HERTZ REPORTS SECOND QUARTER 2024 RESULTS

"We're moving quickly with a best-in-class leadership team, a strategy laser-focused on delivering sustainable returns and elevating our operational performance across the business," said Gil West, Hertz CEO. "During the second quarter, we bolstered our liquidity to expedite our cost and revenue improvement initiatives and accelerate our fleet refresh to provide vehicles aligned with customer needs. We are at an exciting inflection point in our path to generate greater value for our customers, employees and shareholders - and I am more confident than ever in our plan, our team and the road ahead."

ESTERO, Fla., Aug. 1, 2024 /PRNewswire/ -- Hertz Global Holdings, Inc. (NASDAQ: HTZ) ("Hertz", "Hertz Global" or the "Company") today reported results for its second quarter 2024.

OVERVIEW

    --  Revenue of $2.4 billion
    --  GAAP net loss of $865 million, a negative 37% margin, or $2.82 loss per
        diluted share
    --  Adjusted net loss of $440 million, or $1.44 loss per diluted share
    --  Adjusted Corporate EBITDA of negative $460 million, a negative 20%
        margin, due mainly to an increase in vehicle depreciation of $706
        million largely driven by acceleration of the Company's fleet refresh
    --  GAAP operating cash flow of $546 million; Adjusted operating cash
        outflow of $576 million and adjusted free cash outflow of $553 million
    --  The Company raised $1 billion during the quarter to bolster liquidity
        and de-risk its fleet refresh
    --  Corporate liquidity of $1.8 billion at June 30, 2024

SECOND QUARTER RESULTS

Second quarter revenue was $2.4 billion. Demand was healthy yet the Company remained disciplined on capacity and prioritized rate. Execution of the Company's revenue strategy continued to narrow its year-over-year RPD decline, which was 3% for the quarter and moderated to 2% in June.

Vehicle depreciation increased $706 million compared to the prior year quarter due mainly to a decline in future and current residual values. As previously announced, acceleration of the Company's fleet refresh shortened the hold period on a substantial portion of its fleet, which resulted in DPU of $600 for the quarter, up sequentially from Q1 2024. The Company expects to substantially complete the refresh by the end of 2025, at which time it expects DPU to normalize in the low $300s.

Direct operating expense on a per transaction day basis in the second quarter of 2024 increased by 7% year over year. Approximately 30% of the increase was driven by non-recurring charges in both periods. The remaining increase was driven by insurance, personnel, and collision and damage costs, as well as general inflationary pressure. The Company has cost management actions in place to reduce expenses and increase productivity.

Consistent with previous guidance, Adjusted Corporate EBITDA was negative $460 million in the quarter compared with positive Adjusted Corporate EBITDA of $347 million in the prior year quarter. The decrease was due mainly to increased vehicle depreciation.

Recently, the Company announced critical executive management appointments to strengthen its leadership team and sharpen the Company's focus on driving enhanced profitability through operational excellence, superior customer service, strategic fleet management, cost control, and premium revenue.

SUMMARY RESULTS


                                                                                                 Three Months Ended                 Percent
                                                                                                                     Inc/(Dec)
                                                                                       
           
        June 30,
                                                                                                                             2024 vs 2023



       
              ($ in millions, except earnings per share or where noted)                2024            2023

    ---

                          
            
              
                Hertz Global - Consolidated

                                                       ---


       Total revenues                                                                    $2,353          $2,437                      (3) %



       Net income (loss)                                                                 $(865)           $139     
            NM



       Net income (loss) margin                                                          (37) %            6 %



       Adjusted net income (loss)(a)                                                     $(440)           $227     
            NM



       Adjusted diluted earnings (loss) per share(a)                                    $(1.44)          $0.72     
            NM



       Adjusted Corporate EBITDA(a)                                                      $(460)           $347     
            NM



       Adjusted Corporate EBITDA Margin(a)                                               (20) %           14 %





       Average Vehicles (in whole units)                                                577,224         561,277                        3 %



       Average Rentable Vehicles (in whole units)                                       546,187         533,813                        2 %



       Vehicle Utilization                                                                 80 %           82 %



       Transaction Days (in thousands)                                                   39,721          39,705                        - %



       Total RPD (in dollars)(b)                                                         $59.65          $61.62                      (3) %



       Total RPU Per Month (in whole dollars)(b)                                         $1,446          $1,527                      (5) %



       Depreciation Per Unit Per Month (in whole dollars)(b)                               $600            $197     
            NM




                              
            
              
                Americas RAC Segment

                                                       ---


       Total revenues                                                                    $1,928          $2,015                      (4) %



       Adjusted EBITDA                                                                   $(403)           $331     
            NM



       Adjusted EBITDA Margin                                                            (21) %           16 %





       Average Vehicles (in whole units)                                                467,863         457,405                        2 %



       Average Rentable Vehicles (in whole units)                                       439,284         431,921                        2 %



       Vehicle Utilization                                                                 81 %           83 %



       Transaction Days (in thousands)                                                   32,216          32,469                      (1) %



       Total RPD (in dollars)(b)                                                         $59.94          $62.11                      (3) %



       Total RPU Per Month (in whole dollars)(b)                                         $1,465          $1,556                      (6) %



       Depreciation Per Unit Per Month (in whole dollars)(b)                               $645            $198     
            NM




                           
            
              
                International RAC Segment

                                                       ---


       Total revenues                                                                      $425            $422                        1 %



       Adjusted EBITDA                                                                     $(6)            $96     
            NM



       Adjusted EBITDA Margin                                                             (1) %           23 %





       Average Vehicles (in whole units)                                                109,361         103,872                        5 %



       Average Rentable Vehicles (in whole units)                                       106,903         101,892                        5 %



       Vehicle Utilization                                                                 77 %           78 %



       Transaction Days (in thousands)                                                    7,505           7,237                        4 %



       Total RPD (in dollars)(b)                                                         $58.38          $59.41                      (2) %



       Total RPU Per Month (in whole dollars)(b)                                         $1,366          $1,406                      (3) %



       Depreciation Per Unit Per Month (in whole dollars)(b)                               $409            $188     
            NM




     
              NM - Not meaningful



     (a) Represents a non-GAAP measure. See the accompanying reconciliations included in Supplemental Schedule II for 2024 and 2023.



     (b) Based on  December 31, 2023 foreign exchange rates.

EARNINGS WEBCAST INFORMATION

Hertz Global's live webcast and conference call to discuss its second quarter 2024 results will be held on August 1, 2024, at 9:00 a.m. Eastern Time. The conference call will be broadcast live in listen-only mode on the Company's investor relations website at IR.Hertz.com. If you would like to access the call by phone and ask a question, please go to Hertz Q2 earnings participant call link, and you will be provided with dial in details. Investors are encouraged to dial-in approximately 15 minutes prior to the call. A web replay will remain available on the website for approximately one year. The earnings release and related supplemental schedules containing the reconciliations of non-GAAP measures will be available on the Hertz website, IR.Hertz.com.

UNAUDITED FINANCIAL DATA, SUPPLEMENTAL SCHEDULES, NON-GAAP MEASURES AND DEFINITIONS

In this earnings release, we include select unaudited financial data of Hertz Global, Supplemental Schedules, which are provided to present segment results, and reconciliations of non-GAAP measures to their most comparable GAAP measures. Following the Supplemental Schedules, the Company provides definitions for terminology used throughout the earnings release and its rationale on the importance and usefulness of non-GAAP measures for investors and management.

ABOUT HERTZ

The Hertz Corporation, a subsidiary of Hertz Global Holdings, Inc., operates the Hertz, Dollar and Thrifty vehicle rental brands throughout North America, Europe, the Caribbean, Latin America, Africa, the Middle East, Asia, Australia and New Zealand. The Hertz Corporation is one of the largest worldwide vehicle rental companies, and the Hertz brand is one of the most recognized globally. Additionally, The Hertz Corporation owns and operates the Firefly vehicle rental brand and Hertz 24/7 car sharing business in international markets and sells vehicles through Hertz Car Sales. For more information about The Hertz Corporation, visit www.hertz.com.

CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS

Certain statements contained or incorporated by reference in this release, and in related comments by the Company's management, include "forward-looking statements." Forward-looking statements are identified by words such as "believe," "expect," "project," "potential," "anticipate," "intend," "plan," "estimate," "seek," "will," "may," "would," "should," "could," "forecasts," "guidance" or similar expressions, and include information concerning our liquidity, our results of operations, our business strategies, the business environment and other information. These forward-looking statements are based on certain assumptions that the Company has made in light of its experience in the industry as well as its perceptions of historical trends, current conditions, expected future developments and other factors. The Company believes these judgments are reasonable, but you should understand that these forward-looking statements are not guarantees of future performance or results, and that the Company's actual results could differ materially from those expressed in the forward-looking statements due to a variety of important factors, both positive and negative, that may be revised or supplemented in subsequent reports, such as Annual Reports on Form 10-K, Quarterly Reports on Form 10-Q and Current Reports on Form 8-K filed or furnished to the SEC.

Important factors that could affect the Company's actual results and cause them to differ materially from those expressed in forward-looking statements include, among other things:

    --  mix of program and non-program vehicles in the Company's fleet, which
        can lead to increased exposure to residual value risk upon disposition;
    --  the potential for residual values associated with non-program vehicles
        in the Company's fleet to decline, including suddenly or unexpectedly,
        or fail to follow historical seasonal patterns;
    --  the Company's ability to purchase adequate supplies of competitively
        priced vehicles at a reasonable cost in order to efficiently service
        rental demand, including upon any disruptions in the global supply
        chain;
    --  the Company's ability to effectively dispose of vehicles, at the times
        and through the channels, that maximize the Company's returns;
    --  the age of the Company's fleet, and its impact on vehicle carrying
        costs, customer service scores, as well as on the Company's ability to
        sell vehicles at acceptable prices and times;
    --  whether a manufacturer of the Company's program vehicle fulfills its
        repurchase obligations;
    --  the frequency or extent of manufacturer safety recalls;
    --  levels of travel demand, particularly business and leisure travel in the
        U.S. and in global markets;
    --  seasonality and other occurrences that disrupt rental activity during
        the Company's peak periods, including in critical geographies;
    --  the Company's ability to accurately estimate future levels of rental
        activity and adjust the number, location and mix of vehicles used in the
        Company's rental operations accordingly;
    --  the Company's ability to implement its business strategy or strategic
        transactions, including the Company's ability to implement plans to
        support an electric vehicle fleet and to play a central role in the
        modern mobility ecosystem;
    --  the Company's ability to achieve cost savings and normalized
        depreciation levels, as well as revenue enhancements from its
        profitability initiatives and other operational programs;
    --  the Company's ability to adequately respond to changes in technology
        impacting the mobility industry;
    --  significant changes in the competitive environment and the effect of
        competition in the Company's markets on rental volume and pricing;
    --  the Company's reliance on third-party distribution channels and related
        prices, commission structures and transaction volumes;
    --  the Company's ability to offer services for a favorable customer
        experience, and to retain and develop customer loyalty and market share;
    --  the Company's ability to maintain its network of leases and vehicle
        rental concessions at airports and other key locations in the U.S. and
        internationally;
    --  the Company's ability to maintain favorable brand recognition and a
        coordinated branding and portfolio strategy;
    --  the Company's ability to attract and retain effective frontline
        employees, senior management and other key employees;
    --  the Company's ability to effectively manage its union relations and
        labor agreement negotiations;
    --  the Company's ability to manage and respond to cybersecurity threats and
        cyber attacks on the Company's information technology systems, or those
        of the Company's third-party providers;
    --  the Company's ability, and that of the Company's key third-party
        partners, to prevent the misuse or theft of information the Company
        possesses, including as a result of cyber attacks and other security
        threats;
    --  the Company's ability to maintain, upgrade and consolidate its
        information technology systems;
    --  the Company's ability to comply with current and future laws and
        regulations in the U.S. and internationally regarding data protection,
        data security and privacy risks;
    --  risks associated with operating in many different countries, including
        the risk of a violation or alleged violation of applicable
        anti-corruption or anti-bribery laws and the Company's ability to
        repatriate cash from non-U.S. affiliates without adverse tax
        consequences;
    --  risks relating to tax laws, including those that affect the Company's
        ability to recapture accelerated tax depreciation and expensing, as well
        as any adverse determinations or rulings by tax authorities;
    --  the Company's ability to utilize its net operating loss carryforwards;
    --  the Company's exposure to uninsured liabilities relating to personal
        injury, death and property damage, or otherwise, including material
        litigation;
    --  the potential for adverse changes in laws, regulations, policies or
        other activities of governments, agencies and similar organizations,
        including those related to environmental matters, optional insurance
        products or policies, franchising and licensing matters, the ability to
        pass-through rental car related expenses, or taxes, among others, that
        affect the Company's operations, the Company's costs or applicable tax
        rates;
    --  the Company's ability to recover its goodwill and indefinite-lived
        intangible assets when performing impairment analysis;
    --  the potential for changes in management's best estimates and
        assessments;
    --  the Company's ability to maintain an effective compliance program;
    --  the availability of earnings and funds from the Company's subsidiaries;
    --  the Company's ability to comply, and the cost and burden of complying,
        with environmental, social and governance, or ESG, regulations or
        expectations of stakeholders, and otherwise achieve the Company's
        corporate responsibility goals;
    --  the availability of additional or continued sources of financing at
        acceptable rates for the Company's revenue earning vehicles and to
        refinance the Company's existing indebtedness, and the Company's ability
        to comply with the covenants in the agreements governing its
        indebtedness;
    --  the extent to which the Company's consolidated assets secure its
        outstanding indebtedness;
    --  volatility in the Company's share price, the Company's ownership
        structure and certain provisions of the Company's charter documents,
        which could negatively affect the market price of the Company's common
        stock;
    --  the Company's ability to implement an effective business continuity plan
        to protect the business in exigent circumstances;
    --  the Company's ability to effectively maintain effective internal control
        over financial reporting; and
    --  the Company's ability to execute strategic transactions.

Additional information concerning these and other factors can be found in the Company's filings with the SEC, including its Annual Reports on Form 10-K, Quarterly Reports on Form 10-Q and Current Reports on Form 8-K.

You should not place undue reliance on forward-looking statements. All forward-looking statements attributable to the Company or persons acting on its behalf are expressly qualified in their entirety by the foregoing cautionary statements. All such statements speak only as of the date of this release, and, except as required by law, the Company undertakes no obligation to update or revise publicly any forward-looking statements, whether as a result of new information, future events or otherwise.



       
                UNAUDITED FINANCIAL INFORMATION



       
                
                  UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS




                                                                                            Three Months Ended                     Six Months Ended

                                                                                            June 30,                     June 30,



       
                (In millions, except per share data)                              2024     2023                2024      2023

    ---


       Revenues                                                                     $2,353   $2,437              $4,433    $4,484



       Expenses:



       Direct vehicle and operating                                                  1,440    1,347               2,806     2,568



       Depreciation of revenue earning vehicles and lease charges, net               1,035      329               2,004       710



       Depreciation and amortization of non-vehicle assets                              41       32                  73        67



       Selling, general and administrative                                             243      285                 405       506



       Interest expense, net:



         Vehicle                                                                       149      132                 290       243



         Non-vehicle                                                                    88       56                 163       107



       Total interest expense, net                                                     237      188                 453       350



       Other (income) expense, net                                                     (5)     (2)                (3)        7



       (Gain) on sale of non-vehicle capital assets                                      -                               (162)



       Change in fair value of Public Warrants                                       (165)     100               (251)      218



       Total expenses                                                                2,826    2,279               5,487     4,264



       Income (loss) before income taxes                                             (473)     158             (1,054)      220



       Income tax (provision) benefit                                                (392)    (19)                  3       115



       Net income (loss)                                                            $(865)    $139            $(1,051)     $335





       Weighted average number of shares outstanding:



       Basic                                                                           306      314                 306       318



       Diluted                                                                         306      315                 306       319



       Earnings (loss) per share:



       Basic                                                                       $(2.82)   $0.44             $(3.44)    $1.06



       Diluted                                                                     $(2.82)   $0.44             $(3.44)    $1.05



             
                
                  UNAUDITED CONSOLIDATED BALANCE SHEETS





             
                (In millions, except par value and share data)                                                                      June 30, 2024 December 31,
                                                                                                                                                                   2023

    ---

                                                                                                       
        
                ASSETS



             Cash and cash equivalents                                                                                                                 $568          $764



             Restricted cash and cash equivalents:



             Vehicle                                                                                                                                    137           152



             Non-vehicle                                                                                                                                289           290



             Total restricted cash and cash equivalents                                                                                                 426           442



             Total cash and cash equivalents and restricted cash and cash equivalents                                                                   994         1,206



             Receivables:



             Vehicle                                                                                                                                    164           211



             Non-vehicle, net of allowance of $53 and $47, respectively                                                                               1,103           980



             Total receivables, net                                                                                                                   1,267         1,191



             Prepaid expenses and other assets                                                                                                          754           726



             Revenue earning vehicles:



             Vehicles                                                                                                                                18,122        16,806



             Less: accumulated depreciation                                                                                                         (2,753)      (2,155)



             Total revenue earning vehicles, net                                                                                                     15,369        14,651



             Property and equipment, net                                                                                                                670           671



             Operating lease right-of-use assets                                                                                                      2,229         2,253



             Intangible assets, net                                                                                                                   2,858         2,863



             Goodwill                                                                                                                                 1,044         1,044



             Total assets                                                                                                                           $25,185       $24,605


                                                                                        
              
          LIABILITIES AND STOCKHOLDERS' EQUITY



             Accounts payable:



             Vehicle                                                                                                                                   $429          $191



             Non-vehicle                                                                                                                                566           510



             Total accounts payable                                                                                                                     995           701



             Accrued liabilities                                                                                                                        931           860



             Accrued taxes, net                                                                                                                         208           157



             Debt:



             Vehicle                                                                                                                                 12,774        12,242



             Non-vehicle                                                                                                                              4,595         3,449



             Total debt                                                                                                                              17,369        15,691



             Public Warrants                                                                                                                            203           453



             Operating lease liabilities                                                                                                              2,108         2,142



             Self-insured liabilities                                                                                                                   501           471



             Deferred income taxes, net                                                                                                                 912         1,038



             Total liabilities                                                                                                                       23,227        21,513



             Commitments and contingencies



             Stockholders' equity:



             Preferred stock, $0.01 par value, no shares issued and outstanding                                                                           -



             Common stock, $0.01 par value, 481,250,923 and 479,990,286 shares issued, respectively, and                                                  5             5
        306,438,879 and 305,178,242 shares outstanding, respectively



             Treasury stock, at cost, 174,812,044 and 174,812,044 common shares, respectively                                                       (3,430)      (3,430)



             Additional paid-in capital                                                                                                               6,365         6,405



             Retained earnings (Accumulated deficit)                                                                                                  (691)          360



             Accumulated other comprehensive income (loss)                                                                                            (291)        (248)



             Total stockholders' equity                                                                                                               1,958         3,092



             Total liabilities and stockholders' equity                                                                                             $25,185       $24,605



             
                
                  UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS




                                                                                                   Three Months Ended                      Six Months Ended

                                                                                                   June 30,                      June 30,



             
                (In millions)                                                      2024     2023                2024       2023

    ---


             Cash flows from operating activities:



             Net income (loss)                                                             $(865)    $139            $(1,051)      $335



             Adjustments to reconcile net income (loss) to net cash provided by (used in)
        operating activities:



             Depreciation and reserves for revenue earning vehicles, net                    1,124      418               2,194        884



             Depreciation and amortization, non-vehicle                                        41       32                  73         67



             Amortization of deferred financing costs and debt discount (premium)              15       15                  33         29



             Stock-based compensation charges                                                  16       22                  32         43



             Stock-based compensation forfeitures                                               -                       (68)



             Provision for receivables allowance                                               32       20                  63         40



             Deferred income taxes, net                                                       349     (28)               (65)     (163)



             (Gain) loss on sale of non-vehicle capital assets                                  2      (3)                  3      (165)



             Change in fair value of Public Warrants                                        (165)     100               (251)       218



             Changes in financial instruments                                                   2      (2)                  8        106



             Other                                                                              6        5                 (4)         5



             Changes in assets and liabilities:



             Non-vehicle receivables                                                        (165)   (284)              (201)     (334)



             Prepaid expenses and other assets                                                (3)    (50)               (59)      (98)



             Operating lease right-of-use assets                                               90       87                 190        165



             Non-vehicle accounts payable                                                      67       33                  63          6



             Accrued liabilities                                                               40       39                  71         68



             Accrued taxes, net                                                                31       55                  52         56



             Operating lease liabilities                                                    (100)    (94)              (200)     (178)



             Self-insured liabilities                                                          29      (7)                 33       (25)



             Net cash provided by (used in) operating activities                              546      497                 916      1,059



             Cash flows from investing activities:



             Revenue earning vehicles expenditures                                        (3,723) (3,719)            (5,627)   (6,543)



             Proceeds from disposal of revenue earning vehicles                             1,669    1,560               2,902      2,766



             Non-vehicle capital asset expenditures                                          (26)    (78)               (59)     (123)



             Proceeds from non-vehicle capital assets disposed of                               4        1                   7        176



             Return of (investment in) equity investments                                     (1)     (1)                (3)       (1)



             Net cash provided by (used in) investing activities                          (2,077) (2,237)            (2,780)   (3,725)



             Cash flows from financing activities:



             Proceeds from issuance of vehicle debt                                         1,149    1,960               1,683      4,021



             Repayments of vehicle debt                                                     (229)   (682)            (1,121)   (1,872)



             Proceeds from issuance of non-vehicle debt                                     1,950      825               2,885      1,250



             Repayments of non-vehicle debt                                               (1,245)   (329)            (1,735)     (759)



             Payment of financing costs                                                      (42)     (9)               (42)      (17)



             Share repurchases                                                                  -   (104)                        (222)



             Other                                                                            (1)       1                 (3)



             Net cash provided by (used in) financing activities                            1,582    1,662               1,667      2,401



             Effect of foreign currency exchange rate changes on cash and cash                (2)       2                (15)        13
        equivalents and restricted cash and cash equivalents



             Net increase (decrease) in cash and cash equivalents and restricted cash and      49     (76)              (212)     (252)
        cash equivalents during the period



             Cash and cash equivalents and restricted cash and cash equivalents at            945    1,242               1,206      1,418
        beginning of period



             Cash and cash equivalents and restricted cash and cash equivalents at end of    $994   $1,166                $994     $1,166
        period


                                                                                                                                                                            
           
       
               Supplemental Schedule I


                                                                                   
         
              HERTZ GLOBAL HOLDINGS, INC.

                                                                               
         
          CONDENSED STATEMENT OF OPERATIONS BY SEGMENT

                                                                                       
            
                Unaudited




                                                                                 
         
              Three Months Ended June 30, 2024                                               
        
       Three Months Ended June 30, 2023



             
                (In millions)                              Americas             International                               Corporate   Hertz Global        Americas                International                   Corporate       Hertz Global
                                                                  RAC                      RAC                                                                     RAC                         RAC

    ---


             Revenues                                                  $1,928                       $425           
              $                 -         $2,353           $2,015                          $422           
     $              -             $2,437



             Expenses:



             Direct vehicle and operating                               1,199                        244                                      (3)          1,440            1,139                           211                          (3)              1,347



             Depreciation of revenue earning vehicles and lease           905                        130                                                   1,035              272                            57                                             329
        charges, net



             Depreciation and amortization of non-vehicle assets           28                          3                                       10              41               27                             3                            2                  32



             Selling, general and administrative                          137                         46                                       60             243              148                            45                           92                 285



             Interest expense, net:



               Vehicle                                                    123                         26                                                     149              113                            19                                             132



               Non-vehicle                                                  -                       (6)                                      94              88              (4)                          (5)                          65                  56



             Total interest expense, net                                  123                         20                                       94             237              109                            14                           65                 188



             Other (income) expense, net                                    1                                                                (6)            (5)                                          (4)                           2                 (2)



             Change in fair value of Public Warrants                        -                                                             (165)          (165)                                                                      100                 100



             Total expenses                                             2,393                        443                                     (10)          2,826            1,695                           326                          258               2,279



             Income (loss) before income taxes                         $(465)                     $(18)                                     $10           (473)            $320                           $96                       $(258)                158



             Income tax (provision) benefit                                                                                                            (392)                                                                                        (19)



             Net income (loss)                                                                                                                        $(865)                                                                                        $139


                                                                                                                                                                    
         
            
       Supplemental Schedule I (continued)


                                                                                  
         
              HERTZ GLOBAL HOLDINGS, INC.

                                                                               
        
          CONDENSED STATEMENT OF OPERATIONS BY SEGMENT

                                                                                      
            
                Unaudited




                                                                                 
         
              Six Months Ended June 30, 2024                                                 
       
        Six Months Ended June 30, 2023



             
                (In millions)                              Americas            International                               Corporate   Hertz Global        Americas                International                   Corporate       Hertz Global
                                                                  RAC                     RAC                                                                     RAC                         RAC

    ---


             Revenues                                                  $3,667                      $766           
              $                 -         $4,433           $3,745                          $739           
     $              -             $4,484



             Expenses:



             Direct vehicle and operating                               2,351                       460                                      (5)          2,806            2,178                           393                          (3)              2,568



             Depreciation of revenue earning vehicles and lease         1,781                       223                                                   2,004              621                            89                                             710
        charges, net



             Depreciation and amortization of non-vehicle assets           53                         7                                       13              73               55                             5                            7                  67



             Selling, general and administrative                          261                       103                                       41             405              253                            82                          171                 506



             Interest expense, net:



               Vehicle                                                    239                        51                                                     290              206                            37                                             243



               Non-vehicle                                                (2)                     (10)                                     175             163             (22)                          (7)                         136                 107



             Total interest expense, net                                  237                        41                                      175             453              184                            30                          136                 350



             Other (income) expense, net                                    -                        1                                      (4)            (3)             (1)                            2                            6                   7



             (Gain) on sale of non-vehicle capital assets                   -                                                                                           (162)                                                                       (162)



             Change in fair value of Public Warrants                        -                                                            (251)          (251)                                                                      218                 218



             Total expenses                                             4,683                       835                                     (31)          5,487            3,128                           601                          535               4,264



             Income (loss) before income taxes                       $(1,016)                    $(69)                                     $31         (1,054)            $617                          $138                       $(535)                220



             Income tax (provision) benefit                                                                                                               3                                                                                          115



             Net income (loss)                                                                                                                     $(1,051)                                                                                        $335


                                                                                                                                                                                                          
              
              
                 Supplemental Schedule II


                                                                                                          
              
                HERTZ GLOBAL HOLDINGS, INC.

                                               
              
                RECONCILIATION OF GAAP TO NON-GAAP MEASURE - ADJUSTED NET INCOME (LOSS), ADJUSTED DILUTED EARNINGS (LOSS) PER SHARE AND ADJUSTED CORPORATE EBITDA

                                                                                                                   
              
                Unaudited




                                                                                                                                                                                                                         Three Months Ended                             Six Months Ended

                                                                                                                                                                                                       
              
              June 30,               
              
             June 30,



       
                (In millions, except per share data)                                                                                                                                                       2024                     2023                      2024                    2023

    ---


       
                Adjusted Net Income (Loss) and Adjusted Diluted Earnings (Loss) Per Share:



       Net income (loss)(a)                                                                                                                                                                                  $(865)                    $139                  $(1,051)                   $335



       Adjustments:



         Income tax provision (benefit)                                                                                                                                                                         392                       19                       (3)                  (115)



         Vehicle and non-vehicle debt-related charges(b)                                                                                                                                                         16                       15                        34                      29



         Restructuring and restructuring related charges(c)                                                                                                                                                      12                        5                        44                       8



         Acquisition accounting-related depreciation and amortization(d)                                                                                                                                          1                        1                         1                       1



         Unrealized (gains) losses on financial instruments(e)                                                                                                                                                    2                      (2)                        8                     106



         (Gain) on sale of non-vehicle capital assets(f)                                                                                                                                                          -                                                                   (162)



         Change in fair value of Public Warrants                                                                                                                                                              (165)                     100                     (251)                    218



         Other items(g)(k)                                                                                                                                                                                       20                     (10)                       28                       4



       Adjusted pre-tax income (loss)(h)                                                                                                                                                                      (587)                     267                   (1,190)                    424



       Income tax (provision) benefit on adjusted pre-tax income (loss)(i)                                                                                                                                      147                     (40)                      298                    (64)



       Adjusted Net Income (Loss)                                                                                                                                                                            $(440)                    $227                    $(892)                   $360



       Weighted-average number of diluted shares outstanding                                                                                                                                                    306                      315                       306                     319



       Adjusted Diluted Earnings (Loss) Per Share(j)                                                                                                                                                        $(1.44)                   $0.72                   $(2.92)                  $1.13



       
                Adjusted Corporate EBITDA:



       Net income (loss)                                                                                                                                                                                     $(865)                    $139                  $(1,051)                   $335



       Adjustments:



         Income tax provision (benefit)                                                                                                                                                                         392                       19                       (3)                  (115)



         Non-vehicle depreciation and amortization                                                                                                                                                               41                       32                        73                      67



         Non-vehicle debt interest, net of interest income                                                                                                                                                       88                       56                       163                     107



         Vehicle debt-related charges(b)                                                                                                                                                                         10                       10                        22                      20



         Restructuring and restructuring related charges(c)                                                                                                                                                      12                        5                        44                       8



         Unrealized (gains) losses on financial instruments(e)                                                                                                                                                    2                      (2)                        8                     106



         (Gain) on sale of non-vehicle capital assets(f)                                                                                                                                                          -                                                                   (162)



         Non-cash stock-based compensation forfeitures(l)                                                                                                                                                         -                                             (64)



         Change in fair value of Public Warrants                                                                                                                                                              (165)                     100                     (251)                    218



         Other items(g)                                                                                                                                                                                          25                     (12)                       32



       Adjusted Corporate EBITDA(l)                                                                                                                                                                          $(460)                    $347                  $(1,027)                   $584



       Adjusted Corporate EBITDA margin                                                                                                                                                                      (20) %                    14 %                   (23) %                   13 %



     (a)   Net income (loss) margin for the three and six months ended June 30, 2024 was (37)% and (24)%, respectively. Net income (loss) margin for the three and six months ended June 30, 2023 was 6% and 7%,
            respectively.


     (b) 
     Represents debt-related charges relating to the amortization of deferred financing costs and debt discounts and premiums.


     (c)   Represents charges incurred under restructuring actions as defined in U.S. GAAP. Also includes restructuring related charges such as incremental costs incurred related to personnel reductions and closure
            of underperforming locations.


     (d) 
     Represents incremental expense associated with the amortization of other intangible assets and depreciation of property and equipment relating to acquisition accounting.


     (e)   Represents unrealized gains (losses) on derivative financial instruments. In 2023, also includes the realization of $88 million of previously unrealized gains resulting from the unwind of certain
            interest rate caps in the first quarter of 2023.


     (f) 
     Represents gain on the sale of certain non-vehicle capital assets sold in March 2023.


     (g)   Represents miscellaneous items. For the three and six months ended June 30, 2024, primarily includes certain IT-related charges and certain storm-related damages, partially offset by certain litigation
            settlements. For the three and six months ended June 30, 2023, primarily includes a loss recovery settlement, partially offset by certain IT-related charges.


     (h)   The table below reconciles expenses as reported in the condensed consolidated unaudited statement of operations to adjusted expenses utilized in calculating Adjusted Pretax Income (Loss) and Adjusted Net
            Income (Loss), all of which are deemed non-GAAP measures:


       (in millions)                                                               Three Months Ended June 30, 2024                              Three Months Ended June 30, 2023



       
                
                  Expenses:                           As Reported                Adjustment        As Adjusted   As Reported                           Adjustment     As Adjusted

    ---


       Direct vehicle and operating                                          1,440                      $(10)             $1,430          1,347                                   $17           $1,364



       Depreciation of revenue earning vehicles and lease charges, net       1,035                                         1,035            329                                                   329



       Depreciation and amortization of non-vehicle assets                      41                                            41             32                                                    32



       Selling, general and administrative                                     243                       (16)                227            285                                  (13)             272



       Interest expense, net:



       Vehicle                                                                 149                       (13)                136            132                                   (3)             129



       Non-vehicle                                                              88                       (10)                 78             56                                   (9)              47



         Total interest expense, net                                           237                       (23)                214            188                                  (12)             176



       Other income (expense), net                                             (5)                       (2)                (7)           (2)                                  (1)             (3)



       Change in fair value of Public Warrants                               (165)                       165                               100                                 (100)



       Total                                                                $2,826                       $114              $2,940         $2,279                                $(109)          $2,170



       (in millions)                                                               Six Months Ended June 30, 2024                              Six Months Ended June 30, 2023



       
                
                  Expenses:                           As Reported               Adjustment       As Adjusted   As Reported                          Adjustment     As Adjusted

    ---


       Direct vehicle and operating                                          2,806                     $(16)            $2,790          2,568                                  $17           $2,585



       Depreciation of revenue earning vehicles and lease charges, net       2,004                         5              2,009            710                                    2              712



       Depreciation and amortization of non-vehicle assets                      73                                          73             67                                                   67



       Selling, general and administrative                                     405                      (55)               350            506                                 (27)             479



       Interest expense, net:



       Vehicle                                                                 290                      (26)               264            243                                (122)             121



       Non-vehicle                                                             163                      (20)               143            107                                 (17)              90



         Total interest expense, net                                           453                      (46)               407            350                                (139)             211



       Other income (expense), net                                             (3)                      (3)               (6)             7                                  (1)               6



       Gain on sale non-vehicle capital assets                                                                                        (162)                                 162



       Change in fair value of Public Warrants                               (251)                      251                              218                                (218)



       Total                                                                $5,487                      $136             $5,623         $4,264                               $(204)          $4,060



     (i)   Derived utilizing a combined statutory rate of 25% and 15% for the three and six months ended June 30, 2024 and 2023, respectively, applied to the respective Adjusted Pre-tax Income (Loss). The
            increase in rate is primarily resulting from reduced EV-related tax credits anticipated to be used to decrease the Company's U.S. federal tax provision throughout 2024 based on the Company's expected
            purchases of electric vehicles.


     (j)   Adjustments used to reconcile diluted earnings (loss) per share on a GAAP basis to Adjusted Diluted Earnings (Loss) Per Share are comprised of the same adjustments, inclusive of the tax impact, used to
            reconcile net income (loss) to Adjusted Net Income (Loss) divided by the weighted-average diluted shares outstanding during the period.


     (k) 
     Also includes letter of credit fees.


     (l) 
     Represents former CEO awards forfeited in March 2024.


     (m)   The table below reconciles expenses as reported in the condensed consolidated unaudited statement of operations to adjusted expenses utilized in calculating Adjusted Corporate EBITDA, both of which are
            deemed non-GAAP measures:


       (in millions)                                                               Three Months Ended June 30, 2024                            Three Months Ended June 30, 2023



       
                
                  Expenses:                           As Reported                Adjustment        As Adjusted  As Reported                          Adjustment    As Adjusted

    ---


       Direct vehicle and operating                                          1,440                      $(10)             $1,430         1,347                                  $17          $1,364



       Depreciation of revenue earning vehicles and lease charges, net       1,035                                         1,035           329                                                 329



       Depreciation and amortization of non-vehicle assets                      41                       (41)                              32                                 (32)



       Selling, general and administrative                                     243                       (17)                226           285                                 (13)            272



       Interest expense, net:



       Vehicle                                                                 149                       (13)                136           132                                  (3)            129



       Non-vehicle                                                              88                       (88)                              56                                 (56)



         Total interest expense, net                                           237                      (101)                136           188                                 (59)            129



       Other income (expense), net                                             (5)                       (9)               (14)          (2)                                 (2)            (4)



       Change in fair value of Public Warrants                               (165)                       165                              100                                (100)



       Total                                                                $2,826                      $(13)             $2,813        $2,279                               $(189)         $2,090



       (in millions)                                                               Six Months Ended June 30, 2024                              Six Months Ended June 30, 2023



       
                
                  Expenses:                           As Reported               Adjustment       As Adjusted   As Reported                          Adjustment     As Adjusted

    ---


       Direct vehicle and operating                                          2,806                     $(16)            $2,790          2,568                                  $17           $2,585



       Depreciation of revenue earning vehicles and lease charges, net       2,004                         5              2,009            710                                    2              712



       Depreciation and amortization of non-vehicle assets                      73                      (73)                              67                                 (67)



       Selling, general and administrative                                     405                         8                413            506                                 (27)             479



       Interest expense, net:



       Vehicle                                                                 290                      (26)               264            243                                (122)             121



       Non-vehicle                                                             163                     (163)                             107                                (107)



         Total interest expense, net                                           453                     (189)               264            350                                (229)             121



       Other income (expense), net                                             (3)                     (13)              (16)             7                                  (4)               3



       Gain on sale non-vehicle capital assets                                                                                        (162)                                 162



       Change in fair value of Public Warrants                               (251)                      251                              218                                (218)



       Total                                                                $5,487                     $(27)            $5,460         $4,264                               $(364)          $3,900


                                                                                                                           
              
                
        Supplemental Schedule III


                                                                   
              
                HERTZ GLOBAL HOLDINGS, INC.

                                            
              
                RECONCILIATION OF GAAP TO NON-GAAP MEASURE - ADJUSTED OPERATING CASH FLOW

                                                                   
              
                AND ADJUSTED FREE CASH FLOW

                                                                            
              
                Unaudited




                                                                                                                                                        Three Months Ended                       Six Months Ended

                                                                                                                                                        June 30,                       June 30,



       
                (In millions)                                                                                                                2024      2023                2024        2023

    ---


       
                ADJUSTED OPERATING CASH FLOW AND ADJUSTED FREE CASH FLOW:



       Net cash provided by (used in) operating activities                                                                                       $546      $497                $916      $1,059



       Depreciation and reserves for revenue earning vehicles, net                                                                            (1,124)    (418)            (2,194)      (884)



       Bankruptcy related payments (post emergence) and other payments                                                                              2        12                   5          20



       Adjusted operating cash flow                                                                                                             (576)       91             (1,273)        195



       Non-vehicle capital asset proceeds (expenditures), net                                                                                    (22)     (77)               (52)         53



       Adjusted operating cash flow before vehicle investment                                                                                   (598)       14             (1,325)        248



       Net fleet growth after financing                                                                                                            45     (437)                 43       (754)



       Adjusted free cash flow                                                                                                                 $(553)   $(423)           $(1,282)     $(506)





       
                CALCULATION OF NET FLEET GROWTH AFTER FINANCING:



       Revenue earning vehicles expenditures                                                                                                 $(3,723) $(3,719)           $(5,627)   $(6,543)



       Proceeds from disposal of revenue earning vehicles                                                                                       1,669     1,560               2,902       2,766



       Revenue earning vehicles capital expenditures, net                                                                                     (2,054)  (2,159)            (2,725)    (3,777)



       Depreciation and reserves for revenue earning vehicles, net                                                                              1,124       418               2,194         884



       Financing activity related to vehicles:



       Borrowings                                                                                                                               1,149     1,960               1,683       4,021



       Payments                                                                                                                                 (229)    (682)            (1,121)    (1,872)



       Restricted cash changes, vehicle                                                                                                            55        26                  12        (10)



       Net financing activity related to vehicles                                                                                                 975     1,304                 574       2,139



       Net fleet growth after financing                                                                                                           $45    $(437)                $43      $(754)


                                                                                                                     
      
       
             Supplemental Schedule IV


                                                          
         
             HERTZ GLOBAL HOLDINGS, INC.

                                                            
           
             NET DEBT CALCULATION

                                                              
             
              Unaudited




                                                                                          As of June 30, 2024                                    As of December 31, 2023



             
                (In millions)                        Vehicle                            Non-Vehicle  Total         Vehicle                               Non-Vehicle         Total

    ---


             First Lien RCF                            
     $           -                                   $160    $160  
     $           -             
              $                -   
     $       -



             Term loans                                              -                                  2,004   2,004                                                      2,013          2,013



             First lien senior notes                                 -                                    750     750



             Exchangeable notes                                      -                                    250     250



             Senior unsecured notes                                  -                                  1,500   1,500                                                      1,500          1,500



             U.S. vehicle financing (HVF III)                   10,471                                         10,471           10,203                                                   10,203



             International vehicle financing (Various)           2,216                                          2,216            2,001                                                    2,001



             Other debt                                            144                                      21     165              110                                          2            112



             Debt issue costs, discounts and premiums             (57)                                   (90)  (147)            (72)                                      (66)         (138)



             Debt as reported in the balance sheet              12,774                                   4,595  17,369           12,242                                      3,449         15,691



             Add:



             Debt issue costs, discounts and premiums               57                                      90     147               72                                         66            138



             Less:



             Cash and cash equivalents                               -                                    568     568                                                        764            764



             Restricted cash                                       137                                            137              152                                                      152



             Restricted cash and restricted cash                     -                                    245     245                                                        245            245
        equivalents associated with Term C Loan



             Net Debt                                          $12,694                                  $3,872 $16,566          $12,162                                     $2,506        $14,668





             LTM Adjusted Corporate EBITDA(a)                                                       (1,050)                                                              561





             Net Corporate Leverage                                                                      NM                                                             4.5x




     
       NM - Not meaningful




      (a)                     Reconciliation of LTM Adjusted Corporate EBITDA for the six months ended June 30, 2024 and twelve months ended December
                               31, 2023 are as follows:


       
                (in millions)                                   Six Months Ended           Twelve Months Ended
                                                           June 30, 2024              December 31, 2023

    ---


       Net income (loss) three months ended:



       September 30, 2023                                                       $629                 
              n/a



       December 31, 2023                                                       (348)                
              n/a



       March 31, 2024                                                          (186)                
              n/a



       June 30, 2024                                                           (865)                
              n/a



       LTM net income (loss)                                                   (770)                          $616



       Adjustments:



       Income tax provision (benefit)                                          (218)                         (330)



       Non-vehicle depreciation and amortization                                 155                            149



       Non-vehicle debt interest, net of interest income                         294                            238



       Vehicle debt-related charges                                               44                             42



       Restructuring and restructuring related charge                             59                             17



       Unrealized (gains) losses on financial instruments                         19                            117



       (Gain) on sale of non-vehicle capital assets                                                          (162)



       Non-cash stock-based compensation forfeitures                            (64)



       Change in fair value of Public Warrants                                 (632)                         (163)



       Other items                                                                69                             37



       LTM Adjusted Corporate EBITDA                                        $(1,044)                          $561


                                                                                                                                 
              
            
           Supplemental Schedule V


                                                                      
          
           HERTZ GLOBAL HOLDINGS, INC.

                                                                       
          
           KEY METRICS CALCULATIONS

                                                                    
        
          REVENUE, UTILIZATION AND DEPRECIATION

                                                                           
         
                Unaudited



                                                                                 Global RAC




                                                                                                                      Three Months Ended June                     Percent                               Six Months Ended           Percent
                                                                                                                       30,                    Inc/                                                                Inc/
                                                                                                                                               (Dec)                                                                   (Dec)
                                                                                                                                                                                       June 30,



             
                ($ in millions, except where noted)                                         2024               2023                                2024                  2023

    ---


             
                Total RPD



             Revenues                                                                               $2,353             $2,437                                            $4,433                 $4,484



             Foreign currency adjustment(a)                                                             16                  9                                                25                     18



             Total Revenues - adjusted for foreign currency                                         $2,369             $2,446                                            $4,458                 $4,502



             Transaction Days (in thousands)                                                        39,721             39,705                                            76,575                 73,493



             Total RPD (in dollars)                                                                 $59.65             $61.62                         (3) %              $58.22                 $61.27                      (5) %





             
                Total Revenue Per Unit Per Month



             Total Revenues - adjusted for foreign currency                                         $2,369             $2,446                                            $4,458                 $4,502



             Average Rentable Vehicles (in whole units)                                            546,187            533,813                                           537,710                508,550



             Total revenue per unit (in whole dollars)                                              $4,338             $4,582                                            $8,291                 $8,853



             Number of months in period (in whole units)                                                 3                  3                                                 6                      6



             Total RPU Per Month (in whole dollars)                                                 $1,446             $1,527                         (5) %              $1,382                 $1,476                      (6) %





             
                Vehicle Utilization



             Transaction Days (in thousands)                                                        39,721             39,705                                            76,575                 73,493



             Average Rentable Vehicles (in whole units)                                            546,187            533,813                                           537,710                508,550



             Number of days in period (in whole units)                                                  91                 91                                               182                    181



             Available Car Days (in thousands)                                                      49,701             48,576                                            97,882                 92,079



             Vehicle Utilization(b)                                                                   80 %              82 %                                             78 %                  80 %





             
                Depreciation Per Unit Per Month



             Depreciation of revenue earning vehicles and lease                                     $1,035               $329                                            $2,004                   $710
        charges, net



             Foreign currency adjustment(a)                                                              5                  2                                                 8                      4



             Adjusted depreciation of revenue earning vehicles and                                  $1,040               $331                                            $2,012                   $714
        lease charges



             Average Vehicles (in whole units)                                                     577,224            561,277                                           562,358                532,903



             Adjusted depreciation of revenue earning vehicles and                                  $1,801               $590                                            $3,577                 $1,339
        lease charges divided by Average Vehicles (in whole
        dollars)



             Number of months in period (in whole units)                                                 3                  3                                                 6                      6



             Depreciation Per Unit Per Month (in whole dollars)                                       $600               $197                            NM                $596                   $223                         NM




     
       Note: Global RAC represents Americas RAC and International RAC segment information on a combined basis and excludes Corporate



     
       NM - Not meaningful



     (a)                                                                                                                               
     Based on  December 31, 2023 foreign exchange rates.



     (b)                                                                                                                               
     Calculated as Transaction Days divided by Available Car Days.

                                                                                                                       
              
                
            Supplemental Schedule V (continued)


                                                                       
          
           HERTZ GLOBAL HOLDINGS, INC.

                                                                        
          
           KEY METRICS CALCULATIONS

                                                                     
        
          REVENUE, UTILIZATION AND DEPRECIATION

                                                                            
         
                Unaudited



                                                                                 Americas RAC




                                                                                                                        Three Months Ended June                          Percent                               Six Months Ended           Percent
                                                                                                                         30,                     Inc/                                                                    Inc/
                                                                                                                                                  (Dec)                                                                       (Dec)
                                                                                                                                                                                              June 30,



              
                ($ in millions, except where noted)                                         2024                2023                                     2024                  2023

    ---


              
                Total RPD



              Revenues                                                                               $1,928              $2,015                                                 $3,667                 $3,745



              Foreign currency adjustment(a)                                                              3                   1                                                      4                      2



              Total Revenues - adjusted for foreign currency                                         $1,931              $2,016                                                 $3,671                 $3,747



              Transaction Days (in thousands)                                                        32,216              32,469                                                 62,776                 60,348



              Total RPD (in dollars)                                                                 $59.94              $62.11                             (3) %               $58.47                 $62.10                      (6) %





              
                Total Revenue Per Unit Per Month



              Total Revenues - adjusted for foreign currency                                         $1,931              $2,016                                                 $3,671                 $3,747



              Average Rentable Vehicles (in whole units)                                            439,284             431,921                                                436,553                412,717



              Total revenue per unit (in whole dollars)                                              $4,396              $4,668                                                 $8,408                 $9,079



              Number of months in period (in whole units)                                                 3                   3                                                      6                      6



              Total RPU Per Month (in whole dollars)                                                 $1,465              $1,556                             (6) %               $1,401                 $1,513                      (7) %





              
                Vehicle Utilization



              Transaction Days (in thousands)                                                        32,216              32,469                                                 62,776                 60,348



              Average Rentable Vehicles (in whole units)                                            439,284             431,921                                                436,553                412,717



              Number of days in period (in whole units)                                                  91                  91                                                    182                    181



              Available Car Days (in thousands)                                                      39,974              39,304                                                 79,470                 74,725



              Vehicle Utilization(b)                                                                   81 %               83 %                                                  79 %                  81 %





              
                Depreciation Per Unit Per Month



              Depreciation of revenue earning vehicles and lease                                       $905                $272                                                 $1,781                   $621
    charges, net



              Foreign currency adjustment(a)                                                              1                                                                         2                      1



              Adjusted depreciation of revenue earning vehicles and                                    $906                $272                                                 $1,783                   $622
    lease charges



              Average Vehicles (in whole units)                                                     467,863             457,405                                                459,224                435,194



              Adjusted depreciation of revenue earning vehicles and                                  $1,936                $595                                                 $3,882                 $1,430
         lease charges divided by Average Vehicles (in whole
         dollars)



              Number of months in period (in whole units)                                                 3                   3                                                      6                      6



              Depreciation Per Unit Per Month (in whole dollars)                                       $645                $198                                NM                 $647                   $238                         NM




     
       NM - Not meaningful


      (a)                     Based on December 31, 2023 foreign exchange rates.


      (b)                     Calculated as Transaction Days divided by
                               Available Car Days.

                                                                                                                        
              
                
            Supplemental Schedule V (continued)


                                                                      
          
             HERTZ GLOBAL HOLDINGS, INC.

                                                                       
          
             KEY METRICS CALCULATIONS

                                                                    
        
            REVENUE, UTILIZATION AND DEPRECIATION

                                                                           
           
                Unaudited



                                                                                International RAC




                                                                                                                         Three Months Ended June                          Percent                               Six Months Ended           Percent
                                                                                                                          30,                     Inc/                                                                    Inc/
                                                                                                                                                   (Dec)                                                                       (Dec)
                                                                                                                                                                                               June 30,



             
                ($ in millions, except where noted)                                           2024                2023                                     2024                  2023

    ---


             
                Total RPD



             Revenues                                                                                   $425                $422                                                   $766                   $739



             Foreign currency adjustment(a)                                                               13                   8                                                     22                     16



             Total Revenues - adjusted for foreign currency                                             $438                $430                                                   $788                   $755



             Transaction Days (in thousands)                                                           7,505               7,237                                                 13,799                 13,145



             Total RPD (in dollars)                                                                   $58.38              $59.41                             (2) %               $57.07                 $57.45                      (1) %





             
                Total Revenue Per Unit Per Month



             Total Revenues - adjusted for foreign currency                                             $438                $430                                                   $788                   $755



             Average Rentable Vehicles (in whole units)                                              106,903             101,892                                                101,156                 95,834



             Total revenue per unit (in whole dollars)                                                $4,098              $4,219                                                 $7,785                 $7,880



             Number of months in period (in whole units)                                                   3                   3                                                      6                      6



             Total RPU Per Month (in whole dollars)                                                   $1,366              $1,406                             (3) %               $1,298                 $1,313                      (1) %





             
                Vehicle Utilization



             Transaction Days (in thousands)                                                           7,505               7,237                                                 13,799                 13,145



             Average Rentable Vehicles (in whole units)                                              106,903             101,892                                                101,156                 95,834



             Number of days in period (in whole units)                                                    91                  91                                                    182                    181



             Available Car Days (in thousands)                                                         9,727               9,271                                                 18,413                 17,354



             Vehicle Utilization (b)                                                                    77 %               78 %                                                  75 %                  76 %





             
                Depreciation Per Unit Per Month



             Depreciation of revenue earning vehicles and lease                                         $130                 $57                                                   $223                    $89
        charges, net



             Foreign currency adjustment(a)                                                                4                   2                                                      6                      3



             Adjusted depreciation of revenue earning vehicles and                                      $134                 $59                                                   $229                    $92
        lease charges



             Average Vehicles (in whole units)                                                       109,361             103,872                                                103,134                 97,709



             Adjusted depreciation of revenue earning vehicles and                                    $1,226                $564                                                 $2,220                   $937
        lease charges divided by Average Vehicles (in whole
        dollars)



             Number of months in period (in whole units)                                                   3                   3                                                      6                      6



             Depreciation Per Unit Per Month (in whole dollars)                                         $409                $188                                NM                 $370                   $156                         NM




     
       NM - Not meaningful


      (a)                     Based on December 31, 2023  foreign exchange
                               rates.


      (b)                     Calculated as Transaction Days divided by
                               Available Car Days.

NON-GAAP MEASURES AND KEY METRICS

The term "GAAP" refers to accounting principles generally accepted in the United States. Adjusted EBITDA is the Company's segment measure of profitability and complies with GAAP when used in that context.

NON-GAAP MEASURES

Non-GAAP measures are not recognized measurements under GAAP. When evaluating the Company's operating performance or liquidity, investors should not consider non-GAAP measures in isolation of, superior to, or as a substitute for measures of the Company's financial performance as determined in accordance with GAAP.

Adjusted Net Income (Loss) and Adjusted Diluted Earnings (Loss) Per Share ("Adjusted EPS")

Adjusted Net Income (Loss) represents income or loss attributable to the Company as adjusted to eliminate the impact of GAAP income tax; vehicle and non-vehicle debt-related charges; restructuring and restructuring related charges; acquisition accounting-related depreciation and amortization; unrealized (gains) losses on financial instruments, gain on sale of non-vehicle capital assets; change in fair value of Public Warrants and certain other miscellaneous items on a pre-tax basis. Adjusted Net Income (Loss) includes a provision (benefit) for income taxes derived utilizing a combined statutory rate. The combined statutory rate is management's estimate of the Company's long-term tax rate. Its most comparable GAAP measure is net income (loss) attributable to the Company.

Adjusted EPS represents Adjusted Net Income (Loss) on a per diluted share basis using the weighted-average number of diluted shares outstanding for the period. Its most comparable GAAP measure is diluted earnings (loss) per share.

Adjusted Net Income (Loss) and Adjusted EPS are important operating metrics because they allow management and investors to assess operational performance of the Company's business, exclusive of the items mentioned above that are not operational in nature or comparable to those of the Company's competitors.

Adjusted Corporate EBITDA and Adjusted Corporate EBITDA Margin

Adjusted Corporate EBITDA represents income or loss attributable to the Company as adjusted to eliminate the impact of GAAP income tax; non-vehicle depreciation and amortization; non-vehicle debt interest, net; vehicle debt-related charges; restructuring and restructuring related charges; unrealized (gains) losses on financial instruments; gain on sale of non-vehicle capital assets; former CEO stock-based compensation award forfeitures; change in fair value of Public Warrants and certain other miscellaneous items.

Adjusted Corporate EBITDA Margin is calculated as the ratio of Adjusted Corporate EBITDA to total revenues.

Management uses these measures as operating performance metrics for internal monitoring and planning purposes, including the preparation of the Company's annual operating budget and monthly operating reviews, and analysis of investment decisions, profitability and performance trends. These measures enable management and investors to isolate the effects on profitability of operating metrics most meaningful to the business of renting and leasing vehicles. They also allow management and investors to assess the performance of the entire business on the same basis as its reportable segments. Adjusted Corporate EBITDA is also utilized in the determination of certain executive compensation. Its most comparable GAAP measure is net income (loss) attributable to the Company.

Adjusted operating cash flow and adjusted free cash flow

Adjusted operating cash flow represents net cash provided by operating activities net of the non-cash add back for vehicle depreciation and reserves, and exclusive of bankruptcy related payments made post emergence. Adjusted operating cash flow is an important performance measure to management and investors as it provides useful information about the amount of cash generated from operations when fully burdened by fleet costs.

Adjusted free cash flow represents adjusted operating cash flow plus the impact of net non-vehicle capital expenditures and net fleet growth after financing. Adjusted free cash flow is an important performance measure to management and investors as it provides useful information about the amount of cash available for, but not limited to, the reduction of non-vehicle debt, share repurchase and acquisition.

The most comparable GAAP measure for adjusted operating cash flow and adjusted free cash flow is net cash provided by (used in) operating activities.

Net Fleet Growth After Financing

U.S. and International Rental Car segments Fleet Growth is defined as revenue earning vehicles expenditures, net of proceeds from disposals, plus vehicle depreciation and net vehicle financing, which includes borrowings, repayments and the change in restricted cash associated with vehicles. Fleet Growth is important as it allows the Company to assess the cash flow required to support its investment in revenue earning vehicles.

Net Non-vehicle Debt

Net Non-vehicle Debt is calculated as non-vehicle debt as reported on the Company's balance sheet, excluding the impact of unamortized debt issuance costs associated with non-vehicle debt, less cash and cash equivalents. Non-vehicle debt consists of the Company's Senior Term Loan, Senior RCF, First Lien Senior Notes, Second Lien Exchangeable Notes, Senior Second Priority Secured Notes, Senior Unsecured Notes, Promissory Notes and certain other non-vehicle indebtedness of its domestic and foreign subsidiaries. Net Non-vehicle Debt is important to management and investors as it helps measure the Company's corporate leverage. Net Non-vehicle Debt also assists in the evaluation of the Company's ability to service its non-vehicle debt without reference to the expense associated with the vehicle debt, which is collateralized by assets not available to lenders under the non-vehicle debt facilities.

Net Vehicle Debt

Net Vehicle Debt is calculated as vehicle debt as reported on the Company's balance sheet, excluding the impact of unamortized debt issue costs associated with vehicle debt, less restricted cash associated with vehicles. Restricted cash associated with vehicle debt is restricted for the purchase of revenue earning vehicles and other specified uses under the Company's vehicle debt facilities. Net Vehicle Debt is important to management, investors and ratings agencies as it helps measure the Company's leverage with respect to its vehicle assets.

Total Net Debt

Total Net Debt is calculated as total debt, excluding the impact of unamortized debt issuance costs, less total cash and cash equivalents and restricted cash associated with vehicle debt. Unamortized debt issuance costs are required to be reported as a deduction from the carrying amount of the related debt obligation under GAAP. Management believes that eliminating the effects that these costs have on debt will more accurately reflect the Company's net debt position. Total Net Debt is important to management, investors and ratings agencies as it helps measure the Company's gross leverage.

Net Corporate Leverage

Net Corporate Leverage is calculated as non-vehicle net debt divided by Adjusted Corporate EBITDA for the last twelve months. Net Corporate Leverage is important to management and investors as it measures the Company's corporate leverage net of unrestricted cash. Net Corporate Leverage also assists in the evaluation of the Company's ability to service its non-vehicle debt with reference to the generation of Adjusted Corporate EBITDA.

KEY METRICS

Available Rental Car Days

Available Rental Car Days represents Average Rentable Vehicles multiplied by the number of days in a given period.

Average Vehicles ("Fleet Capacity" or "Capacity")

Average Vehicles is determined using a simple average of the number of vehicles in the fleet whether owned or leased by the Company at the beginning and end of a given period.

Average Rentable Vehicles

Average Rentable Vehicles reflects Average Vehicles excluding vehicles for sale on the Company's retail lots or actively in the process of being sold through other disposition channels.

Depreciation Per Unit Per Month ("Depreciation Per Unit" or "DPU")

Depreciation Per Unit Per Month represents the amount of average depreciation expense and lease charges per vehicle per month, exclusive of the impacts of foreign currency exchange rates so as not to affect the comparability of underlying trends. This metric is important to management and investors as it reflects how effectively the Company is managing the costs of its vehicles and facilitates comparisons with other participants in the vehicle rental industry.

Total Revenue Per Transaction Day ("Total RPD"or "RPD"; also referred to as "pricing")

Total RPD represents revenue generated per transaction day, excluding the impact of foreign currency exchange rates so as not to affect the comparability of underlying trends. This metric is important to management and investors as it represents a measure of changes in the underlying pricing in the vehicle rental business and encompasses the elements in vehicle rental pricing that management has the ability to control.

Total Revenue Per Unit Per Month ("Total RPU", "RPU" or "Total RPU Per Month")

Total RPU Per Month represents the amount of revenue generated per vehicle in the rental fleet each month, excluding the impact of foreign currency exchange rates so as not to affect the comparability of underlying trends. This metric is important to management and investors as it provides a measure of revenue productivity relative to the number of vehicles in our rental fleet whether owned or leased, or asset efficiency.

Transaction Days ("Days"; also referred to as "volume")

Transaction Days represents the total number of 24-hour periods, with any partial period counted as one Transaction Day, that vehicles were on rent (the period between when a rental contract is opened and closed) in a given period. Thus, it is possible for a vehicle to attain more than one Transaction Day in a 24-hour period. This metric is important to management and investors as it represents the number of revenue-generating days.

Vehicle Utilization ("Utilization")

Vehicle Utilization represents the ratio of Transaction Days to Available Rental Car Days. This metric is important to management and investors as it is the measurement of the proportion of vehicles that are being used to generate revenues relative to rentable fleet capacity.

View original content:https://www.prnewswire.com/news-releases/hertz-reports-second-quarter-2024-results-302210233.html

SOURCE Hertz Global Holdings, Inc.