Hertz Global Holdings Inc
NASDAQ:HTZ
Income Statement
Earnings Waterfall
Hertz Global Holdings Inc
Revenue
|
9.4B
USD
|
Cost of Revenue
|
-5.6B
USD
|
Gross Profit
|
3.8B
USD
|
Operating Expenses
|
-3.3B
USD
|
Operating Income
|
490m
USD
|
Other Expenses
|
-256m
USD
|
Net Income
|
234m
USD
|
Income Statement
Hertz Global Holdings Inc
Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
10 874
N/A
|
10 996
+1%
|
11 042
+0%
|
9 475
-14%
|
9 037
-5%
|
8 524
-6%
|
7 978
-6%
|
9 017
+13%
|
8 901
-1%
|
8 854
-1%
|
8 821
0%
|
8 803
0%
|
8 737
-1%
|
8 691
-1%
|
8 721
+0%
|
8 803
+1%
|
8 949
+2%
|
9 114
+2%
|
9 300
+2%
|
9 504
+2%
|
9 549
+0%
|
9 671
+1%
|
9 749
+1%
|
9 779
+0%
|
9 595
-2%
|
7 916
-17%
|
6 348
-20%
|
5 258
-17%
|
4 624
-12%
|
5 665
+23%
|
6 623
+17%
|
7 336
+11%
|
7 858
+7%
|
8 329
+6%
|
8 599
+3%
|
8 685
+1%
|
8 922
+3%
|
9 015
+1%
|
9 222
+2%
|
9 371
+2%
|
9 404
+0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(5 840)
|
(5 997)
|
(6 152)
|
(5 428)
|
(5 167)
|
(4 869)
|
(4 512)
|
(5 037)
|
(4 992)
|
(4 975)
|
(4 954)
|
(4 896)
|
(4 871)
|
(4 867)
|
(4 891)
|
(4 957)
|
(5 061)
|
(5 155)
|
(5 266)
|
(5 355)
|
(5 386)
|
(5 425)
|
(5 458)
|
(5 486)
|
(5 460)
|
(4 776)
|
(4 116)
|
(3 627)
|
(3 213)
|
(3 455)
|
(3 754)
|
(3 920)
|
(4 195)
|
(4 448)
|
(4 599)
|
(4 808)
|
(4 976)
|
(5 124)
|
(5 341)
|
(5 455)
|
(5 600)
|
|
Gross Profit |
5 034
N/A
|
4 999
-1%
|
4 890
-2%
|
4 047
-17%
|
3 870
-4%
|
3 655
-6%
|
3 466
-5%
|
3 980
+15%
|
3 909
-2%
|
3 879
-1%
|
3 867
0%
|
3 907
+1%
|
3 866
-1%
|
3 824
-1%
|
3 830
+0%
|
3 846
+0%
|
3 888
+1%
|
3 959
+2%
|
4 034
+2%
|
4 149
+3%
|
4 163
+0%
|
4 246
+2%
|
4 291
+1%
|
4 293
+0%
|
4 135
-4%
|
3 140
-24%
|
2 232
-29%
|
1 631
-27%
|
1 411
-13%
|
2 210
+57%
|
2 869
+30%
|
3 416
+19%
|
3 663
+7%
|
3 881
+6%
|
4 000
+3%
|
3 877
-3%
|
3 946
+2%
|
3 891
-1%
|
3 881
0%
|
3 916
+1%
|
3 804
-3%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(3 831)
|
(3 855)
|
(3 935)
|
(3 588)
|
(3 410)
|
(3 303)
|
(3 048)
|
(3 299)
|
(3 033)
|
(3 019)
|
(3 096)
|
(3 478)
|
(3 535)
|
(3 617)
|
(3 605)
|
(3 427)
|
(3 429)
|
(3 422)
|
(3 463)
|
(3 525)
|
(3 486)
|
(3 471)
|
(3 461)
|
(3 475)
|
(3 612)
|
(3 512)
|
(3 109)
|
(2 761)
|
(2 215)
|
(1 763)
|
(1 537)
|
(1 987)
|
(1 701)
|
(1 313)
|
(1 546)
|
(1 100)
|
(1 707)
|
(2 511)
|
(2 434)
|
(2 999)
|
(3 314)
|
|
Selling, General & Administrative |
(1 118)
|
(1 106)
|
(1 127)
|
(973)
|
(860)
|
(852)
|
(793)
|
(920)
|
(916)
|
(892)
|
(888)
|
(938)
|
(943)
|
(938)
|
(936)
|
(949)
|
(966)
|
(1 015)
|
(1 068)
|
(1 108)
|
(1 087)
|
(1 058)
|
(999)
|
(969)
|
(944)
|
(854)
|
(765)
|
(664)
|
(612)
|
(616)
|
(650)
|
(688)
|
(774)
|
(859)
|
(928)
|
(959)
|
(945)
|
(973)
|
(936)
|
(962)
|
(903)
|
|
Depreciation & Amortization |
(2 615)
|
(2 670)
|
(2 744)
|
(2 625)
|
(2 550)
|
(2 438)
|
(2 273)
|
(2 361)
|
(2 328)
|
(2 329)
|
(2 379)
|
(2 531)
|
(2 577)
|
(2 661)
|
(2 666)
|
(2 486)
|
(2 474)
|
(2 448)
|
(2 431)
|
(2 457)
|
(2 455)
|
(2 455)
|
(2 503)
|
(2 565)
|
(2 651)
|
(2 627)
|
(2 307)
|
(2 032)
|
(1 598)
|
(1 154)
|
(917)
|
(693)
|
(429)
|
(405)
|
(625)
|
(843)
|
(1 285)
|
(1 504)
|
(1 708)
|
(2 188)
|
(2 773)
|
|
Other Operating Expenses |
(99)
|
(80)
|
(64)
|
10
|
0
|
(13)
|
18
|
(18)
|
211
|
202
|
171
|
(9)
|
(15)
|
(18)
|
(3)
|
8
|
11
|
41
|
36
|
40
|
56
|
42
|
41
|
59
|
(17)
|
(31)
|
(37)
|
(65)
|
(5)
|
7
|
30
|
(606)
|
(498)
|
(49)
|
7
|
702
|
523
|
(34)
|
210
|
151
|
362
|
|
Operating Income |
1 202
N/A
|
1 143
-5%
|
955
-16%
|
459
-52%
|
460
+0%
|
352
-23%
|
418
+19%
|
681
+63%
|
876
+29%
|
860
-2%
|
771
-10%
|
429
-44%
|
331
-23%
|
207
-37%
|
225
+9%
|
419
+86%
|
459
+10%
|
537
+17%
|
571
+6%
|
624
+9%
|
677
+8%
|
775
+14%
|
830
+7%
|
818
-1%
|
523
-36%
|
(372)
N/A
|
(877)
-136%
|
(1 130)
-29%
|
(804)
+29%
|
447
N/A
|
1 332
+198%
|
1 429
+7%
|
1 962
+37%
|
2 568
+31%
|
2 454
-4%
|
2 777
+13%
|
2 239
-19%
|
1 380
-38%
|
1 447
+5%
|
917
-37%
|
490
-47%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(688)
|
(670)
|
(655)
|
(617)
|
(608)
|
(590)
|
(567)
|
(480)
|
(618)
|
(645)
|
(659)
|
(545)
|
(604)
|
(589)
|
(610)
|
(634)
|
(672)
|
(714)
|
(726)
|
(739)
|
(756)
|
(755)
|
(771)
|
(805)
|
(723)
|
(700)
|
(623)
|
(534)
|
(581)
|
(594)
|
(530)
|
(469)
|
(365)
|
(262)
|
(269)
|
(328)
|
(446)
|
(548)
|
(703)
|
(793)
|
(847)
|
|
Non-Reccuring Items |
(34)
|
(64)
|
0
|
(73)
|
(109)
|
(98)
|
(102)
|
(69)
|
(70)
|
(69)
|
(102)
|
(354)
|
(378)
|
(448)
|
(411)
|
(124)
|
(95)
|
(7)
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
(216)
|
(294)
|
(388)
|
(38)
|
(447)
|
(369)
|
(277)
|
(625)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
(20)
|
(24)
|
(56)
|
0
|
(23)
|
(54)
|
(66)
|
0
|
(37)
|
(68)
|
(67)
|
(236)
|
(205)
|
(170)
|
(154)
|
(142)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
162
|
162
|
162
|
162
|
0
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(95)
|
(64)
|
(37)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
480
N/A
|
409
-15%
|
300
-27%
|
(231)
N/A
|
(277)
-20%
|
(360)
-30%
|
(307)
+15%
|
132
N/A
|
165
+25%
|
92
-44%
|
(56)
N/A
|
(470)
-739%
|
(688)
-46%
|
(898)
-31%
|
(863)
+4%
|
(575)
+33%
|
(513)
+11%
|
(354)
+31%
|
(316)
+11%
|
(257)
+19%
|
(174)
+32%
|
(44)
+75%
|
22
N/A
|
13
-41%
|
(200)
N/A
|
(1 288)
-544%
|
(1 794)
-39%
|
(2 052)
-14%
|
(1 423)
+31%
|
(594)
+58%
|
433
N/A
|
683
+58%
|
972
+42%
|
2 306
+137%
|
2 185
-5%
|
2 449
+12%
|
1 955
-20%
|
994
-49%
|
906
-9%
|
286
-68%
|
(357)
N/A
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(255)
|
(223)
|
(167)
|
17
|
54
|
78
|
93
|
(17)
|
(24)
|
8
|
(17)
|
(4)
|
43
|
123
|
137
|
1 581
|
1 539
|
1 475
|
1 484
|
52
|
23
|
(4)
|
(37)
|
(63)
|
(59)
|
137
|
247
|
329
|
246
|
100
|
(96)
|
(318)
|
(369)
|
(594)
|
(504)
|
(390)
|
(126)
|
34
|
174
|
330
|
591
|
|
Income from Continuing Operations |
225
|
186
|
133
|
(214)
|
(223)
|
(282)
|
(214)
|
115
|
141
|
100
|
(73)
|
(474)
|
(645)
|
(775)
|
(726)
|
1 006
|
1 026
|
1 121
|
1 168
|
(205)
|
(151)
|
(48)
|
(15)
|
(50)
|
(259)
|
(1 151)
|
(1 547)
|
(1 723)
|
(1 177)
|
(494)
|
337
|
365
|
603
|
1 712
|
1 681
|
2 059
|
1 829
|
1 028
|
1 080
|
616
|
234
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
3
|
1
|
(4)
|
(8)
|
(9)
|
(2)
|
3
|
9
|
9
|
5
|
1
|
1
|
0
|
(1)
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
225
N/A
|
186
-17%
|
133
-28%
|
(82)
N/A
|
(83)
-1%
|
(119)
-43%
|
(31)
+74%
|
273
N/A
|
292
+7%
|
213
-27%
|
18
-92%
|
(491)
N/A
|
(664)
-35%
|
(779)
-17%
|
(728)
+7%
|
327
N/A
|
347
+6%
|
442
+27%
|
490
+11%
|
(225)
N/A
|
(170)
+24%
|
(69)
+59%
|
(41)
+41%
|
(58)
-41%
|
(268)
-362%
|
(1 153)
-330%
|
(1 544)
-34%
|
(1 714)
-11%
|
(1 168)
+32%
|
(489)
+58%
|
304
N/A
|
(84)
N/A
|
153
N/A
|
1 261
+724%
|
1 267
+0%
|
2 059
+63%
|
1 829
-11%
|
1 028
-44%
|
1 080
+5%
|
616
-43%
|
234
-62%
|
|
EPS (Diluted) |
2.16
N/A
|
1.72
-20%
|
1.24
-28%
|
-0.78
N/A
|
-0.78
N/A
|
-1.12
-44%
|
-0.29
+74%
|
2.6
N/A
|
2.98
+15%
|
2.17
-27%
|
0.18
-92%
|
-5.07
N/A
|
-6.95
-37%
|
-8.15
-17%
|
-7.62
+7%
|
3.42
N/A
|
3.63
+6%
|
4.57
+26%
|
5.06
+11%
|
-2.67
N/A
|
-1.75
+34%
|
-0.71
+59%
|
-0.3
+58%
|
-0.5
-67%
|
-1.88
-276%
|
-8
-326%
|
-9.89
-24%
|
-11.43
-16%
|
-7.43
+35%
|
-3.05
+59%
|
0.62
N/A
|
-0.27
N/A
|
0.33
N/A
|
2.97
+800%
|
3.34
+12%
|
5.11
+53%
|
5.66
+11%
|
3.26
-42%
|
3.3
+1%
|
1.89
-43%
|
0.76
-60%
|