Hertz_LBOvaluation

Hertz_LBOvaluation - Hertz 2005 PF RAC Revenue Growth...

Info iconThis preview shows page 1. Sign up to view the full content.

View Full Document Right Arrow Icon
Hertz 2005 PF 2006 2007 2008 2009 2010 RAC Revenue 6051.7 6535.8 6993.3 7412.9 7783.6 8094.944 Growth 8.00% 7.00% 6.00% 5.00% 4.00% 3845.2 4025.3 4231 4455.1 4605.6 4805.1587584 Cost/Revenue 63.54% 61.59% 60.50% 60.10% 59.17% 59.36% Cost saving 127.49313 212.48483 254.99519 340.0349 338.30153686 Gross EBITDA 2206.5 2510.5 2762.3 2957.8 3178 3289.7852416 Fleet Depreciation 1362.2 1544.7 1652.9 1752 1839.6 1922.4 Fleet Interest 366 408.1 449.5 479 505.6 529.9 Adjusted EBITDA 478.3 557.7 659.9 726.8 832.8 837.4852416 HERC Revenue 1358 1493.8 1613.3 1710.1 1787.1 1840.7 10.00% 8.00% 6.00% 4.50% 3.00% 805.1 863.1 919 968.8 999.5 1031.3 Cost/Revenue 0.5928571 0.5777882 0.5696399 0.5665166 0.559286 0.560275982 Cost savings 22.51 37.456428 45.045 59.995 59.9721430527 Gross EBITDA 552.9 630.7 694.3 741.3 787.6 809.4 Fleet Depreciation 228 249.5 269.5 285.7 298.5 307.5 Fleet Interest 0 0 0 0 0 0 Adjusted EBITDA 324.9 381.2 424.8 455.6 489.1 501.9 Total cost savings
Background image of page 1
This is the end of the preview. Sign up to access the rest of the document.

This note was uploaded on 10/07/2011 for the course FIN 494 taught by Professor Rejinguo during the Fall '11 term at Ill. Chicago.

Ask a homework question - tutors are online