Home

U-Haul Holding Company Reports Third Quarter Fiscal 2025 Financial Results

U-Haul Holding Company (NYSE: UHAL, UHAL.B), parent of U-Haul International, Inc., Oxford Life Insurance Company, Repwest Insurance Company and Amerco Real Estate Company, today reported net earnings available to shareholders for its third quarter ended December 31, 2024, of $67.2 million compared with net earnings of $99.2 million for the same period last year. Earnings per share for Non-Voting Shares (UHAL.B) were $0.35 for the third quarter of fiscal 2025 compared to $0.51 for the same period in fiscal 2024.

For the nine-month period ended December 31, 2024, net earnings available to shareholders were $449.4 million compared with net earnings of $629.6 million for the same period last year. Earnings per share for Non-Voting Shares (UHAL.B) were $2.31 for the nine-month period ended December 31, 2024 compared to $3.22 for the same period in fiscal 2024.

“Moving activity increased over the quarter as demand for our products and services ticked up,” stated Joe Shoen, Chairman of U-Haul Holding Company. “We are making steady improvements to reduce friction with the customer so that it’s easier for the public to choose U-Haul.”

Highlights of Third Quarter Fiscal 2025 Results

  • Moving and Storage earnings before interest, taxes and depreciation (EBITDA), adjusted to remove interest income, increased $47.8 million to $376.7 million compared to the third quarter of fiscal 2024 and for the trailing twelve months for December 31, 2024 increased $20.7 million to $1,614.1 compared to the trailing twelve months for December 31, 2023.
  • Self-storage revenues increased $16.6 million, or 7.9%, versus the third quarter of fiscal year 2024.
    • Same store occupancy decreased 0.5% to 92.4%, revenue per foot increased 3.0%, and the number of locations qualifying for the pool increased by 50.
    • Total portfolio of occupied rooms increased 39,055, or 6.8%, compared to December 31, 2023.
    • During the third quarter, we added 34 new locations with storage and 2.3 million net rentable square feet (NRSF). Twenty-three were acquisitions of existing storage locations totaling 1.3 million NRSF and eleven were internally developed. These newly developed locations along with expansion projects at existing facilities accounted for the remaining 1.0 million NRSF.
    • We have approximately 16.8 million NRSF in development or pending.
  • Self-moving equipment rental revenues increased $38.8 million, or 4.6%, compared with the third quarter of fiscal year 2024 leading to our third consecutive quarter of steadily improving year-over-year results. In-Town transactions improved, while revenue per transaction increased for both our In-Town and one-way markets. Compared to the third quarter of last year we have increased the size of the box truck fleet while decreasing the number of trucks in the pickup fleet.
  • Moving and Storage Other revenue increased $9.6 million, or 9.6%, compared with the third quarter of fiscal 2024, caused primarily by increases in both moving and storage transactions related to our U-Box program. We continue to expand our breadth and reach of this program through additional warehouse space, moving and storage containers and delivery equipment.
  • Moving and Storage earnings from operations, before consolidation of the equity in earnings of the insurance subsidiaries, adjusted to remove interest income, decreased $25.5 million compared to the third quarter of fiscal 2024.
    • Reduced gains from the disposal of retired rental equipment accounted for $32.7 million of the decrease while fleet depreciation expense increased $34.2 million and real estate related depreciation expense increased $5.6 million, all compared with the third quarter of fiscal 2024.
    • Fleet maintenance and repair costs declined $10.2 million compared with the third quarter of fiscal 2024.
  • Cash and credit availability at the Moving and Storage segment was $1,348.1 million as of December 31, 2024 compared with $1,886.3 million at March 31, 2024.
  • On December 4, 2024, we declared a cash dividend on our Non-Voting Common Stock of $0.05 per share to holders of record on December 16, 2024. The dividend was paid on December 27, 2024.

Our latest Supplemental financial information is available at investors.uhaul.com under “Investor Kit.”

U-Haul Holding Company will hold its investor call for the third quarter of fiscal 2025 on Thursday, February 6, 2025, at 8 a.m. Arizona Time (10 a.m. Eastern). The call will be broadcast live over the Internet at investors.uhaul.com. To hear a simulcast of the call, or a replay, visit investors.uhaul.com.

About U-Haul Holding Company

U-Haul Holding Company is the parent company of U-Haul International, Inc., Oxford Life Insurance Company, Repwest Insurance Company and Amerco Real Estate Company. U-Haul is in the shared use business and was founded on the fundamental philosophy that the division of use and specialization of ownership is good for both U-Haul customers and the environment.

About U-Haul

Since 1945, U-Haul has been the No. 1 choice of do-it-yourself movers, with a network of more than 23,000 locations across all 50 states and 10 Canadian provinces. U-Haul Truck Share 24/7 offers secure access to U-Haul trucks every hour of every day through the customer dispatch option on their smartphones and our patented Live Verify technology. Our customers' patronage has enabled the U-Haul fleet to grow to approximately 193,900 trucks, 138,200 trailers and 40,300 towing devices. U-Haul is the third largest self-storage operator in North America and offers 1,060,000 rentable storage units and 92.0 million square feet of self-storage space at owned and managed facilities. U-Haul is the largest retailer of propane in the U.S., and continues to be the largest installer of permanent trailer hitches in the automotive aftermarket industry. U-Haul has been recognized repeatedly as a leading "Best for Vets" employer and was recently named one of the 15 Healthiest Workplaces in America.

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 December 31, 2024, which is on file with the SEC.

Report on Business Operations

Listed below on a consolidated basis are revenues for our major product lines for the third quarter of fiscal 2025 and 2024.

Quarter Ended December 31,

2024

2023

 

(Unaudited)

(In thousands)

Self-moving equipment rental revenues

$

878,585

 

$

839,801

Self-storage revenues

 

227,125

 

 

210,517

Self-moving and self-storage product and service sales

 

70,407

 

 

70,344

Property management fees

 

8,869

 

 

10,138

Life insurance premiums

 

22,926

 

 

22,574

Property and casualty insurance premiums

 

28,364

 

 

26,490

Net investment and interest income

 

40,536

 

 

57,457

Other revenue

 

111,746

 

 

102,193

Consolidated revenue

$

1,388,558

 

$

1,339,514

Listed below are the revenues and earnings from operations at each of our operating segments for the third quarter of fiscal 2025 and 2024.

Quarter Ended December 31,

2024

2023

 

(Unaudited)

(In thousands)

Moving and storage

Revenues

$

1,296,556

 

$

1,260,677

 

Earnings from operations before equity in earnings of subsidiaries

 

127,277

 

 

180,467

 

Property and casualty insurance

 

 

Revenues

 

38,141

 

 

29,303

 

Earnings from operations

 

19,463

 

 

9,421

 

Life insurance

 

 

Revenues

 

56,762

 

 

52,715

 

Earnings from operations

 

4,244

 

 

8,075

 

Eliminations

 

 

Revenues

 

(2,901

)

 

(3,181

)

Earnings from operations before equity in earnings of subsidiaries

 

(252

)

 

(375

)

Consolidated Results

 

 

Revenues

 

1,388,558

 

 

1,339,514

 

Earnings from operations

 

150,732

 

 

197,588

 

Debt Metrics

(in thousands)(unaudited)

December 31,

 

September 30,

 

June 30,

 

March 31,

 

December 31,

2024

 

2024

 

2024

 

2024

 

2023

Real estate secured debt

$

2,436,840

 

$

2,471,044

 

$

2,497,239

 

$

2,562,620

 

$

2,716,180

 

Unsecured debt

 

1,700,000

 

 

1,700,000

 

 

1,200,000

 

 

1,200,000

 

 

1,200,000

 

Fleet secured debt

 

2,724,349

 

 

2,554,194

 

 

2,544,235

 

 

2,470,603

 

 

2,482,356

 

Other secured debt

 

68,402

 

 

69,264

 

 

70,202

 

 

70,815

 

 

72,869

 

Total debt

 

6,929,591

 

 

6,794,502

 

 

6,311,676

 

 

6,304,038

 

 

6,471,405

 

 

Moving and Storage cash

$

883,108

 

$

1,279,493

 

$

1,071,779

 

$

1,380,165

 

$

1,736,295

 

Moving and Storage assets

 

17,291,214

 

 

17,164,316

 

 

16,447,193

 

 

16,149,748

 

 

16,193,912

 

Moving and Storage EBITDA (TTM)

 

 

1,614,146

 

 

1,566,396

 

 

1,584,461

 

 

1,567,985

 

 

1,593,446

 

 

Net debt to EBITDA

 

3.7

 

 

3.5

 

 

3.3

 

 

3.1

 

 

3.0

 

Net debt to total assets

 

35.0

%

 

32.1

%

 

31.9

%

 

30.5

%

 

29.2

%

 

Percent of debt floating

 

6.2

%

 

5.9

%

 

7.7

%

 

7.2

%

 

6.9

%

Percent of debt fixed

 

93.8

%

 

94.1

%

 

92.3

%

 

92.8

%

 

93.1

%

Percent of debt unsecured

 

24.5

%

 

25.0

%

 

19.0

%

 

19.0

%

 

18.5

%

 

Unencumbered asset ratio*

 

3.81x

 

 

3.78x

 

 

4.72x

 

 

4.43x

 

 

4.00x

 

 

* 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 for the third quarter of fiscal 2025 and 2024 are as follows:

Quarter Ended December 31,

2024

2023

(Unaudited)

(In thousands)

Depreciation expense - rental equipment

$

177,956

 

$

143,757

 

Depreciation expense - non rental equipment

 

24,064

 

 

24,820

 

Depreciation expense - real estate

 

47,597

 

 

41,260

 

Total depreciation expense

$

249,617

 

$

209,837

 

 

Net gains on disposals of rental equipment

$

(3,774

)

$

(36,441

)

Net losses on disposals of non-rental equipment

 

248

 

 

252

 

Total net gains on disposals equipment

$

(3,526

)

$

(36,189

)

 

Depreciation, net of gains on disposals

$

246,091

 

$

173,648

 

 

Net losses on disposals of real estate

$

3,358

 

$

2,584

 

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 December 31,

2024

2023

 

 

(Unaudited)

(In thousands, except occupancy rate)

Unit count as of December 31

781

 

701

 

Square footage as of December 31

66,792

 

59,433

 

Average monthly number of units occupied

610

 

571

 

Average monthly occupancy rate based on unit count

78.7

%

81.8

%

End of December occupancy rate based on unit count

 

78.1

%

 

81.0

%

Average monthly square footage occupied

53,444

 

49,515

 

Listed below on a consolidated basis are revenues for our major product lines for the first nine months of fiscal 2025 and 2024.

Nine Months Ended December 31,

2024

2023

(Unaudited)

(In thousands)

Self-moving equipment rental revenues

$

2,980,265

$

2,908,412

Self-storage revenues

 

667,381

 

618,368

Self-moving and self-storage product and service sales

 

254,761

 

262,787

Property management fees

 

27,950

 

28,582

Life insurance premiums

 

64,154

 

68,203

Property and casualty insurance premiums

 

75,360

 

72,383

Net investment and interest income

 

115,455

 

186,787

Other revenue

 

409,830

 

384,160

Consolidated revenue

$

4,595,156

$

4,529,682

Listed below are the revenues and earnings from operations at each of our operating segments for the first nine months of fiscal 2025 and 2024.

Nine Months Ended December 31,

2024

2023

(Unaudited)

(In thousands)

Moving and storage

Revenues

$

4,339,360

 

$

4,285,768

 

Earnings from operations before equity in earnings of subsidiaries

 

703,030

 

 

968,862

 

Property and casualty insurance

Revenues

 

97,780

 

 

88,994

 

Earnings from operations

 

44,769

 

 

36,822

 

Life insurance

Revenues

 

166,668

 

 

163,918

 

Earnings from operations

 

11,887

 

 

15,039

 

Eliminations

Revenues

 

(8,652

)

 

(8,998

)

Earnings from operations before equity in earnings of subsidiaries

 

(756

)

 

(1,122

)

Consolidated Results

Revenues

 

4,595,156

 

 

4,529,682

 

Earnings from operations

 

758,930

 

 

1,019,601

 

The components of depreciation, net of gains on disposals for the first nine months of fiscal 2025 and 2024 are as follows:

Nine Months Ended December 31,

2024

2023

(Unaudited)

(In thousands)

Depreciation expense - rental equipment

$

511,824

 

$

419,290

 

Depreciation expense - non rental equipment

 

71,775

 

 

70,514

 

Depreciation expense - real estate

 

135,156

 

 

114,433

 

Total depreciation expense

$

718,755

 

$

604,237

 

 

Net gains on disposals of rental equipment

$

(29,614

)

$

(139,176

)

Net losses on disposals of non-rental equipment

 

765

 

 

523

 

Total net gains on disposals equipment

$

(28,849

)

$

(138,653

)

 

Depreciation, net of gains on disposals

$

689,906

 

$

465,584

 

 

Net losses on disposals of real estate

$

9,453

 

$

5,320

 

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:

Nine Months Ended December 31,

2024

2023

 

 

(Unaudited)

(In thousands, except occupancy rate)

Unit count as of December 31

781

 

701

 

Square footage as of December 31

66,792

 

59,433

 

Average monthly number of units occupied

605

 

571

 

Average monthly occupancy rate based on unit count

79.9

%

82.9

%

End of December occupancy rate based on unit count

 

78.1

%

 

81.0

%

Average monthly square footage occupied

52,756

 

49,358

 

Self-Storage Portfolio Summary

As of December 31, 2024

(unaudited)

U-Haul Owned Store Data by State

 

 

 

 

 

 

Annual

State/

Units

Rentable

Revenue

Occupancy

Province

Stores

Occupied

Square Feet

Per Foot

During Qtr

Texas

96

38,335

4,511,005

$

14.68

77.8

%

California

88

34,060

3,242,143

$

21.17

80.4

%

Florida

86

35,151

3,804,625

$

18.41

79.7

%

Illinois

82

36,952

3,992,316

$

15.88

79.3

%

Pennsylvania

71

27,664

3,033,544

$

17.67

71.6

%

New York

66

27,413

2,627,413

$

23.28

78.3

%

Ohio

63

25,544

2,889,088

$

14.94

77.5

%

Michigan

58

20,072

2,155,979

$

15.63

81.9

%

Georgia

51

22,161

2,463,915

$

16.28

84.6

%

Arizona

45

25,275

2,814,643

$

15.33

81.1

%

Wisconsin

44

16,567

2,007,208

$

13.59

72.9

%

North Carolina

39

17,040

1,959,192

$

15.27

75.5

%

Tennessee

37

15,080

1,552,061

$

14.85

86.4

%

Washington

36

14,161

1,505,865

$

16.61

77.5

%

Missouri

36

13,114

1,724,413

$

14.24

73.0

%

Ontario

33

11,841

1,216,368

$

22.93

76.9

%

New Jersey

33

15,941

1,501,084

$

20.72

83.6

%

Indiana

33

10,410

1,176,027

$

13.67

78.8

%

Minnesota

33

13,315

1,686,176

$

14.54

72.2

%

Massachusetts

31

11,073

1,005,182

$

20.59

85.9

%

 

Top 20 Totals

1,061

431,169

46,868,246

$

16.98

78.6

%

 

All Others

477

178,863

19,923,287

$

16.32

79.0

%

 

3Q 2025 Totals

1,538

610,032

66,791,533

$

16.78

78.7

%

 

Same Store Pool Held Constant for Prior Periods

 

 

 

 

 

 

 

 

 

 

Same Store 3Q25

 

904

 

320,420

 

29,827,746

 

$

17.28

 

92.4

%

Same Store 3Q24

 

904

 

322,626

 

29,804,954

 

$

16.77

 

92.9

%

Same Store 3Q23

 

904

 

325,148

 

29,774,344

 

$

15.70

 

93.6

%

 

 

 

 

 

 

 

 

 

 

 

Non-Same Store 3Q25

 

634

 

289,612

 

36,963,786

 

$

16.20

 

67.5

%

Non-Same Store 3Q24

 

545

 

246,176

 

29,697,857

 

$

16.10

 

70.8

%

Non-Same Store 3Q23

 

499

 

214,652

 

25,298,565

 

$

15.50

 

70.6

%

Same Store Pool, Prior Periods Unchanged 

 

 

 

 

 

 

 

 

 

 

Same Store 3Q25

 

904

 

320,420

 

29,827,746

 

$

17.28

 

92.4

%

Same Store 3Q24

 

854

 

283,150

 

26,769,110

 

$

16.64

 

92.9

%

Same Store 3Q23

 

781

 

245,962

 

23,038,504

 

$

15.64

 

95.0

%

 

 

 

 

 

 

 

 

 

 

 

Non Same Store 3Q25

 

634

 

289,612

 

36,963,786

 

$

16.20

 

67.5

%

Non Same Store 3Q24

 

597

 

284,899

 

32,664,093

 

$

16.33

 

73.1

%

Non Same Store 3Q23

 

624

 

293,251

 

31,966,662

 

$

15.62

 

74.8

%

 

 

 

 

 

 

 

 

 

 

 

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 December 2024.

Same store includes storage locations with rentable storage inventory for more than three years and have had 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 physical 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

December 31,

March 31,

2024

2024

(Unaudited)

(In thousands)

ASSETS

Cash and cash equivalents

$

1,017,398

 

$

1,534,544

 

Trade receivables and reinsurance recoverables, net

 

181,303

 

 

215,908

 

Inventories and parts

 

155,140

 

 

150,940

 

Prepaid expenses

 

265,891

 

 

246,082

 

Fixed maturity securities available-for-sale, net, at fair value

 

2,617,126

 

 

2,442,504

 

Equity securities, at fair value

 

 

67,667

 

 

 

66,274

 

Investments, other

 

625,630

 

 

633,936

 

Deferred policy acquisition costs, net

 

123,015

 

 

121,224

 

Other assets

 

126,413

 

 

111,743

 

Right of use assets - financing, net

 

 

168,817

 

 

 

289,305

 

Right of use assets - operating, net

 

 

48,500

 

 

 

53,712

 

Related party assets

 

58,048

 

 

57,934

 

 

5,454,948

 

 

5,924,106

 

Property, plant and equipment, at cost:

Land

 

1,822,497

 

 

1,670,033

 

Buildings and improvements

 

9,305,846

 

 

8,237,354

 

Furniture and equipment

 

1,036,203

 

 

1,003,770

 

Rental trailers and other rental equipment

 

1,032,132

 

 

936,303

 

Rental trucks

 

7,347,053

 

 

6,338,324

 

 

20,543,731

 

 

18,185,784

 

Less: Accumulated depreciation

 

(5,668,514

)

 

(5,051,132

)

Total property, plant and equipment, net

 

14,875,217

 

 

13,134,652

 

Total assets

$

20,330,165

 

$

19,058,758

 

LIABILITIES AND STOCKHOLDERS' EQUITY

Liabilities:

Accounts payable and accrued expenses

$

799,452

 

$

783,084

 

Notes, loans and finance leases payable, net

 

6,896,987

 

 

6,271,362

 

Operating lease liabilities

 

 

49,543

 

 

 

55,032

 

Policy benefits and losses, claims and loss expenses payable

 

829,992

 

 

849,113

 

Liabilities from investment contracts

 

2,546,940

 

 

2,411,352

 

Other policyholders' funds and liabilities

 

20,895

 

 

18,070

 

Deferred income

 

47,419

 

 

51,175

 

Deferred income taxes, net

 

1,507,604

 

 

1,447,125

 

Total liabilities

 

12,698,832

 

 

11,886,313

 

 

Common stock

 

10,497

 

 

10,497

 

Non-voting common stock

 

 

176

 

 

 

176

 

Additional paid-in capital

 

462,548

 

 

462,548

 

Accumulated other comprehensive loss

 

(187,238

)

 

(223,216

)

Retained earnings

 

8,023,000

 

 

7,600,090

 

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

 

7,631,333

 

 

7,172,445

 

Total liabilities and stockholders' equity

$

20,330,165

 

$

19,058,758

 

U-HAUL HOLDING COMPANY AND CONSOLIDATED SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

Quarter Ended December 31,

2024

 

2023

(Unaudited)

(In thousands, except share and per share data)

Revenues:

Self-moving equipment rental revenues

$

878,585

 

$

839,801

 

Self-storage revenues

 

227,125

 

 

210,517

 

Self-moving and self-storage products and service sales

 

70,407

 

 

70,344

 

Property management fees

 

8,869

 

 

10,138

 

Life insurance premiums

 

22,926

 

 

22,574

 

Property and casualty insurance premiums

 

28,364

 

 

26,490

 

Net investment and interest income

 

40,536

 

 

57,457

 

Other revenue

 

111,746

 

 

102,193

 

Total revenues

 

1,388,558

 

 

1,339,514

 

 

Costs and expenses:

Operating expenses

 

782,351

 

 

770,405

 

Commission expenses

 

95,031

 

 

87,955

 

Cost of product sales

 

52,767

 

 

51,536

 

Benefits and losses

 

48,683

 

 

42,495

 

Amortization of deferred policy acquisition costs

 

4,493

 

 

4,155

 

Lease expense

 

5,052

 

 

9,148

 

Depreciation, net of gains on disposals

 

246,091

 

 

173,648

 

Net losses on disposal of real estate

 

3,358

 

 

2,584

 

Total costs and expenses

 

1,237,826

 

 

1,141,926

 

 

Earnings from operations

 

150,732

 

 

197,588

 

Other components of net periodic benefit costs

 

(372

)

 

(365

)

Other interest income

 

 

15,638

 

 

 

 

Interest expense

 

(76,581

)

 

(67,450

)

Pretax earnings

 

89,417

 

 

129,773

 

Income tax expense

 

(22,251

)

 

(30,549

)

Earnings available to common stockholders

$

67,166

 

$

99,224

 

Basic and diluted earnings per share of Common Stock

$

0.30

 

$

0.46

 

Weighted average shares outstanding of Common Stock: Basic and diluted

 

19,607,788

 

 

19,607,788

 

Basic and diluted earnings per share of Series N Non-Voting Common Stock

$

0.35

 

$

0.51

 

Weighted average shares outstanding of Series N Non-Voting Common Stock: Basic and diluted

 

 

176,470,092

 

 

 

176,470,092

 

U-HAUL HOLDING COMPANY AND CONSOLIDATED SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

Nine Months Ended December 31,

 

2024

 

 

2023

 

 

 

(Unaudited)

(In thousands, except share and per share data)

Revenues:

Self-moving equipment rental revenues

$

2,980,265

 

$

2,908,412

 

Self-storage revenues

 

667,381

 

 

618,368

 

Self-moving and self-storage products and service sales

 

254,761

 

 

262,787

 

Property management fees

 

27,950

 

 

28,582

 

Life insurance premiums

 

64,154

 

 

68,203

 

Property and casualty insurance premiums

 

75,360

 

 

72,383

 

Net investment and interest income

 

115,455

 

 

186,787

 

Other revenue

 

409,830

 

 

384,160

 

Total revenues

 

4,595,156

 

 

4,529,682

 

 

Costs and expenses:

Operating expenses

 

2,463,181

 

 

 

2,368,904

 

Commission expenses

 

326,610

 

 

 

306,843

 

Cost of product sales

 

181,031

 

 

 

188,831

 

Benefits and losses

 

137,081

 

 

 

130,392

 

Amortization of deferred policy acquisition costs

 

13,578

 

 

 

19,026

 

Lease expense

 

15,386

 

 

 

25,181

 

Depreciation, net of gains on disposals

 

689,906

 

 

 

465,584

 

Net losses on disposal of real estate

 

9,453

 

 

 

5,320

 

Total costs and expenses

 

3,836,226

 

 

 

3,510,081

 

 

Earnings from operations

 

758,930

 

 

 

1,019,601

 

Other components of net periodic benefit costs

 

(1,116

)

 

 

(1,094

)

Other interest income

 

 

50,004

 

 

 

 

Interest expense

 

(215,297

)

 

 

(191,991

)

Fees on early extinguishment of debt

 

 

(495

)

 

 

 

Pretax earnings

 

592,026

 

 

 

826,516

 

Income tax expense

 

(142,645

)

 

 

(196,946

)

Earnings available to common stockholders

$

449,381

 

$

629,570

 

Basic and diluted earnings per share of Common Stock

$

2.16

 

$

3.09

 

Weighted average shares outstanding of Common Stock: Basic and diluted

 

19,607,788

 

 

19,607,788

 

Basic and diluted earnings per share of Series N Non-Voting Common Stock

$

2.31

 

$

3.22

 

Weighted average shares outstanding of Series N 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, $0.25 par value (the “Voting Common Stock”) and the Series N Non-Voting Common Stock, $0.001 par value (the “Non-Voting Common Stock”) based on each share’s percentage of total weighted average shares outstanding. The Voting Common Stock and Non-Voting Common Stock are allocated 10% and 90%, respectively, of our undistributed earnings available to common stockholders. This represents earnings available to common stockholders less than the dividends declared for both the Voting Common Stock and Non-Voting Common Stock.

Our undistributed earnings per share were 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 was added to the undistributed earnings per share to calculate the basic and diluted earnings per share. The process was used for both Voting Common Stock and Non-Voting Common Stock.

The calculation of basic and diluted earnings per share for the quarters and nine months ended December 31, 2024 and 2023 for our Voting Common Stock and Non-Voting Common Stock were as follows:

 

 

For the Quarter Ended

 

 

December 31,

 

 

2024

 

2023

 

 

(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

$

67,166

 

$

99,224

 

Voting Common Stock dividends declared

 

 

 

 

 

 

Non-Voting Common Stock dividends declared

 

 

(8,824

)

 

 

(8,823

)

Undistributed earnings available to common stockholders

$

58,342

 

$

90,401

 

Undistributed earnings available to common stockholders allocated to Voting Common Stock

$

5,834

 

$

9,040

 

 

 

 

 

 

Undistributed earnings per share of Voting Common Stock

$

0.30

 

$

0.46

 

Dividends declared per share of Voting Common Stock

$

 

$

 

Basic and diluted earnings per share of Voting Common Stock

$

0.30

 

$

0.46

 

 

 

 

 

 

 

 

 

 

 

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

$

67,166

 

$

99,224

 

Voting Common Stock dividends declared

 

 

 

 

 

 

Non-Voting Common Stock dividends declared

 

 

(8,824

)

 

 

(8,823

)

Undistributed earnings available to common stockholders

$

58,342

 

$

90,401

 

Undistributed earnings available to common stockholders allocated to Non-Voting Common Stock

$

52,508

 

$

81,361

 

 

 

 

 

 

Undistributed earnings per share of Non-Voting Common Stock

$

0.30

 

$

0.46

 

Dividends declared per share of Non-Voting Common Stock

$

0.05

 

$

0.05

 

Basic and diluted earnings per share of Non-Voting Common Stock

$

0.35

 

$

0.51

 

 

 

For the Nine Months Ended

 

 

December 31,

 

 

2024

2023

 

 

(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

$

449,381

 

$

629,570

 

Voting Common Stock dividends declared

 

 

 

 

 

Non-Voting Common Stock dividends declared

 

 

(26,471

)

 

(22,941

)

Undistributed earnings available to common stockholders

$

422,910

 

$

606,629

 

Undistributed earnings available to common stockholders allocated to Voting Common Stock

$

42,291

 

$

60,663

 

 

 

 

 

Undistributed earnings per share of Voting Common Stock

 

$

2.16

 

$

3.09

 

Dividends declared per share of Voting Common Stock

$

 

$

 

Basic and diluted earnings per share of Voting Common Stock

$

2.16

 

$

3.09

 

 

 

 

 

 

 

 

 

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

$

449,381

 

$

629,570

 

Voting Common Stock dividends declared

 

 

 

 

 

Non-Voting Common Stock dividends declared

 

 

(26,471

)

 

(22,941

)

Undistributed earnings available to common stockholders

$

422,910

 

$

606,629

 

Undistributed earnings available to common stockholders allocated to Non-Voting Common Stock

$

380,619

 

$

545,966

 

 

 

 

 

Undistributed earnings per share of Non-Voting Common Stock

$

2.16

 

$

3.09

 

Dividends declared per share of Non-Voting Common Stock

$

0.15

 

$

0.13

 

Basic and diluted earnings per share of Non-Voting Common Stock

$

2.31

 

$

3.22

 

NON-GAAP FINANCIAL RECONCILIATION SCHEDULE

As of April 1, 2019, we adopted the new accounting standard for leases. Part of this adoption resulted in approximately $1 billion of property, plant and equipment, net (“PPE”) being reclassed to Right of use assets - financing, net (“ROU-financing”). The tables below show adjusted PPE as of December 31, 2024 and March 31, 2024, by including the ROU-financing. The assets included in ROU-financing are not a true book value as some of the assets are recorded at between 70% and 100% of value based on the lease agreement. This non-GAAP measure is intended as a supplemental measure of our balance sheet that is neither required by, nor presented in accordance with, GAAP. We believe that the use of this non-GAAP measure provides an additional tool for investors to use in evaluating our financial condition. This non-GAAP measure should not be considered in isolation or as a substitute for other measures calculated in accordance with GAAP.

 

 

 

 

December 31,

 

March 31,

 

 

 

 

2024

 

2024

December 31,

 

ROU Assets

 

Property, Plant and Equipment

 

Property, Plant and Equipment

2024

 

Financing

 

Adjusted

 

Adjusted

(Unaudited)

(In thousands)

 

Property, plant and equipment, at cost

Land

$

1,822,497

 

$

-

 

$

1,822,497

 

$

1,670,033

 

Buildings and improvements

 

9,305,846

 

 

-

 

 

9,305,846

 

 

8,237,354

 

Furniture and equipment

 

1,036,203

 

 

61

 

 

1,036,264

 

 

1,003,831

 

Rental trailers and other rental equipment

 

1,032,132

 

 

66,083

 

 

1,098,215

 

 

1,050,910

 

Rental trucks

 

7,347,053

 

 

388,528

 

 

7,735,581

 

 

6,945,845

 

Subtotal

 

20,543,731

 

 

454,672

 

 

20,998,403

 

 

18,907,973

 

Less: Accumulated depreciation

 

(5,668,514

)

 

(285,855

)

 

(5,954,369

)

 

(5,484,016

)

Total property, plant and equipment, net

$

14,875,217

 

$

168,817

 

$

15,044,034

 

$

13,423,957

 

 

 

 

 

March 31,

 

 

 

 

2024

March 31,

 

ROU Assets

 

Property, Plant and Equipment

2024

 

Financing

 

Adjusted

(Unaudited)

(In thousands)

Property, plant and equipment, at cost

Land

$

1,670,033

 

$

-

 

$

1,670,033

 

Buildings and improvements

 

8,237,354

 

 

-

 

 

8,237,354

 

Furniture and equipment

 

1,003,770

 

 

61

 

 

1,003,831

 

Rental trailers and other rental equipment

 

936,303

 

 

114,607

 

 

1,050,910

 

Rental trucks

 

6,338,324

 

 

607,521

 

 

6,945,845

 

Subtotal

 

18,185,784

 

 

722,189

 

 

18,907,973

 

Less: Accumulated depreciation

 

(5,051,132

)

 

(432,884

)

 

(5,484,016

)

Total property, plant and equipment, net

$

13,134,652

 

$

289,305

 

$

13,423,957

 

Non-GAAP Financial Measures

Below is a reconciliation of Moving and Storage non-GAAP financial measures as defined under SEC rules, such as earnings before interest, taxes, depreciation, and amortization ("EBITDA"). The Company believes that these widely accepted measures of operating profitability improve the transparency of the Company's disclosures and provide a meaningful presentation of the Company's results from its core business operations excluding the impact of items not related to the Company's ongoing core business operations and improve the period-to-period comparability of the Company's results from its core business operations. These non-GAAP financial measures are not substitutes for GAAP financial results and should only be considered in conjunction with the Company's financial information that is presented in accordance with GAAP. The earnings from operations for December 31, 2023 have been adjusted from previously presented earnings releases as Moving and Storage interest income has been classified as Other interest income.

Moving and Storage EBITDA

(In thousands, unaudited)

Trailing Twelve Months

 

December 31,

 

September 30,

 

June 30,

 

March 31,

 

December 31,

 

2024

 

2024

 

2024

 

2024

 

2023

Earnings from operations *

$

713,846

 

$

739,313

 

$

831,802

 

$

896,140

 

$

980,169

 

 

Depreciation

 

932,407

 

 

892,627

 

 

848,727

 

 

817,889

 

 

793,940

 

Net gains on disposals

 

(44,154

)

 

(76,817

)

 

(106,065

)

 

(153,958

)

 

(186,541

)

Net losses on disposal of real estate

 

12,047

 

 

11,273

 

 

9,997

 

 

7,914

 

 

5,878

 

Depreciation, net of (gains) losses on disposals

 

900,300

 

 

827,083

 

 

752,659

 

 

671,845

 

 

613,277

 

 

EBITDA

$

1,614,146

 

$

1,566,396

 

$

1,584,461

 

$

1,567,985

 

$

1,593,446

 

 

* before insurance subsidiaries

 

Contacts