010 net loss
of $40 million, or $0.67 per diluted share, compared with a net loss of
$19 million, or $0.32 per diluted share, for the same period in 2009.
Adjusted EPS for the quarter, which excludes the impact of special
items, was a loss of $0.57 per diluted share, compared with a loss of
$0.32 per diluted share the prior year. Adjusted EBITDA margin, which
also excludes the impact of special items, was 24.1% for the quarter,
compared with 24.4% for the prior year.
First Quarter 2010 Highlights
-
Free cash flow was $99 million, compared with $129 million for the
same period last year. The company has raised its outlook for full
year free cash flow generation to a range of $200 million to $225
million, from its previous estimate of $175 million to $200 million.
-
SG&A expense decreased by $22 million, compared with last year. The
company has raised its outlook for full year SG&A expense reduction to
a range of $40 million to $50 million, from its previous estimate of
$25 million to $35 million.
-
Cost of equipment rentals, excluding depreciation, decreased by $19
million, compared with last year. The company has reaffirmed its
outlook for full year expense reduction within a range of $70 million
to $90 million.
-
The company sold $77 million of fleet on an original equipment cost
basis during the quarter and generated a used equipment gross margin
of 31.4%, compared with $184 million of fleet sold at a gross margin
of 11.9% for the same period last year.
-
Time utilization increased 0.1 percentage points to 56.2%, reflecting
an increase in demand for earthmoving equipment and a 6%
year-over-year reduction in total fleet based on original equipment
cost, among other factors. Rental rates declined 6.5% compared with
last year. Dollar utilization, which reflects the impact of rental
rates and time utilization, decreased 3.5 percentage points to 39.4%.
CEO Comments
Michael Kneeland, chief executive officer of United Rentals, said,
"Twelve months ago, we were in the midst of an economic free fall in our
end markets. Today we see signs of a more positive outlook for our
industry, with the foremost indicator being used equipment prices. We
fought back against the economic and seasonal challenges of the first
quarter by holding firm on time utilization and mitigating the decline
in rates. Our top line, while temporarily impacted by demand, reflects
our shift toward a more optimal revenue mix. We are serving our most
profitable customers more effectively and at lower cost. We now expect
to outperform our initial estimates for SG&A savings and free cash flow
this year."
Kneeland continued, "As conditions improve over time, the results of our
strategic initiatives around customer segmentation and service, as well
as our strong liquidity position and industry-leading scale, will be
defining advantages. We are well prepared to benefit from the recovery
with ample capital to invest in growth, and with our arms firmly around
value creation. "
Free Cash Flow and Fleet Size
For the first quarter 2010, free cash flow was $99 million, including
the receipt of a previously announced $55 million federal tax refund,
and after total rental and non-rental capital expenditures of $54
million. By comparison, free cash flow for the first quarter 2009 was
$129 million after total rental and non-rental capital expenditures of
$64 million.
The size of the rental fleet was $3.7 billion of original equipment cost
at March 31, 2010, compared with $3.8 billion at December 31, 2009. The
age of the rental fleet was 44.1 months on a unit-weighted basis at
March 31, 2010, compared with 42.4 months at December 31, 2009.
Return on Invested Capital (ROIC)
Return on invested capital was 1.6% for the 12 months ended March 31,
2010, a decrease of 5.0 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, April 22,
2010, 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 866-261-2650.
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, net. EBITDA
represents the sum of net loss, benefit for income taxes, interest
expense, net, interest expense-subordinated convertible debentures,
depreciation of rental equipment and non-rental depreciation and
amortization. Adjusted EBITDA represents EBITDA plus the sum of the
restructuring charge and stock compensation expense, net. Adjusted EPS
represents EPS plus the sum of the restructuring charge and the
gains/losses on the repurchase of debt securities. 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 562 rental locations in 48 states,
10 Canadian provinces and Mexico. The company’s approximately 7,500
employees serve construction and industrial customers, utilities,
municipalities, homeowners and others. The company offers for rent
approximately 3,000 classes of equipment with a total original cost of
$3.7 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) on-going
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) 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, 2009, 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
|
|
|
|
March 31,
|
|
|
|
2010
|
|
2009
|
|
% Change
|
|
|
|
|
|
|
|
|
|
Revenues:
|
|
|
|
|
|
|
|
Equipment rentals
|
|
$
|
380
|
|
|
$
|
448
|
|
|
(15.2
|
%)
|
|
Sales of rental equipment
|
|
|
35
|
|
|
|
67
|
|
|
(47.8
|
%)
|
|
New equipment sales
|
|
|
19
|
|
|
|
23
|
|
|
(17.4
|
%)
|
|
Contractor supplies sales
|
|
|
23
|
|
|
|
32
|
|
|
(28.1
|
%)
|
|
Service and other revenues
|
|
|
21
|
|
|
|
24
|
|
|
(12.5
|
%)
|
|
Total revenues
|
|
|
478
|
|
|
|
594
|
|
|
(19.5
|
%)
|
|
|
|
|
|
|
|
|
|
Cost of revenues:
|
|
|
|
|
|
|
|
Cost of equipment rentals, excluding depreciation
|
|
|
214
|
|
|
|
233
|
|
|
(8.2
|
%)
|
|
Depreciation of rental equipment
|
|
|
96
|
|
|
|
106
|
|
|
(9.4
|
%)
|
|
Cost of rental equipment sales
|
|
|
24
|
|
|
|
59
|
|
|
(59.3
|
%)
|
|
Cost of new equipment sales
|
|
|
16
|
|
|
|
20
|
|
|
(20.0
|
%)
|
|
Cost of contractor supplies sales
|
|
|
16
|
|
|
|
23
|
|
|
(30.4
|
%)
|
|
Cost of service and other revenues
|
|
|
9
|
|
|
|
9
|
|
|
-
|
|
|
Total cost of revenues
|
|
|
375
|
|
|
|
450
|
|
|
(16.7
|
%)
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
103
|
|
|
|
144
|
|
|
(28.5
|
%)
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expenses
|
|
|
86
|
|
|
|
108
|
|
|
(20.4
|
%)
|
|
Restructuring charge
|
|
|
6
|
|
|
|
4
|
|
|
50.0
|
%
|
|
Non-rental depreciation and amortization
|
|
|
13
|
|
|
|
14
|
|
|
(7.1
|
%)
|
|
|
|
|
|
|
|
|
|
Operating (loss) income
|
|
|
(2
|
)
|
|
|
18
|
|
|
(111.1
|
%)
|
|
|
|
|
|
|
|
|
|
Interest expense, net
|
|
|
61
|
|
|
|
50
|
|
|
22.0
|
%
|
|
Interest expense - subordinated convertible debentures
|
|
|
2
|
|
|
|
2
|
|
|
|
|
Other income, net
|
|
|
(1
|
)
|
|
|
(1
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss before benefit for income taxes
|
|
|
(64
|
)
|
|
|
(33
|
)
|
|
(93.9
|
%)
|
|
|
|
|
|
|
|
|
|
Benefit for income taxes
|
|
|
(24
|
)
|
|
|
(14
|
)
|
|
|
|
Net loss
|
|
$
|
(40
|
)
|
|
$
|
(19
|
)
|
|
(110.5
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted loss per share
|
|
$
|
(0.67
|
)
|
|
$
|
(0.32
|
)
|
|
|
|
UNITED RENTALS, INC.
|
|
CONDENSED CONSOLIDATED BALANCE SHEETS
|
|
(In millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31,
|
|
December 31,
|
|
|
|
2010
|
|
2009
|
|
ASSETS
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
20
|
|
|
$
|
169
|
|
|
Accounts receivable, net
|
|
|
320
|
|
|
|
337
|
|
|
Inventory
|
|
|
46
|
|
|
|
44
|
|
|
Prepaid expenses and other assets
|
|
|
56
|
|
|
|
89
|
|
|
Deferred taxes
|
|
|
69
|
|
|
|
66
|
|
|
Total current assets
|
|
|
511
|
|
|
|
705
|
|
|
|
|
|
|
|
|
Rental equipment, net
|
|
|
2,347
|
|
|
|
2,414
|
|
|
Property and equipment, net
|
|
|
428
|
|
|
|
434
|
|
|
Goodwill and other intangible assets, net
|
|
|
230
|
|
|
|
231
|
|
|
Other long-term assets
|
|
|
68
|
|
|
|
75
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
3,584
|
|
|
$
|
3,859
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' DEFICIT
|
|
|
|
|
|
Current maturities of long-term debt
|
|
$
|
124
|
|
|
$
|
125
|
|
|
Accounts payable
|
|
|
138
|
|
|
|
128
|
|
|
Accrued expenses and other liabilities
|
|
|
219
|
|
|
|
208
|
|
|
Total current liabilities
|
|
|
481
|
|
|
|
461
|
|
|
|
|
|
|
|
|
Long-term debt
|
|
|
2,582
|
|
|
|
2,826
|
|
|
Subordinated convertible debentures
|
|
|
124
|
|
|
|
124
|
|
|
Deferred taxes
|
|
|
405
|
|
|
|
424
|
|
|
Other long-term liabilities
|
|
|
40
|
|
|
|
43
|
|
|
Total liabilities
|
|
|
3,632
|
|
|
|
3,878
|
|
|
|
|
|
|
|
|
Common stock
|
|
|
1
|
|
|
|
1
|
|
|
Additional paid-in capital
|
|
|
487
|
|
|
|
487
|
|
|
Accumulated deficit
|
|
|
(614
|
)
|
|
|
(574
|
)
|
|
Accumulated other comprehensive income
|
|
|
78
|
|
|
|
67
|
|
|
Total stockholders' deficit
|
|
|
(48
|
)
|
|
|
(19
|
)
|
|
|
|
|
|
|
|
Total liabilities and stockholders' deficit
|
|
$
|
3,584
|
|
|
$
|
3,859
|
|
|
UNITED RENTALS, INC.
|
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
(In millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
March 31,
|
|
|
|
2010
|
|
2009
|
|
Cash Flows From Operating Activities:
|
|
|
|
|
|
Net loss
|
|
$
|
(40
|
)
|
|
$
|
(19
|
)
|
|
Adjustments to reconcile net loss to net cash provided by
|
|
|
|
|
|
operating activities:
|
|
|
|
|
|
Depreciation and amortization
|
|
|
109
|
|
|
|
120
|
|
|
Amortization of deferred financing costs and original
|
|
|
|
|
|
issue discounts
|
|
|
6
|
|
|
|
4
|
|
|
Gain on sales of rental equipment
|
|
|
(11
|
)
|
|
|
(8
|
)
|
|
Gain on sales of non-rental equipment
|
|
|
(1
|
)
|
|
|
(1
|
)
|
|
Restructuring charge
|
|
|
6
|
|
|
|
4
|
|
|
Stock compensation expense, net
|
|
|
1
|
|
|
|
2
|
|
|
Loss (gain) on repurchase of debt securities
|
|
|
4
|
|
|
|
(4
|
)
|
|
Decrease in deferred taxes
|
|
|
(24
|
)
|
|
|
(3
|
)
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
Decrease in accounts receivable
|
|
|
17
|
|
|
|
93
|
|
|
Increase in inventory
|
|
|
(2
|
)
|
|
|
-
|
|
|
Decrease in prepaid expenses and other assets
|
|
|
37
|
|
|
|
7
|
|
|
Increase (decrease) in accounts payable
|
|
|
10
|
|
|
|
(3
|
)
|
|
Increase (decrease) in accrued expenses and other liabilities
|
|
|
6
|
|
|
|
(68
|
)
|
|
Net cash provided by operating activities
|
|
|
118
|
|
|
|
124
|
|
|
|
|
|
|
|
|
Cash Flows From Investing Activities:
|
|
|
|
|
|
Purchases of rental equipment
|
|
|
(49
|
)
|
|
|
(52
|
)
|
|
Purchases of non-rental equipment
|
|
|
(5
|
)
|
|
|
(12
|
)
|
|
Proceeds from sales of rental equipment
|
|
|
35
|
|
|
|
67
|
|
|
Proceeds from sales of non-rental equipment
|
|
|
1
|
|
|
|
3
|
|
|
Purchases of other companies
|
|
|
-
|
|
|
|
(2
|
)
|
|
Net cash (used in) provided by investing activities
|
|
|
(18
|
)
|
|
|
4
|
|
|
|
|
|
|
|
|
Cash Flows From Financing Activities:
|
|
|
|
|
|
Proceeds from debt
|
|
|
645
|
|
|
|
320
|
|
|
Payments of debt
|
|
|
(897
|
)
|
|
|
(426
|
)
|
|
Shares repurchased and retired
|
|
|
(1
|
)
|
|
|
-
|
|
|
Excess tax benefits from share-based payment arrangements, net
|
|
|
(1
|
)
|
|
|
(1
|
)
|
|
|
|
|
|
|
|
Net cash used in financing activities
|
|
|
(254
|
)
|
|
|
(107
|
)
|
|
|
|
|
|
|
|
Effect of foreign exchange rates
|
|
|
5
|
|
|
|
(2
|
)
|
|
|
|
|
|
|
|
Net (decrease) increase in cash and cash equivalents
|
|
|
(149
|
)
|
|
|
19
|
|
|
Cash and cash equivalents at beginning of period
|
|
|
169
|
|
|
|
77
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of period
|
|
$
|
20
|
|
|
$
|
96
|
|
|
|
|
|
|
|
|
Supplemental disclosure of cash flow information:
|
|
|
|
|
|
Cash received (paid) for taxes, net
|
|
$
|
53
|
|
|
$
|
(2
|
)
|
|
UNITED RENTALS, INC.
|
|
SEGMENT PERFORMANCE
|
|
($ in millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
March 31,
|
|
|
|
2010
|
|
2009
|
|
% Change
|
|
|
|
|
|
|
|
|
|
General Rentals
|
|
|
|
|
|
|
|
Reportable segment revenue
|
|
$
|
443
|
|
|
$
|
558
|
|
|
(20.6
|
%)
|
|
Reportable segment operating income
|
|
|
1
|
|
|
|
20
|
|
|
(95.0
|
%)
|
|
Reportable segment operating margin
|
|
|
0.2
|
%
|
|
|
3.6
|
%
|
|
(3.4 pts)
|
|
|
|
|
|
|
|
|
|
Trench Safety, Pump and Power
|
|
|
|
|
|
|
|
Reportable segment revenue
|
|
$
|
35
|
|
|
$
|
36
|
|
|
(2.8
|
%)
|
|
Reportable segment operating income
|
|
|
3
|
|
|
|
2
|
|
|
50.0
|
%
|
|
Reportable segment operating margin
|
|
|
8.6
|
%
|
|
|
5.6
|
%
|
|
3.0 pts
|
|
|
|
|
|
|
|
|
|
Total United Rentals
|
|
|
|
|
|
|
|
Total revenue
|
|
$
|
478
|
|
|
$
|
594
|
|
|
(19.5
|
%)
|
|
Total operating income (1)
|
|
|
4
|
|
|
|
22
|
|
|
(81.8
|
%)
|
|
Total operating margin (1)
|
|
|
0.8
|
%
|
|
|
3.7
|
%
|
|
(2.9 pts)
|
|
|
|
|
|
|
|
|
|
(1) Excludes unallocated restructuring charge.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DILUTED LOSS PER SHARE CALCULATION
|
|
(In millions, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
|
|
March 31,
|
|
|
|
|
|
2010
|
|
2009
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
$
|
(40
|
)
|
|
$
|
(19
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average diluted shares
|
|
|
60.2
|
|
|
|
60.0
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted loss per share
|
|
$
|
(0.67
|
)
|
|
$
|
(0.32
|
)
|
|
|
|
UNITED RENTALS, INC.
|
|
ADJUSTED LOSS PER SHARE RECONCILIATION
|
|
|
|
We define "Loss per share – adjusted” as the sum of (i) loss per
share – GAAP, as reported, plus the after-tax impacts of (ii)
restructuring charge and (iii) loss (gain) on repurchase of debt
securities. Management believes adjusted loss per share provides
useful information concerning future profitability. However,
adjusted loss per share is not a measure of financial performance
under GAAP. Accordingly, adjusted loss per share should not be
considered an alternative to GAAP loss per share. The table below
provides a reconciliation between loss per share – GAAP, as
reported, and loss per share – adjusted.
|
|
|
|
Three Months Ended
|
|
|
|
March 31,
|
|
|
|
2010
|
|
2009
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss per share - GAAP, as reported
|
|
$
|
(0.67
|
)
|
|
$
|
(0.32
|
)
|
|
|
|
|
|
|
|
After-tax impact of:
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring charge (1)
|
|
|
0.06
|
|
|
|
0.04
|
|
|
|
|
|
|
|
|
Loss (gain) on repurchase of debt securities
|
|
|
0.04
|
|
|
|
(0.04
|
)
|
|
|
|
|
|
|
|
Loss per share - adjusted
|
|
$
|
(0.57
|
)
|
|
$
|
(0.32
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Relates to branch closure charges and severance costs.
|
|
|
|
|
|
UNITED RENTALS, INC.
|
|
EBITDA AND ADJUSTED EBITDA GAAP RECONCILIATION
|
|
(In millions)
|
|
|
|
EBITDA represents the sum of net loss, benefit for income taxes,
interest expense, net, interest expense-subordinated convertible
debentures, depreciation of rental equipment, and non-rental
depreciation and amortization. Adjusted EBITDA represents EBITDA
plus the sum of the restructuring charge and stock compensation
expense, net. These items are excluded from adjusted EBITDA
internally when evaluating our operating performance and allow
investors to make a more meaningful comparison between our core
business operating results over different periods of time, as well
as with those of other similar companies. Management believes that
EBITDA and adjusted EBITDA, when viewed with the Company's results
under GAAP and the accompanying reconciliation, provide useful
information about operating performance and period-over-period
growth, and provide additional information that is useful for
evaluating the operating performance of our core business without
regard to potential distortions. Additionally, management believes
that EBITDA and adjusted EBITDA permit investors to gain an
understanding of the factors and trends affecting our ongoing cash
earnings, from which capital investments are made and debt is
serviced. 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 loss or cash flow
from operating activities as indicators of operating performance or
liquidity. The table below provides a reconciliation between net
loss and EBITDA and adjusted EBITDA.
|
|
|
|
Three Months Ended
|
|
|
|
March 31,
|
|
|
|
2010
|
|
2009
|
|
|
|
|
|
|
|
Net loss
|
|
$
|
(40
|
)
|
|
$
|
(19
|
)
|
|
Benefit for income taxes
|
|
|
(24
|
)
|
|
|
(14
|
)
|
|
Interest expense, net
|
|
|
61
|
|
|
|
50
|
|
|
Interest expense - subordinated convertible debentures
|
|
|
2
|
|
|
|
2
|
|
|
Depreciation of- rental equipment
|
|
|
96
|
|
|
|
106
|
|
|
Non-rental depreciation and amortization
|
|
|
13
|
|
|
|
14
|
|
|
EBITDA (A)
|
|
|
108
|
|
|
|
139
|
|
|
Restructuring charge (1)
|
|
|
6
|
|
|
|
4
|
|
|
Stock compensation expense, net (2)
|
|
|
1
|
|
|
|
2
|
|
|
Adjusted EBITDA (B)
|
|
$
|
115
|
|
|
$
|
145
|
|
|
|
|
|
(A) Our EBITDA margin was 22.6% and 23.4% for the three months ended
March 31, 2010 and 2009, respectively.
|
|
|
|
|
(B) Our adjusted EBITDA margin was 24.1% and 24.4% for the three
months ended March 31, 2010 and 2009, respectively.
|
|
|
|
|
|
|
|
(1) Relates to branch closure charges and severance costs.
|
|
|
|
|
|
|
|
|
(2) Represents non-cash, share-based payments associated with the
granting of equity instruments.
|
|
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 excess tax benefits from share-based payment arrangements, net.
Management believes that 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 loss 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
|
|
|
|
March 31,
|
|
|
|
2010
|
|
2009
|
|
|
|
|
|
|
|
Net cash provided by operating activities
|
|
$
|
118
|
|
|
$
|
124
|
|
|
Purchases of rental equipment
|
|
|
(49
|
)
|
|
|
(52
|
)
|
|
Purchases of non-rental equipment
|
|
|
(5
|
)
|
|
|
(12
|
)
|
|
Proceeds from sales of rental equipment
|
|
|
35
|
|
|
|
67
|
|
|
Proceeds from sales of non-rental equipment
|
|
|
1
|
|
|
|
3
|
|
|
Excess tax benefits from share-based payment
|
|
|
|
|
|
arrangements, net
|
|
|
(1
|
)
|
|
|
(1
|
)
|
|
Free cash flow
|
|
$
|
99
|
|
|
$
|
129
|
|
