XML 27 R43.htm IDEA: XBRL DOCUMENT v2.4.0.6
Guarantor and Non-Guarantor Consolidating Condensed Financial Statements (Details 2) (USD $)
Mar. 31, 2013
Dec. 31, 2012
Mar. 31, 2012
Dec. 31, 2011
Current assets:        
Cash and cash equivalents $ 108,000,000 $ 110,000,000 $ 109,000,000 $ 124,000,000
Accounts receivable, net 210,000,000 150,000,000    
Deferred income taxes 2,000,000 2,000,000    
Other current assets 252,000,000 220,000,000    
Total current assets 572,000,000 482,000,000    
Property and equipment, net 402,000,000 416,000,000    
Goodwill 986,000,000 986,000,000    
Trademarks and tradenames 314,000,000 314,000,000    
Other intangible assets, net 579,000,000 599,000,000    
Cash held as collateral 137,000,000 137,000,000    
Investment in Orbitz Worldwide 7,000,000      
Non-current deferred income tax 6,000,000 6,000,000    
Other non-current assets 203,000,000 218,000,000    
Total assets 3,206,000,000 3,158,000,000    
Current liabilities:        
Accounts payable 68,000,000 74,000,000    
Accrued expenses and other current liabilities 561,000,000 537,000,000    
Deferred income taxes 38,000,000 38,000,000    
Current portion of long-term debt 92,000,000 38,000,000    
Total current liabilities 759,000,000 687,000,000    
Long-term debt 3,372,000,000 3,392,000,000    
Deferred income taxes 8,000,000 7,000,000    
Other non-current liabilities 277,000,000 274,000,000    
Total liabilities 4,416,000,000 4,360,000,000    
Total shareholders' equity/intercompany (1,226,000,000) (1,218,000,000)    
Equity attributable to non-controlling interest in subsidiaries 16,000,000 16,000,000    
Total equity and intercompany (1,210,000,000) (1,202,000,000)    
Total liabilities and equity 3,206,000,000 3,158,000,000    
Parent Guarantor [Member]
       
Current assets:        
Investment in subsidiary/intercompany (1,214,000,000) (1,203,000,000)    
Other non-current assets 6,000,000      
Total assets (1,208,000,000) (1,203,000,000)    
Current liabilities:        
Accrued expenses and other current liabilities 18,000,000 15,000,000    
Total current liabilities 18,000,000 15,000,000    
Total liabilities 18,000,000 15,000,000    
Total shareholders' equity/intercompany (1,226,000,000) (1,218,000,000)    
Total equity and intercompany (1,226,000,000) (1,218,000,000)    
Total liabilities and equity (1,208,000,000) (1,203,000,000)    
Intermediate Parent Guarantor [Member]
       
Current assets:        
Investment in subsidiary/intercompany (1,316,000,000) (1,921,000,000)    
Investment in Orbitz Worldwide 7,000,000      
Total assets (1,309,000,000) (1,921,000,000)    
Current liabilities:        
Total shareholders' equity/intercompany (1,309,000,000) (1,921,000,000)    
Total equity and intercompany (1,309,000,000) (1,921,000,000)    
Total liabilities and equity (1,309,000,000) (1,921,000,000)    
Issuer [Member]
       
Current assets:        
Cash and cash equivalents 49,000,000 51,000,000 49,000,000 83,000,000
Other current assets 19,000,000 26,000,000    
Total current assets 68,000,000 77,000,000    
Investment in subsidiary/intercompany 1,867,000,000 1,243,000,000    
Cash held as collateral 137,000,000 137,000,000    
Other non-current assets 67,000,000 80,000,000    
Total assets 2,139,000,000 1,537,000,000    
Current liabilities:        
Accrued expenses and other current liabilities 77,000,000 117,000,000    
Current portion of long-term debt 73,000,000 20,000,000    
Total current liabilities 150,000,000 137,000,000    
Long-term debt 3,299,000,000 3,314,000,000    
Other non-current liabilities 6,000,000 7,000,000    
Total liabilities 3,455,000,000 3,458,000,000    
Total shareholders' equity/intercompany (1,316,000,000) (1,921,000,000)    
Total equity and intercompany (1,316,000,000) (1,921,000,000)    
Total liabilities and equity 2,139,000,000 1,537,000,000    
Guarantor Subsidiaries [Member]
       
Current assets:        
Cash and cash equivalents 1,000,000 3,000,000 1,000,000  
Accounts receivable, net 60,000,000 45,000,000    
Other current assets 34,000,000 30,000,000    
Total current assets 95,000,000 78,000,000    
Property and equipment, net 377,000,000 358,000,000    
Goodwill 960,000,000 846,000,000    
Trademarks and tradenames 313,000,000 190,000,000    
Other intangible assets, net 576,000,000 217,000,000    
Other non-current assets 55,000,000 60,000,000    
Total assets 2,376,000,000 1,749,000,000    
Current liabilities:        
Accounts payable 40,000,000 47,000,000    
Accrued expenses and other current liabilities 121,000,000 113,000,000    
Deferred income taxes 38,000,000 38,000,000    
Current portion of long-term debt 19,000,000 18,000,000    
Total current liabilities 218,000,000 216,000,000    
Long-term debt 73,000,000 78,000,000    
Deferred income taxes 5,000,000 4,000,000    
Other non-current liabilities 213,000,000 208,000,000    
Total liabilities 509,000,000 506,000,000    
Total shareholders' equity/intercompany 1,867,000,000 1,243,000,000    
Total equity and intercompany 1,867,000,000 1,243,000,000    
Total liabilities and equity 2,376,000,000 1,749,000,000    
Non-Guarantor Subsidiaries [Member]
       
Current assets:        
Cash and cash equivalents 58,000,000 56,000,000 59,000,000 41,000,000
Accounts receivable, net 150,000,000 105,000,000    
Deferred income taxes 2,000,000 2,000,000    
Other current assets 199,000,000 164,000,000    
Total current assets 409,000,000 327,000,000    
Property and equipment, net 25,000,000 58,000,000    
Goodwill 26,000,000 140,000,000    
Trademarks and tradenames 1,000,000 124,000,000    
Other intangible assets, net 3,000,000 382,000,000    
Non-current deferred income tax 6,000,000 6,000,000    
Other non-current assets 75,000,000 78,000,000    
Total assets 545,000,000 1,115,000,000    
Current liabilities:        
Accounts payable 28,000,000 27,000,000    
Accrued expenses and other current liabilities 345,000,000 292,000,000    
Total current liabilities 373,000,000 319,000,000    
Deferred income taxes 3,000,000 3,000,000    
Other non-current liabilities 58,000,000 59,000,000    
Total liabilities 434,000,000 381,000,000    
Total shareholders' equity/intercompany 95,000,000 718,000,000    
Equity attributable to non-controlling interest in subsidiaries 16,000,000 16,000,000    
Total equity and intercompany 111,000,000 734,000,000    
Total liabilities and equity 545,000,000 1,115,000,000    
Eliminations [Member]
       
Current assets:        
Investment in subsidiary/intercompany 663,000,000 1,881,000,000    
Total assets 663,000,000 1,881,000,000    
Current liabilities:        
Total shareholders' equity/intercompany 663,000,000 1,881,000,000    
Total equity and intercompany 663,000,000 1,881,000,000    
Total liabilities and equity $ 663,000,000 $ 1,881,000,000