XML 67 R100.htm IDEA: XBRL DOCUMENT v2.4.0.6
Guarantor and Non-Guarantor Financial Statements (Details 3) (USD $)
In Millions, unless otherwise specified
1 Months Ended 12 Months Ended
Sep. 30, 2011
Dec. 31, 2012
Dec. 31, 2011
Dec. 31, 2010
Operating activities        
Net (loss) income   $ (236) $ 172 $ (44)
Gain from disposal of discontinued operations   (7) (306) (27)
Net (loss) income from continuing operations   (243) (134) (71)
Adjustments to reconcile net (loss) income from continuing operations to net cash (used in) provided by operating activities of continuing operations:        
Depreciation and amortization   227 227 210
Equity-based compensation   2 5 5
Amortization of debt finance costs and debt discount   37 23 23
Non-cash interest on Second Priority Secured Notes   14 3  
Gain on early extinguishment of debt   (6)   (2)
Gain on interest rate derivative instruments   (1) (22) (6)
Gain on foreign exchange derivative instruments     (1) (3)
Equity in losses of investment in Orbitz Worldwide   74 18 28
Deferred income taxes   4 3 21
FASA liability   (7) (16) (18)
Defined benefit pension plan funding   (27) (17) (3)
Changes in assets and liabilities        
Accounts receivable   22 (20) 4
Other current assets   (3) 13 (14)
Accounts payable, accrued expenses and other current liabilities   36 9 17
Other   52 33 (10)
Net cash (used in) provided by operating activities of continuing operations   181 124 181
Net cash (used in) provided by operating activities of discontinued operations     (12) 103
Investing activities        
Property and equipment additions   (92) (77) (182)
Investment in Orbitz Worldwide       (50)
Businesses acquired       (16)
Loan to parent company       (9)
Loan repaid by parent company       9
Proceeds from asset sales       2
Net proceeds from the sale of GTA business     628  
Other   3 5 5
Net cash (used in) provided by investing activities   (89) 556 (241)
Financing activities        
Proceeds from new term loan   170   137
Repayment of term loans   (165) (658) (160)
Proceeds from revolver borrowings   80 35 130
Repayment of revolver borrowings   (95)   (130)
Repayment of capital lease obligations   (16) (14) (10)
Repurchase and retirement of Senior Notes   (20)   (18)
Proceeds from issuance of Senior Notes       250
Debt finance costs   (20) (100) (20)
Cash provided as collateral       (137)
Payments on settlement of foreign exchange derivative contracts   (51)   (77)
Proceeds from settlement of foreign exchange derivative contracts   9 34 16
Distribution to a parent company (89)   (89)  
Other   2 1 (3)
Net cash (used in) provided by financing activities   (106) (791) (22)
Effect of changes in exchange rates on cash and cash equivalents      5 4
Net (decrease) increase in cash and cash equivalents   (14) (118) 25
Cash and cash equivalents at beginning of year (including cash of discontinued operations)   124 242 217
Cash and cash equivalents at end of year   110 124 242
Less: cash of discontinued operations       (148)
Cash and cash equivalents of continuing operations at end of year   110 124 94
Parent Guarantor [Member]
       
Operating activities        
Net (loss) income   (236) 175 (43)
Gain from disposal of discontinued operations     14  
Net (loss) income from continuing operations   (236) 189 (43)
Adjustments to reconcile net (loss) income from continuing operations to net cash (used in) provided by operating activities of continuing operations:        
Equity-based compensation   2 5 5
Equity in losses (earnings) of subsidiaries   203 (203) 34
Changes in assets and liabilities        
Net cash (used in) provided by operating activities of continuing operations   (31) (9) (4)
Investing activities        
Net proceeds from the sale of GTA business     (10)  
Net intercompany funding   32 111 4
Net cash (used in) provided by investing activities   32 101 4
Financing activities        
Distribution to a parent company     (89)  
Other   (1) (3)  
Net cash (used in) provided by financing activities   (1) (92)  
Effect of changes in exchange rates on cash and cash equivalents         
Intermediate Parent Guarantor [Member]
       
Operating activities        
Net (loss) income   (341) (227) (207)
Net (loss) income from continuing operations   (341) (227) (207)
Adjustments to reconcile net (loss) income from continuing operations to net cash (used in) provided by operating activities of continuing operations:        
Equity in losses (earnings) of subsidiaries   267 208 178
Changes in assets and liabilities        
Accounts payable, accrued expenses and other current liabilities   (18)   12
Net cash (used in) provided by operating activities of continuing operations   (18) (1) 11
Investing activities        
Investment in Orbitz Worldwide       (50)
Net intercompany funding   18 1 39
Net cash (used in) provided by investing activities   18 1 (11)
Financing activities        
Effect of changes in exchange rates on cash and cash equivalents         
Issuer [Member]
       
Operating activities        
Net (loss) income   (267) (208) (178)
Gain from disposal of discontinued operations     22  
Net (loss) income from continuing operations   (267) (186) (178)
Adjustments to reconcile net (loss) income from continuing operations to net cash (used in) provided by operating activities of continuing operations:        
Amortization of debt finance costs and debt discount   37 23 23
Non-cash interest on Second Priority Secured Notes   14 3  
Gain on early extinguishment of debt   (6)   (2)
Gain on interest rate derivative instruments   (1) (22) (6)
Gain on foreign exchange derivative instruments     (1) (3)
Equity in losses (earnings) of subsidiaries   (31) (95) (92)
Changes in assets and liabilities        
Accounts payable, accrued expenses and other current liabilities   (15)   19
Other     8 13
Net cash (used in) provided by operating activities of continuing operations   (269) (270) (226)
Investing activities        
Net proceeds from the sale of GTA business     14  
Net intercompany funding   328 993 271
Net cash (used in) provided by investing activities   328 1,007 271
Financing activities        
Proceeds from new term loan   170   137
Repayment of term loans   (165) (658) (160)
Proceeds from revolver borrowings   80 35 130
Repayment of revolver borrowings   (95)   (130)
Repurchase and retirement of Senior Notes   (20)   (18)
Proceeds from issuance of Senior Notes       250
Debt finance costs   (20) (100) (20)
Cash provided as collateral       (137)
Payments on settlement of foreign exchange derivative contracts   (51)   (77)
Proceeds from settlement of foreign exchange derivative contracts   9 34 16
Net cash (used in) provided by financing activities   (92) (689) (9)
Effect of changes in exchange rates on cash and cash equivalents         
Net (decrease) increase in cash and cash equivalents   (33) 48 36
Cash and cash equivalents at beginning of year (including cash of discontinued operations)   84 36  
Cash and cash equivalents at end of year   51 84 36
Cash and cash equivalents of continuing operations at end of year     84 36
Guarantor Subsidiaries [Member]
       
Operating activities        
Net (loss) income   31 95 92
Gain from disposal of discontinued operations       (1)
Net (loss) income from continuing operations   31 95 91
Adjustments to reconcile net (loss) income from continuing operations to net cash (used in) provided by operating activities of continuing operations:        
Depreciation and amortization   167 168 153
Deferred income taxes   3 3 19
FASA liability   (7) (16) (18)
Defined benefit pension plan funding   (27) (17) (3)
Changes in assets and liabilities        
Accounts receivable   21 (15) 17
Other current assets   (2) 11 6
Accounts payable, accrued expenses and other current liabilities   40 (11) (28)
Other   (14) 12 14
Net cash (used in) provided by operating activities of continuing operations   212 230 251
Net cash (used in) provided by operating activities of discontinued operations     (1) 36
Investing activities        
Property and equipment additions   (92) (72) (173)
Loan to parent company       (9)
Loan repaid by parent company       9
Proceeds from asset sales       2
Other       5
Net intercompany funding   (101) (144) (148)
Net cash (used in) provided by investing activities   (193) (216) (314)
Financing activities        
Repayment of capital lease obligations   (16) (14) (10)
Net cash (used in) provided by financing activities   (16) (14) (10)
Effect of changes in exchange rates on cash and cash equivalents         
Net (decrease) increase in cash and cash equivalents   3 (1) (37)
Cash and cash equivalents at beginning of year (including cash of discontinued operations)     1 38
Cash and cash equivalents at end of year   3   1
Less: cash of discontinued operations       (1)
Non-Guarantor Subsidiaries [Member]
       
Operating activities        
Net (loss) income   138 427 172
Gain from disposal of discontinued operations   (7) (342) (26)
Net (loss) income from continuing operations   131 85 146
Adjustments to reconcile net (loss) income from continuing operations to net cash (used in) provided by operating activities of continuing operations:        
Depreciation and amortization   60 59 57
Deferred income taxes   1   2
Changes in assets and liabilities        
Accounts receivable   1 (5) (13)
Other current assets   (1) 2 (20)
Accounts payable, accrued expenses and other current liabilities   29 20 14
Other   66 13 (37)
Net cash (used in) provided by operating activities of continuing operations   287 174 149
Net cash (used in) provided by operating activities of discontinued operations     (11) 67
Investing activities        
Property and equipment additions     (5) (9)
Businesses acquired       (16)
Net proceeds from the sale of GTA business     624  
Other   3 5  
Net intercompany funding   (277) (961) (166)
Net cash (used in) provided by investing activities   (274) (337) (191)
Financing activities        
Other   3 4 (3)
Net cash (used in) provided by financing activities   3 4 (3)
Effect of changes in exchange rates on cash and cash equivalents      5 4
Net (decrease) increase in cash and cash equivalents   16 (165) 26
Cash and cash equivalents at beginning of year (including cash of discontinued operations)   40 205 179
Cash and cash equivalents at end of year   56 40 205
Less: cash of discontinued operations       (147)
Cash and cash equivalents of continuing operations at end of year     40 58
Eliminations [Member]
       
Operating activities        
Net (loss) income   439 (90) 120
Net (loss) income from continuing operations   439 (90) 120
Adjustments to reconcile net (loss) income from continuing operations to net cash (used in) provided by operating activities of continuing operations:        
Equity in losses (earnings) of subsidiaries   (439) 90 (120)
Financing activities        
Effect of changes in exchange rates on cash and cash equivalents         
Orbitz Worldwide [Member]
       
Adjustments to reconcile net (loss) income from continuing operations to net cash (used in) provided by operating activities of continuing operations:        
Equity in losses of investment in Orbitz Worldwide   74 18 28
Orbitz Worldwide [Member] | Intermediate Parent Guarantor [Member]
       
Adjustments to reconcile net (loss) income from continuing operations to net cash (used in) provided by operating activities of continuing operations:        
Equity in losses of investment in Orbitz Worldwide   $ 74 $ 18 $ 28