U-Haul Holding Company Reports First Quarter Fiscal 2026 Financial Results
“Revenues for self-move and self-storage are up over the same quarter last year,” stated
Highlights of First Quarter Fiscal 2026 Results
-
Moving and Storage earnings from operations, before consolidation of the equity in earnings of the insurance subsidiaries, decreased
$52.2 million to$242.9 million compared to the first quarter of fiscal 2025.-
Increased losses from the disposal of retired rental equipment accounted for
$29.7 million of the decrease for the first quarter, while fleet depreciation expense increased$50.7 million for the first quarter and real estate related depreciation expense increased$7.1 million for the quarter, all compared with the first quarter of fiscal 2025.
-
Increased losses from the disposal of retired rental equipment accounted for
-
Moving and Storage earnings before interest, taxes, depreciation and amortization (EBITDA) increased
$30.6 million to$545.3 million compared to the first quarter of fiscal 2025 and for the trailing twelve months forJune 30, 2025 increased$65.8 million to$1,650.3 million compared to the trailing twelve months forJune 30, 2024 . -
Self-storage revenues increased
$18.5 million , or 8.6% versus the first quarter of fiscal year 2025.- Same store occupancy decreased 1.0% to 92.8%, revenue per foot increased 0.6%, and the number of locations qualifying for the pool increased by 23.
- During the first quarter of fiscal 2026, we added 15 new locations with storage and 1.2 million net rentable square feet (nrsf).
- We have approximately 14.8 million nrsf in development or pending.
-
Self-moving equipment rental revenues increased
$43.9 million , or 4.3% versus first quarter of fiscal year 2025. Revenue per transaction increased for both our In-Town and One-Way markets compared to the first quarter of fiscal 2025. Compared to the same period last year, we increased the number of Company operated retail locations, independent dealers along with the number of box trucks in the rental fleet. -
Other revenue for Moving and Storage increased
$20.6 million or 15.6% versus the first quarter of fiscal 2025 due to growth of our U-Box product offering. We continue to expand our breadth and reach of this program through additional warehouse space, moving and storage containers and delivery equipment. -
Fleet maintenance and repair costs experienced a
$5.2 million increase, compared with the first quarter of fiscal 2025. -
Cash and credit availability at the Moving and Storage segment was
$1,191.1 million as ofJune 30, 2025 compared with$1,347.5 million as ofMarch 31, 2025 . -
On
June 4, 2025 , we declared a cash dividend on our Non-Voting Common Stock of$0.05 per share to holders of record onJune 16, 2025 . The dividend was paid onJune 27, 2025 . -
We are holding our 19th Annual Virtual Analyst and Investor meeting on
Thursday, August 21, 2025 at11 a.m. Arizona Time (2 p.m. Eastern). This is an opportunity to interact directly with Company representatives through a live video webcast at investors.uhaul.com. A brief presentation by the Company will be followed by a question-and-answer session. -
Our latest Supplemental financial information as of
June 30, 2025 , is available at investors.uhaul.com under “Investor Kit”.
About
About
Since 1945,
Certain of the statements made in this press release regarding our business constitute forward-looking statements as contemplated under the Private Securities Litigation Reform Act of 1995. Actual results may differ materially from those anticipated as a result of various risks and uncertainties. Readers are cautioned not to place undue reliance on these forward-looking statements that speak only as of the date hereof. The Company undertakes no obligation to publish revised forward-looking statements to reflect events or circumstances after the date hereof or to reflect the occurrence of unanticipated events, except as required by law. For a brief discussion of the risks and uncertainties that may affect U-Haul Holding Company’s business and future operating results, please refer to our Form 10-Q for the quarter ended
Report on Business Operations
Listed below on a consolidated basis are revenues for our major product lines for the first quarter of fiscal 2026 and 2025.
Quarter Ended |
||||||
2025 |
2024 |
|||||
(Unaudited) |
||||||
(In thousands) |
||||||
Self-moving equipment rental revenues |
$ |
1,058,273 |
$ |
1,014,332 |
||
Self-storage revenues |
234,237 |
215,737 |
||||
Self-moving and self-storage products and service sales |
98,188 |
96,591 |
||||
Property management fees |
9,582 |
9,495 |
||||
Life insurance premiums |
19,169 |
20,740 |
||||
Property and casualty insurance premiums |
21,738 |
21,229 |
||||
Net investment and interest income |
35,211 |
37,125 |
||||
Other revenue |
154,072 |
133,241 |
||||
Consolidated revenue |
$ |
1,630,470 |
$ |
1,548,490 |
Listed below are revenues and earnings from operations at each of our operating segments for the first quarters of fiscal 2026 and 2025.
Quarter Ended |
||||||
2025 |
2024 |
|||||
(Unaudited) |
||||||
(In thousands) |
||||||
Moving and storage |
||||||
Revenues |
$ |
1,553,859 |
$ |
1,469,161 |
||
Earnings from operations before equity in earnings of subsidiaries |
242,878 |
295,058 |
||||
Property and casualty insurance |
||||||
Revenues |
29,721 |
28,178 |
||||
Earnings from operations |
11,888 |
11,483 |
||||
Life insurance |
||||||
Revenues |
50,094 |
53,749 |
||||
Earnings (losses) from operations |
2,676 |
(47) |
||||
Eliminations |
||||||
Revenues |
(3,204) |
(2,598) |
||||
Earnings from operations before equity in earnings of subsidiaries |
(28) |
(252) |
||||
Consolidated Results |
||||||
Revenues |
1,630,470 |
1,548,490 |
||||
Earnings from operations |
257,414 |
306,242 |
Debt Metrics
Moving and Storage |
||||||||||||||||||||
(In thousands, unaudited) |
|
|
|
|
|
|||||||||||||||
|
2025 |
|
|
2025 |
|
|
2024 |
|
|
2024 |
|
|
2024 |
|
||||||
Real estate secured debt |
$ |
2,727,545 |
|
$ |
2,703,656 |
|
$ |
2,436,840 |
|
$ |
2,471,044 |
|
$ |
2,497,239 |
|
|||||
Unsecured debt |
|
1,700,000 |
|
|
1,700,000 |
|
|
1,700,000 |
|
|
1,700,000 |
|
|
1,200,000 |
|
|||||
Fleet secured debt |
|
2,792,015 |
|
|
2,758,821 |
|
|
2,724,349 |
|
|
2,554,194 |
|
|
2,544,235 |
|
|||||
Other secured debt |
|
65,570 |
|
|
66,864 |
|
|
68,402 |
|
|
69,264 |
|
|
70,202 |
|
|||||
Total debt |
|
7,285,130 |
|
|
7,229,341 |
|
|
6,929,591 |
|
|
6,794,502 |
|
|
6,311,676 |
|
|||||
Cash and cash equivalents |
$ |
726,069 |
|
$ |
872,467 |
|
$ |
883,108 |
|
$ |
1,279,493 |
|
$ |
1,071,779 |
|
|||||
Total assets |
|
17,858,535 |
|
|
17,522,952 |
|
|
17,291,214 |
|
|
17,164,316 |
|
|
16,447,193 |
|
|||||
Adjusted EBITDA (TTM) |
|
|
1,650,277 |
|
|
1,619,714 |
|
|
1,614,146 |
|
|
1,566,396 |
|
|
1,584,461 |
|
||||
Net debt to adjusted EBITDA |
|
4.0 |
|
|
3.9 |
|
|
3.7 |
|
|
3.5 |
|
|
3.3 |
|
|||||
Net debt to total assets |
|
36.7 |
% |
|
36.3 |
% |
|
35.0 |
% |
|
32.1 |
% |
|
31.9 |
% |
|||||
Percent of debt floating |
|
6.1 |
% |
|
6.1 |
% |
|
6.2 |
% |
|
5.9 |
% |
|
7.7 |
% |
|||||
Percent of debt fixed |
|
93.9 |
% |
|
93.9 |
% |
|
93.8 |
% |
|
94.1 |
% |
|
92.3 |
% |
|||||
Percent of debt unsecured |
|
23.3 |
% |
|
23.5 |
% |
|
24.5 |
% |
|
25.0 |
% |
|
19.0 |
% |
|||||
Unencumbered asset ratio* |
3.86x |
3.91x |
3.81x |
3.78x |
4.72x |
|||||||||||||||
* Unencumbered asset value compared to unsecured debt committed, outstanding or not. Unencumbered assets valued at the higher of historical cost or allocated NOI valued at a 10% cap rate, minimum required is 2.0x |
The components of depreciation, net of gains on disposals are as follows:
|
Quarter Ended |
|||||
|
2025 |
2024 |
||||
|
|
(Unaudited) |
||||
|
|
(In thousands) |
||||
Depreciation expense - rental equipment |
$ |
208,212 |
$ |
157,528 |
||
Depreciation expense - non rental equipment |
|
24,019 |
|
23,961 |
||
Depreciation expense - real estate |
|
49,845 |
|
42,824 |
||
Total depreciation expense |
$ |
282,076 |
$ |
224,313 |
||
|
|
|
|
|
||
Net (gains) losses on disposals of rental equipment |
|
22,125 |
|
(7,948) |
||
Net (gains) losses on disposals of non-rental equipment |
|
(192) |
|
180 |
||
Total net (gains) losses on disposals equipment |
$ |
21,933 |
$ |
(7,768) |
||
|
|
|
|
|
||
Depreciation, net of (gains) losses on disposals |
$ |
304,009 |
$ |
216,545 |
||
|
|
|
|
|
||
Net (gains) losses on disposals of real estate |
$ |
(1,617) |
$ |
3,104 |
The Company owns and manages self-storage facilities. Self-storage revenues reported in the consolidated financial statements represent Company-owned locations only. Self-storage data for our owned locations follows:
Quarter Ended |
||||||
2025 |
2024 |
|||||
|
|
(Unaudited) |
||||
(In thousands, except occupancy rate) |
||||||
Unit count as of |
813 |
|
748 |
|
||
Square footage as of |
69,560 |
|
63,586 |
|
||
Average monthly number of units occupied |
632 |
|
594 |
|
||
Average monthly occupancy rate based on unit count |
78.1 |
% |
80.0 |
% |
||
End of June occupancy rate based on unit count |
|
78.8 |
% |
|
81.0 |
% |
Average monthly square footage occupied |
55,399 |
|
51,717 |
|
Self-Storage Portfolio Summary |
||||||||||||
As of |
||||||||||||
(unaudited) |
||||||||||||
U-Haul Owned Store Data by State |
|
|
|
|
|
|
||||||
Annual |
||||||||||||
State/ |
Units |
Rentable |
Revenue |
Occupancy |
||||||||
Province |
Stores |
Occupied |
Square Feet |
Per Foot |
During Qtr |
|||||||
|
98 |
39,874 |
4,640,397 |
$ |
14.79 |
77.7 |
% |
|||||
|
90 |
35,486 |
3,334,972 |
$ |
21.24 |
82.8 |
% |
|||||
|
88 |
35,662 |
3,941,751 |
$ |
18.52 |
77.0 |
% |
|||||
|
83 |
39,790 |
4,175,787 |
$ |
16.16 |
79.0 |
% |
|||||
|
73 |
29,540 |
3,140,190 |
$ |
17.96 |
72.5 |
% |
|||||
|
66 |
26,571 |
2,999,238 |
$ |
14.92 |
74.7 |
% |
|||||
|
66 |
28,867 |
2,653,223 |
$ |
23.41 |
80.7 |
% |
|||||
|
60 |
20,923 |
2,311,073 |
$ |
15.77 |
82.0 |
% |
|||||
|
53 |
22,717 |
2,608,640 |
$ |
16.26 |
80.4 |
% |
|||||
|
47 |
25,685 |
2,925,300 |
$ |
15.58 |
78.5 |
% |
|||||
|
44 |
17,426 |
2,025,211 |
$ |
13.89 |
74.5 |
% |
|||||
|
41 |
17,981 |
2,046,133 |
$ |
15.33 |
73.0 |
% |
|||||
|
38 |
14,706 |
1,590,390 |
$ |
16.69 |
75.9 |
% |
|||||
|
38 |
14,389 |
1,812,883 |
$ |
14.23 |
69.4 |
% |
|||||
|
37 |
15,651 |
1,611,024 |
$ |
14.91 |
85.2 |
% |
|||||
|
33 |
12,611 |
1,410,804 |
$ |
23.07 |
70.0 |
% |
|||||
|
33 |
16,365 |
1,517,120 |
$ |
20.71 |
84.6 |
% |
|||||
|
33 |
11,129 |
1,181,366 |
$ |
14.05 |
81.3 |
% |
|||||
|
33 |
14,135 |
1,687,479 |
$ |
13.68 |
76.3 |
% |
|||||
|
31 |
11,466 |
1,030,178 |
$ |
20.65 |
86.8 |
% |
|||||
Top 20 Totals |
1,085 |
450,974 |
48,643,160 |
$ |
17.07 |
77.9 |
% |
|||||
All Others |
488 |
189,879 |
20,916,713 |
$ |
16.53 |
78.6 |
% |
|||||
1Q 2026 Totals |
1,573 |
640,853 |
69,559,933 |
$ |
16.91 |
78.1 |
% |
|||||
Same Store 1Q26 |
902 |
330,969 |
30,412,656 |
$ |
17.44 |
92.8 |
% |
|||||
Same Store 1Q25 |
902 |
336,770 |
30,393,006 |
$ |
17.34 |
93.8 |
% |
|||||
Same Store 1Q24 |
902 |
338,048 |
30,356,491 |
$ |
16.98 |
94.2 |
% |
|||||
|
671 |
309,884 |
39,147,277 |
$ |
16.31 |
66.7 |
% |
|||||
|
591 |
268,531 |
33,192,915 |
$ |
18.74 |
67.3 |
% |
|||||
|
529 |
235,664 |
27,240,887 |
$ |
18.66 |
70.5 |
% |
|||||
Same Store Pool Held Constant for Prior Periods |
|
|
|
|
|
|
|
|
|
|
||
Same Store 1Q26 |
|
902 |
|
330,969 |
|
30,412,656 |
|
$ |
17.44 |
|
92.8 |
% |
Same Store 1Q25 |
|
879 |
|
310,825 |
|
28,263,627 |
|
$ |
17.32 |
|
93.9 |
% |
Same Store 1Q24 |
|
820 |
|
266,832 |
|
24,503,591 |
|
$ |
16.72 |
|
95.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
||
|
|
671 |
|
309,884 |
|
39,147,277 |
|
$ |
16.31 |
|
66.7 |
% |
|
|
614 |
|
294,476 |
|
35,322,294 |
|
$ |
18.65 |
|
69.0 |
% |
|
|
613 |
|
306,221 |
|
33,026,074 |
|
$ |
18.57 |
|
74.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
||
Note: Store Count, Units, and NRSF figures reflect active storage locations for the last month of the reporting quarter. |
||||||||||||
Occupancy % reflects average occupancy during the reporting quarter. |
||||||||||||
Revenue per foot is average revenue per occupied foot over the trailing twelve months ending |
||||||||||||
Same store includes storage locations with rentable storage inventory for more than three years and a capacity change of less than twenty units for any year-over-year period of the reporting month. |
||||||||||||
The locations have occupancy each month during the last three years and have achieved 80% or greater occupancy for the last two years. |
||||||||||||
Prior year Same Store figures are for locations meeting the Same Store criteria as of the prior year reporting month.
|
U-HAUL HOLDING COMPANY AND CONSOLIDATED SUBSIDIARIES CONDENSED CONSOLIDATED BALANCE SHEETS |
||||||||
|
|
|||||||
|
2025 |
|
|
2025 |
|
|||
(Unaudited) |
||||||||
(In thousands) |
||||||||
ASSETS |
||||||||
Cash and cash equivalents |
$ |
877,188 |
|
$ |
988,828 |
|
||
Trade receivables and reinsurance recoverables, net |
|
231,002 |
|
|
230,716 |
|
||
Inventories and parts |
|
173,299 |
|
|
163,132 |
|
||
Prepaid expenses |
|
285,540 |
|
|
282,406 |
|
||
Fixed maturity securities available-for-sale, net, at fair value |
|
2,521,166 |
|
|
2,479,498 |
|
||
Equity securities, at fair value |
|
65,609 |
|
|
65,549 |
|
||
Investments, other |
|
681,692 |
|
|
678,254 |
|
||
Deferred policy acquisition costs, net |
|
121,621 |
|
|
121,729 |
|
||
Other assets |
|
130,993 |
|
|
126,732 |
|
||
Right of use assets - financing, net |
|
85,661 |
|
|
138,698 |
|
||
Right of use assets - operating, net |
|
44,048 |
|
|
46,025 |
|
||
Related party assets |
|
40,473 |
|
|
45,003 |
|
||
|
||||||||
Property, plant and equipment, at cost: |
||||||||
Land |
|
1,835,090 |
|
|
1,812,820 |
|
||
Buildings and improvements |
|
9,885,198 |
|
|
9,628,271 |
|
||
Furniture and equipment |
|
1,055,983 |
|
|
1,047,414 |
|
||
Rental trailers and other rental equipment |
|
1,081,063 |
|
|
1,046,135 |
|
||
Rental trucks |
|
7,910,809 |
|
|
7,470,039 |
|
||
|
21,768,143 |
|
|
21,004,679 |
|
|||
Less: Accumulated depreciation |
|
(6,178,067 |
) |
|
(5,892,079 |
) |
||
Total property, plant and equipment, net |
|
15,590,076 |
|
|
15,112,600 |
|
||
Total assets |
$ |
20,848,368 |
|
$ |
20,479,170 |
|
||
LIABILITIES AND STOCKHOLDERS' EQUITY |
||||||||
Liabilities: |
||||||||
Accounts payable and accrued expenses |
$ |
901,083 |
|
$ |
820,900 |
|
||
Notes, loans and finance leases payable, net |
|
7,249,877 |
|
|
7,193,857 |
|
||
Operating lease liabilities |
|
44,918 |
|
|
46,973 |
|
||
Policy benefits and losses, claims and loss expenses payable |
|
871,530 |
|
|
857,521 |
|
||
Liabilities from investment contracts |
|
2,537,848 |
|
|
2,511,422 |
|
||
Other policyholders' funds and liabilities |
|
12,618 |
|
|
7,539 |
|
||
Deferred income |
|
65,179 |
|
|
52,895 |
|
||
Deferred income taxes, net |
|
1,504,547 |
|
|
1,489,920 |
|
||
Total liabilities |
|
13,187,600 |
|
|
12,981,027 |
|
||
Common stock |
|
10,497 |
|
|
10,497 |
|
||
Non-voting common stock |
|
176 |
|
|
176 |
|
||
Additional paid-in capital |
|
462,548 |
|
|
462,548 |
|
||
Accumulated other comprehensive loss |
|
(200,196 |
) |
|
(229,314 |
) |
||
Retained earnings |
|
8,065,393 |
|
|
7,931,886 |
|
||
Cost of common stock in treasury, net |
|
(525,653 |
) |
|
(525,653 |
) |
||
Cost of preferred stock in treasury, net |
|
(151,997 |
) |
|
(151,997 |
) |
||
Total stockholders' equity |
|
7,660,768 |
|
|
7,498,143 |
|
||
Total liabilities and stockholders' equity |
$ |
20,848,368 |
|
$ |
20,479,170 |
U-HAUL HOLDING COMPANY AND CONSOLIDATED SUBSIDIARIES CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS |
||||||||
Quarter Ended |
||||||||
|
2025 |
|
|
2024 |
|
|||
(Unaudited) |
||||||||
(In thousands, except share and per share data) |
||||||||
Revenues: |
||||||||
Self-moving equipment rental revenues |
$ |
1,058,273 |
|
$ |
1,014,332 |
|
||
Self-storage revenues |
|
234,237 |
|
|
215,737 |
|
||
Self-moving and self-storage products and service sales |
|
98,188 |
|
|
96,591 |
|
||
Property management fees |
|
9,582 |
|
|
9,495 |
|
||
Life insurance premiums |
|
19,169 |
|
|
20,740 |
|
||
Property and casualty insurance premiums |
|
21,738 |
|
|
21,229 |
|
||
Net investment and interest income |
|
35,211 |
|
|
37,125 |
|
||
Other revenue |
|
154,072 |
|
|
133,241 |
|
||
Total revenues |
|
1,630,470 |
|
|
1,548,490 |
|
||
Costs and expenses: |
||||||||
Operating expenses |
|
826,749 |
|
|
789,757 |
|
||
Commission expenses |
|
116,737 |
|
|
112,571 |
|
||
Cost of product sales |
|
72,205 |
|
|
66,014 |
|
||
Benefits and losses |
|
45,182 |
|
|
44,006 |
|
||
Amortization of deferred policy acquisition costs |
|
4,917 |
|
|
4,646 |
|
||
Lease expense |
|
4,874 |
|
|
5,605 |
|
||
Depreciation, net of (gains) losses on disposals |
|
304,009 |
|
|
216,545 |
|
||
Net (gains) losses on disposal of real estate |
|
(1,617 |
) |
|
3,104 |
|
||
Total costs and expenses |
|
1,373,056 |
|
|
1,242,248 |
|
||
Earnings from operations |
|
257,414 |
|
|
306,242 |
|
||
Other components of net periodic benefit costs |
|
(346 |
) |
|
(372 |
) |
||
Other interest income |
|
10,669 |
|
|
18,235 |
|
||
Interest expense |
|
(82,330 |
) |
|
(67,218 |
) |
||
Fees on early extinguishment of debt and costs of defeasance |
|
(26 |
) |
|
(495 |
) |
||
Pretax earnings |
|
185,381 |
|
|
256,392 |
|
||
Income tax expense |
|
(43,050 |
) |
|
(60,975 |
) |
||
Earnings available to common stockholders |
$ |
142,331 |
|
$ |
195,417 |
|
||
Basic and diluted earnings per share of Common Stock |
$ |
0.68 |
|
$ |
0.95 |
|
||
Weighted average shares outstanding of Common Stock: Basic and diluted |
|
19,607,788 |
|
|
19,607,788 |
|
||
Basic and diluted earnings per share of Non-Voting Common Stock |
$ |
0.73 |
|
$ |
1.00 |
|
||
Weighted average shares outstanding of Non-Voting Common Stock: Basic and diluted |
|
176,470,092 |
|
|
176,470,092 |
|
EARNINGS PER SHARE
We calculate earnings per share using the two-class method in accordance with Accounting Standards Codification Topic 260, Earnings Per Share. The two-class method allocates the undistributed earnings available to common stockholders to the Company’s outstanding common stock,
Our undistributed earnings per share is calculated by taking the undistributed earnings available to common stockholders and dividing this number by the weighted average shares outstanding for the respective stock. If there was a dividend declared for that period, the dividend per share is added to the undistributed earnings per share to calculate the basic and diluted earnings per share. The process is used for both Voting Common Stock and Non-Voting Common Stock.
The calculation of basic and diluted earnings per share for the quarters ended
|
|
For the Quarter Ended |
||||||
|
|
|
||||||
|
|
2025 |
|
2024 |
||||
|
|
(Unaudited) |
||||||
|
|
(In thousands, except share and per share amounts) |
||||||
|
|
|
|
|
||||
Weighted average shares outstanding of Voting Common Stock |
|
19,607,788 |
|
|
19,607,788 |
|
||
Total weighted average shares outstanding for Voting Common Stock and Non-Voting Common Stock |
|
196,077,880 |
|
|
196,077,880 |
|
||
Percent of weighted average shares outstanding of Voting Common Stock |
|
10 |
% |
|
10 |
% |
||
|
|
|
|
|
||||
Net earnings available to common stockholders |
$ |
142,331 |
|
$ |
195,417 |
|
||
Voting Common Stock dividends declared |
|
– |
|
|
– |
|
||
Non-Voting Common Stock dividends declared |
|
(8,824 |
) |
|
(8,824 |
) |
||
Undistributed earnings available to common stockholders |
$ |
133,507 |
|
$ |
186,593 |
|
||
Undistributed earnings available to common stockholders allocated to Voting Common Stock |
$ |
13,351 |
|
$ |
18,659 |
|
||
|
|
|
|
|
||||
Undistributed earnings per share of Voting Common Stock |
$ |
0.68 |
|
$ |
0.95 |
|
||
Dividends declared per share of Voting Common Stock |
$ |
– |
|
$ |
– |
|
||
Basic and diluted earnings per share of Voting Common Stock |
$ |
0.68 |
|
$ |
0.95 |
|
||
|
|
|
|
|
||||
|
|
|
|
|
||||
Weighted average shares outstanding of Non-Voting Common Stock |
|
176,470,092 |
|
|
176,470,092 |
|
||
Total weighted average shares outstanding for Voting Common Stock and Non-Voting Common Stock |
|
196,077,880 |
|
|
196,077,880 |
|
||
Percent of weighted average shares outstanding of Non-Voting Common Stock |
|
90 |
% |
|
90 |
% |
||
|
|
|
|
|
||||
Net earnings available to common stockholders |
$ |
142,331 |
|
$ |
195,417 |
|
||
Voting Common Stock dividends declared |
|
– |
|
|
– |
|
||
Non-Voting Common Stock dividends declared |
|
(8,824 |
) |
|
(8,824 |
) |
||
Undistributed earnings available to common stockholders |
$ |
133,507 |
|
$ |
186,593 |
|
||
Undistributed earnings available to common stockholders allocated to Non-Voting Common Stock |
$ |
120,156 |
|
$ |
167,934 |
|
||
|
|
|
|
|
||||
Undistributed earnings per share of Non-Voting Common Stock |
$ |
0.68 |
|
$ |
0.95 |
|
||
Dividends declared per share of Non-Voting Common Stock |
$ |
0.05 |
|
$ |
0.05 |
|
||
Basic and diluted earnings per share of Non-Voting Common Stock |
$ |
0.73 |
|
$ |
1.00 |
|
NON-GAAP FINANCIAL RECONCILIATION SCHEDULE
As of
|
|
|||||||||||||||
2025 |
2025 |
|||||||||||||||
|
ROU Assets |
Property, Plant and Equipment |
Property, Plant and Equipment |
|||||||||||||
2025 |
Financing |
Adjusted |
Adjusted |
|||||||||||||
(Unaudited) |
||||||||||||||||
(In thousands) |
||||||||||||||||
Property, plant and equipment, at cost |
||||||||||||||||
Land |
$ |
1,835,090 |
|
$ |
- |
|
$ |
1,835,090 |
|
$ |
1,812,820 |
|
||||
Buildings and improvements |
9,885,198 |
|
- |
|
9,885,198 |
|
9,628,271 |
|
||||||||
Furniture and equipment |
1,055,983 |
|
61 |
|
1,056,044 |
|
1,047,475 |
|
||||||||
Rental trailers and other rental equipment |
1,081,063 |
|
48,468 |
|
1,129,531 |
|
1,104,206 |
|
||||||||
Rental trucks |
7,910,809 |
|
164,273 |
|
8,075,082 |
|
7,779,514 |
|
||||||||
Subtotal |
21,768,143 |
|
212,802 |
|
21,980,945 |
|
21,372,286 |
|
||||||||
Less: Accumulated depreciation |
(6,178,067 |
) |
(127,141 |
) |
(6,305,208 |
) |
(6,120,988 |
) |
||||||||
Total property, plant and equipment, net |
$ |
15,590,076 |
|
$ |
85,661 |
|
$ |
15,675,737 |
|
$ |
15,251,298 |
|
|
||||||||||||
2025 |
||||||||||||
|
ROU Assets |
Property, Plant and Equipment |
||||||||||
2025 |
Financing |
Adjusted |
||||||||||
(Unaudited) |
||||||||||||
(In thousands) |
||||||||||||
Property, plant and equipment, at cost |
||||||||||||
Land |
$ |
1,812,820 |
|
$ |
- |
|
$ |
1,812,820 |
|
|||
Buildings and improvements |
9,628,271 |
|
- |
|
9,628,271 |
|
||||||
Furniture and equipment |
1,047,414 |
|
61 |
|
1,047,475 |
|
||||||
Rental trailers and other rental equipment |
1,046,135 |
|
58,071 |
|
1,104,206 |
|
||||||
Rental trucks |
7,470,039 |
|
309,475 |
|
7,779,514 |
|
||||||
Subtotal |
21,004,679 |
|
367,607 |
|
21,372,286 |
|
||||||
Less: Accumulated depreciation |
(5,892,079 |
) |
(228,909 |
) |
(6,120,988 |
) |
||||||
Total property, plant and equipment, net |
$ |
15,112,600 |
|
$ |
138,698 |
|
$ |
15,251,298 |
|
Non-GAAP Financial Measures
Below is a reconciliation of Moving and Storage non-GAAP financial measures as defined under
Moving and Storage EBITDA Calculations |
||||||||||||||||||||
(In thousands, unaudited) |
Trailing Twelve Months |
|||||||||||||||||||
|
|
|
|
|
||||||||||||||||
|
2025 |
|
|
2025 |
|
|
2024 |
|
|
2024 |
|
|
2024 |
|
||||||
Net earnings available to common stockholders |
$ |
314,004 |
|
$ |
367,090 |
|
$ |
448,518 |
|
$ |
480,576 |
|
$ |
567,286 |
|
|||||
Income tax expense |
|
76,156 |
|
|
94,747 |
|
|
137,940 |
|
|
148,743 |
|
|
174,206 |
|
|||||
Fees on early extinguishment of debt and costs of defeasance |
|
26 |
|
|
495 |
|
|
495 |
|
|
495 |
|
|
495 |
|
|||||
Interest expense |
|
311,609 |
|
|
296,721 |
|
|
280,487 |
|
|
271,359 |
|
|
263,808 |
|
|||||
Other interest income |
|
(51,899 |
) |
|
(59,489 |
) |
|
(87,303 |
) |
|
(99,292 |
) |
|
(111,561 |
) |
|||||
Other components of net periodic benefit costs |
|
1,462 |
|
|
1,488 |
|
|
1,480 |
|
|
1,473 |
|
|
1,465 |
|
|||||
Net losses on disposal of real estate |
|
11,037 |
|
|
15,758 |
|
|
12,047 |
|
|
11,273 |
|
|
9,997 |
|
|||||
Depreciation, net of gains on disposals |
|
1,045,648 |
|
|
958,184 |
|
|
888,253 |
|
|
815,810 |
|
|
742,662 |
|
|||||
Elimination of net earnings from insurance subsidiaries |
|
(57,766 |
) |
|
(55,280 |
) |
|
(67,771 |
) |
|
(64,041 |
) |
|
(63,897 |
) |
|||||
Adjusted EBITDA |
$ |
1,650,277 |
|
$ |
1,619,714 |
|
$ |
1,614,146 |
|
$ |
1,566,396 |
|
$ |
1,584,461 |
|
Moving and Storage EBITDA Calculations |
||||||||
(In thousands, unaudited) |
Quarters Ended |
|||||||
|
|
|||||||
|
2025 |
|
|
2024 |
|
|||
Net earnings available to common stockholders |
$ |
142,331 |
|
$ |
195,417 |
|
||
Income tax expense |
|
40,086 |
|
|
58,677 |
|
||
Fees on early extinguishment of debt and costs of defeasance |
|
26 |
|
|
495 |
|
||
Interest expense |
|
82,358 |
|
|
67,470 |
|
||
Other interest income |
|
(10,765 |
) |
|
(18,355 |
) |
||
Other components of net periodic benefit costs |
|
346 |
|
|
372 |
|
||
Net losses on disposal of real estate |
|
(1,617 |
) |
|
3,104 |
|
||
Depreciation, net of gains on disposals |
|
304,009 |
|
|
216,545 |
|
||
Elimination of net earnings from insurance subsidiaries |
|
(11,504 |
) |
|
(9,018 |
) |
||
Adjusted EBITDA |
$ |
545,270 |
|
$ |
514,707 |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20250806238382/en/
Director of Investor Relations
(602) 263-6601
Sebastien_Reyes@uhaul.com
Source: