Dollar Thrifty Automotive Group Reports Third Quarter Earnings,
Updates Guidance
TULSA, Okla., Nov. 1, 2012 /PRNewswire/ -- Dollar Thrifty
Automotive Group, Inc. (NYSE: DTG) today reported results for the
third quarter ended September 30,
2012. In conjunction with its earnings release, the Company
announced that it would not be holding a conference call to review
the results of the quarter in light of its pending merger with
Hertz, and the related FTC approval efforts that are being directed
by Hertz. Net income for the 2012 third quarter was
$55.5 million, or $1.91 per diluted share, compared to net income
of $66.6 million, or $2.13 per diluted share, for the third quarter of
2011. The Company also reported Corporate Adjusted EBITDA for
the third quarter of 2012 of $98.2
million, compared to $117.6
million in the third quarter of 2011.
(Logo: http://photos.prnewswire.com/prnh/20020412/DTGLOGO)
The Company noted that both its GAAP pretax income and Corporate
Adjusted EBITDA for the third quarter of 2012 were negatively
impacted by merger-related expenses of $5.7
million, while no such expenses were incurred during the
third quarter of 2011. Additionally, the Company noted that
gains on sales of risk vehicles totaled $5.2
million in the third quarter of 2012, down from $17.4 million in the third quarter of
2011.
"We are pleased to report another solid quarter that has added
to a strong year-to-date performance. Excluding
merger-related expenses, the Company has now generated $269 million in Corporate Adjusted EBITDA for the
nine months ended September 30,
2012," said Scott L. Thompson,
Chairman, President and Chief Executive Officer. "In spite of
a lackluster economic environment and continued softness in pricing
in the industry, the combination of increased rental demand,
ongoing focus on operational efficiencies and disciplined fleet
management allowed us to continue to deliver solid results," said
Thompson.
For the quarter ended September 30,
2012, the Company's vehicle rental revenue was $442.3 million, compared to $435.6 million in the third quarter of
2011. Monthly revenue per unit was $1,235 in the third quarter of 2012 compared to
$1,289 for the same period last
year. The Company realized rental day growth of 7.1 percent,
which was partially offset by a 5.1 percent decrease in revenue per
day. Utilization in the third quarter of 2012 was 84.7
percent, compared to 83.9 percent in the third quarter of
2011. The average rental fleet operated during the quarter
increased 6.0 percent compared with the prior year period.
Fleet cost per vehicle was $246
per month in the third quarter of 2012, compared to $186 per month in the third quarter of
2011. The increase in fleet cost per vehicle was partially
attributable to a $12.2 million
decrease in gains on sales of risk vehicles, combined with higher
average base depreciation rates compared to the third quarter of
2011. The Company noted that gains on sales of risk vehicles
totaled $5.2 million during the third
quarter of 2012 compared to $17.4
million in the third quarter of 2011 on a comparable number
of risk vehicle sales. The decline in gains on risk vehicle
sales was attributable to a lower average gain per unit sold as a
result of refinements to base depreciation rates to reduce gains
and lower volatility in fleet costs. The increase in base
depreciation rates in the third quarter of 2012 primarily resulted
from the significant fleet refresh in the first half of 2012.
In conjunction with the fleet replacement cycle, a large number of
model year 2010 vehicles that were in the fleet during 2011, and
had residual values in excess of book values, were replaced with
newer vehicles.
Direct vehicle and operating expenses and selling, general and
administrative expenses (operating expenses) totaled $270.2 million in the third quarter of 2012
compared to $262.4 million in the
third quarter of 2011. This increase was primarily due to
$5.7 million in merger-related
expenses incurred in the third quarter of 2012, while no such
expenses were incurred in the 2011 third quarter. Excluding
these merger-related expenses, operating expenses totaled 57.4
percent of revenues for the third quarter of 2012, compared to 58.1
percent of revenues in the third quarter of 2011. Interest
expense, net, declined to $12.2
million in the third quarter of 2012, down from $19.6 million in the third quarter of 2011.
The decrease in interest expense primarily reflects the Company's
refinancing of its legacy fleet financing facilities at lower
interest rates in the second half of 2011.
Nine-Month Results
For the nine months ended September 30,
2012, net income was $145.3
million, or $4.94 per diluted
share, compared to net income of $125.6
million, or $4.03 per diluted
share, for the comparable period in 2011. The Company
reported Corporate Adjusted EBITDA for the nine months ended
September 30, 2012 of $263.3 million, compared to $235.1 million for the nine months ended
September 30, 2011. The Company
noted it incurred merger-related expenses of $5.7 million and $4.6
million for the nine months ended September 30, 2012 and 2011,
respectively.
Additionally, the Company noted that gains on risk vehicle sales
totaled $42.0 million for the nine
months ended September 30, 2012,
compared to $43.1 million for the
nine months ended September 30,
2011.
Liquidity and Capital Resources
As of September 30, 2012, the
Company had $457 million in cash and
cash equivalents, and an additional $250
million in restricted cash and investments primarily
available for the purchase of vehicles and/or repayment of vehicle
financing obligations. The Company noted that as a result of
its fleet refresh cycle and seasonal fleet investments, its
investment in the fleet has increased approximately $410 million since December 31, 2011. Those investments were
funded by a blend of unrestricted cash, restricted cash and vehicle
debt. Non-vehicle capital expenditures for the nine months ended
September 30, 2012 totaled
approximately $14 million.
Investments in fleet will decline significantly during the balance
of the year which will result in an increase in cash and cash
equivalents by year-end.
As of September 30, 2012, the
Company had approximately $41 million
of letters of credit outstanding and available capacity of
approximately $409 million under its
$450 million Revolving Credit
Facility.
The Company's tangible net worth was $725
million as of September 30,
2012, and the Company had no corporate debt outstanding.
2012 Outlook Update
The Company noted that based on its year-to-date performance
through September 30, 2012 and its
outlook for the fourth quarter, it is revising guidance for the
full year of 2012 for Corporate Adjusted EBITDA and earnings per
share, both excluding merger-related expenses. The Company
further noted that its previously announced guidance for rental
revenue and fleet cost expectations for the full year of 2012
remain unchanged.
The Company revised its guidance for Corporate Adjusted EBITDA,
excluding merger-related expenses, for the full year of 2012 to a
range of $300 million to $310
million, up from its prior guidance of $285 million to $310 million. Additionally,
the Company revised its estimate for diluted earnings per share,
excluding merger-related expenses, to a range of $5.50 to $5.75 per share for 2012, up from its
previously announced range of $5.25 to
$5.70 per share.
About Dollar Thrifty Automotive Group, Inc.
Through its Dollar Rent A Car and Thrifty Car Rental brands, the
Company has been serving value-conscious leisure and business
travelers since 1950. The Company maintains a strong presence
in domestic leisure travel in virtually all of the top U.S. and
Canadian airport markets, and also derives a significant portion of
its revenue from international travelers to the U.S. under
contracts with various international tour operators. Dollar
and Thrifty have approximately 280 corporate locations in
the United States and Canada, with approximately 5,900 employees
located mainly in North America. In addition to its corporate
operations, the Company maintains global service capabilities
through an expansive franchise network of approximately 1,300
franchise locations in 82 countries. For additional
information, visit www.dtag.com or the brand sites at
www.dollar.com and www.thrifty.com.
Cautionary Statement Regarding Forward-Looking
Statements
This press release contains "forward-looking statements" about
our expectations, plans and performance. These statements use such
words as "may," "will," "expect," "believe," "intend," "should,"
"could," "anticipate," "estimate," "forecast," "project," "plan"
and similar expressions. These statements do not guarantee future
performance and Dollar Thrifty Automotive Group, Inc. assumes no
obligation to update them. Risks and uncertainties relating
to our business that could materially affect our future results
include:
- the impact of our pending acquisition by Hertz Global Holdings,
Inc. ("Hertz") and related developments, including the potential
for diversion of management's attention, loss of key personnel and
disruption of our operations, as well as the possibility that
regulatory approval and, if required by applicable law, approval by
the Company's stockholders may not be obtained as planned, which
could delay or prevent the acquisition;
- the risks to our business and prospects as a stand-alone
company, in light of our dependence on future economic growth to
achieve revenue growth in key airport and local markets, high
barriers to entry in the insurance replacement market, capital and
other constraints to expanding company-owned stores
internationally, and the challenges we would face in further
reducing our expenses;
- the impact of the continuing challenging global economic
environment, the ongoing Eurozone sovereign debt issues and
governmental actions to address budget deficits through austerity
and other measures, which are fueling concerns about global
economic prospects and could materially adversely affect
unemployment rates and consumer discretionary spending, including
for international inbound travel to the
United States and for leisure travel more generally, on
which we are substantially dependent;
- the continuing significant political unrest and other concerns
involving certain oil-producing countries, which has contributed to
price volatility for petroleum products, and in recent periods
higher average gasoline prices, which could affect both broader
economic conditions and consumer spending levels;
- the impact of pricing and other actions by competitors;
- our ability to manage our fleet mix to match demand and meet
our target for vehicle depreciation costs, particularly in light of
the significant level of risk vehicles (i.e., those vehicles not
acquired through a guaranteed residual value program) in our fleet
and our exposure to wholesale used vehicle prices;
- the cost and other terms of acquiring and disposing of
automobiles and the impact of conditions in the used vehicle market
on our vehicle cost, including the impact on vehicle depreciation
costs based on pricing volatility in the used vehicle market;
- our ability to reduce our fleet capacity as and when projected
by our plans;
- the continuing strength of the U.S. automotive industry on
which we depend for vehicle supply;
- airline travel patterns, including disruptions or reductions in
air travel resulting from capacity reductions, pricing actions,
severe weather conditions, industry consolidation or other events,
particularly given our dependence on leisure travel;
- access to reservation distribution channels, particularly as
the role of the Internet and mobile applications increases in the
marketing and sale of travel-related services;
- the effectiveness of actions we take to maintain a low cost
structure and to manage liquidity;
- the impact of repurchases of our common stock pursuant to our
share repurchase program;
- our ability to obtain cost-effective financing as needed
without unduly restricting our operational flexibility;
- our ability to comply with financial covenants, and the impact
of those covenants on our operating and financial flexibility;
- whether our preliminary expectations about our federal income
tax position are affected by changes in our expected fleet size or
operations or further legislative initiatives relating to taxes in
the United States or
elsewhere;
- our ability to continue to defer the reversal of prior period
tax deferrals and the availability of accelerated depreciation
payments in future periods, the lack of either of which could
result in material cash federal income tax payments in future
periods;
- the cost of regulatory compliance, costs and other effects of
potential future initiatives, including those directed at climate
change and its effects, and the costs and outcome of pending
litigation;
- disruptions in the operation or development of information and
communication systems that we rely on, including those relating to
methods of payment;
- local market conditions where we and our franchisees do
business, including whether franchisees will continue to have
access to capital as needed; and
- the impact of other events that can disrupt consumer travel,
such as natural and man-made catastrophes, pandemics, social unrest
and actual and perceived threats or acts of terrorism.
Additional Information
On September 10, 2012, Hertz filed
with the United States Securities and Exchange Commission (the
"SEC") a tender offer statement on Schedule TO and Dollar Thrifty
filed with the SEC a Solicitation/Recommendation Statement on
Schedule 14D-9 ("Schedule 14D-9") regarding the tender offer
described herein. Investors and security holders of Dollar
Thrifty are strongly advised to read the tender offer statement (as
updated and amended) filed by Hertz and the Schedule 14D-9 (as
updated and amended) filed by Dollar Thrifty with the SEC, because
each contains important information that Dollar Thrifty's
stockholders should consider before tendering their shares.
The tender offer statement and other documents filed by Hertz with
the SEC are available for free at the SEC's web site
(http://www.sec.gov). Copies of Hertz's filings with the SEC
may be obtained at the SEC's web site (http://www.sec.gov) or by
directing a request to Hertz at (201) 307-2100. Copies of Dollar
Thrifty's filings with the SEC are available free of charge on
Dollar Thrifty's website at www.dtag.com or by contacting Dollar
Thrifty's Investor Relations Department at 918-669-2236.
Forward-looking statements should be considered in light of
information in this press release and other filings we make with
the SEC.
|
|
|
|
|
|
|
|
|
Table
1
|
|
|
|
|
|
|
|
|
|
|
Dollar
Thrifty Automotive Group, Inc.
|
Consolidated Statement of Income
|
|
|
|
|
|
|
|
|
|
|
(In
thousands, except share and per share data)
|
Unaudited
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three
months ended
|
|
As %
of
|
|
|
|
September 30,
|
|
Total
revenues
|
|
|
|
2012
|
|
2011
|
|
2012
|
|
2011
|
Revenues:
|
|
|
|
|
|
|
|
|
|
Vehicle
rentals
|
|
$
442,336
|
|
$
435,578
|
|
96.0%
|
|
96.4%
|
|
Other
|
|
18,254
|
|
16,144
|
|
4.0%
|
|
3.6%
|
|
Total revenues
|
|
460,590
|
|
451,722
|
|
100.0%
|
|
100.0%
|
|
|
|
|
|
|
|
|
|
|
Costs
and Expenses:
|
|
|
|
|
|
|
|
|
|
Direct
vehicle and operating
|
|
215,790
|
|
214,536
|
|
46.9%
|
|
47.5%
|
|
Vehicle
depreciation and lease charges, net
|
|
89,131
|
|
63,299
|
|
19.4%
|
|
14.0%
|
|
Selling,
general and administrative
|
|
54,454
|
|
47,851
|
|
11.8%
|
|
10.6%
|
|
Interest
expense, net
|
|
12,206
|
|
19,627
|
|
2.6%
|
|
4.4%
|
|
Total costs and
expenses
|
|
371,581
|
|
345,313
|
|
80.7%
|
|
76.5%
|
|
|
|
|
|
|
|
|
|
|
(Increase) decrease in fair value of
derivatives
|
|
40
|
|
523
|
|
0.0%
|
|
0.1%
|
|
|
|
|
|
|
|
|
|
|
Income
before income taxes
|
|
88,969
|
|
105,886
|
|
19.3%
|
|
23.4%
|
|
|
|
|
|
|
|
|
|
|
Income
tax expense
|
|
33,469
|
|
39,265
|
|
7.3%
|
|
8.7%
|
|
|
|
|
|
|
|
|
|
|
Net
income
|
|
$
55,500
|
|
$
66,621
|
|
12.0%
|
|
14.7%
|
|
|
|
|
|
|
|
|
|
|
Earnings per share:
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
1.99
|
|
$
2.30
|
|
|
|
|
|
Diluted
|
|
$
1.91
|
|
$
2.13
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number
|
|
|
|
|
|
|
|
|
of shares outstanding:
|
|
|
|
|
|
|
|
|
|
Basic
|
|
27,905,118
|
|
28,958,718
|
|
|
|
|
|
Diluted
|
|
29,085,630
|
|
31,304,829
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine
months ended
|
|
As %
of
|
|
|
|
September 30,
|
|
Total
revenues
|
|
|
|
2012
|
|
2011
|
|
2012
|
|
2011
|
Revenues:
|
|
|
|
|
|
|
|
|
|
Vehicle
rentals
|
|
$
1,160,322
|
|
$
1,146,041
|
|
95.7%
|
|
95.9%
|
|
Other
|
|
51,928
|
|
49,157
|
|
4.3%
|
|
4.1%
|
|
Total revenues
|
|
1,212,250
|
|
1,195,198
|
|
100.0%
|
|
100.0%
|
|
|
|
|
|
|
|
|
|
|
Costs
and Expenses:
|
|
|
|
|
|
|
|
|
|
Direct
vehicle and operating
|
|
596,463
|
|
583,799
|
|
49.2%
|
|
48.8%
|
|
Vehicle
depreciation and lease charges, net
|
|
188,368
|
|
203,983
|
|
15.5%
|
|
17.1%
|
|
Selling,
general and administrative
|
|
147,479
|
|
145,641
|
|
12.2%
|
|
12.2%
|
|
Interest
expense, net
|
|
44,601
|
|
58,899
|
|
3.7%
|
|
4.9%
|
|
Total costs and
expenses
|
|
976,911
|
|
992,322
|
|
80.6%
|
|
83.0%
|
|
|
|
|
|
|
|
|
|
|
(Increase) decrease in fair value of
derivatives
|
|
525
|
|
(3,367)
|
|
0.0%
|
|
(0.3%)
|
|
|
|
|
|
|
|
|
|
|
Income
before income taxes
|
|
234,814
|
|
206,243
|
|
19.4%
|
|
17.3%
|
|
|
|
|
|
|
|
|
|
|
Income
tax expense
|
|
89,516
|
|
80,594
|
|
7.4%
|
|
6.8%
|
|
|
|
|
|
|
|
|
|
|
Net
income
|
|
$
145,298
|
|
$
125,649
|
|
12.0%
|
|
10.5%
|
|
|
|
|
|
|
|
|
|
|
Earnings per share: (a)
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
5.15
|
|
$
4.35
|
|
|
|
|
|
Diluted
|
|
$
4.94
|
|
$
4.03
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number
|
|
|
|
|
|
|
|
|
of shares outstanding:
|
|
|
|
|
|
|
|
|
|
Basic
|
|
28,217,067
|
|
28,872,747
|
|
|
|
|
|
Diluted
|
|
29,436,527
|
|
31,216,741
|
|
|
|
|
(a)
The underlying diluted per share information is calculated from the
weighted average common and common stock equivalents
outstanding during each quarter, which may fluctuate
based on quarterly income levels and market prices.
Therefore, the sum of the quarters'
per share information may not equal the total year
amounts.
|
|
|
|
|
|
|
|
|
|
Table 2
|
|
|
|
|
|
|
|
|
|
|
Dollar
Thrifty Automotive Group, Inc.
|
Selected Operating and Financial
Data
|
|
|
|
|
|
|
|
|
|
|
|
|
Three
months ended
|
|
Nine
months ended
|
|
|
|
September 30, 2012
|
|
September 30, 2012
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING DATA:
|
|
|
|
|
|
|
|
|
Vehicle
Rental Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average
number of vehicles operated
|
|
119,424
|
|
|
|
112,712
|
|
|
|
% change from prior
year
|
|
6.0%
|
|
|
|
3.2%
|
|
|
|
Number of
rental days
|
|
9,303,762
|
|
|
|
25,343,896
|
|
|
|
% change from prior
year
|
|
7.1%
|
|
|
|
5.9%
|
|
|
|
Vehicle
utilization
|
|
84.7%
|
|
|
|
82.1%
|
|
|
|
Percentage points change from prior
year
|
|
0.8
p.p.
|
|
|
|
1.8
p.p.
|
|
|
|
Average
revenue per day
|
|
$47.54
|
|
|
|
$45.78
|
|
|
|
% change from prior
year
|
|
(5.1%)
|
|
|
|
(4.4%)
|
|
|
|
Monthly
average revenue per vehicle
|
|
$1,235
|
|
|
|
$1,144
|
|
|
|
% change from prior
year
|
|
(4.2%)
|
|
|
|
(1.9%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average
depreciable fleet
|
|
120,757
|
|
|
|
113,968
|
|
|
|
% change from prior
year
|
|
6.2%
|
|
|
|
3.5%
|
|
|
|
Monthly
average depreciation (net) per vehicle
|
|
$246
|
|
|
|
$184
|
|
|
|
% change from prior
year
|
|
32.3%
|
|
|
|
(10.7%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FINANCIAL DATA: (in millions)
(unaudited)
|
|
|
|
|
|
|
|
|
|
Non-vehicle depreciation and amortization
|
|
$
7
|
|
|
|
$
19
|
|
|
|
Non-vehicle interest expense
|
|
2
|
|
|
|
6
|
|
|
|
Non-vehicle interest income
|
|
-
|
|
|
|
(1)
|
|
|
|
Non-vehicle capital expenditures
|
|
4
|
|
|
|
14
|
|
|
|
Cash paid
for income taxes
|
|
12
|
|
|
|
26
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selected Balance Sheet Data
|
(In
millions)
|
|
|
|
|
September 30,
|
|
December 31,
|
|
|
|
|
|
2012
|
|
2011
|
|
2011
|
|
|
|
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and
cash equivalents
|
|
$
457
|
|
$
499
|
|
$
509
|
|
|
|
Restricted
cash and investments
|
|
250
|
|
201
|
|
353
|
|
|
|
Revenue-earning vehicles, net
|
|
1,876
|
|
1,605
|
|
1,468
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Vehicle
debt
|
|
1,481
|
|
1,315
|
|
1,400
|
|
|
|
Stockholders' equity
|
|
744
|
|
669
|
|
608
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tangible Net Worth Calculation
|
|
(In
millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30,
|
|
December 31,
|
|
|
|
|
|
2012
|
|
2011
|
|
2011
|
|
|
|
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders' equity
|
|
$
744
|
|
$
669
|
|
$
608
|
|
|
|
Less: Software, net
|
|
(19)
|
|
(22)
|
|
(22)
|
|
|
|
Tangible
net worth
|
|
$
725
|
|
$
647
|
|
$
586
|
|
|
|
|
|
|
|
|
|
Table 3
|
|
|
|
|
|
|
|
|
Dollar
Thrifty Automotive Group, Inc.
|
Non-GAAP Measures
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate Adjusted EBITDA means earnings,
excluding the impact of the (increase) decrease in fair value of
derivatives, before non-vehicle interest expense,
income taxes, non-vehicle depreciation, amortization, and certain
other items as shown below. The Company believes Corporate
Adjusted EBITDA is
important as it provides a supplemental measure of the Company's
liquidity by adjusting earnings to exclude certain non-cash items,
taxes and corporate-level capital structure decisions
(i.e. non-vehicle interest), thus, allowing the Company's
management, including the chief operating decision
maker, as well as investors and analysts, to evaluate the Company's
operating cash flows based on the core operations of the
Company. Additionally, the Company believes Corporate
Adjusted EBITDA is a relevant measure of operating performance in
providing a measure of profitability that
focuses on the core operations of the Company while excluding
certain items that do not directly reflect ongoing operating
performance. The Company's
management, including the chief operating decision maker, uses
Corporate Adjusted EBITDA to evaluate the Company's performance and
in preparing monthly operating performance reviews and
annual operating budgets. The items excluded from Corporate
Adjusted EBITDA, but included in the
calculation of the Company's reported net income, are significant
components of its consolidated statements of income, and must be
considered in performing a comprehensive assessment of
overall financial performance. Corporate Adjusted EBITDA is
not defined under GAAP and should not be
considered as an alternative measure of the Company's net income,
cash flow or liquidity. Corporate Adjusted EBITDA amounts
presented may not be comparable to similar measures disclosed by
other companies.
|
|
|
|
|
|
|
|
|
|
|
Three
months ended
|
|
Nine
months ended
|
|
September 30,
|
|
September 30,
|
|
2012
|
|
2011
|
|
2012
|
|
2011
|
|
(in
thousands)
|
|
(in
thousands)
|
Reconciliation of Net Income to
|
|
|
|
|
|
|
|
Corporate
Adjusted EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
income - as reported
|
$
55,500
|
|
$
66,621
|
|
$
145,298
|
|
$
125,649
|
|
|
|
|
|
|
|
|
(Increase)
decrease in fair value of derivatives
|
40
|
|
523
|
|
525
|
|
(3,367)
|
Non-vehicle interest expense
|
1,379
|
|
3,709
|
|
5,705
|
|
9,053
|
Income tax
expense
|
33,469
|
|
39,265
|
|
89,516
|
|
80,594
|
Non-vehicle depreciation
|
4,346
|
|
4,786
|
|
13,203
|
|
14,559
|
Amortization
|
1,919
|
|
1,896
|
|
5,520
|
|
5,703
|
Non-cash
stock incentives
|
1,558
|
|
987
|
|
4,974
|
|
3,124
|
Other
|
(5)
|
|
(231)
|
|
(1,436)
|
|
(243)
|
|
|
|
|
|
|
|
|
Corporate
Adjusted EBITDA
|
$
98,206
|
|
$
117,556
|
|
$
263,305
|
|
$
235,072
|
|
|
|
|
|
|
|
|
Reconciliation of Corporate Adjusted
EBITDA
|
|
|
|
|
|
|
|
to Cash
Flows From Operating Activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate
Adjusted EBITDA
|
$
98,206
|
|
$
117,556
|
|
$
263,305
|
|
$
235,072
|
|
|
|
|
|
|
|
|
Vehicle
depreciation, net of gains/losses from disposal
|
89,131
|
|
63,290
|
|
188,368
|
|
203,956
|
Non-vehicle interest expense
|
(1,379)
|
|
(3,709)
|
|
(5,705)
|
|
(9,053)
|
Change in
assets and liabilities and other
|
13,769
|
|
(5,962)
|
|
(11,198)
|
|
28,635
|
Net cash provided by
operating activities (b)
|
$
199,727
|
|
$
171,175
|
|
$
434,770
|
|
$
458,610
|
|
|
|
|
|
|
|
|
Memo:
|
|
|
|
|
|
|
|
Net cash
provided by / (used in) investing activities
|
$
53,893
|
|
$
41,421
|
|
$
(530,291)
|
|
$
(326,408)
|
Net cash
provided by / (used in) financing activities (b)
|
$
(82,228)
|
|
$
(169,196)
|
|
$
43,742
|
|
$
(95,882)
|
(b) Certain reclassifications have been
made to the 2011 financial information to conform to the
classifications used in 2012.
|
|
|
|
|
Table 3 (Continued)
|
|
|
|
|
|
Dollar
Thrifty Automotive Group, Inc.
|
Non-GAAP Measures
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Full
Year
|
|
|
2012
|
|
2011
|
|
|
(in
millions)
|
|
Reconciliation of Pretax Income to
|
(forecasted)
|
|
(actual)
|
|
Corporate
Adjusted EBITDA
|
|
|
|
|
|
|
|
|
|
Pretax
income
|
$255
- $265
|
|
$
261
|
|
|
|
|
|
|
(Increase)
decrease in fair value of derivatives (2012 amount is YTD September
2012)
|
1
|
|
(3)
|
|
Non-vehicle interest expense
|
7
|
|
11
|
|
Non-vehicle depreciation
|
18
|
|
19
|
|
Amortization
|
7
|
|
7
|
|
Non-cash
stock incentives
|
7
|
|
3
|
|
Other
|
(1)
|
|
-
|
|
Merger-related expenses (c )
|
6
|
|
5
|
|
|
|
|
|
|
Corporate
Adjusted EBITDA, excluding merger-related expenses
|
$300
- $310
|
|
$
303
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Full
Year
|
|
|
2012
|
|
2011
|
|
|
|
|
|
|
Reconciliation of GAAP diluted earnings per
share ("EPS")
to
non-GAAP diluted EPS:
|
(forecasted)
|
|
(actual)
|
|
|
|
|
|
|
EPS,
diluted (d)
|
$5.39 - $5.61
|
|
$
5.11
|
|
|
|
|
|
|
EPS impact
of (increase) decrease in fair value of derivatives, net of tax
(e)
|
0.01
|
|
(0.06)
|
|
|
|
|
|
|
EPS impact
of merger-related expenses, net of tax (f)
|
0.11
|
|
0.09
|
|
|
|
|
|
|
Non-GAAP
diluted EPS, excluding merger-related expenses (g)
|
$5.50 - $5.75
|
|
$
5.13
|
|
(c
)
|
Merger-related expenses include legal, litigation,
advisory and other fees related to a potential merger transaction.
Full year 2012 includes $5.7 million of
merger-related expenses through September 30,
2012.
|
|
(d)
|
Forecasted
EPS for the year ended December 31, 2012 is calculated using pretax
income as noted above with an assumed 38% tax rate and
approximately 29.3 million diluted shares.
|
|
(e)
|
The tax
effect of the (increase) decrease in fair value of derivatives is
calculated using the entity-specific, U.S. federal and blended
state tax rate applicable to the derivative instruments which is
($1.4) million for the year ended December 31, 2011.
The tax effect of the forecasted (increase) decrease
in fair value of derivatives for the year ended December 31, 2012
(which is based on the year-to-date September 30, 2012
amount) is approximately $0.2 million.
|
|
(f)
|
The tax
effect of the merger-related expenses is calculated using the
entity-specific, U.S. federal and blended state tax rate
applicable to the merger-related expenses which
amount is $1.9 million for the year ended December 31, 2011. The
tax effect of the forecasted merger-related expenses for
the year ended December 31, 2012 (which is based on the
year-to-date September 30, 2012 amount) is approximately $2.4
million.
|
|
(g)
|
Since each
category of EPS is computed independently for each period, total
per share amounts may not equal the sum of the respective
categories.
|
|
SOURCE Dollar Thrifty Automotive Group, Inc.