Herc Holdings Inc. (HRI)
NYSE: HRI · Real-Time Price · USD
104.84
+2.50 (2.44%)
Apr 23, 2025, 4:00 PM EDT - Market closed
Herc Holdings Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Net Income | 128 | 211 | 347 | 330 | 224 | 73.7 | Upgrade
|
| Depreciation & Amortization | 131 | 127 | 112 | 95 | 68 | 62.5 | Upgrade
|
| Other Amortization | 696 | 684 | 647 | 540 | 424 | 407.3 | Upgrade
|
| Loss (Gain) From Sale of Assets | 101 | 107 | -94 | -36 | -19 | 6.6 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | - | - | - | 7.6 | Upgrade
|
| Stock-Based Compensation | 18 | 17 | 18 | 27 | 23 | 16.4 | Upgrade
|
| Provision & Write-off of Bad Debts | 72 | 70 | 65 | 52 | 28 | 31.4 | Upgrade
|
| Other Operating Activities | 30 | 71 | 90 | 88 | 58 | 22.9 | Upgrade
|
| Change in Accounts Receivable | -35 | -62 | -98 | -172 | -92 | -24.6 | Upgrade
|
| Change in Accounts Payable | -14 | 2 | 7 | -23 | 23 | -6.4 | Upgrade
|
| Change in Other Net Operating Assets | 29 | -2 | -8 | 16 | 6 | 13.5 | Upgrade
|
| Operating Cash Flow | 1,156 | 1,225 | 1,086 | 917 | 743 | 610.9 | Upgrade
|
| Operating Cash Flow Growth | 5.96% | 12.80% | 18.43% | 23.42% | 21.62% | -3.89% | Upgrade
|
| Capital Expenditures | -897 | -921 | -1,151 | -1,151 | -534 | -193 | Upgrade
|
| Sale of Property, Plant & Equipment | 12 | 10 | 15 | 7 | 5 | 6.6 | Upgrade
|
| Cash Acquisitions | -463 | -600 | -430 | -515 | -431 | -45.6 | Upgrade
|
| Divestitures | - | - | - | - | - | 24.5 | Upgrade
|
| Other Investing Activities | - | - | -15 | -23 | - | - | Upgrade
|
| Investing Cash Flow | -1,348 | -1,511 | -1,581 | -1,682 | -960 | -207.5 | Upgrade
|
| Long-Term Debt Issued | - | 2,808 | 2,127 | 2,618 | 1,132 | 528 | Upgrade
|
| Long-Term Debt Repaid | - | -2,418 | -1,403 | -1,631 | -893 | -938.6 | Upgrade
|
| Net Debt Issued (Repaid) | 266 | 390 | 724 | 987 | 239 | -410.6 | Upgrade
|
| Issuance of Common Stock | 6 | 7 | 7 | 4 | 5 | 7.9 | Upgrade
|
| Repurchase of Common Stock | - | - | -120 | -115 | - | - | Upgrade
|
| Common Dividends Paid | -78 | -77 | -73 | -68 | -15 | - | Upgrade
|
| Other Financing Activities | -16 | -21 | -26 | -23 | -9 | -3.3 | Upgrade
|
| Financing Cash Flow | 178 | 299 | 512 | 785 | 220 | -406 | Upgrade
|
| Foreign Exchange Rate Adjustments | -1 | -1 | - | -1 | -1 | 2.6 | Upgrade
|
| Net Cash Flow | -15 | 12 | 17 | 19 | 2 | - | Upgrade
|
| Free Cash Flow | 259 | 304 | -65 | -234 | 209 | 417.9 | Upgrade
|
| Free Cash Flow Growth | 144.34% | - | - | - | -49.99% | 154.04% | Upgrade
|
| Free Cash Flow Margin | 7.14% | 8.52% | -1.98% | -8.54% | 10.08% | 23.46% | Upgrade
|
| Free Cash Flow Per Share | 9.08 | 10.67 | -2.27 | -7.75 | 6.88 | 14.21 | Upgrade
|
| Cash Interest Paid | 246 | 258 | 221 | 114 | 83 | 92.4 | Upgrade
|
| Cash Income Tax Paid | 11 | 12 | 30 | 22 | 23 | 5 | Upgrade
|
| Levered Free Cash Flow | 226.63 | 226.88 | -264.63 | -301.28 | 258.9 | 414.08 | Upgrade
|
| Unlevered Free Cash Flow | 384.75 | 384.38 | -128.63 | -229.03 | 308.65 | 469.49 | Upgrade
|
| Change in Net Working Capital | 12 | -18 | 165 | 85.4 | -95.4 | -50.5 | Upgrade
|
Updated Apr 22, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.