XML 51 R38.htm IDEA: XBRL DOCUMENT
v3.22.4

Business Combinations (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2022
Business Combination and Asset Acquisition [Abstract] |
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed | The following table summarizes the purchase price allocation of the assets acquired and liabilities assumed (in millions):
| Cloverdale
Accounts receivable | $ | 7.6 |
Other current assets | 1.7
Rental equipment | 125.2
Property and equipment | 4.2
Intangibles(a) | 10.9
Total identifiable assets acquired | 149.6
Current liabilities | 2.1
Long term liabilities | 19.5
Net identifiable assets acquired | 128.0
Goodwill(b) | 50.3
Net assets acquired | $ | 178.3 |
(a) The following table reflects the fair values and useful lives of the acquired intangible assets identified (in millions):
| Cloverdale |  | Life (years)
Customer relationships | $ | 10.2 |  |  | 10
Non-compete agreements | 0.7 |  |  | 5
| $ | 10.9 |  |  |
(b) The level of goodwill that resulted from the acquisitions is primarily reflective of operational synergies that the Company expects to achieve that are not associated with identifiable assets, the value of Cloverdale's assembled workforce and new customer relationships expected to arise from the acquisition. All of the goodwill is expected to be deductible for income tax purposes.
Schedule of Business Acquisition, Pro Forma Information | The unaudited pro forma supplementary data presented in the table below (in millions) gives effect to the acquisitions of Cloverdale, CBS, and Rapid as if they had been included in the Company's consolidated results for the periods reflected below. The unaudited pro forma supplementary data is provided for informational purposes only and is not indicative of the Company's results of operations had the acquisitions been included for the periods presented, nor is it indicative of the Company's future results.
| Year Ended December 31, 2022 |  | Year Ended December 31, 2021
| Herc | Cloverdale | Total |  | Herc | CBS | Rapid | Cloverdale | Total
Historic/pro forma total revenues | $ | 2,738.8 |  | $ | 24.6 |  | $ | 2,763.4 |  |  | $ | 2,073.1 |  | $ | 42.9 |  | $ | 22.0 |  | $ | 61.7 |  | $ | 2,199.7 |
Historic/combined pretax income (loss) | 433.4 |  | 7.5 |  | 440.9 |  |  | 290.4 |  | 6.5 |  | (1.9) |  | 10.6 |  | 305.6 |
Pro forma adjustments to consolidated pretax income (loss): |  |  |  |  |  |  |  |  |
Impact of fair value adjustments/useful life changes on depreciation(a) |  | 2.2 |  | 2.2 |  |  |  | 2.8 |  | (4.4) |  | 7.4 |  | 5.8 |
Intangible asset amortization(b) |  | (0.4) |  | (0.4) |  |  |  | (3.3) |  | (1.6) |  | (1.4) |  | (6.3) |
Interest expense(c) |  | (1.0) |  | (1.0) |  |  |  | (1.7) |  | (1.1) |  | (2.4) |  | (5.2) |
Elimination of historic interest(d) |  | 0.9 |  | 0.9 |  |  |  | 1.1 |  | 1.3 |  | 1.1 |  | 3.5 |
Elimination of merger related costs(e) |  | 0.6 |  | 0.6 |  |  |  | 0.3 |  | 0.3 |  | — |  | 0.6 |
Pro forma pretax income |  |  | $ | 443.2 |  |  |  |  |  |  | $ | 304.0 |
(a) Depreciation of rental equipment was adjusted for the fair value at acquisition and changes in useful lives of equipment acquired. (b) Intangible asset amortization was adjusted to include amortization of the acquired intangible assets. (c) As discussed above, the Company funded the Cloverdale, CBS, and Rapid acquisitions primarily using drawings on its senior secured asset-based revolving credit facility. Interest expense was adjusted to reflect interest on such borrowings. (d) Historic interest on debt that is not part of the combined entity was eliminated. (e) Merger related direct costs primarily comprised of financial and legal advisory fees associated with the Cloverdale, CBS, and Rapid acquisitions were eliminated as they were assumed to have been recognized prior to the pro forma acquisition date.

X
- Definition Tabular disclosure of pro forma results of operations for a material business acquisition or series of individually immaterial business acquisitions that are material in the aggregate. + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (h)(2) -URI https://asc.fasb.org/extlink&oid=79982066&loc=d3e1392-128463 Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (h)(3) -URI https://asc.fasb.org/extlink&oid=79982066&loc=d3e1392-128463 + Details
Name: | us-gaap_BusinessAcquisitionProFormaInformationTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- References No definition available. + Details
Name: | us-gaap_BusinessCombinationAndAssetAcquisitionAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the amounts recognized as of the acquisition date for each major class of assets acquired and liabilities assumed. May include but not limited to the following: (a) acquired receivables; (b) contingencies recognized at the acquisition date; and (c) the fair value of noncontrolling interests in the acquiree. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 20 -Section 50 -Paragraph 1 -URI https://asc.fasb.org/extlink&oid=128092470&loc=d3e4845-128472 + Details
Name: | us-gaap_ScheduleOfRecognizedIdentifiedAssetsAcquiredAndLiabilitiesAssumedTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration