United Rentals, Inc. (NYSE: URI) today announced financial results for
the fourth quarter and full year 2009. For the fourth quarter, total
revenue was $557 million and rental revenue was $450 million, compared
with $791 million and $606 million, respectively, for the fourth quarter
2008. For the full year, total revenue was $2.4 billion and rental
revenue was $1.8 billion, compared with $3.3 billion and $2.5 billion,
respectively, for the full year 2008.
2009 Highlights
-
Free cash flow increased to $367 million for the full year 2009,
compared with $335 million for 2008.
-
Total debt at year-end 2009 decreased by $270 million compared with
year-end 2008, and net debt, which includes the impact of cash and
cash equivalents, decreased by $362 million. The company has no
significant debt maturities until 2013.
-
SG&A expense decreased by $20 million for the fourth quarter
year-over-year, and decreased by $101 million for the full year 2009
compared with 2008.
-
The company sold $653 million of fleet on an original equipment cost
basis in 2009, with an average age of 78 months.
-
Cost of equipment rentals, excluding depreciation, decreased by $51
million for the fourth quarter and by $227 million for the full year
2009, compared with 2008.
-
Time utilization was 61.8% for the fourth quarter and 60.7% for the
full year 2009, representing decreases of 2.4 percentage points and
2.9 percentage points, respectively, from 2008. Rental rates declined
9.6% for the quarter and 11.8% for the year. Dollar utilization, which
reflects the impact of both rental rates and time utilization, was
46.0% for the fourth quarter and 45.5% for full year 2009,
representing decreases of 9.3 percentage points and 11.4 percentage
points, respectively, from 2008.
2010 Outlook
The company provided the following financial targets for 2010:
-
SG&A expense reduction of $25 million to $35 million for full year
2010, compared with 2009;
-
Cost of equipment rentals, excluding depreciation, reduction of $70
million to $90 million for the full year 2010, compared with 2009; and
-
Free cash flow of between $175 million and $200 million, including net
rental capital expenditures (defined as purchases of rental equipment
less the proceeds from sales of rental equipment) of between $100
million to $120 million. The company expects its fleet size at the end
of 2010 to be about $3.6 billion on an original equipment cost basis.
CEO Comments
Michael Kneeland, chief executive officer of United Rentals, said, "We
can point to a number of significant contrasts between the strategic
progress we made as a company in 2009 and our operating environment .
Externally, the economic turmoil took a toll on our end markets, with
the expected constraint on our revenues and margins. We responded with
disciplined cost cutting and capital management, improving our free cash
flow and SG&A reduction beyond projections.”
Kneeland continued, "At this time we are still seeing an environment
that is very similar to the last half of 2009. Despite the challenges of
a lingering downturn, we believe that the transformation of our customer
service and sales operations, and our strong capital structure, put us
in a unique position to gain share that will be accretive to earnings
over time. We are becoming increasingly adept at balancing local market
development with the pursuit of national accounts, industrial accounts
and government business – the segments most closely aligned with our
strategy for long-term profitable growth.”
2009 Financial Results
For the fourth quarter 2009, on a GAAP continuing operations basis, the
company reported a loss of $24 million, or a loss of $0.39 per diluted
share, compared with a loss of $853 million, or a loss of $14.25 per
diluted share, for the fourth quarter 2008. Adjusted EPS, which excludes
the impact of restructuring and impairment charges and other special
items, was a loss of $0.21 per diluted share for the quarter, compared
with earnings of $0.74 per diluted share for the prior year. Adjusted
EBITDA margin, which also excludes the impact of restructuring and
impairment charges and other special items, was 26.8% for the quarter,
compared with 31.6% for the prior year.
For the full year 2009, on a GAAP continuing operations basis, the
company reported a loss of $60 million, or a loss of $0.98 per diluted
share, compared with a loss of $704 million, or a loss of $12.62 per
diluted share, for 2008. Adjusted EPS, which excludes the impact of
restructuring and impairment charges and other special items, was a loss
of $0.76 per diluted share for 2009, compared with earnings of $2.96 per
diluted share for the prior year. Adjusted EBITDA margin, which also
excludes the impact of restructuring and impairment charges and other
special items, was 26.6% for 2009, compared with 32.8% for the prior
year.
The change in profitability for the fourth quarter and full year 2009,
compared with 2008, primarily reflects the 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 initiatives.
Free Cash Flow and Fleet Size
For full year 2009, free cash flow, a non-GAAP measure, was $367 million
after total rental and non-rental capital expenditures of $311 million,
compared with free cash flow of $335 million after total rental and
non-rental capital expenditures of $704 million for full year 2008. The
year-over-year increase in free cash flow was largely the result of a
reduction in capital expenditures, partially offset by lower cash
generated from operating activities.
The size of the rental fleet, as measured by the original equipment cost
("OEC”), was $3.8 billion at December 31, 2009, compared with $4.1
billion at December 31, 2008. The age of the rental fleet was 42.4
months on a unit-weighted basis at December 31, 2009, compared with 39.2
months at December 31, 2008.
Return on Invested Capital (ROIC)
Return on invested capital was 1.8% for the year ended December 31,
2009, a decrease of 5.8 percentage points compared with 2008. 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, February
4, 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. EBITDA represents
the sum of net income (loss), loss from discontinued operations, net of
taxes, benefit for income taxes, interest expense, net, interest
expense-subordinated convertible debentures, net, depreciation-rental
equipment and non-rental depreciation and amortization. Adjusted EBITDA
represents EBITDA plus the sum of the restructuring charge, the charge
related to the settlement of the SEC inquiry, the goodwill impairment
charge and stock compensation expense, net. Adjusted EPS represents EPS
plus (i) the sum of the restructuring and asset impairment charges, the
losses on the repurchase/retirement of debt securities and subordinated
convertible debentures, 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/retirement 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 569 rental locations in 48 states,
10 Canadian provinces and Mexico. The company’s approximately 8,000
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
$3.8 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) 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) 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; (3)
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; (4) inability to access
the capital that our businesses or growth plans may require; (5)
increases in our maintenance and replacement costs as we age our fleet,
and decreases in the residual value of our equipment; (6) inability to
sell our new or used fleet in the amounts, or at the prices, we expect;
(7) rates we can charge and time utilization we can achieve being less
than anticipated; and (8) 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
|
|
|
Twelve Months Ended
|
|
|
|
December 31,
|
|
|
December 31,
|
|
|
|
2009
|
|
2008
|
|
% Change
|
|
|
2009
|
|
2008
|
|
% Change
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equipment rentals
|
|
$
|
450
|
|
|
$
|
606
|
|
|
(25.7
|
%)
|
|
|
$
|
1,830
|
|
|
$
|
2,496
|
|
|
(26.7
|
%)
|
|
Sales of rental equipment
|
|
|
37
|
|
|
|
74
|
|
|
(50.0
|
%)
|
|
|
|
229
|
|
|
|
264
|
|
|
(13.3
|
%)
|
|
New equipment sales
|
|
|
23
|
|
|
|
42
|
|
|
(45.2
|
%)
|
|
|
|
86
|
|
|
|
179
|
|
|
(52.0
|
%)
|
|
Contractor supplies sales
|
|
|
26
|
|
|
|
43
|
|
|
(39.5
|
%)
|
|
|
|
121
|
|
|
|
212
|
|
|
(42.9
|
%)
|
|
Service and other revenues
|
|
|
21
|
|
|
|
26
|
|
|
(19.2
|
%)
|
|
|
|
92
|
|
|
|
116
|
|
|
(20.7
|
%)
|
|
Total revenues
|
|
|
557
|
|
|
|
791
|
|
|
(29.6
|
%)
|
|
|
|
2,358
|
|
|
|
3,267
|
|
|
(27.8
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of equipment rentals, excluding depreciation
|
|
|
231
|
|
|
|
282
|
|
|
(18.1
|
%)
|
|
|
|
910
|
|
|
|
1,137
|
|
|
(20.0
|
%)
|
|
Depreciation of rental equipment
|
|
|
101
|
|
|
|
121
|
|
|
(16.5
|
%)
|
|
|
|
417
|
|
|
|
455
|
|
|
(8.4
|
%)
|
|
Cost of rental equipment sales
|
|
|
33
|
|
|
|
63
|
|
|
(47.6
|
%)
|
|
|
|
222
|
|
|
|
198
|
|
|
12.1
|
%
|
|
Cost of new equipment sales
|
|
|
20
|
|
|
|
37
|
|
|
(45.9
|
%)
|
|
|
|
73
|
|
|
|
151
|
|
|
(51.7
|
%)
|
|
Cost of contractor supplies sales
|
|
|
19
|
|
|
|
32
|
|
|
(40.6
|
%)
|
|
|
|
89
|
|
|
|
162
|
|
|
(45.1
|
%)
|
|
Cost of service and other revenues
|
|
|
8
|
|
|
|
9
|
|
|
(11.1
|
%)
|
|
|
|
37
|
|
|
|
46
|
|
|
(19.6
|
%)
|
|
Total cost of revenues
|
|
|
412
|
|
|
|
544
|
|
|
(24.3
|
%)
|
|
|
|
1,748
|
|
|
|
2,149
|
|
|
(18.7
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
145
|
|
|
|
247
|
|
|
(41.3
|
%)
|
|
|
|
610
|
|
|
|
1,118
|
|
|
(45.4
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expenses
|
|
|
100
|
|
|
|
120
|
|
|
(16.7
|
%)
|
|
|
|
408
|
|
|
|
509
|
|
|
(19.8
|
%)
|
|
Restructuring charge
|
|
|
6
|
|
|
|
14
|
|
|
(57.1
|
%)
|
|
|
|
31
|
|
|
|
20
|
|
|
55.0
|
%
|
|
Charge related to settlement of SEC inquiry
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
14
|
|
|
|
|
Goodwill impairment charge
|
|
|
-
|
|
|
|
1,147
|
|
|
|
|
|
|
-
|
|
|
|
1,147
|
|
|
|
|
Non-rental depreciation and amortization
|
|
|
15
|
|
|
|
14
|
|
|
7.1
|
%
|
|
|
|
57
|
|
|
|
58
|
|
|
(1.7
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss)
|
|
|
24
|
|
|
|
(1,048
|
)
|
|
102.3
|
%
|
|
|
|
114
|
|
|
|
(630
|
)
|
|
118.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense, net
|
|
|
72
|
|
|
|
15
|
|
|
380.0
|
%
|
|
|
|
226
|
|
|
|
174
|
|
|
29.9
|
%
|
|
Interest expense - subordinated convertible debentures, net
|
|
|
2
|
|
|
|
2
|
|
|
|
|
|
|
(4
|
)
|
|
|
9
|
|
|
|
|
Other (income) expense, net
|
|
|
(1
|
)
|
|
|
-
|
|
|
|
|
|
|
(1
|
)
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from continuing operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
before benefit for income taxes
|
|
|
(49
|
)
|
|
|
(1,065
|
)
|
|
|
|
|
|
(107
|
)
|
|
|
(813
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Benefit for income taxes
|
|
|
(25
|
)
|
|
|
(212
|
)
|
|
|
|
|
|
(47
|
)
|
|
|
(109
|
)
|
|
|
|
Loss from continuing operations
|
|
|
(24
|
)
|
|
|
(853
|
)
|
|
|
|
|
|
(60
|
)
|
|
|
(704
|
)
|
|
|
|
Loss from discontinued operation, net of taxes
|
|
|
(2
|
)
|
|
|
-
|
|
|
|
|
|
|
(2
|
)
|
|
|
-
|
|
|
|
|
Net loss
|
|
$
|
(26
|
)
|
|
$
|
(853
|
)
|
|
|
|
|
$
|
(62
|
)
|
|
$
|
(704
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock redemption charge
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
(239
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss available to common stockholders
|
|
$
|
(26
|
)
|
|
$
|
(853
|
)
|
|
|
|
|
$
|
(62
|
)
|
|
$
|
(943
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted loss per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss per share from continuing operations (inclusive of preferred
stock redemption charge)
|
|
$
|
(0.39
|
)
|
|
$
|
(14.25
|
)
|
|
|
|
|
$
|
(0.98
|
)
|
|
$
|
(12.62
|
)
|
|
|
|
Loss from discontinued operation
|
|
|
(0.04
|
)
|
|
|
-
|
|
|
|
|
|
|
(0.04
|
)
|
|
|
-
|
|
|
|
|
Net loss
|
|
$
|
(0.43
|
)
|
|
$
|
(14.25
|
)
|
|
|
|
|
$
|
(1.02
|
)
|
|
$
|
(12.62
|
)
|
|
|
|
UNITED RENTALS, INC.
|
|
CONDENSED CONSOLIDATED BALANCE SHEETS
|
|
(In millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
2009
|
|
|
2008
|
|
ASSETS
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
169
|
|
|
|
$
|
77
|
|
|
Accounts receivable, net
|
|
|
337
|
|
|
|
|
454
|
|
|
Inventory
|
|
|
44
|
|
|
|
|
59
|
|
|
Prepaid expenses and other assets
|
|
|
89
|
|
|
|
|
37
|
|
|
Deferred taxes
|
|
|
66
|
|
|
|
|
76
|
|
|
Total current assets
|
|
|
705
|
|
|
|
|
703
|
|
|
|
|
|
|
|
|
|
Rental equipment, net
|
|
|
2,414
|
|
|
|
|
2,746
|
|
|
Property and equipment, net
|
|
|
434
|
|
|
|
|
447
|
|
|
Goodwill and other intangible assets, net
|
|
|
231
|
|
|
|
|
229
|
|
|
Other long-term assets
|
|
|
75
|
|
|
|
|
66
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
3,859
|
|
|
|
$
|
4,191
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' DEFICIT
|
|
|
|
|
|
|
Current maturities of long-term debt
|
|
$
|
125
|
|
|
|
$
|
13
|
|
|
Accounts payable
|
|
|
128
|
|
|
|
|
157
|
|
|
Accrued expenses and other liabilities
|
|
|
208
|
|
|
|
|
257
|
|
|
Total current liabilities
|
|
|
461
|
|
|
|
|
427
|
|
|
|
|
|
|
|
|
|
Long-term debt
|
|
|
2,826
|
|
|
|
|
3,186
|
|
|
Subordinated convertible debentures
|
|
|
124
|
|
|
|
|
146
|
|
|
Deferred taxes
|
|
|
424
|
|
|
|
|
414
|
|
|
Other long-term liabilities
|
|
|
43
|
|
|
|
|
47
|
|
|
Total liabilities
|
|
|
3,878
|
|
|
|
|
4,220
|
|
|
|
|
|
|
|
|
|
Common stock
|
|
|
1
|
|
|
|
|
1
|
|
|
Additional paid-in capital
|
|
|
487
|
|
|
|
|
466
|
|
|
Accumulated deficit
|
|
|
(574
|
)
|
|
|
|
(512
|
)
|
|
Accumulated other comprehensive income
|
|
|
67
|
|
|
|
|
16
|
|
|
Total stockholders' deficit
|
|
|
(19
|
)
|
|
|
|
(29
|
)
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders' deficit
|
|
$
|
3,859
|
|
|
|
$
|
4,191
|
|
|
UNITED RENTALS, INC.
|
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
(In millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Twelve Months Ended
|
|
|
|
December 31,
|
|
|
December 31,
|
|
|
|
2009
|
|
2008
|
|
|
2009
|
|
2008
|
|
Cash Flows From Operating Activities:
|
|
|
|
|
|
|
|
|
|
|
Loss from continuing operations
|
|
$
|
(24
|
)
|
|
$
|
(853
|
)
|
|
|
$
|
(60
|
)
|
|
$
|
(704
|
)
|
|
Adjustments to reconcile loss from continuing
|
|
|
|
|
|
|
|
|
|
|
operations to net cash provided by operating activities:
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
116
|
|
|
|
135
|
|
|
|
|
474
|
|
|
|
513
|
|
|
Amortization and write-off of deferred financing and related costs
|
|
|
4
|
|
|
|
5
|
|
|
|
|
17
|
|
|
|
16
|
|
|
Gain on sales of rental equipment
|
|
|
(4
|
)
|
|
|
(11
|
)
|
|
|
|
(7
|
)
|
|
|
(66
|
)
|
|
(Gain) loss on sales of non-rental equipment
|
|
|
-
|
|
|
|
(1
|
)
|
|
|
|
1
|
|
|
|
(3
|
)
|
|
Goodwill impairment charge
|
|
|
-
|
|
|
|
1,147
|
|
|
|
|
-
|
|
|
|
1,147
|
|
|
Foreign currency transaction loss
|
|
|
-
|
|
|
|
1
|
|
|
|
|
-
|
|
|
|
1
|
|
|
Non-cash adjustments to equipment
|
|
|
(1
|
)
|
|
|
(1
|
)
|
|
|
|
3
|
|
|
|
-
|
|
|
Stock compensation expense, net
|
|
|
2
|
|
|
|
2
|
|
|
|
|
8
|
|
|
|
6
|
|
|
Restructuring charge
|
|
|
6
|
|
|
|
14
|
|
|
|
|
31
|
|
|
|
20
|
|
|
Loss (gain) on repurchase of debt securities
|
|
|
9
|
|
|
|
(45
|
)
|
|
|
|
(7
|
)
|
|
|
(41
|
)
|
|
Gain on retirement of subordinated convertible debentures
|
|
|
-
|
|
|
|
-
|
|
|
|
|
(13
|
)
|
|
|
-
|
|
|
Increase (decrease) in deferred taxes
|
|
|
8
|
|
|
|
(216
|
)
|
|
|
|
4
|
|
|
|
(129
|
)
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
|
|
Decrease in accounts receivable
|
|
|
34
|
|
|
|
43
|
|
|
|
|
128
|
|
|
|
51
|
|
|
Decrease in inventory
|
|
|
9
|
|
|
|
19
|
|
|
|
|
16
|
|
|
|
31
|
|
|
(Increase) decrease in prepaid expenses and other assets
|
|
|
(48
|
)
|
|
|
14
|
|
|
|
|
(39
|
)
|
|
|
30
|
|
|
Decrease in accounts payable
|
|
|
(15
|
)
|
|
|
(52
|
)
|
|
|
|
(32
|
)
|
|
|
(34
|
)
|
|
Decrease in accrued expenses and other liabilities
|
|
|
(11
|
)
|
|
|
(8
|
)
|
|
|
|
(86
|
)
|
|
|
(74
|
)
|
|
Net cash provided by operating activities
|
|
|
85
|
|
|
|
193
|
|
|
|
|
438
|
|
|
|
764
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Investing Activities:
|
|
|
|
|
|
|
|
|
|
|
Purchases of rental equipment
|
|
|
(62
|
)
|
|
|
(34
|
)
|
|
|
|
(260
|
)
|
|
|
(624
|
)
|
|
Purchases of non-rental equipment
|
|
|
(17
|
)
|
|
|
(39
|
)
|
|
|
|
(51
|
)
|
|
|
(80
|
)
|
|
Proceeds from sales of rental equipment
|
|
|
37
|
|
|
|
74
|
|
|
|
|
229
|
|
|
|
264
|
|
|
Proceeds from sales of non-rental equipment
|
|
|
2
|
|
|
|
4
|
|
|
|
|
13
|
|
|
|
11
|
|
|
Purchases of other companies
|
|
|
1
|
|
|
|
-
|
|
|
|
|
(25
|
)
|
|
|
(17
|
)
|
|
Net cash (used in) provided by investing activities
|
|
|
(39
|
)
|
|
|
5
|
|
|
|
|
(94
|
)
|
|
|
(446
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Financing Activities:
|
|
|
|
|
|
|
|
|
|
|
Proceeds from debt
|
|
|
1,449
|
|
|
|
426
|
|
|
|
|
3,452
|
|
|
|
2,004
|
|
|
Payments of debt
|
|
|
(1,431
|
)
|
|
|
(606
|
)
|
|
|
|
(3,658
|
)
|
|
|
(1,725
|
)
|
|
Payments of financing costs
|
|
|
(19
|
)
|
|
|
(1
|
)
|
|
|
|
(33
|
)
|
|
|
(32
|
)
|
|
Proceeds from exercise of common stock options
|
|
|
-
|
|
|
|
3
|
|
|
|
|
-
|
|
|
|
3
|
|
|
Repurchase of common stock, including fees
|
|
|
-
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
(603
|
)
|
|
Shares repurchased and retired
|
|
|
(1
|
)
|
|
|
(2
|
)
|
|
|
|
(1
|
)
|
|
|
(2
|
)
|
|
Excess tax benefits from share-based payment arrangements
|
|
|
-
|
|
|
|
-
|
|
|
|
|
(2
|
)
|
|
|
-
|
|
|
Cash paid in connection with convertible note hedge transactions
|
|
|
(26
|
)
|
|
|
-
|
|
|
|
|
(26
|
)
|
|
|
-
|
|
|
Cash paid in connection with preferred stock redemption, including
fees
|
|
|
-
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
(257
|
)
|
|
Other
|
|
|
-
|
|
|
|
(1
|
)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in financing activities
|
|
|
(28
|
)
|
|
|
(181
|
)
|
|
|
|
(268
|
)
|
|
|
(612
|
)
|
|
Effect of foreign exchange rates
|
|
|
2
|
|
|
|
(6
|
)
|
|
|
|
16
|
|
|
|
(10
|
)
|
|
Net increase (decrease) in cash and cash equivalents
|
|
|
20
|
|
|
|
11
|
|
|
|
|
92
|
|
|
|
(304
|
)
|
|
Cash and cash equivalents at beginning of period
|
|
|
149
|
|
|
|
66
|
|
|
|
|
77
|
|
|
|
381
|
|
|
Cash and cash equivalents at end of period
|
|
$
|
169
|
|
|
$
|
77
|
|
|
|
$
|
169
|
|
|
$
|
77
|
|
|
UNITED RENTALS, INC.
|
|
SEGMENT PERFORMANCE
|
|
($ in millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Twelve Months Ended
|
|
|
|
December 31,
|
|
|
December 31,
|
|
|
|
2009
|
|
2008
|
|
% Change
|
|
|
2009
|
|
2008
|
|
% Change
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General Rentals
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reportable segment revenue
|
|
$
|
520
|
|
$
|
745
|
|
(30.2%)
|
|
|
$
|
2,202
|
|
$
|
3,065
|
|
(28.2%)
|
|
Reportable segment operating income (1)
|
|
|
26
|
|
|
103
|
|
(74.8%)
|
|
|
|
123
|
|
|
500
|
|
(75.4%)
|
|
Reportable segment operating margin (1)
|
|
|
5.0%
|
|
|
13.8%
|
|
(8.8 pts)
|
|
|
|
5.6%
|
|
|
16.3%
|
|
(10.7 pts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trench Safety, Pump and Power
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reportable segment revenue
|
|
$
|
37
|
|
$
|
46
|
|
(19.6%)
|
|
|
$
|
156
|
|
$
|
202
|
|
(22.8%)
|
|
Reportable segment operating income
|
|
|
4
|
|
|
10
|
|
(60.0%)
|
|
|
|
22
|
|
|
51
|
|
(56.9%)
|
|
Reportable segment operating margin
|
|
|
10.8%
|
|
|
21.7%
|
|
(10.9 pts)
|
|
|
|
14.1%
|
|
|
25.2%
|
|
(11.1 pts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total United Rentals
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue
|
|
$
|
557
|
|
$
|
791
|
|
(29.6%)
|
|
|
$
|
2,358
|
|
$
|
3,267
|
|
(27.8%)
|
|
Total operating income (1)
|
|
|
30
|
|
|
113
|
|
(73.5%)
|
|
|
|
145
|
|
|
551
|
|
(73.7%)
|
|
Total operating margin (1)
|
|
|
5.4%
|
|
|
14.3%
|
|
(8.9 pts)
|
|
|
|
6.1%
|
|
|
16.9%
|
|
(10.8 pts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Excludes the goodwill impairment charge, restructuring charge
and charge related to settlement of the SEC inquiry
|
|
DILUTED LOSS PER SHARE CALCULATION
|
|
(In millions, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
Twelve Months Ended
|
|
|
|
December 31,
|
|
|
|
December 31,
|
|
|
|
2009
|
|
2008
|
|
|
|
2009
|
|
2008
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from continuing operations
|
|
$
|
(24
|
)
|
|
$
|
(853
|
)
|
|
|
|
$
|
(60
|
)
|
|
$
|
(704
|
)
|
|
Preferred stock redemption charge (1)
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
(239
|
)
|
|
Loss from continuing operations available to common stockholders
|
|
|
(24
|
)
|
|
|
(853
|
)
|
|
|
|
|
(60
|
)
|
|
|
(943
|
)
|
|
Loss from discontinued operation, net of taxes
|
|
|
(2
|
)
|
|
|
-
|
|
|
|
|
|
(2
|
)
|
|
|
-
|
|
|
Net loss available to common stockholders
|
|
$
|
(26
|
)
|
|
$
|
(853
|
)
|
|
|
|
$
|
(62
|
)
|
|
$
|
(943
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average diluted shares
|
|
|
60.2
|
|
|
|
59.9
|
|
|
|
|
|
60.1
|
|
|
|
74.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted loss per share:
|
|
|
|
|
|
|
|
|
|
|
|
Loss from continuing operations (inclusive of preferred stock
redemption charge)
|
|
$
|
(0.39
|
)
|
|
$
|
(14.25
|
)
|
|
|
|
$
|
(0.98
|
)
|
|
$
|
(12.62
|
)
|
|
Loss from discontinued operation
|
|
|
(0.04
|
)
|
|
|
-
|
|
|
|
|
|
(0.04
|
)
|
|
|
-
|
|
|
Net loss
|
|
$
|
(0.43
|
)
|
|
$
|
(14.25
|
)
|
|
|
|
$
|
(1.02
|
)
|
|
$
|
(12.62
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Relates to the June 2008 repurchase of all of our outstanding
Series C and Series D preferred stock.
|
|
UNITED RENTALS, INC.
|
|
ADJUSTED EARNINGS (LOSS) PER SHARE RECONCILIATION
|
We define "earnings (loss) per share – adjusted” as the sum of (i) loss
per share from continuing operations – GAAP, as reported, plus the
after-tax impact of (ii) restructuring charge, (iii) goodwill impairment
charge, (iv) loss (gain) on repurchase of debt securities and retirement
of subordinated convertible debentures, (v) asset impairment charge,
(vi) charge related to the settlement of the SEC inquiry, (vii)
preferred stock redemption charge, and (viii) foreign tax credit
valuation allowance and other. Management believes adjusted earnings
(loss) per share provides useful information concerning future
profitability. However, adjusted earnings (loss) per share is not a
measure of financial performance under GAAP. Accordingly, adjusted
earnings (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 earnings (loss) per share –
adjusted.
|
|
|
Three Months Ended
|
|
|
Twelve Months Ended
|
|
|
|
December 31,
|
|
|
December 31,
|
|
|
|
2009
|
|
2008
|
|
|
2009
|
|
2008
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss per share from continuing operations- GAAP, as reported
|
|
$
|
(0.39
|
)
|
|
$
|
(14.25
|
)
|
|
|
$
|
(0.98
|
)
|
|
$
|
(12.62
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
After-tax impact of:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring charge (1)
|
|
|
0.07
|
|
|
|
0.14
|
|
|
|
|
0.29
|
|
|
|
0.17
|
|
|
Goodwill impairment charge (2)
|
|
|
-
|
|
|
|
15.21
|
|
|
|
|
-
|
|
|
|
12.19
|
|
|
Loss (gain) on repurchase of debt securities and retirement of
subordinated convertible debentures
|
|
|
0.08
|
|
|
|
(0.44
|
)
|
|
|
|
(0.19
|
)
|
|
|
(0.32
|
)
|
|
Asset impairment charge (3)
|
|
|
0.03
|
|
|
|
0.08
|
|
|
|
|
0.12
|
|
|
|
0.06
|
|
|
Charge related to settlement of SEC inquiry
|
|
|
-
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
0.19
|
|
|
Preferred stock redemption charge (4)
|
|
|
-
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
3.19
|
|
|
Foreign tax credit valuation allowance and other (5)
|
|
|
-
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
0.10
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (loss) per share - adjusted
|
|
$
|
(0.21
|
)
|
|
$
|
0.74
|
|
|
|
$
|
(0.76
|
)
|
|
$
|
2.96
|
|
|
(1)
|
|
Relates to branch closure charges and severance costs
|
|
(2)
|
|
Represents a non-cash goodwill impairment charge related to certain
reporting units within our general rental segment. The charge
reflected the challenges of the construction cycle, as well as the
broader economic and credit environment. Substantially all of the
impairment charge relates to goodwill arising out of acquisitions
made between 1997 and 2000.
|
|
(3)
|
|
Primarily relates to the impact of impairing certain rental
equipment and leasehold improvement write-offs.
|
|
(4)
|
|
Relates to the June 2008 repurchase of our Series C and Series D
preferred stock and reduces income available to common stockholders
for earnings per share purposes, but does not affect net income
(loss).
|
|
(5)
|
|
Primarily relates to the establishment of a valuation allowance
related to certain foreign tax credits that, as a result of the
preferred stock redemption, were no longer expected to be realized.
|
|
UNITED RENTALS, INC.
|
|
EBITDA AND ADJUSTED EBITDA GAAP RECONCILIATION
|
|
(In millions)
|
"EBITDA” represents the sum of net loss, loss from discontinued
operation, net of taxes, benefit for income taxes, interest expense,
net, interest expense-subordinated convertible debentures, net,
depreciation-rental equipment, and non-rental depreciation and
amortization. Adjusted EBITDA represents EBITDA plus (i) the sum of the
restructuring charge, the charge related to the settlement of the SEC
inquiry, the goodwill impairment 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 those of other companies.
Management believes that EBITDA and adjusted EBITDA, when viewed with
the Company’s GAAP results 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
|
|
Twelve Months Ended
|
|
|
|
December 31,
|
|
December 31,
|
|
|
|
2009
|
|
2008
|
|
2009
|
|
2008
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
$
|
(26
|
)
|
|
$
|
(853
|
)
|
|
$
|
(62
|
)
|
|
$
|
(704
|
)
|
|
Loss from discontinued operation, net of taxes
|
|
|
2
|
|
|
|
-
|
|
|
|
2
|
|
|
|
-
|
|
|
Benefit for income taxes
|
|
|
(25
|
)
|
|
|
(212
|
)
|
|
|
(47
|
)
|
|
|
(109
|
)
|
|
Interest expense, net
|
|
|
72
|
|
|
|
15
|
|
|
|
226
|
|
|
|
174
|
|
|
Interest expense - subordinated convertible debentures, net
|
|
|
2
|
|
|
|
2
|
|
|
|
(4
|
)
|
|
|
9
|
|
|
Depreciation - rental equipment
|
|
|
101
|
|
|
|
121
|
|
|
|
417
|
|
|
|
455
|
|
|
Non-rental depreciation and amortization
|
|
|
15
|
|
|
|
14
|
|
|
|
57
|
|
|
|
58
|
|
|
EBITDA (A)
|
|
|
141
|
|
|
|
(913
|
)
|
|
|
589
|
|
|
|
(117
|
)
|
|
Restructuring charge (1)
|
|
|
6
|
|
|
|
14
|
|
|
|
31
|
|
|
|
20
|
|
|
Charge related to settlement of SEC inquiry
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
14
|
|
|
Goodwill impairment charge (2)
|
|
|
-
|
|
|
|
1,147
|
|
|
|
-
|
|
|
|
1,147
|
|
|
Stock compensation expense, net (3)
|
|
|
2
|
|
|
|
2
|
|
|
|
8
|
|
|
|
6
|
|
|
Adjusted EBITDA (B)
|
|
$
|
149
|
|
|
$
|
250
|
|
|
$
|
628
|
|
|
$
|
1,070
|
|
|
(A)
|
|
Our EBITDA margin was 25.3% and (115.4%) for the three months ended
December 31, 2009 and 2008, respectively, and 25.0% and (3.6%) for
the twelve months ended December 31, 2009 and 2008, respectively.
|
|
(B)
|
|
Our adjusted EBITDA margin was 26.8% and 31.6% for the three months
ended December 31, 2009 and 2008, respectively, and 26.6% and 32.8%
for the twelve months ended December 31, 2009 and 2008, respectively.
|
|
|
|
(1)
|
|
Relates to branch closure charges and severance costs.
|
|
(2)
|
|
Represents a non-cash goodwill impairment charge related to certain
reporting units within our general rental segment. The charge
reflected the challenges of the construction cycle, as well as the
broader economic and credit environment. Substantially all of the
impairment charge relates to goodwill arising out of acquisitions
made between 1997 and 2000.
|
|
(3)
|
|
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. 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 (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
|
|
Twelve Months Ended
|
|
|
|
December 31,
|
|
December 31,
|
|
|
|
2009
|
|
2008
|
|
2009
|
|
2008
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities
|
|
$
|
85
|
|
|
$
|
193
|
|
|
$
|
438
|
|
|
$
|
764
|
|
|
Purchases of rental equipment
|
|
|
(62
|
)
|
|
|
(34
|
)
|
|
|
(260
|
)
|
|
|
(624
|
)
|
|
Purchases of non-rental equipment
|
|
|
(17
|
)
|
|
|
(39
|
)
|
|
|
(51
|
)
|
|
|
(80
|
)
|
|
Proceeds from sales of rental equipment
|
|
|
37
|
|
|
|
74
|
|
|
|
229
|
|
|
|
264
|
|
|
Proceeds from sales of non-rental equipment
|
|
|
2
|
|
|
|
4
|
|
|
|
13
|
|
|
|
11
|
|
|
Excess tax benefits from share-based payment arrangements
|
|
|
-
|
|
|
|
-
|
|
|
|
(2
|
)
|
|
|
-
|
|
|
Free cash flow
|
|
$
|
45
|
|
|
$
|
198
|
|
|
$
|
367
|
|
|
$
|
335
|
|