XML 55 R51.htm IDEA: XBRL DOCUMENT v2.4.0.6
Guarantor and Non-Guarantor Consolidating Condensed Financial Statements (Details 3) (USD $)
In Millions, unless otherwise specified
3 Months Ended 6 Months Ended
Jun. 30, 2012
Jun. 30, 2011
Mar. 31, 2011
Jun. 30, 2012
Jun. 30, 2011
Dec. 31, 2011
Operating activities            
Net (loss) income $ (20) $ 306   $ (32) $ 282  
Income from discontinued operations (including gain from disposal), net of tax         (306)  
Net loss (income) (20) (10)   (32) (24)  
Adjustments to reconcile net loss from continuing operations to net cash provided by operating activities of continuing operations:            
Depreciation and amortization 56 57   113 113  
Equity-based compensation       2    
Amortization of debt finance costs       22 12  
Non-cash interest on Second Priority Secured Notes       7    
Gain on interest rate derivative instruments       (2) (1)  
Gain on foreign exchange derivative instruments       (5) (3)  
Equity in losses of investment in Orbitz Worldwide (2) (4)   1 1  
Deferred income taxes       3 3  
FASA liability       (7) (9)  
Defined benefit pension plan funding       (5) (2)  
Changes in assets and liabilities:            
Accounts receivable       (9) (43)  
Other current assets       (14) (10)  
Accounts payable, accrued expenses and other current liabilities       44 61  
Other       13 (2)  
Net cash provided by operating activities of continuing operations       128 98  
Net cash used in operating activities of discontinued operations         (12)  
Investing activities            
Property and equipment additions       (32) (34)  
Net proceeds from the sale of GTA business         633  
Other       3 5  
Net cash (used in) provided by investing activities       (29) 604  
Financing activities            
Proceeds from new term loans       170    
Proceeds from revolver borrowings       25    
Repayment of term loans       (165) (658)  
Repayment of revolver borrowings       (60)    
Repayment of capital lease obligations       (7) (4)  
Repurchase of Senior Notes       (1)    
Debt finance cost       (9)    
Payments on settlement of foreign exchange derivative contracts       (17)    
Proceeds on settlement of foreign exchange derivative contracts       1 12  
Net share settlement for equity based compensation       (1)    
Contribution from non-controlling interest shareholders       3    
Property and equipment additions         (658)  
Net cash used in financing activities     (650) (61) (650)  
Effect of changes in exchange rates on cash and cash equivalents     6    6  
Net increase in cash and cash equivalents       38 46  
Cash and cash equivalents at beginning of period     242   242 124
Cash and cash equivalents at end of period 162 288   162 288 124
Cash and cash equivalents of continuing operations at end of period   288     288  
Parent Guarantor [Member]
           
Operating activities            
Net (loss) income (20) 306   (31) 283  
Income from discontinued operations (including gain from disposal), net of tax         (14)  
Net loss (income) (20) 320   (31) 297  
Adjustments to reconcile net loss from continuing operations to net cash provided by operating activities of continuing operations:            
Equity-based compensation       2    
Equity in losses (earnings) of subsidiaries 15 (325)   20 (300)  
Changes in assets and liabilities:            
Net cash provided by operating activities of continuing operations       (9) (3)  
Investing activities            
Net proceeds from the sale of GTA business         (10)  
Net Intercompany Funding       10 13  
Net cash (used in) provided by investing activities       10 3  
Financing activities            
Net share settlement for equity based compensation       (1)    
Net cash used in financing activities       (1)    
Effect of changes in exchange rates on cash and cash equivalents             
Intermediate Parent Guarantor [Member]
           
Operating activities            
Net (loss) income (67) (62)   (117) (126)  
Net loss (income) (67) (62)   (117) (126)  
Adjustments to reconcile net loss from continuing operations to net cash provided by operating activities of continuing operations:            
Equity in losses (earnings) of subsidiaries 68 65   115 124  
Equity in losses of investment in Orbitz Worldwide       1    
Changes in assets and liabilities:            
Accounts payable, accrued expenses and other current liabilities       1 18  
Other       2    
Net cash provided by operating activities of continuing operations       2 17  
Investing activities            
Net Intercompany Funding       (2) (17)  
Net cash (used in) provided by investing activities       (2) (17)  
Financing activities            
Effect of changes in exchange rates on cash and cash equivalents             
Issuer [Member]
           
Operating activities            
Net (loss) income (68) (65)   (115) (124)  
Income from discontinued operations (including gain from disposal), net of tax         (22)  
Net loss (income) (68) (43)   (115) (102)  
Adjustments to reconcile net loss from continuing operations to net cash provided by operating activities of continuing operations:            
Amortization of debt finance costs       22 12  
Non-cash interest on Second Priority Secured Notes       7    
Gain on interest rate derivative instruments       (2) (1)  
Gain on foreign exchange derivative instruments       (5) (3)  
Equity in losses (earnings) of subsidiaries 1 (24)   (23) (42)  
Changes in assets and liabilities:            
Other       (1)    
Net cash provided by operating activities of continuing operations       (117) (136)  
Investing activities            
Net proceeds from the sale of GTA business         14  
Net Intercompany Funding       151 929  
Net cash (used in) provided by investing activities       151 943  
Financing activities            
Proceeds from new term loans       170    
Proceeds from revolver borrowings       25    
Repayment of term loans       165    
Repayment of revolver borrowings       (60)    
Repurchase of Senior Notes       (1)    
Debt finance cost       (9)    
Payments on settlement of foreign exchange derivative contracts       17    
Proceeds on settlement of foreign exchange derivative contracts       1 12  
Property and equipment additions         (658)  
Net cash used in financing activities       (56) (646)  
Effect of changes in exchange rates on cash and cash equivalents             
Net increase in cash and cash equivalents       (22) 161  
Cash and cash equivalents at beginning of period     36   36 84
Cash and cash equivalents at end of period 62     62   84
Cash and cash equivalents of continuing operations at end of period   197     197  
Guarantor Subsidiaries [Member]
           
Operating activities            
Net (loss) income (1) 24   23 42  
Net loss (income) (1) 21   23 42  
Adjustments to reconcile net loss from continuing operations to net cash provided by operating activities of continuing operations:            
Depreciation and amortization 49 49   90 97  
Deferred income taxes       3    
FASA liability       (7) (9)  
Defined benefit pension plan funding       5 (2)  
Changes in assets and liabilities:            
Accounts receivable       16 (7)  
Other current assets       (4) (3)  
Accounts payable, accrued expenses and other current liabilities       52 76  
Other       5 13  
Net cash provided by operating activities of continuing operations       170 210  
Net cash used in operating activities of discontinued operations         (1)  
Investing activities            
Property and equipment additions       32 (29)  
Net Intercompany Funding       (131) (177)  
Net cash (used in) provided by investing activities       (162) (206)  
Financing activities            
Repayment of capital lease obligations       (7) 4  
Net cash used in financing activities       (7) (4)  
Effect of changes in exchange rates on cash and cash equivalents             
Net increase in cash and cash equivalents         (1)  
Cash and cash equivalents at beginning of period     2   2  
Cash and cash equivalents of continuing operations at end of period   1     1  
Non-Guarantor Subsidiaries [Member]
           
Operating activities            
Net (loss) income 52 387   96 425  
Net loss (income) 52 38   96 83  
Adjustments to reconcile net loss from continuing operations to net cash provided by operating activities of continuing operations:            
Depreciation and amortization 7 8   23 16  
Changes in assets and liabilities:            
Accounts receivable       (25) (36)  
Other current assets       (10) (7)  
Accounts payable, accrued expenses and other current liabilities       (9) (33)  
Other       7 (13)  
Net cash provided by operating activities of continuing operations       82 10  
Net cash used in operating activities of discontinued operations         (11)  
Investing activities            
Property and equipment additions         (5)  
Net proceeds from the sale of GTA business         629  
Other       3 5  
Net Intercompany Funding       (28) (748)  
Net cash (used in) provided by investing activities       (25) (119)  
Financing activities            
Contribution from non-controlling interest shareholders       3    
Net cash used in financing activities       3    
Effect of changes in exchange rates on cash and cash equivalents          6  
Net increase in cash and cash equivalents       60 (114)  
Cash and cash equivalents at beginning of period     204   204 40
Cash and cash equivalents at end of period 100     100   40
Cash and cash equivalents of continuing operations at end of period   90     90  
Eliminations [Member]
           
Operating activities            
Net (loss) income 84 (284)   112 (218)  
Income from discontinued operations (including gain from disposal), net of tax         342  
Net loss (income) 84 (284)   112 (218)  
Adjustments to reconcile net loss from continuing operations to net cash provided by operating activities of continuing operations:            
Equity in losses (earnings) of subsidiaries (84) 284   (112) 218  
Orbitz Worldwide [Member] | Intermediate Parent Guarantor [Member]
           
Adjustments to reconcile net loss from continuing operations to net cash provided by operating activities of continuing operations:            
Equity in losses of investment in Orbitz Worldwide $ (2) $ (4)   $ 1 $ 1