SOURCE: The Hertz Corporation

October 29, 2007 07:30 ET

Hertz Reports Record Third Quarter Operating Results

PARK RIDGE, NJ--(Marketwire - October 29, 2007) -


--  Record third quarter revenues of $2.45 billion, up 9.3% compared with
    the third quarter of 2006.  Record quarterly revenues for worldwide car and
    equipment rental.
--  11.0% revenue growth for worldwide car rental in the third quarter,
    including a 5.5% increase in transaction days, and a 2.7% increase in U.S.
    rental rate revenue per transaction day (RPD), with a 4.8% RPD increase at
    U.S. airports.
--  U.S. off-airport car rental revenue increased 13.6% in the third
    quarter, with 15.8% transaction day growth.
--  Adjusted pre-tax income for the quarter of $334.9 million, up 34.4%,
    with an adjusted pre-tax income margin improvement of 260 basis points, to
    13.7%.
--  Adjusted net income of $212.2 million, up 35.2%, or adjusted earnings
    per share of $0.65, compared with $0.48 in the third quarter of 2006.
    

Hertz Global Holdings, Inc. (NYSE: HTZ) (with its subsidiaries, the "Company" or "we") reported record third quarter 2007 revenues of $2.45 billion, an increase of 9.3% over the same period in 2006, led by an 11.0% increase in worldwide car rental revenues for the quarter to a record $1.98 billion. The improvement in car rental revenues was driven by a 5.5% increase in transaction days and a 2.7% increase in rental rate revenue per transaction day(1) (RPD) in the United States, with a 4.8% RPD increase at U.S. airports. Revenues from worldwide equipment rental were a record $464.9 million, up 2.6% over the prior year period.

Adjusted pre-tax income(2), the measurement the Company believes best reflects financial results from ongoing operations and which the Company uses as its segment measure of profitability, for the third quarter of 2007 was $334.9 million, an increase of 34.4% over the third quarter of 2006. The adjusted pre-tax margin for the quarter was 13.7%, 260 basis points higher than in the third quarter of 2006. Income before income taxes and minority interest ("pre-tax income"), on a GAAP basis, was $255.1 million, 55.6% above the $163.9 million of pre-tax income earned in the third quarter of 2006. Total adjustments to reconcile pre-tax income to adjusted pre-tax income for the quarter totaled $79.8 million, as non-cash debt charges, purchase accounting charges and restructuring charges, among other adjustments, were slightly offset by a credit from a change in our vacation policy. Corporate EBITDA(3) for the quarter was $555.1 million, a 13.5% year-over-year improvement.

Adjusted net income(4) was $212.2 million, an increase of 35.2% compared with the third quarter of 2006, resulting in adjusted earnings per share for the quarter of $0.65, based on the pro forma post-IPO diluted number of shares outstanding (324.8 million), compared with adjusted earnings per share of $0.48 in the prior year period. Net income, on a GAAP basis, for the quarter was $162.7 million, or $0.50 per share on a fully diluted basis, compared with net income of $107.5 million, or $0.46 per share on a fully diluted basis, for the third quarter of 2006.

INCOME MEASUREMENTS, THIRD QUARTER 2007 & 2006

                                  Q3 2007                  Q3 2006
                          -----------------------  -----------------------
                                           Fully                    Fully
                                          Diluted                  Diluted
(in millions, except per  Pre-tax   Net   Earnings  Pre-tax  Net   Earnings
 share amounts)           Income  Income  Per Share Income Income Per Share
                          ------- ------- -------- ------- ------- --------
Earnings Measures, as
 reported (EPS based on
 327.5M and 231.9M
 shares)                  $ 255.1 $ 162.7 $   0.50 $ 163.9 $ 107.5 $   0.46
                                  ======= ========         ======= ========
Adjustments:
  Non-cash debt charges      34.8                     24.1
  Purchase accounting        23.3                     22.3
  Restructuring charges      16.1                        -
  CEO/CFO transition costs    7.8                      4.2
  Interest on HGH debt          -                     23.6
  Stock-based compensation
   charges                      -                     13.3
  Mark-to-market
   adjustment                 7.0                     (2.3)
  Vacation accrual
   adjustment                (9.2)                       -
                          -------                  -------
Adjusted pre-tax income     334.9   334.9            249.1   249.1
Assumed provision for
 income taxes at 35%               (117.2)                   (87.1)
Minority interest                    (5.5)                    (5.0)
                          ------- -------          ------- -------
Earnings Measures, as
 adjusted (EPS based on
 pro forma fully diluted
 post-IPO shares of
 324.8M)                  $ 334.9 $ 212.2 $   0.65 $ 249.1 $ 157.0 $   0.48
                          ======= ======= ======== ======= ======= ========

The Company ended the third quarter of 2007 with net corporate debt(1) of $4.57 billion, compared with $4.93 billion as of September 30, 2006, an improvement of $354.1 million. Levered after-tax cash flow after fleet growth(1) was a use of $34.2 million for the nine month period ending September 30, 2007, compared with a use of $104.1 million in the prior year period. The year-over-year improvement is driven by higher earnings, lower working capital investment, and lower HERC fleet investment partially offset by increased net equity in car rental fleet assets. The latter is primarily due to the decision to increase the car rental fleet in the third quarter of 2007 to meet higher summer demand and the timing of program car manufacturer receivables.

Mark P. Frissora, the Company's Chairman and Chief Executive Officer, said, "Hertz achieved record third quarter operating results due to robust consolidated revenue growth, reflecting strong pricing increases in the U.S. car rental market, especially on-airport, and double-digit growth in the U.S. off-airport car rental market, a trend we anticipate will continue as our off-airport expansion strategy proceeds. We also delivered another quarter of strong cost management, with direct operating expenses decreasing by over two full percentage points of revenue compared with the third quarter of 2006. Equipment rental volume continues to be affected by slower growth in the U.S. construction market, but HERC nevertheless generated record revenues, record profits and improved margins in the third quarter."

WORLDWIDE CAR RENTAL

Worldwide car rental revenues were a record $1.98 billion for the third quarter of 2007, an increase of 11.0% over the prior year period. Transaction days for the quarter improved 5.5% [4.7% U.S.; 7.1% International] reflecting growth in both the airport and off-airport business in the U.S. and Europe. U.S. off-airport revenues for the third quarter increased 13.6% year-over-year, with transaction day growth of 15.8%. Rental rate revenue per transaction day for the quarter was 2.4% above the prior year period [2.7% U.S.; 1.9% International]. Pricing was strong during the peak summer travel period in the United States, particularly in the airport market where rental rate revenue per transaction day increased by 4.8%, partially offset by the pricing impact of profitable, double-digit transaction day growth in the Company's off-airport market. The off-airport market, which includes insurance replacement business, exhibits lower price characteristics and also lower vehicle, transaction and real estate cost characteristics, combined with longer rental lengths. Also, the insurance replacement business is subject to less economic and seasonal volatility than the airport business. Finally, our corporate accounts, which represent about 25% of total revenue, experienced an average price increase for contract renewals during the third quarter of approximately 3%. Third quarter revenue growth in the European car rental market, which constitutes a significant portion of the International segment, was attributable primarily to strong transaction day growth and strong revenue growth in several markets, including double-digit revenue growth from the Company's exclusive car rental partnership with Ryanair. Also, European leisure and vans/truck business exhibited strong growth during the quarter.

Adjusted pre-tax income for the third quarter of 2007 was $294.1 million, an improvement of 28.6% over the prior year period. The result was driven by transaction day improvement and a 2.5 percentage point (50.2% v 52.7%) improvement in adjusted direct operating expenses as a percentage of revenues compared with the third quarter of 2006.

The worldwide average number of Company-operated cars for the third quarter of 2007 was 505,400, an increase of 8.0% over the prior year period, reflecting current year volume increases to meet anticipated rental demand.

WORLDWIDE EQUIPMENT RENTAL

Worldwide equipment rental revenues were a record $464.9 million for the third quarter of 2007, a 2.6% increase over the prior year period, while pricing decreased 0.1%. Slower growth in the U.S. non-residential construction market continues to offset otherwise strong year-over-year revenue growth in other sectors of the diversified U.S. equipment rental industry, especially the industrial market.

Adjusted pre-tax income for the third quarter of 2007 was $109.2 million, another record, and a 5.2% improvement over the third quarter of 2006, attributable to revenue growth and a 1.5 percentage point decrease (45.3% v 46.8%) in adjusted direct operating expenses as a percentage of revenue.

The average acquisition cost of rental equipment operated during the third quarter of 2007 increased by 6.7% year-over-year -- compared with a 7.3% increase in the second quarter of 2007 over the prior year period -- to $3.40 billion, and net revenue earning equipment as of September 30, 2007 was $2.72 billion, a 7.8% increase over the amount as of September 30, 2006.

OUTLOOK

Based on strong operational performance year-to-date, the Company forecasts that full year 2007 revenue, adjusted pre-tax income and adjusted net income and adjusted net income per share will be at the upper end or above prior guidance, with Corporate EBITDA for the year at the lower end of the guidance range. Unlike adjusted pre-tax income and adjusted net income, the Corporate EBITDA calculation does not include the benefits from reductions in corporate interest expense, right-sizing the HERC fleet and more efficient use of non-fleet assets. For these reasons, the Company believes adjusted pre-tax income and adjusted net income are preferable measures of profitability, although Corporate EBITDA is important for the Company's financial covenants. The Company's earlier forecasts are: worldwide revenue of between $8.5 billion to $8.6 billion, an increase of between 5% to 7% over 2006, with car rental revenue growth outpacing equipment rental; adjusted pre-tax income in the range of $600 million to $630 million, an increase of between 23% and 29% over 2006; Corporate EBITDA in the range of $1.54 billion to $1.57 billion, an increase of between 12% to 14% over 2006; and adjusted net income of $372 million to $395 million, an increase of between 24% to 32% over 2006, or $1.15 to $1.22 per share, based on the pro forma post-IPO diluted number of shares outstanding (324.8 million).(5)

RESULTS OF THE HERTZ CORPORATION

The Company's operating subsidiary, The Hertz Corporation ("Hertz"), posted the same revenues for the third quarter as the Company. The third quarter of 2007 pre-tax income and net income of Hertz were, however, slightly lower than those of the Company primarily because of additional interest expense recognized by Hertz on an intercompany loan from the Company.

(1) Rental rate revenue per transaction day, net corporate debt and levered after-tax cash flows after fleet growth are non-GAAP measures. See the accompanying reconciliations.

(2) Adjusted pre-tax income, a non-GAAP measure of profitability, represents pre-tax income plus non-cash purchase accounting charges, non-cash debt charges relating to the amortization of debt financing costs and debt discounts and certain other one-time or non-operational items. See the accompanying reconciliations.

(3) Corporate EBITDA, a non-GAAP measure of profitability, consists of earnings before net interest expense (other than interest expense relating to certain car rental fleet financing), income taxes, depreciation (other than depreciation related to the car rental fleet), amortization and certain other items specified in the credit agreements governing the Company's credit facilities. See the accompanying reconciliations.

(4) Adjusted net income, a non-GAAP measure of profitability, represents the adjusted pre-tax income amount less a provision for income taxes derived utilizing a normalized income tax rate (35%) and minority interest. See the accompanying reconciliations.

(5) Management believes that adjusted pre-tax income, Corporate EBITDA and adjusted net income are useful in measuring the comparable results of the Company period-over-period. The GAAP measures most directly comparable to each of adjusted pre-tax income, Corporate EBITDA and adjusted net income are pre-tax income, cash flows from operating activities and net income. Because of the forward-looking nature of the Company's forecasted adjusted pre-tax income, Corporate EBITDA and adjusted net income, specific quantifications of the amounts that would be required to reconcile forecasted pre-tax income, cash flows from operating activities and net income to forecasted adjusted pre-tax income, Corporate EBITDA and adjusted net income are not available. The Company believes that providing estimates of the amounts that would be required to reconcile the range of these forecasted non-GAAP measures to forecasted pre-tax income, cash flows from operating activities and net income would imply a degree of precision that could be confusing or misleading to investors.

CONFERENCE CALL INFORMATION

The Company's third quarter 2007 earnings conference call will be held on Monday, October 29, 2007, at 10:00 a.m. (EDT). To access the conference call live, dial 888-428-4474 (U.S.) or 612-332-0634 (International) using the pass code 884004 or listen via webcast at www.hertz.com/investorrelations. The conference call will be available for replay through November 5, 2007 by calling 800-475-6701 (U.S.) or 320-365-3844 (International) using the pass code 884004. The press release and related tables containing the reconciliations of non-GAAP measures will be available on our website, www.hertz.com/investorrelations.

ABOUT THE COMPANY

Hertz, the world's largest general use car rental brand, operates from approximately 7,900 locations in 145 countries worldwide. Hertz is the number one airport car rental brand in the United States and at 69 major airports in Europe as well as the only car rental company with corporate and licensee locations in Africa, Asia, Australia, Latin America and North America. Product and service initiatives such as Hertz #1 Club Gold, NeverLost customized, onboard navigation systems, SIRIUS Satellite Radio, and unique cars and SUVs offered through Hertz's Prestige, Fun and Green collections, set Hertz apart from the competition. Hertz also operates one of the largest equipment rental companies in the United States and Canada combined, with corporate locations in France and Spain. Hertz Global Holdings, Inc. is the corporate parent of Hertz.

CAUTIONARY NOTE CONCERNING FORWARD-LOOKING STATEMENTS

Certain statements contained in this press release include "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. You should not place undue reliance on these statements. Forward-looking statements include information concerning the Company's outlook, anticipated revenues, results of operations and implementation of productivity and efficiency initiatives, including targeted job reductions, and the anticipated savings and restructuring charges expected to be realized or incurred in connection therewith. These statements often include words such as "believe," "expect," "project," "anticipate," "intend," "plan," "estimate," "seek," "will," "may," "should," "forecast" or similar expressions. These 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 that the Company believes are appropriate in these circumstances. As you read this press release, you should understand that these statements are not guarantees of performance or results. They involve risks, uncertainties and assumptions. Many factors could affect the Company's actual results and its ability to implement its cost savings and efficiency initiatives successfully, and could cause the Company's actual results to differ materially from those expressed in the forward-looking statements. Some important factors include: the Company's operations; economic performance; financial condition; management forecasts; efficiencies, cost savings and opportunities to increase productivity and profitability; income and margins; liquidity; anticipated growth; economies of scale; the economy; future economic performance; the Company's ability to maintain profitability during adverse economic cycles and unfavorable external events (including war, terrorist acts, natural disasters and epidemic disease); future acquisitions and dispositions; litigation; potential and contingent liabilities; management's plans; taxes; and refinancing of existing debt. In light of these risks, uncertainties and assumptions, the forward-looking statements contained in this press release might not prove to be accurate and you should not place undue reliance upon them. All forward-looking statements attributable to the Company or persons acting on the Company's behalf are expressly qualified in their entirety by the foregoing cautionary statements. All such statements speak only as of the date made, and 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.

The Company cautions you therefore that you should not rely unduly on these forward-looking statements. You should understand the risks and uncertainties discussed in "Risk Factors" and elsewhere in the Company's 2006 Annual Report on Form 10-K for the fiscal year ended December 31, 2006, as filed with the United States Securities and Exchange Commission, or the "SEC," on March 30, 2007, and its Quarterly Report on Form 10-Q for the three months ended June 30, 2007, as filed with the SEC on August 14, 2007, could affect the Company's future results and the outcome of its implementation of its cost savings and efficiency initiatives, and could cause those results or other outcomes to differ materially from those expressed or implied in the Company's forward-looking statements.

Attachments:

Table 1:  Condensed Consolidated Statements of Operations for the Three and
          Nine Months Ended September 30, 2007 and 2006
Table 2:  Condensed Consolidated Statements of Operations As Reported and
          As Adjusted for the Three and Nine Months Ended September 30,
          2007 and 2006
Table 3:  Segment Information for the Three and Nine Months Ended September
          30, 2007 and 2006
Table 4:  Selected Operating and Financial Data as of or for the Three and
          Nine Months Ended September 30, 2007

Table 5:  Non-GAAP Reconciliations of Adjusted Pre-Tax Income (Loss) and
          Adjusted Net Income (Loss) for the Three and Nine Months Ended
          September 30, 2007 and 2006
Table 6:  Non-GAAP Reconciliations of EBITDA, Corporate EBITDA, Unlevered
          Pre-Tax Cash Flow, Levered After-Tax Cash Flow before Fleet
          Growth and Levered After-Tax Cash Flow after Fleet Growth for the
          Three and Nine Months Ended September 30, 2007 and 2006
Table 7:  Non-GAAP Reconciliations of Operating Cash Flows to EBITDA, Net
          Corporate Debt, Net Fleet Debt, Car Rental Rate Revenue per
          Transaction Day and Equipment Rental and Rental Related Revenue
          for the Three and Nine Months Ended September 30, 2007 and 2006



                                                                    Table 1
                        HERTZ GLOBAL HOLDINGS, INC.
              CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                  (In millions, except per share amounts)
                                Unaudited


                                 Three Months Ended       As a Percent
                                    September 30,       of Total Revenues
                                --------------------  -------------------
                                   2007       2006       2007       2006
                                ---------  ---------  --------   --------
Total revenues                  $ 2,449.6  $ 2,240.6     100.0 %    100.0 %
                                ---------  ---------  --------   --------

Expenses:
Direct operating                  1,216.1    1,176.8      49.7 %     52.5 %
Depreciation of revenue earning
 equipment                          535.0      467.9      21.8 %     20.9 %
Selling, general and
 administrative                     203.2      182.3       8.3 %      8.1 %
Interest, net of interest
 income                             240.2      249.7       9.8 %     11.2 %
                                ---------  ---------  --------   --------
Total expenses                    2,194.5    2,076.7      89.6 %     92.7 %
                                ---------  ---------  --------   --------
Income before income taxes and
 minority interest                  255.1      163.9      10.4 %      7.3 %
Provision for taxes on income       (86.9)     (51.4)     (3.6)%     (2.3)%
Minority interest                    (5.5)      (5.0)     (0.2)%     (0.2)%
                                ---------  ---------  --------   --------
Net income                      $   162.7  $   107.5       6.6 %      4.8 %
                                =========  =========  ========   ========

Weighted average number of
 shares outstanding:
   Basic                            321.5      231.9
   Diluted                          327.5      231.9

Earnings per share:
   Basic                        $    0.51  $    0.46
   Diluted                      $    0.50  $    0.46





                                  Nine Months Ended       As a Percent
                                    September 30,       of Total Revenues
                                --------------------  -------------------
                                   2007       2006       2007       2006
                                ---------  ---------  --------   --------
Total revenues                  $ 6,546.8  $ 6,067.8     100.0 %    100.0 %
                                ---------  ---------  --------   --------

Expenses:
Direct operating                  3,495.1    3,384.2      53.4 %     55.8 %
Depreciation of revenue earning
 equipment                        1,498.9    1,311.4      22.9 %     21.6 %
Selling, general and
 administrative                     586.0      541.7       8.9 %      8.9 %
Interest, net of interest
 income                             661.3      672.6      10.1 %     11.1 %
                                ---------  ---------  --------   --------
Total expenses                    6,241.3    5,909.9      95.3 %     97.4 %
                                ---------  ---------  --------   --------
Income before income taxes and
 minority interest                  305.5      157.9       4.7 %      2.6 %
Provision for taxes on income      (107.3)     (69.5)     (1.7)%     (1.1)%
Minority interest                   (14.4)     (12.3)     (0.2)%     (0.2)%
                                ---------  ---------  --------   --------
Net income                      $   183.8  $    76.1       2.8 %      1.3 %
                                =========  =========  ========   ========

Weighted average number of
 shares outstanding:
   Basic                            321.0      230.7
   Diluted                          325.3      230.7

Earnings per share:
   Basic                        $    0.57  $    0.33
   Diluted                      $    0.57  $    0.33




                                                                    Table 2
                        HERTZ GLOBAL HOLDINGS, INC.
              CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                              (In millions)
                                Unaudited


                                     Three Months Ended September 30, 2007
                                      ------------------------------------
                                         As                          As
                                      Reported   Adjustments     Adjusted
                                      ---------  ----------      ---------
Total revenues                        $ 2,449.6  $        -      $ 2,449.6
                                      ---------  ----------      ---------

Expenses:
Direct operating                        1,216.1       (16.6) (a)   1,199.5
Depreciation of revenue earning
 equipment                                535.0        (4.5) (b)     530.5
Selling, general and administrative       203.2       (23.9) (c)     179.3
Interest, net of interest income          240.2       (34.8) (d)     205.4
                                      ---------  ----------      ---------
Total expenses                          2,194.5       (79.8)       2,114.7
                                      ---------  ----------      ---------
Income before income taxes and
 minority interest                        255.1        79.8          334.9
Provision for taxes on income             (86.9)      (30.3) (e)    (117.2)
Minority interest                          (5.5)          -           (5.5)
                                      ---------  ----------      ---------
Net income                            $   162.7  $     49.5      $   212.2
                                      =========  ==========      =========



                                     Three Months Ended September 30, 2006
                                      ------------------------------------
                                         As                          As
                                      Reported   Adjustments     Adjusted
                                      ---------  ----------      ---------
Total revenues                        $ 2,240.6  $        -      $ 2,240.6
                                      ---------  ----------      ---------

Expenses:
Direct operating                        1,176.8       (18.4) (a)   1,158.4
Depreciation of revenue earning
 equipment                                467.9        (3.7) (b)     464.2
Selling, general and administrative       182.3       (15.4) (c)     166.9
Interest, net of interest income          249.7       (47.7) (d)     202.0
                                      ---------  ----------      ---------
Total expenses                          2,076.7       (85.2)       1,991.5
                                      ---------  ----------      ---------
Income before income taxes and
 minority interest                        163.9        85.2          249.1
Provision for taxes on income             (51.4)      (35.7) (e)     (87.1)
Minority interest                          (5.0)          -           (5.0)
                                      ---------  ----------      ---------
Net income                            $   107.5  $     49.5      $   157.0
                                      =========  ==========      =========



                                      Nine Months Ended September 30, 2007
                                      ------------------------------------
                                         As                          As
                                      Reported   Adjustments     Adjusted
                                      ---------  ----------      ---------
Total revenues                        $ 6,546.8  $        -      $ 6,546.8
                                      ---------  ----------      ---------

Expenses:
Direct operating                        3,495.1       (62.1) (a)   3,433.0
Depreciation of revenue earning
 equipment                              1,498.9       (13.0) (b)   1,485.9
Selling, general and administrative       586.0       (40.3) (c)     545.7
Interest, net of interest income          661.3       (87.3) (d)     574.0
                                      ---------  ----------      ---------
Total expenses                          6,241.3      (202.7)       6,038.6
                                      ---------  ----------      ---------
Income before income taxes and
 minority interest                        305.5       202.7          508.2
Provision for taxes on income            (107.3)      (70.6) (e)    (177.9)
Minority interest                         (14.4)          -          (14.4)
                                      ---------  ----------      ---------
Net income                            $   183.8  $    132.1      $   315.9
                                      =========  ==========      =========



                                      Nine Months Ended September 30, 2006
                                      ------------------------------------
                                         As                         As
                                      Reported   Adjustments     Adjusted
                                      ---------  ----------      ---------
Total revenues                        $ 6,067.8  $        -      $ 6,067.8
                                      ---------  ----------      ---------

Expenses:
Direct operating                        3,384.2       (57.3) (a)   3,326.9
Depreciation of revenue earning
 equipment                              1,311.4        (6.5) (b)   1,304.9
Selling, general and administrative       541.7       (31.9) (c)     509.8
Interest, net of interest income          672.6      (100.6) (d)     572.0
                                      ---------  ----------      ---------
Total expenses                          5,909.9      (196.3)       5,713.6
                                      ---------  ----------      ---------
Income before income taxes and
 minority interest                        157.9       196.3          354.2
Provision for taxes on income             (69.5)      (54.4) (e)    (123.9)
Minority interest                         (12.3)          -          (12.3)
                                      ---------  ----------      ---------
Net income                            $    76.1  $    141.9      $   218.0
                                      =========  ==========      =========

(a)  Represents the increase in amortization of other intangible assets,
     depreciation of property and equipment and accretion of certain
     revalued liabilities relating to purchase accounting.  For the three
     and nine months ended September 30, 2007, also includes restructuring
     charges of $5.5 million and $30.4 million, respectively, and a
     vacation accrual adjustment of $7.4 million and $23.5 million,
     respectively.
(b)  Represents the increase in depreciation of revenue earning equipment
     based upon their revaluation relating to purchase accounting.
(c)  Represents the increase in depreciation of property and equipment
     relating to purchase accounting and CEO/CFO transition costs.  For
     the three and nine months ended September 30, 2007, also includes
     restructuring charges of $10.6 million and $35.0 million,
     respectively, vacation accrual adjustments of $1.7 million and
     $5.1 million, respectively, and an unrealized loss of $7.0 million and
     an unrealized gain of $3.2 million, respectively, on derivatives and
     for the nine months ended September 30, 2007, $2.0 million of secondary
     offering costs.  For the three and nine months ended September 30, 2006,
     includes stock-based compensation charges of $13.3 million and unrealized
     gains of $2.3 million and unrealized losses of $19.2 million,
     respectively, on the mark to market of the Euro-denominated debt.  On
     October 1, 2006, we designated this Euro-denominated debt as an effective
     net investment hedge of our Euro-denominated net investment in our foreign
     operations, as such we will no longer incur unrealized exchange
     transaction gains or losses in our consolidated statement of
     operations.  For the nine months ended September 30, 2006, also
     includes a $6.6 million gain on the sale of a swap derivative.
(d)  Represents non-cash debt charges relating to the amortization of debt
     financing costs and debt discount.  For the three and nine months
     ended September 30, 2007, also includes $17.7 million associated with
     the ineffectiveness of our interest rate swaps and for the nine months
     ended September 30, 2007, includes the write off of $16.1 million of
     unamortized debt costs associated with a debt modification.  For the
     three and nine months ended September 30, 2006, also includes interest
     on the $1.0 billion HGH loan facility of $23.6 million and $23.8
     million, respectively.  Total adjusted interest, net of interest
     income, consists of net corporate cash interest of $66.6 million and
     $209.3 million and net fleet cash interest of $138.8 million and
     $364.7 million for the three and nine months ended September 30, 2007,
     respectively, and net corporate cash interest of $78.6 million and
     $237.2 million and net fleet cash interest of  $123.4 million and
     $334.8 million for the three and nine months ended September 30, 2006,
     respectively.
(e)  Represents a provision for income taxes derived utilizing a normalized
     income tax rate (35%).




                                                                    Table 3
                        HERTZ GLOBAL HOLDINGS, INC.
                            SEGMENT INFORMATION
                  (In millions, except per share amounts)
                                Unaudited


                                 Three Months Ended     Nine Months Ended
                                    September 30,         September 30,
                                --------------------  --------------------
                                  2007       2006       2007       2006
                                ---------  ---------  ---------  ---------
Revenues:
   Car Rental                   $ 1,982.2  $ 1,785.5  $ 5,252.2  $ 4,825.3
   Equipment Rental                 464.9      453.0    1,287.8    1,236.6
   Corporate and Other                2.5        2.1        6.8        5.9
                                ---------  ---------  ---------  ---------
                                $ 2,449.6  $ 2,240.6  $ 6,546.8  $ 6,067.8
                                =========  =========  =========  =========

Depreciation of property and
 equipment:
   Car Rental                   $    31.8  $    36.8  $    99.8  $   113.3
   Equipment Rental                  10.0       10.4       29.8       30.1
   Corporate and Other                1.6        1.3        4.8        4.6
                                ---------  ---------  ---------  ---------
                                $    43.4  $    48.5  $   134.4  $   148.0
                                =========  =========  =========  =========

Amortization of other intangible
 assets:
   Car Rental                   $     7.6  $     7.3  $    22.2  $    22.0
   Equipment Rental                   8.1        8.2       24.3       24.3
   Corporate and Other                  -          -          -          -
                                ---------  ---------  ---------  ---------
                                $    15.7  $    15.5  $    46.5  $    46.3
                                =========  =========  =========  =========

Income (loss) before income taxes
 and minority interest:
   Car Rental                   $   250.5  $   204.8  $   379.2  $   283.1
   Equipment Rental                  94.4       84.5      224.2      190.3
   Corporate and Other              (89.8)    (125.4)    (297.9)    (315.5)
                                ---------  ---------  ---------  ---------
                                $   255.1  $   163.9  $   305.5  $   157.9
                                =========  =========  =========  =========

Corporate EBITDA:
   Car Rental                   $   326.7  $   273.0  $   586.4  $   494.3
   Equipment Rental                 226.6      215.5      603.8      547.3
   Corporate and Other                1.8        0.7      (26.7)     (28.0)
                                ---------  ---------  ---------  ---------
                                $   555.1  $   489.2  $ 1,163.5  $ 1,013.6
                                =========  =========  =========  =========

Adjusted pre-tax income (loss):
   Car Rental                   $   294.1  $   228.7  $   484.1  $   359.1
   Equipment Rental                 109.2      103.8      271.5      245.0
   Corporate and Other              (68.4)     (83.4)    (247.4)    (249.9)
                                ---------  ---------  ---------  ---------
                                $   334.9  $   249.1  $   508.2  $   354.2
                                =========  =========  =========  =========

Adjusted net income (loss):
   Car Rental                   $   191.2  $   148.6  $   314.7  $   233.4
   Equipment Rental                  71.0       67.6      176.5      159.3
   Corporate and Other              (50.0)     (59.2)    (175.3)    (174.7)
                                ---------  ---------  ---------  ---------
                                $   212.2  $   157.0  $   315.9  $   218.0
                                =========  =========  =========  =========

Pro forma post-IPO diluted
 number of shares outstanding       324.8      324.8      324.8      324.8

Adjusted diluted earnings per
 share                          $    0.65  $    0.48  $    0.97  $    0.67


Note:  "Corporate and other" includes general corporate expenses, certain
       interest expense (including net interest on corporate debt), as well
       as other business activities such as our third-party claim
       management services.




                                                                    Table 4
                       HERTZ GLOBAL HOLDINGS, INC.
                  SELECTED OPERATING AND FINANCIAL DATA


                
                                 Three      Percent     Nine      Percent
                                 Months     change     Months     change
                                Ended, or    from     Ended, or    from
                                  as of      prior      as of      prior
                                Sept. 30,    year     Sept. 30,    year
                                   2007     period      2007      period
                                ---------  --------   ---------  --------


Selected Car Rental Operating Data

Worldwide number of transactions
 (in thousands)                     7,667       4.7 %    21,975       4.4 %
   Domestic                         5,578       4.3 %    16,395       4.2 %
   International                    2,089       5.8 %     5,580       4.8 %

Worldwide transaction days
 (in thousands)                    36,626       5.5 %    98,355       5.0 %
   Domestic                        23,957       4.7 %    67,793       4.4 %
   International                   12,669       7.1 %    30,562       6.5 %

Worldwide rental rate revenue
 per transaction day (a)        $   45.33       2.4 % $   44.78       0.7 %
   Domestic                     $   44.85       2.7 % $   43.91       0.4 %
   International (b)            $   46.23       1.9 % $   46.72       1.5 %

Worldwide average number of
 company-operated cars during
 period                           505,400       8.0 %   467,100       7.1 %
   Domestic                       327,200       7.9 %   318,600       7.2 %
   International                  178,200       8.1 %   148,500       6.8 %

Worldwide revenue earning
 equipment, net (in millions)   $ 8,869.1       8.9 % $ 8,869.1       8.9 %

Selected Worldwide Equipment Rental Operating Data

Rental and rental related
 revenue (in millions) (a) (b)  $   407.8       1.4 % $ 1,134.6       4.0 %
Same store revenue  growth (a)        0.0%      N/M         1.9%    (90.9)%
Average acquisition cost of
 rental equipment operated
 during period (in millions)    $ 3,396.6       6.7 % $ 3,237.6       8.8 %
Revenue earning  equipment, net
 (in millions)                  $ 2,720.0       7.8 % $ 2,720.0       7.8 %

Other Financial Data (in millions)

Cash flows provided by operating
 activities                     $    10.6     (89.0)% $ 2,213.1       0.5 %
Levered after-tax cash flow before
 fleet growth (a)                  (236.6)      7.1 %     572.0      95.4 %
Levered after-tax cash flow after
 fleet growth (a)                  (203.2)      N/M       (34.2)    (67.1)%
EBITDA (a)                        1,083.9      15.2 %   2,632.2      13.3 %
Corporate EBITDA (a)                555.1      13.5 %   1,163.5      14.8 %

Selected Balance Sheet Data (in millions)


                               September 30,         December 31,
                                  2007                  2006
                                ---------             ---------
Cash and equivalents            $   397.3             $   674.5
Total revenue earning equipment,
 net                             11,589.1               9,805.5
Total assets                     20,225.2              18,677.4
Total debt                       13,035.0              12,276.2
Net corporate debt (a)            4,571.5               4,537.3
Net fleet debt (a)                7,636.0               6,511.9
Stockholders' equity              2,826.2               2,534.6

(a) Represents a non-GAAP measure, see the accompanying reconciliations and
    definitions.
(b) Based on 12/31/06 foreign exchange rates.





                                                                    Table 5
                        HERTZ GLOBAL HOLDINGS, INC.
           RECONCILIATION OF GAAP TO NON-GAAP EARNINGS MEASURES
                  (In millions, except per share amounts)


ADJUSTED PRE-TAX INCOME (LOSS) AND  ADJUSTED NET INCOME (LOSS)
--------------------------------------------------------------

                                  Three Months Ended September 30, 2007
                                ------------------------------------------
                                   Car     Equipment  Corporate
                                  Rental     Rental   and Other    Total
                                ---------  ---------  ---------  ---------
Total revenues:                 $ 1,982.2  $   464.9  $     2.5  $ 2,449.6
                                ---------  ---------  ---------  ---------
Expenses:
 Direct operating and selling,
  general and administrative      1,139.4      254.6       25.3    1,419.3
 Depreciation of revenue
  earning equipment                 456.9       78.1          -      535.0
 Interest, net of interest
  income                            135.4       37.8       67.0      240.2
                                ---------  ---------  ---------  ---------
Total expenses                    1,731.7      370.5       92.3    2,194.5
                                ---------  ---------  ---------  ---------
Income (loss) before income
 taxes and minority interest        250.5       94.4      (89.8)     255.1
Adjustments:
 Purchase accounting (a):
  Direct operating and selling,
   general and administrative         9.3        9.0        0.4       18.7
  Depreciation of revenue
   earning equipment                 (0.2)       4.8          -        4.6
 Non-cash debt charges (b)           29.1        2.8        2.9       34.8
 Restructuring charges (c)           11.9        0.4        3.8       16.1
 Vacation accrual adjustment (c)     (6.5)      (2.2)      (0.5)      (9.2)
 Unrealized loss on derivative (c)      -          -        7.0        7.0
 CEO/CFO transition costs (c)           -          -        7.8        7.8
                                ---------  ---------  ---------  ---------
Adjusted pre-tax income (loss)      294.1      109.2      (68.4)     334.9
Assumed (provision) benefit
 for income taxes of 35%           (102.9)     (38.2)      23.9     (117.2)
Minority interest                       -          -       (5.5)      (5.5)
                                ---------  ---------  ---------  ---------
Adjusted net income (loss)      $   191.2  $    71.0  $   (50.0) $   212.2
                                =========  =========  =========  =========

Pro forma post-IPO diluted
 number of shares outstanding                                        324.8

Adjusted diluted earnings per
 share                                                           $    0.65



                                  Three Months Ended September 30, 2006
                                ------------------------------------------
                                   Car     Equipment  Corporate
                                  Rental     Rental   and Other    Total
                                ---------  ---------  ---------  ---------
Total revenues:                 $ 1,785.5  $   453.0  $     2.1  $ 2,240.6
                                ---------  ---------  ---------  ---------
Expenses:
 Direct operating and selling,
  general and administrative      1,072.8      256.1       30.2    1,359.1
 Depreciation of revenue
  earning equipment                 393.5       74.4          -      467.9
 Interest, net of interest
  income                            114.4       38.0       97.3      249.7
                                ---------  ---------  ---------  ---------
Total expenses                    1,580.7      368.5      127.5    2,076.7
                                ---------  ---------  ---------  ---------
Income (loss) before income
 taxes and minority interest        204.8       84.5     (125.4)     163.9
Adjustments:
 Purchase accounting (a):
  Direct operating and selling,
   general and administrative         9.2        9.0        0.4       18.6
  Depreciation of revenue
   earning equipment                 (3.5)       7.2          -        3.7
 Non-cash debt charges (b)           18.2        3.1        2.8       24.1
 CEO/CFO transition costs (c)           -          -        4.2        4.2
 Stock-based compensation
  charges (c)                           -          -       13.3       13.3
 Mark-to-market Euro-
  denominated debt (d)                  -          -       (2.3)      (2.3)
 Interest on HGH debt                   -          -       23.6       23.6
                                ---------  ---------  ---------  ---------
Adjusted pre-tax income (loss)      228.7      103.8      (83.4)     249.1
Assumed (provision) benefit
 for income taxes of 35%            (80.1)     (36.2)      29.2      (87.1)
Minority interest                       -          -       (5.0)      (5.0)
                                ---------  ---------  ---------  ---------
Adjusted net income (loss)      $   148.6  $    67.6  $   (59.2) $   157.0
                                =========  =========  =========  =========

Pro forma post-IPO diluted
 number of shares outstanding                                        324.8

Adjusted diluted earnings per
 share                                                           $    0.48



                                   Nine Months Ended September 30, 2007
                                ------------------------------------------
                                   Car     Equipment  Corporate
                                  Rental     Rental   and Other    Total
                                ---------  ---------  ---------  ---------
Total revenues:                 $ 5,252.2  $ 1,287.8  $     6.8  $ 6,546.8
                                ---------  ---------  ---------  ---------
Expenses:
 Direct operating and selling,
  general and administrative      3,264.7      737.0       79.4    4,081.1
 Depreciation of revenue
  earning equipment               1,279.7      219.2          -    1,498.9
 Interest, net of interest
  income                            328.6      107.4      225.3      661.3
                                ---------  ---------  ---------  ---------
Total expenses                    4,873.0    1,063.6      304.7    6,241.3
                                ---------  ---------  ---------  ---------
Income (loss) before income
 taxes and minority interest        379.2      224.2     (297.9)     305.5
Adjustments:
 Purchase accounting (a):
  Direct operating and selling,
   general and administrative        28.0       26.5        1.3       55.8
  Depreciation of revenue
   earning equipment                 (2.9)      16.1          -       13.2
 Non-cash debt charges (b)           53.9        8.3       25.1       87.3
 Restructuring charges (c)           46.3        3.4       15.7       65.4
 Vacation accrual adjustment (c)    (20.4)      (7.0)      (1.4)     (28.8)
 Unrealized gain on derivative (c)      -          -       (3.2)      (3.2)
 Secondary offering costs (c)           -          -        2.0        2.0
 CEO/CFO transition costs (c)           -          -       11.0       11.0
                                ---------  ---------  ---------  ---------
Adjusted pre-tax income (loss)      484.1      271.5     (247.4)     508.2
Assumed (provision) benefit
 for income taxes of 35%           (169.4)     (95.0)      86.5     (177.9)
Minority interest                       -          -      (14.4)     (14.4)
                                ---------  ---------  ---------  ---------
Adjusted net income (loss)      $   314.7  $   176.5  $  (175.3) $   315.9
                                =========  =========  =========  =========

Pro forma post-IPO diluted
 number of shares outstanding                                        324.8

Adjusted diluted earnings per
 share                                                           $    0.97



                                   Nine Months Ended September 30, 2006
                                ------------------------------------------
                                   Car     Equipment  Corporate
                                  Rental     Rental   and Other    Total
                                ---------  ---------  ---------  ---------
Total revenues:                 $ 4,825.3  $ 1,236.6  $     5.9  $ 6,067.8
                                ---------  ---------  ---------  ---------
Expenses:
 Direct operating and selling,
  general and administrative      3,108.9      743.7       73.3    3,925.9
 Depreciation of revenue
  earning equipment               1,110.1      201.3          -    1,311.4
 Interest, net of interest
  income                            323.2      101.3      248.1      672.6
                                ---------  ---------  ---------  ---------
Total expenses                    4,542.2    1,046.3      321.4    5,909.9
                                ---------  ---------  ---------  ---------
Income (loss) before income
 taxes and minority interest        283.1      190.3     (315.5)     157.9
Adjustments:
 Purchase accounting (a):
  Direct operating and selling,
   general and administrative        29.9       26.5        1.5       57.9
  Depreciation of revenue
   earning equipment                (12.8)      19.3          -        6.5
 Non-cash debt charges (b)           58.9        8.9        9.0       76.8
 CEO/CFO transition costs (c)           -          -        5.4        5.4
 Stock-based compensation
  charges (c)                           -          -       13.3       13.3
 Gain on sale of swap
  derivative (c)                        -          -       (6.6)      (6.6)
 Mark-to-market Euro-
  denominated debt (d)                  -          -       19.2       19.2
 Interest on HGH debt                   -          -       23.8       23.8
                                ---------  ---------  ---------  ---------
Adjusted pre-tax income (loss)      359.1      245.0     (249.9)     354.2
Assumed (provision) benefit
 for income taxes of 35%           (125.7)     (85.7)      87.5     (123.9)
Minority interest                       -          -      (12.3)     (12.3)
                                ---------  ---------  ---------  ---------
Adjusted net income (loss)      $   233.4  $   159.3  $  (174.7) $   218.0
                                =========  =========  =========  =========

Pro forma post-IPO diluted
 number of shares outstanding                                        324.8

Adjusted diluted earnings per
 share                                                           $    0.67

(a) Includes the purchase accounting effects of the acquisition of all of
    Hertz's common stock on December 21, 2005, on our results of operations
    relating to increased depreciation and amortization of tangible and
    intangible assets and accretion of revalued workers' compensation and
    public liability and property damage liabilities.
(b) Non-cash debt charges represents the amortization of deferred financing
    costs and debt discount.  For the three and nine months ended September
    30, 2007, also includes $17.7 million associated with the
    ineffectiveness of our interest rates swaps and for the nine months
    ended September 30, 2007, includes the write off of $16.1 million of
    unamortized  debt costs associated with a debt modification.
(c) Amounts are included within direct operating and selling, general and
    administrative expense in our statement of operations.
(d) Represents unrealized gains and losses on currency translation of Euro
    denominated debt, which are included within selling, general and
    administrative expense in our statement of operations.  On October 1,
    2006, we designated this Euro-denominated debt as an effective net
    investment hedge of our Euro-denominated net investment in our foreign
    operations, as such we will no longer incur unrealized exchange
    transaction gains or losses in our consolidated statement of
    operations.





                                                                   Table 6

                        HERTZ GLOBAL HOLDINGS, INC.
           RECONCILIATION OF GAAP TO NON-GAAP EARNINGS MEASURES
                              (In millions)


EBITDA, CORPORATE EBITDA, UNLEVERED PRE-TAX CASH FLOW,
LEVERED AFTER-TAX CASH FLOW BEFORE  FLEET GROWTH AND
AFTER FLEET GROWTH
------------------------------------------------------

                                  Three Months Ended September 30, 2007
                                ------------------------------------------
                                   Car     Equipment  Corporate
                                  Rental     Rental   and Other    Total
                                ---------  ---------  ---------  ---------

Income (loss) before income
 taxes and minority interest    $   250.5  $    94.4  $   (89.8) $   255.1
  Depreciation and
   amortization                     496.3       96.2        1.6      594.1
  Interest, net of interest
   income                           135.4       37.8       67.0      240.2
  Minority interest                     -          -       (5.5)      (5.5)
                                ---------  ---------  ---------  ---------
EBITDA                              882.2      228.4      (26.7)   1,083.9
Adjustments:
  Car rental fleet interest        (132.5)         -          -     (132.5)
  Car rental fleet depreciation    (456.9)         -          -     (456.9)
  Non-cash expenses and charges
   (a)                               28.5          -       17.4       45.9
  Extraordinary, unusual or
   non-recurring
   gains and losses (b)               5.4       (1.8)      11.1       14.7
                                ---------  ---------  ---------  ---------
Corporate EBITDA                $   326.7  $   226.6  $     1.8      555.1
                                =========  =========  =========
  Equipment rental maintenance
   capital expenditures, net                                         (69.9)
  Non-fleet capital
   expenditures, net                                                 (46.5)
  Changes in working capital                                        (599.5)
  Changes in other assets and
   liabilities                                                        34.4
                                                                 ---------
Unlevered pre-tax cash flow (c)                                     (126.4)
  Corporate net cash interest                                        (99.7)
  Corporate cash taxes                                               (10.5)
                                                                 ---------
Levered after-tax cash
 flow before fleet growth (c)                                       (236.6)
  Equipment rental fleet
   growth capital expenditures                                      (149.1)
  Car rental net fleet equity
   requirement                                                       182.5
Levered after-tax cash                                           ---------
 flow after fleet growth (c)                                     $  (203.2)
                                                                 =========


                                  Three Months Ended September 30, 2006
                                ------------------------------------------
                                   Car     Equipment  Corporate
                                  Rental     Rental   and Other    Total
                                ---------  ---------  ---------  ---------

Income (loss) before income
 taxes and minority interest    $   204.8  $    84.5  $  (125.4) $   163.9
  Depreciation and
   amortization                     437.6       93.0        1.3      531.9
  Interest, net of interest
   income                           114.4       38.0       97.3      249.7
  Minority interest                     -          -       (5.0)      (5.0)
                                ---------  ---------  ---------  ---------
EBITDA                              756.8      215.5      (31.8)     940.5
Adjustments:
  Car rental fleet interest        (107.8)         -          -     (107.8)
  Car rental fleet depreciation    (393.5)         -          -     (393.5)
  Non-cash expenses and charges
   (a)                               17.5          -       27.5       45.0
  Extraordinary, unusual or
   non-recurring
   gains and losses (b)                 -          -        4.2        4.2
  Sponsors' fees                        -          -        0.8        0.8
                                ---------  ---------  ---------  ---------
Corporate EBITDA                $   273.0  $   215.5  $     0.7      489.2
                                =========  =========  =========
  Equipment rental maintenance
   capital expenditures, net                                         (64.1)
  Non-fleet capital
   expenditures, net                                                 (30.3)
  Changes in working capital                                        (472.6)
  Changes in other assets and
   liabilities                                                        (4.7)
                                                                 ---------
Unlevered pre-tax cash flow (c)                                      (82.5)
  Corporate net cash interest                                       (133.9)
  Corporate cash taxes                                                (4.5)
                                                                 ---------
Levered after-tax cash
 flow before fleet growth (c)                                       (220.9)
  Equipment rental fleet
   growth capital expenditures                                       (63.7)
  Car rental net fleet equity
   requirement                                                       638.6
Levered after-tax cash                                           ---------
 flow after fleet growth (c)                                     $   354.0
                                                                 =========



                                  Nine Months Ended September 30, 2007
                                ------------------------------------------
                                   Car     Equipment  Corporate
                                  Rental     Rental   and Other    Total
                                ---------  ---------  ---------  ---------

Income (loss) before income
 taxes and minority interest    $   379.2  $   224.2  $  (297.9) $   305.5
  Depreciation and
   amortization                   1,401.7      273.3        4.8    1,679.8
  Interest, net of interest
   income                           328.6      107.4      225.3      661.3
  Minority interest                     -          -      (14.4)     (14.4)
                                ---------  ---------  ---------  ---------
EBITDA                            2,109.5      604.9      (82.2)   2,632.2
Adjustments:
  Car rental fleet interest        (320.7)         -          -     (320.7)
  Car rental fleet depreciation  (1,279.7)         -          -   (1,279.7)
  Non-cash expenses and charges
   (a)                               51.4        2.5       28.2       82.1
  Extraordinary, unusual or
   non-recurring
   gains and losses (b)              25.9       (3.6)      27.3       49.6
                                ---------  ---------  ---------  ---------
Corporate EBITDA                $   586.4  $   603.8  $   (26.7)   1,163.5
                                =========  =========  =========
  Equipment rental maintenance
   capital expenditures, net                                        (194.2)
  Non-fleet capital
   expenditures, net                                                (130.7)
  Changes in working capital                                          56.9
  Changes in other assets and
   liabilities                                                        (4.8)
                                                                 ---------
Unlevered pre-tax cash flow (c)                                      890.7
  Corporate net cash interest                                       (300.3)
  Corporate cash taxes                                               (18.4)
                                                                 ---------
Levered after-tax cash
 flow before fleet growth (c)                                        572.0
  Equipment rental fleet
   growth capital expenditures                                      (297.4)
  Car rental net fleet equity
   requirement                                                      (308.8)
Levered after-tax cash                                           ---------
 flow after fleet growth (c)                                     $   (34.2)
                                                                 =========


                                  Nine Months Ended September 30, 2006
                                ------------------------------------------
                                   Car     Equipment  Corporate
                                  Rental     Rental   and Other    Total
                                ---------  ---------  ---------  ---------

Income (loss) before income
 taxes and minority interest    $   283.1  $   190.3  $  (315.5) $   157.9
  Depreciation and
   amortization                   1,245.4      255.7        4.6    1,505.7
  Interest, net of interest
   income                           323.2      101.3      248.1      672.6
  Minority interest                     -          -      (12.3)     (12.3)
                                ---------  ---------  ---------  ---------
EBITDA                            1,851.7      547.3      (75.1)   2,323.9
Adjustments:
  Car rental fleet interest        (304.1)         -          -     (304.1)
  Car rental fleet depreciation  (1,110.1)         -          -   (1,110.1)
  Non-cash expenses and charges
   (a)                               56.8          -       45.8      102.6
  Extraordinary, unusual or
   non-recurring
   gains and losses (b)                 -          -       (1.2)      (1.2)
  Sponsors' fees                        -          -        2.5        2.5
                                ---------  ---------  ---------  ---------
Corporate EBITDA                $   494.3  $   547.3  $   (28.0)   1,013.6
                                =========  =========  =========
  Equipment rental maintenance
  capital expenditures, net                                         (173.4)
  Non-fleet capital
   expenditures, net                                                (141.6)
  Changes in working capital                                         (66.1)
  Changes in other assets and
   liabilities                                                        23.0
                                                                 ---------
Unlevered pre-tax cash flow (c)                                      655.5
  Corporate net cash interest                                       (346.2)
  Corporate cash taxes                                               (16.5)
                                                                 ---------
Levered after-tax cash
 flow before fleet growth (c)                                        292.8
  Equipment rental fleet
   growth capital expenditures                                      (467.3)
  Car rental net fleet equity
   requirement                                                        70.4
Levered after-tax cash                                           ---------
 flow after fleet growth (c)                                     $  (104.1)
                                                                 =========


(a) As defined in the credit agreements for the senior credit facilities,
     Corporate EBITDA excludes the impact of certain non-cash expenses and
     charges. The adjustments reflect the following:


                                  Three Months Ended September 30, 2007
                                ------------------------------------------
                                   Car     Equipment  Corporate
Non-Cash Expenses and Charges     Rental     Rental   and Other    Total
-----------------------------   ---------  ---------  ---------  ---------

Non-cash amortization of
 debt costs included
 in car rental fleet interest   $    28.5  $       -  $       -  $    28.5
Corporate non-cash stock-based
 employee compensation charges          -          -        7.0        7.0
Corporate non-cash charges for
 pension                                -          -        1.3        1.3
Corporate non-cash charges
 for public liability and
 property damage                        -          -        2.1        2.1
Corporate unrealized loss on
 derivatives                            -          -        7.0        7.0
                                ---------  ---------  ---------  ---------
Total non-cash expenses and
 charges                        $    28.5  $       -  $    17.4  $    45.9
                                =========  =========  =========  =========



                                   Three Months Ended September 30, 2006
                                ------------------------------------------
                                   Car     Equipment  Corporate
Non-Cash Expenses and Charges     Rental     Rental   and Other    Total
-----------------------------   ---------  ---------  ---------  ---------

Non-cash amortization of
 debt costs included
 in car rental fleet interest   $    17.5  $       -  $       -  $    17.5
Corporate non-cash stock-based
 employee compensation charges          -          -       18.9       18.9
Corporate non-cash charges for
 pension                                -          -        4.3        4.3
Corporate non-cash charges
 for public liability and
 property damage                        -          -        1.7        1.7
Corporate unrealized loss on
 derivatives                            -          -        2.6        2.6
                                ---------  ---------  ---------  ---------
Total non-cash expenses and
 charges                        $    17.5  $       -  $    27.5  $    45.0
                                =========  =========  =========  =========



                                   Nine Months Ended September 30, 2007
                                ------------------------------------------
                                   Car     Equipment  Corporate
Non-Cash Expenses and Charges     Rental     Rental   and Other    Total
-----------------------------   ---------  ---------  ---------  ---------

Non-cash amortization of
 debt costs included
 in car rental fleet interest   $    52.2  $       -  $       -  $    52.2
Corporate non-cash stock-based
 employee compensation charges          -          -       20.8       20.8
Non-cash charges for
 workers' compensation               (0.8)       2.5        0.1        1.8
Corporate non-cash charges for
 pension                                -          -        3.0        3.0
Corporate non-cash charges
 for public liability and
 property damage                        -          -        7.2        7.2
Corporate unrealized gain on
 derivatives                            -          -       (2.9)      (2.9)
                                ---------  ---------  ---------  ---------
Total non-cash expenses and
 charges                        $    51.4  $     2.5  $    28.2  $    82.1
                                =========  =========  =========  =========


                                   Nine Months Ended September 30, 2006
                                ------------------------------------------
                                   Car     Equipment  Corporate
Non-Cash Expenses and Charges     Rental     Rental   and Other    Total
-----------------------------   ---------  ---------  ---------  ---------

Non-cash amortization of
 debt costs included
 in car rental fleet interest   $    56.8  $       -  $       -  $    56.8
Corporate non-cash stock-based
 employee compensation charges          -          -       20.9       20.9
Corporate non-cash charges for
 pension                                -          -        2.7        2.7
Corporate unrealized loss on
 derivatives                            -          -        3.0        3.0
Corporate unrealized losses
 on mark-to-market
 of Euro-denominated debt               -          -       19.2       19.2
                                ---------  ---------  ---------  ---------
Total non-cash expenses and
 charges                        $    56.8  $       -  $    45.8  $   102.6
                                =========  =========  =========  =========

(b) As defined in the credit agreements for the senior credit facilities,
    Corporate EBITDA excludes the impact of extraordinary, unusual or
    non-recurring gains or losses or charges or credits.
    The adjustments reflect the following:



                                   Three Months Ended September 30, 2007
                                ------------------------------------------
                                   Car     Equipment  Corporate
Extraordinary, Unusual or        Rental     Rental    and Other    Total
 Non-Recurring Items            ---------  ---------  ---------  ---------
-------------------------

Restructuring charges           $    11.9  $     0.4  $     3.8  $    16.1
Vacation accrual adjustment          (6.5)      (2.2)      (0.5)      (9.2)
CEO/CFO transition costs                -          -        7.8        7.8
                                ---------  ---------  ---------  ---------
Total extraordinary, unusual
 or non-recurring items         $     5.4  $    (1.8) $    11.1  $    14.7
                                =========  =========  =========  =========


                                  Three Months Ended September 30, 2006
                                ------------------------------------------
                                   Car     Equipment  Corporate
Extraordinary, Unusual or        Rental     Rental    and Other    Total
 Non-Recurring Items            ---------  ---------  ---------  ---------
-------------------------

CEO/CFO transition costs        $       -  $       -  $     4.2  $     4.2
                                ---------  ---------  ---------  ---------
Total extraordinary, unusual
 or non-recurring items         $       -  $       -  $     4.2  $     4.2
                                =========  =========  =========  =========


                                  Nine Months Ended September 30, 2007
                                ------------------------------------------
                                   Car     Equipment  Corporate
Extraordinary, Unusual or        Rental     Rental    and Other    Total
 Non-Recurring Items            ---------  ---------  ---------  ---------
-------------------------

Restructuring charges           $    46.3  $     3.4  $    15.7  $    65.4
Vacation accrual adjustment         (20.4)      (7.0)      (1.4)     (28.8)
Secondary offering costs                -          -        2.0        2.0
CEO/CFO transition costs                -          -       11.0       11.0
                                ---------  ---------  ---------  ---------
Total extraordinary, unusual
 or non-recurring items         $    25.9  $    (3.6) $    27.3  $    49.6
                                =========  =========  =========  =========



                                   Nine Months Ended September 30, 2006
                                ------------------------------------------
                                   Car     Equipment  Corporate
Extraordinary, Unusual or        Rental     Rental    and Other    Total
 Non-Recurring Items            ---------  ---------  ---------  ---------
-------------------------

CEO/CFO transition costs        $       -  $       -  $     5.4  $     5.4
Gain on sale of swap derivative         -          -       (6.6)      (6.6)
                                ---------  ---------  ---------  ---------
Total extraordinary, unusual
 or non-recurring items         $       -  $       -  $    (1.2) $    (1.2)
                                =========  =========  =========  =========

(c) Amounts include the effect of fluctuations in foreign currency.





                                                                   Table 7
                        HERTZ GLOBAL HOLDINGS, INC.
           RECONCILIATION OF GAAP TO NON-GAAP EARNINGS MEASURES
                      (In millions, except as noted)


                                                     Three Months Ended
Reconciliation from Operating Cash Flows                September 30,
to EBITDA:                                        ------------------------
----------------------------------------             2007          2006
                                                  ----------    ----------

Net cash provided by operating activities         $     10.6    $     96.3
   Amortization of debt costs and debt
    modification costs                                 (17.1)        (25.3)
   Provision for losses on doubtful accounts            (4.1)         (4.5)
   Unrealized loss on derivatives                       (7.0)         (2.6)
   Unrealized gain on mark-to-market of
    Euro-denominated debt                                  -           2.3
   Loss on ineffectiveness of interest rate swaps      (17.7)            -
   Stock-based employee compensation                   (10.5)        (18.9)
   Provision for public liability and property
    damage                                             (55.4)        (42.7)
   Minority interest                                    (5.5)         (5.0)
   Deferred income taxes                               (42.2)        (42.6)
   Vacation accrual adjustment                           9.2             -
   Gain on sale of property                              9.8             -
   Payments of public liability and property
     damage claims and expenses                         53.3          43.0
   Provision for taxes on income                        86.9          51.4
   Interest, net of interest income                    240.2         249.7
   Net changes in assets and liabilities               833.4         639.4
                                                  ----------    ----------
EBITDA                                            $  1,083.9    $    940.5
                                                  ==========    ==========




                                                     Nine Months Ended
Reconciliation from Operating Cash Flows                September 30,
to EBITDA:                                        ------------------------
----------------------------------------             2007          2006
                                                  ----------    ----------

Net cash provided by operating activities         $  2,213.1    $  2,202.8
   Amortization of debt costs and debt
    modification costs                                 (69.5)        (78.0)
   Provision for losses on doubtful accounts           (10.4)        (13.7)
   Unrealized gain (loss) on derivatives                 3.0          (3.0)
   Unrealized loss on mark-to-market of
    Euro-denominated debt                                  -         (19.2)
   (Loss) gain on ineffectiveness of interest
    rate swaps                                         (17.7)          1.0
   Stock-based employee compensation                   (24.3)        (20.9)
   Provision for public liability and property
    damage                                            (147.7)       (129.1)
   Minority interest                                   (14.4)        (12.3)
   Deferred income taxes                               (58.1)        (61.0)
   Vacation accrual adjustment                          28.8             -
   Gain on sale of property                              9.8             -
   Payments of public liability and property
    damage claims and expenses                         140.4         138.0
   Provision for taxes on income                       107.3          69.5
   Interest, net of interest income                    661.3         672.6
   Net changes in assets and liabilities              (189.4)       (422.8)
                                                  ----------    ----------
EBITDA                                            $  2,632.2    $  2,323.9
                                                  ==========    ==========



                                                 September 30, December 31,
Net Corporate Debt & Net Fleet Debt                  2007         2006
-----------------------------------               ----------    ----------

Corporate Debt
Debt, less:                                       $ 13,035.0    $ 12,276.2
 U.S Fleet Debt and Pre-Acquisition Notes            5,099.6       4,845.2
 International Fleet Debt                            2,398.8       1,987.8
 Fleet Financing Facility                              166.3         165.9
 Canadian Fleet Financing Facility                     272.7             -
 Other International Facilities                         88.6             -
                                                  ----------    ----------
  Fleet Debt                                      $  8,026.0    $  6,998.9
                                                  ==========    ==========
  Corporate Debt                                  $  5,009.0    $  5,277.3
                                                  ==========    ==========

Corporate Restricted Cash
Restricted Cash, less:                            $    430.2    $    552.5
 Restricted Cash Associated with Fleet Debt           (390.0)       (487.0)
                                                  ----------    ----------
  Corporate Restricted Cash                       $     40.2    $     65.5
                                                  ==========    ==========

Net Corporate Debt
Corporate Debt, less:                             $  5,009.0    $  5,277.3
 Cash and Equivalents                                 (397.3)       (674.5)
 Corporate Restricted Cash                             (40.2)        (65.5)
                                                  ----------    ----------
  Net Corporate Debt                              $  4,571.5    $  4,537.3
                                                  ==========    ==========

Net Fleet Debt
Fleet Debt, less:                                 $  8,026.0    $  6,998.9
 Restricted Cash Associated with Fleet Debt           (390.0)       (487.0)
                                                  ----------    ----------
  Net Fleet Debt                                  $  7,636.0    $  6,511.9
                                                  ==========    ==========


                                                     Three Months Ended
                                                        September 30,
                                                  ------------------------
Car rental rate revenue per transaction day (a)      2007          2006
-----------------------------------------------   ----------    ----------

Car rental revenue per statement of operations(b) $  1,944.4    $  1,753.3
Non-rental rate revenue (c)                           (252.0)       (234.0)
Foreign currency adjustment                            (32.3)         17.5
                                                  ----------    ----------
Rental rate revenue                               $  1,660.1    $  1,536.8
                                                  ==========    ==========
Transactions days (in thousands)                      36,626        34,716
Rental rate revenue per transaction
 day (in whole dollars)                           $    45.33    $    44.27




                                                     Nine Months Ended
                                                        September 30,
                                                  ------------------------
Car rental rate revenue per transaction day (a)      2007          2006
-----------------------------------------------   ----------    ----------

Car rental revenue per statement of operations(b) $  5,161.2    $  4,745.6
Non-rental rate revenue (c)                           (708.6)       (651.3)
Foreign currency adjustment                            (47.8)         69.3
                                                  ----------    ----------
Rental rate revenue                               $  4,404.8    $  4,163.6
                                                  ==========    ==========
Transactions days (in thousands)                      98,355        93,661
Rental rate revenue per transaction
 day (in whole dollars)                           $    44.78    $    44.45



                                                     Three Months Ended
                                                        September 30,
                                                  ------------------------
Equipment rental and rental related revenue (a)      2007          2006
-----------------------------------------------   ----------    ----------

Equipment rental revenue per statement of
 operations                                       $    464.8    $    452.9
Equipment sales and other revenue                      (49.3)        (50.0)
Foreign currency adjustment                             (7.7)         (0.6)
                                                  ----------    ----------
Rental and rental related revenue                 $    407.8    $    402.3
                                                  ==========    ==========


                                                     Nine Months Ended
                                                        September 30,
                                                  ------------------------
Equipment rental and rental related revenue (a)      2007          2006
-----------------------------------------------   ----------    ----------

Equipment rental revenue per statement of
 operations                                       $  1,287.4    $  1,236.2
Equipment sales and other revenue                     (140.6)       (147.2)
Foreign currency adjustment                            (12.2)          1.9
                                                  ----------    ----------
Rental and rental related revenue                 $  1,134.6    $  1,090.9
                                                  ==========    ==========

(a) Based on 12/31/06 foreign exchange rates.
(b) Consists of U.S. off-airport revenues of $276.8 million and $243.6
    million for the three months ended September 30,  2007 and 2006,
    respectively, and $732.2 million and $671.5 million for the nine months
    ended September 30, 2007 and 2006, respectively.
(c) Consists of domestic revenues of $171.6 million and $152.2 million and
    international revenues of $80.4 million and $81.8 million for the three
    months ended September 30, 2007 and 2006, respectively, and domestic
    revenues of $495.5 million and $443.4 million and international
    revenues of $213.1 million and $207.9 million for the nine months ended
    September 30, 2007 and 2006, respectively.

Non-GAAP Measures: Definitions and Use/Importance

On December 21, 2005 ("Closing Date") an indirect, wholly owned subsidiary of Hertz Global Holdings, Inc. ("Hertz Holdings") acquired all of The Hertz Corporation's ("Hertz") common stock from Ford Holdings LLC ("Ford Holdings") pursuant to a Stock Purchase Agreement, dated as of September 12, 2005, among Ford Motor Company ("Ford"), Ford Holdings and Hertz Holdings (previously known as CCMG Holdings, Inc.). As a result of this transaction, investment funds associated with or designated by Clayton, Dubilier & Rice, Inc., The Carlyle Group and Merrill Lynch Global Private Equity (collectively, the "Sponsors"), owned all of the common stock of Hertz Holdings. After giving effect to the initial public offering of the common stock of Hertz Holdings in November 2006 and a secondary offering in June 2007, the Sponsors now own approximately 55% of the common stock of Hertz Holdings. We refer to the acquisition of all of Hertz's common stock as the "Acquisition." We refer to the Acquisition, together with related transactions entered into to finance the cash consideration for the Acquisition, to refinance certain of our existing indebtedness and to pay related transaction fees and expenses, as the "Transactions." The term "GAAP" refers to accounting principles generally accepted in the United States of America.

Definitions of non-GAAP financial and other measures utilized in Hertz Holdings' October 29, 2007 Press Release are set forth below. Also set forth below is a summary of the reasons why management of Hertz Holdings and Hertz believe that presentation of the non-GAAP financial measures included in the Press Release provide useful information regarding Hertz Holdings' and Hertz's financial condition and results of operations and additional purposes, if any, for which management of Hertz Holdings and Hertz utilize the non-GAAP financial measures.

1. Earnings Before Interest, Taxes, Depreciation and Amortization ("EBITDA") and Corporate EBITDA

We present EBITDA and Corporate EBITDA to provide investors with supplemental measures of our operating performance and liquidity and, in the case of Corporate EBITDA, information utilized in the calculation of the financial covenants under Hertz's senior credit facilities. EBITDA is defined as consolidated net income before net interest expense, consolidated income taxes and consolidated depreciation and amortization. Corporate EBITDA differs from the term "EBITDA" as it is commonly used. Corporate EBITDA means "EBITDA" as that term is defined under Hertz's senior credit facilities, which is generally consolidated net income before net interest expense (other than interest expense relating to certain car rental fleet financing), consolidated income taxes, consolidated depreciation (other than depreciation related to the car rental fleet) and amortization and before certain other items, in each case as more fully defined in the agreements governing Hertz's senior credit facilities. The other items excluded in this calculation include, but are not limited to: non-cash expenses and charges; extraordinary, unusual or non-recurring gains or losses; gains or losses associated with the sale or write-down of assets not in the ordinary course of business; certain management fees paid to the Sponsors; and earnings to the extent of cash dividends or distributions paid from non-controlled affiliates. Further, the covenants in Hertz's senior credit facilities are calculated using Corporate EBITDA for the most recent four fiscal quarters as a whole. As a result, the measure can be disproportionately affected by a particularly strong or weak quarter. Further, it may not be comparable to the measure for any subsequent four-quarter period or for any complete fiscal year.

Management uses EBITDA and Corporate EBITDA as performance and cash flow metrics for internal monitoring and planning purposes, including the preparation of our annual operating budget and monthly operating reviews, as well as to facilitate analysis of investment decisions. In addition, both metrics are important to allow us to evaluate profitability and make performance trend comparisons between us and our competitors. Further, we believe EBITDA and Corporate EBITDA are frequently used by securities analysts, investors and other interested parties in the evaluation of companies in our industries.

EBITDA is also used by management and investors to evaluate our operating performance exclusive of financing costs and depreciation policies. Further, because we have two business segments that are financed differently and have different underlying depreciation characteristics, EBITDA enables investors to isolate the effects on profitability of operating metrics such as revenue, operating expenses and selling, general and administrative expenses. In addition to its use to monitor performance trends, EBITDA provides a comparative metric to management and investors that is consistent across companies with different capital structures and depreciation policies. This enables management and investors to compare our performance on a consolidated basis and on a segment basis to that of our peers. In addition, our management uses consolidated EBITDA as a proxy for cash flow available to finance fleet expenditures and the costs of our capital structure on a day-to-day basis so that we can more easily monitor our cash flows when a full statement of cash flows is not available.

Corporate EBITDA also serves as an important measure of our performance. Corporate EBITDA for our car rental segment enables us to assess our operating performance inclusive of fleet management performance, depreciation assumptions and the cost of financing our fleet. In addition, Corporate EBITDA for our car rental segment allows us to compare our performance, inclusive of fleet mix and financing decisions, to the performance of our competitors. Since most of our competitors utilize asset-backed fleet debt to finance fleet acquisitions, this measure is relevant for evaluating our operating efficiency inclusive of our fleet acquisition and utilization. For our equipment rental segment, Corporate EBITDA provides an appropriate measure of performance because the investment in our equipment fleet is longer-term in nature than for our car rental segment and therefore Corporate EBITDA allows management to assess operating performance exclusive of interim changes in depreciation assumptions. Further, unlike our car rental segment, our equipment rental fleet is not financed through separate securitization-based fleet financing facilities, but rather through our corporate debt. Corporate EBITDA for our equipment rental segment is a key measure used to make investment decisions because it enables us to evaluate return on investments. For both segments, Corporate EBITDA provides a relevant profitability metric for use in comparison of our performance against our public peers, many of whom publicly disclose a comparable metric. In addition, we believe that investors, analysts and rating agencies consider EBITDA and Corporate EBITDA useful in measuring our ability to meet our debt service obligations and make capital expenditures. Several of Hertz's material debt covenants are based on financial ratios utilizing Corporate EBITDA and non-compliance with those covenants could result in the requirement to immediately repay all amounts outstanding under those agreements, which could have a material adverse effect on our results of operations, financial position and cash flows.

EBITDA and Corporate EBITDA are not recognized measurements under GAAP. When evaluating our operating performance or liquidity, investors should not consider EBITDA and Corporate EBITDA in isolation of, or as a substitute for, measures of our financial performance and liquidity as determined in accordance with GAAP, such as net income, operating income or net cash provided by operating activities. EBITDA and Corporate EBITDA may have material limitations as performance measures because they exclude items that are necessary elements of our costs and operations. Because other companies may calculate EBITDA and Corporate EBITDA differently than we do, EBITDA may not be, and Corporate EBITDA as presented is not, comparable to similarly titled measures reported by other companies.

Borrowings under Hertz's senior credit facilities are a key source of our liquidity. Hertz's ability to borrow under these senior credit facilities depends upon, among other things, the maintenance of a sufficient borrowing base and compliance with the financial ratio covenants based on Corporate EBITDA set forth in the credit agreements for Hertz's senior credit facilities. Hertz's senior term loan facility requires it to maintain a specified consolidated leverage ratio and a consolidated interest expense coverage ratio based on Corporate EBITDA, while its senior asset-based loan facility requires that a specified consolidated leverage ratio and consolidated fixed charge coverage ratio be maintained for periods during which there is less than $200 million of available borrowing capacity under the senior asset-based loan facility. These financial covenants became applicable to Hertz on September 30, 2006, reflecting the four quarter period ending thereon. Failure to comply with these financial ratio covenants would result in a default under the credit agreements for Hertz's senior credit facilities and, absent a waiver or an amendment from the lenders, permit the acceleration of all outstanding borrowings under the senior credit facilities. As of September 30, 2007, we performed the calculations associated with the above noted financial covenants and determined that Hertz is in compliance with such covenants.

2. Adjusted Pre-Tax Income

Adjusted pre-tax income is calculated as income before income taxes and minority interest plus non-cash purchase accounting charges, non-cash debt charges relating to the amortization of debt financing costs and debt discounts, unrealized transaction gains (losses) on Euro-denominated debt (through September 30, 2006) and certain one-time charges and non-operational items. Adjusted pre-tax income is important to management and investors because it represents our preferred measure of our operational performance exclusive of the effects of purchase accounting, non-cash debt charges, one-time charges and items that are not operational in nature or comparable to those of our competitors.

3. Adjusted Net Income

Adjusted net income is calculated as adjusted pre-tax income less a provision for income taxes derived utilizing a normalized income tax rate and minority interest. Adjusted net income is important to management and investors because it represents our preferred measure of our operational performance exclusive of the effects of purchase accounting, non-cash debt charges, one-time charges and items that are not operational in nature or comparable to those of our competitors.

4. Adjusted Diluted Earnings Per Share

Adjusted diluted earnings per share is calculated as adjusted net income divided by the pro forma post-IPO number of shares outstanding. Adjusted diluted earnings per share is important to management and investors because it represents a measure of our operational performance exclusive of the effects of purchase accounting adjustments, one-time charges and items that are not operational in nature or comparable to those of our competitors. Utilizing the pro forma post-IPO number of shares outstanding is important to management and investors because it represents a measure of our earnings per share as if the effects of the initial public offering were applicable to all periods.

5. Transaction Days

Transaction days represent the total number of days that vehicles were on rent in a given period.

6. Car Rental Rate Revenue and Rental Rate Revenue Per Transaction Day

Car rental rate revenue consists of all revenue, net of discounts, associated with the rental of cars including charges for optional insurance products, but excluding revenue derived from fueling and concession and other expense pass-throughs, NeverLost units and certain ancillary revenue. Rental rate revenue per transaction day is calculated as total rental rate revenue, divided by the total number of transaction days, with all periods adjusted to eliminate the effect of fluctuations in foreign currency. Our management believes eliminating the effect of fluctuations in foreign currency is appropriate so as not to affect the comparability of underlying trends. This statistic is important to management and investors as it represents the best measurement of the changes in underlying pricing in the car rental business and encompasses the elements in car rental pricing that management has the ability to control.

7. Equipment Rental and Rental Related Revenue

Equipment rental and rental related revenue consists of all revenue, net of discounts, associated with the rental of equipment including charges for delivery, loss damage waivers and fueling, but excluding revenue arising from the sale of equipment, parts and supplies and certain other ancillary revenue. Rental and rental related revenue is adjusted in all periods to eliminate the effect of fluctuations in foreign currency. Our management believes eliminating the effect of fluctuations in foreign currency is appropriate so as not to affect the comparability of underlying trends. This statistic is important to our management and to investors as it is utilized in the measurement of rental revenue generated per dollar invested in fleet on an annualized basis and is comparable with the reporting of other industry participants.

8. Same Store Revenue Growth

Same store revenue growth represents the change in the current period total same store revenue over the prior period total same store revenue as a percentage of the prior period. The same store revenue amounts are adjusted in all periods to eliminate the effect of fluctuations in foreign currency. Our management believes eliminating the effect of fluctuations in foreign currency is appropriate so as not to affect the comparability of underlying trends.

9. Unlevered Pre-Tax Cash Flow

Unlevered pre-tax cash flow is calculated as Corporate EBITDA less equipment rental fleet depreciation including gain (loss) on sale, non-fleet capital expenditures, net of non-fleet disposals, plus changes in working capital (accounts receivable, inventories, prepaid expenses, accounts payable and accrued liabilities), and changes in other assets and liabilities (including public liability and property damage, U.S. pension liability, other assets and liabilities, equity and minority interest). Unlevered pre-tax cash flow is important to management and investors as it represents funds available to pay corporate interest and taxes and to grow our fleet or reduce debt.

10. Levered After-Tax Cash Flow Before Fleet Growth

Levered after-tax cash flow before fleet growth is calculated as Unlevered Pre-Tax Cash Flow less corporate net cash interest and corporate cash taxes. Levered after-tax cash flow before fleet growth is important to management and investors as it represents the funds available to grow our fleet or reduce our debt.

11. Levered After-Tax Cash Flow After Fleet Growth

Levered after-tax cash flow after fleet growth is calculated as Levered After-Tax Cash Flow Before Fleet Growth less equipment rental fleet growth capital expenditures and less gross car rental fleet growth capital expenditures plus car rental fleet financing. Levered after-tax cash flow after fleet growth is important to management and investors as it represents the funds available for the reduction of corporate debt.

12. Corporate Net Cash Interest (used in the calculation of Levered After-Tax Cash Flow Before Fleet Growth)

Corporate net cash interest represents total interest expense, net of total interest income, less car rental fleet interest expense, net of car rental fleet interest income, and non-cash corporate interest charges. Non-cash corporate interest charges represent the amortization of corporate debt financing costs and corporate debt discounts. Corporate net cash interest helps management and investors measure the ongoing costs of financing the business exclusive of the costs associated with the fleet financing.

13. Corporate Cash Taxes (used in the calculation of Levered After-Tax Cash Flow Before Fleet Growth)

Corporate cash taxes represents cash paid by the Company during the period for income taxes.

14. Net Corporate Debt

Net corporate debt is calculated as total debt excluding fleet debt less cash and equivalents and short-term investments, if any, and "corporate restricted cash." Corporate debt consists of senior notes and Euro medium term notes issued prior to the Acquisition; borrowings under our Senior Term Facility; borrowings under our Senior ABL Facility; our Senior Notes; our Senior Subordinated Notes; and certain other indebtedness of our domestic and foreign subsidiaries. Net Corporate Debt is important to management, investors and ratings agencies as it helps measure our leverage. Net Corporate Debt also assists in the evaluation of our ability to service our non-fleet-related debt without reference to the expense associated with the fleet debt, which is fully collateralized by assets not available to lenders under the non-fleet debt facilities.

15. Net Fleet Debt

Net fleet debt is calculated as total fleet debt less "restricted cash associated with fleet debt." Fleet debt consists of our U.S. ABS Fleet Debt, the Fleet Financing Facility, obligations incurred under our International Fleet Debt Facilities, capital lease financings relating to revenue earning equipment that are outside the International Fleet Debt Facilities, the Belgian Revolving Credit Facility, the Brazilian Credit Facility, the Canadian Fleet Financing Facility and the pre-Acquisition ABS Notes. This measure is important to management, investors and ratings agencies as it helps measure our leverage.

16. Corporate Restricted Cash (used in the calculation of Net Corporate Debt)

Total restricted cash includes cash and equivalents that are not readily available for our normal disbursements. Total restricted cash and equivalents are restricted for the acquisition of vehicles and other specified uses under our Fleet Debt programs, our like-kind exchange programs and to satisfy certain of our self insurance regulatory reserve requirements. Corporate restricted cash is calculated as total restricted cash less "restricted cash associated with fleet debt."

17. Restricted Cash Associated with Fleet Debt (used in the calculation of Net Fleet Debt and Corporate Restricted Cash)

Total restricted cash includes cash and equivalents that are not readily available for our normal disbursements. Restricted cash associated with fleet debt is restricted for the acquisition of vehicles and other specified uses under our Fleet Debt programs and our car rental like-kind exchange program.

Contact Information