XML 59 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 9 Months Ended
Sep. 30, 2012
Sep. 30, 2011
Sep. 30, 2012
Sep. 30, 2011
Operating activities of continuing operations        
Net (loss) income $ (40) $ (26) $ (72) $ 256
Income from discontinued operations (including gain from disposal), net of tax       (306)
Net income (loss) from continuing operations (40) (26) (72) (50)
Adjustments to reconcile net loss from continuing operations to net cash provided by operating activities of continuing operations:        
Depreciation and amortization 56 56 169 169
Equity-based compensation     2  
Amortization of debt finance costs     29 14
Non-cash interest on Second Priority Secured Notes     10  
Gain on early extinguishment of debt (5)   (6)  
Gain on interest rate derivative instruments       (10)
Loss on foreign exchange derivative instruments       4
Equity in earnings of investment in Orbitz Worldwide (7) (5) (6) (4)
Deferred income taxes     2 3
FASA liability     (7) (12)
Defined benefit pension plan funding     (15) (13)
Changes in assets and liabilities:        
Accounts receivable     (13) (50)
Other current assets     (12) 11
Accounts payable, accrued expenses and other current liabilities     34 5
Other     19 19
Net cash provided by operating activities of continuing operations     134 86
Net cash used in operating activities of discontinued operations       (12)
Investing activities        
Property and equipment additions     (61) (55)
Net proceeds from the sale of GTA business       628
Other     3 5
Net Intercompany Funding         
Net cash (used in) provided by investing activities     (58) 578
Financing activities        
Proceeds from new term loans     170  
Proceeds from revolver borrowings     60  
Repayment of term loans     (165) (658)
Repayment of revolver borrowings     (60)  
Repayment of capital lease obligations     (13) (11)
Repurchase of Senior Notes     (20)  
Debt finance cost     (9) (84)
Distribution to a parent company       (89)
Payments on settlement of foreign exchange derivative contracts     (49)  
Proceeds from settlement of foreign exchange derivative contracts     9 33
Other     2  
Net cash used in financing activities     (75) (809)
Effect of changes in exchange rates on cash and cash equivalents        5
Net increase (decrease) in cash and cash equivalents     1 (152)
Cash and cash equivalents at beginning of period     124 242
Cash and cash equivalents at end of period 125 90 125 90
Cash and cash equivalents of continuing operations at end of period   90   90
Parent Guarantor [Member]
       
Operating activities of continuing operations        
Net (loss) income (41) (26) (72) 257
Income from discontinued operations (including gain from disposal), net of tax       14
Net income (loss) from continuing operations       271
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 (31) (24) 51 276
Changes in assets and liabilities:        
Other current assets         
Accounts payable, accrued expenses and other current liabilities         
Net cash provided by operating activities of continuing operations     (19) (5)
Investing activities        
Net proceeds from the sale of GTA business       (10)
Other         
Net Intercompany Funding     20 105
Net cash (used in) provided by investing activities     20 95
Financing activities        
Distribution to a parent company       (89)
Other     (1)  
Net cash used in financing activities     (1) (89)
Net increase (decrease) in cash and cash equivalents        1
Cash and cash equivalents at beginning of period         
Cash and cash equivalents at end of period          
Cash and cash equivalents of continuing operations at end of period   1   1
Intermediate Parent Guarantor [Member]
       
Operating activities of continuing operations        
Net (loss) income (48) (45) (165) (171)
Net income (loss) from continuing operations       (171)
Adjustments to reconcile net loss from continuing operations to net cash provided by operating activities of continuing operations:        
Equity in earnings of investment in Orbitz Worldwide     (6)  
Equity in (losses) earnings of subsidiaries 56 50 (171) 174
Changes in assets and liabilities:        
Other current assets         
Accounts payable, accrued expenses and other current liabilities     1 18
Other         
Net cash provided by operating activities of continuing operations     (1) 17
Investing activities        
Other         
Net Intercompany Funding     1 (17)
Net cash (used in) provided by investing activities     1 (17)
Financing activities        
Net increase (decrease) in cash and cash equivalents         
Cash and cash equivalents at beginning of period         
Cash and cash equivalents at end of period          
Issuer [Member]
       
Operating activities of continuing operations        
Net (loss) income (56) (50) (171) (174)
Income from discontinued operations (including gain from disposal), net of tax       22
Net income (loss) from continuing operations       (152)
Adjustments to reconcile net loss from continuing operations to net cash provided by operating activities of continuing operations:        
Amortization of debt finance costs     29 14
Non-cash interest on Second Priority Secured Notes     10  
Gain on early extinguishment of debt (5)   (6)  
Gain on interest rate derivative instruments       (10)
Loss on foreign exchange derivative instruments       4
Equity in (losses) earnings of subsidiaries (19) (29) (42) (71)
Changes in assets and liabilities:        
Other current assets         
Accounts payable, accrued expenses and other current liabilities     2  
Other        1
Net cash provided by operating activities of continuing operations     (178) (214)
Investing activities        
Net proceeds from the sale of GTA business       14
Other         
Net Intercompany Funding     227 920
Net cash (used in) provided by investing activities     227 934
Financing activities        
Proceeds from new term loans     170  
Proceeds from revolver borrowings     60  
Repayment of term loans     (165) (658)
Repayment of revolver borrowings     (60)  
Repurchase of Senior Notes     (20)  
Debt finance cost     (9) (84)
Payments on settlement of foreign exchange derivative contracts     (49)  
Proceeds from settlement of foreign exchange derivative contracts     9 33
Net cash used in financing activities     (64) (709)
Net increase (decrease) in cash and cash equivalents     (15) 11
Cash and cash equivalents at beginning of period     84 36
Cash and cash equivalents at end of period 69   69  
Cash and cash equivalents of continuing operations at end of period   47   47
Guarantor Subsidiaries [Member]
       
Operating activities of continuing operations        
Net (loss) income 19 29 42 71
Net income (loss) from continuing operations       71
Adjustments to reconcile net loss from continuing operations to net cash provided by operating activities of continuing operations:        
Depreciation and amortization 33 48 123 145
Equity in (losses) earnings of subsidiaries         
Deferred income taxes     2 3
FASA liability     (7) (12)
Defined benefit pension plan funding     (15) (13)
Changes in assets and liabilities:        
Accounts receivable     18 (16)
Other current assets     (11) 3
Accounts payable, accrued expenses and other current liabilities     (44) 41
Other     (6) 41
Net cash provided by operating activities of continuing operations     102 263
Net cash used in operating activities of discontinued operations       (1)
Investing activities        
Property and equipment additions     (61) (55)
Other         
Net Intercompany Funding     (28) (197)
Net cash (used in) provided by investing activities     (89) (252)
Financing activities        
Repayment of capital lease obligations     (13) 11
Net cash used in financing activities     (13) (11)
Net increase (decrease) in cash and cash equivalents        (1)
Cash and cash equivalents at beginning of period        2
Cash and cash equivalents at end of period          
Cash and cash equivalents of continuing operations at end of period   1   1
Non-Guarantor Subsidiaries [Member]
       
Operating activities of continuing operations        
Net (loss) income 18 21 114 446
Income from discontinued operations (including gain from disposal), net of tax       (342)
Net income (loss) from continuing operations       104
Adjustments to reconcile net loss from continuing operations to net cash provided by operating activities of continuing operations:        
Depreciation and amortization 23 8 46 24
Changes in assets and liabilities:        
Accounts receivable     (31) (34)
Other current assets     (1) 8
Accounts payable, accrued expenses and other current liabilities     77 (54)
Other     25 (23)
Net cash provided by operating activities of continuing operations     230 25
Net cash used in operating activities of discontinued operations       (11)
Investing activities        
Net proceeds from the sale of GTA business       624
Other     3 5
Net Intercompany Funding     (220) (811)
Net cash (used in) provided by investing activities     (217) (182)
Financing activities        
Other     3  
Net cash used in financing activities     3  
Effect of changes in exchange rates on cash and cash equivalents        5
Net increase (decrease) in cash and cash equivalents     16 (163)
Cash and cash equivalents at beginning of period     40 204
Cash and cash equivalents at end of period 56   56  
Cash and cash equivalents of continuing operations at end of period   41   41
Eliminations [Member]
       
Operating activities of continuing operations        
Net (loss) income 68 45 180 (173)
Net income (loss) from continuing operations       (173)
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) (45) (180) 173
Investing activities        
Other         
Net Intercompany Funding         
Net cash (used in) provided by investing activities         
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 earnings of investment in Orbitz Worldwide $ (7) $ (5) $ (6) $ (4)