United Rentals Earnings Reconciliation and Strategic Vision
Historical Adjusted Earnings Per Share GAAP
Reconciliation
Adjusted EPS (earnings per share) is a non-GAAP measure that reflects diluted earnings (loss) per share from continuing operations excluding the impact of the special items described below. Management believes that adjusted EPS provides
useful information concerning future profitability. However, adjusted EPS is not a measure of financial performance under GAAP. Accordingly, adjusted EPS should not be considered an alternative to GAAP earnings per share. The table below
provides a reconciliation between diluted earnings (loss) per share and adjusted EPS.
YTD
2008 2009 2010 2011 2012 2013 2014 2015 2016 2017
2018
2019
2020 2021
2022
Diluted earnings (loss) per share (EPS) from continuing operations
EPS adjustments (after-tax):
$ (12.62) $ (0.98) $ (0.38) $ 1.38 $ 0.79 $ 3.64 $ 5.15 $ 6.07 $ 6.45 $ 15.73 $
13.12
$ 15.11
$ 12.20 $ 19.04
$ 29.65 $
2023
15.04
Merger related costs (1)
Merger related intangible asset amortization (2)
Impact on depreciation related to acquired fleet and property and equipment
(3)
Impact of the fair value mark-up of acquired fleet (4)
Pre-close RSC merger related interest expense (5)
Impact on interest expense related to fair value adjustment of acquired RSC
indebtedness (6)
0.25 0.72 0.05 0.06 (0.17)
0.36
0.32
0.01
0.03
0.74 0.94 1.10 1.15 1.12
1.15
1.76
2.48
2.22
1.98
1.79
1.26
(0.03) (0.04) (0.03) (0.02)
0.08
0.16
0.56
0.62
0.05
0.19
0.39
0.24 0.25 0.21 0.19 0.25
0.59
0.59
0.72
0.51
0.38
0.29
0.69
0.19
|
Restructuring charge (7)
Asset impairment charge (8)
(Gain) loss on extinguishment of debt securities, including subordinated
convertible debentures, and amendments of debt facilities (9)
Gain on sale of software subsidiary (10)
I
0.17
0.29 0.34
0.06 0.12 0.09
0.16
0.04
(0.03) (0.04) (0.03) (0.02) (0.01)
0.64 0.07 (0.01) 0.04 0.11
0.10 0.02
0.36
0.28
0.18
0.18
0.02
www
0.21
0.03
0.01
0.05
0.37
0.14
0.03
(0.32) (0.19)
0.28 0.04
0.45
0.02 0.46 0.78 0.70
0.39
0.58
1.88
0.31
0.18
3.19
Goodwill impairment charge (11)
12.19
Charge related to settlement of SEC inquiry (12)
0.19
(0.05)
|
☐
I
|
☐
☐
1
I
|
☐
☐
☐
Foreign tax credit valuation allowance and other (14)
0.10
-
Total EPS adjustments
Adjusted EPS
2017 Tax Act impact (15)
$ 15.58 $ 0.22 $ 0.71 $ 0.49 $ 2.97 $ 1.27 $ 1.76 $ 1.95 $ 2.20 $
2.91 $
3.14
$ 2.96 $(0.76) $ 0.33 $ 1.87 $ 3.76 $ 4.91 $ 6.91 $ 8.02 $ 8.65 $ 18.64 $
$ 8.05
16.26
$ 4.41
$ 19.52
$ 5.24 $
$ 17.44 $ 22.06
3.02 $ 2.85 $
2.78
$
32.50 $
17.82
Preferred stock redemption charge (13)
Total revenues ($M) (16)
United Rentals®
Work United®
$ 3,267 $ 2,358 $ 2,237 $ 2,611 $ 4,117 $ 4,955 $ 5,685 $ 5,817 $ 5,762 $ 6,641 $ 8,047
$ 9,351 $ 8,530 $ 9,716
$ 11,642
$6,839
| 48View entire presentation