XML 30 R44.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
Mar. 31, 2013
Mar. 31, 2012
Operating activities    
Net (loss) income $ (10) $ (12)
Adjustments to reconcile net (loss) income from operations to net cash (used in) provided by operating activities:    
Depreciation and amortization 52 57
Equity-based compensation   2
Amortization of debt finance costs 7 9
Non-cash interest on Second Priority Secured Notes 4 3
Gain on interest rate derivative instruments   (2)
Gain on foreign exchange derivative instruments 7 (6)
Equity in (earnings) losses of investment in Orbitz Worldwide (2) 3
FASA liability   (3)
Defined benefit pension plan funding   (2)
Changes in assets and liabilities    
Accounts receivable (60) (47)
Other current assets (12) (11)
Accounts payable, accrued expenses and other current liabilities (2) 20
Other (5) 18
Net cash (used in) provided by operating activities (21) 29
Investing activities    
Property and equipment additions (23) (15)
Net cash provided by (used in) investing activities (23) (15)
Financing activities    
Repayment of revolver borrowings   (35)
Proceeds from revolver borrowings 53 25
Repayment of capital lease obligations (4) (4)
Debt finance costs (2)  
Payments on settlement of foreign exchange derivative contracts (7) (16)
Net share settlement for equity based compensation   (1)
Contribution from non-controlling interest shareholders   2
Proceeds from settlement of foreign exchange derivative contracts 2  
Net cash provided by (used in) financing activities 42 (29)
Effect of changes in exchange rates on cash and cash equivalents     
Net (decrease) increase in cash and cash equivalents (2) (15)
Cash and cash equivalents at beginning of period 110 124
Cash and cash equivalents at end of period 108 109
Parent Guarantor [Member]
   
Operating activities    
Net (loss) income (10) (11)
Adjustments to reconcile net (loss) income from operations to net cash (used in) provided by operating activities:    
Equity-based compensation   2
Equity in losses (earnings) of subsidiaries 2 5
Changes in assets and liabilities    
Accounts payable, accrued expenses and other current liabilities 3  
Net cash (used in) provided by operating activities (5) (4)
Investing activities    
Net intercompany funding 5 5
Net cash provided by (used in) investing activities 5 5
Financing activities    
Net share settlement for equity based compensation   (1)
Net cash provided by (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 (53) (50)
Adjustments to reconcile net (loss) income from operations to net cash (used in) provided by operating activities:    
Equity in (earnings) losses of investment in Orbitz Worldwide (2) 3
Equity in losses (earnings) of subsidiaries 55 47
Changes in assets and liabilities    
Other   1
Net cash (used in) provided by operating activities   1
Investing activities    
Net intercompany funding   (1)
Net cash provided by (used in) investing activities   (1)
Financing activities    
Effect of changes in exchange rates on cash and cash equivalents     
Issuer [Member]
   
Operating activities    
Net (loss) income (55) (47)
Adjustments to reconcile net (loss) income from operations to net cash (used in) provided by operating activities:    
Amortization of debt finance costs 7 9
Non-cash interest on Second Priority Secured Notes 4 3
Gain on interest rate derivative instruments   (2)
Gain on foreign exchange derivative instruments 7 (6)
Equity in losses (earnings) of subsidiaries (10) (24)
Changes in assets and liabilities    
Other current assets   2
Accounts payable, accrued expenses and other current liabilities (33) 24
Net cash (used in) provided by operating activities (80) (41)
Investing activities    
Net intercompany funding 32 33
Net cash provided by (used in) investing activities 32 33
Financing activities    
Repayment of revolver borrowings   (35)
Proceeds from revolver borrowings 53 25
Debt finance costs (2)  
Payments on settlement of foreign exchange derivative contracts (7) (16)
Proceeds from settlement of foreign exchange derivative contracts 2  
Net cash provided by (used in) financing activities 46 (26)
Effect of changes in exchange rates on cash and cash equivalents     
Net (decrease) increase in cash and cash equivalents (2) (34)
Cash and cash equivalents at beginning of period 51 83
Cash and cash equivalents at end of period 49 49
Guarantor Subsidiaries [Member]
   
Operating activities    
Net (loss) income 10 24
Adjustments to reconcile net (loss) income from operations to net cash (used in) provided by operating activities:    
Depreciation and amortization 39 41
FASA liability   (3)
Defined benefit pension plan funding   (2)
Changes in assets and liabilities    
Accounts receivable (15) (5)
Other current assets (4) 1
Accounts payable, accrued expenses and other current liabilities 3 2
Other 2 5
Net cash (used in) provided by operating activities 35 63
Investing activities    
Property and equipment additions (23) (15)
Net intercompany funding (10) (43)
Net cash provided by (used in) investing activities (33) (58)
Financing activities    
Repayment of capital lease obligations (4) (4)
Net cash provided by (used in) financing activities (4) (4)
Effect of changes in exchange rates on cash and cash equivalents     
Net (decrease) increase in cash and cash equivalents (2) 1
Cash and cash equivalents at beginning of period 3  
Cash and cash equivalents at end of period 1 1
Non-Guarantor Subsidiaries [Member]
   
Operating activities    
Net (loss) income 51 44
Adjustments to reconcile net (loss) income from operations to net cash (used in) provided by operating activities:    
Depreciation and amortization 13 16
Changes in assets and liabilities    
Accounts receivable (45) (42)
Other current assets (8) (14)
Accounts payable, accrued expenses and other current liabilities 25 (6)
Other (7) 12
Net cash (used in) provided by operating activities 29 10
Investing activities    
Net intercompany funding (27) 6
Net cash provided by (used in) investing activities (27) 6
Financing activities    
Contribution from non-controlling interest shareholders   2
Net cash provided by (used in) financing activities   2
Effect of changes in exchange rates on cash and cash equivalents     
Net (decrease) increase in cash and cash equivalents 2 18
Cash and cash equivalents at beginning of period 56 41
Cash and cash equivalents at end of period 58 59
Eliminations [Member]
   
Operating activities    
Net (loss) income 47 28
Adjustments to reconcile net (loss) income from operations to net cash (used in) provided by operating activities:    
Equity in losses (earnings) of subsidiaries (47) (28)
Financing activities    
Effect of changes in exchange rates on cash and cash equivalents     
Orbitz Worldwide [Member] | Intermediate Parent Guarantor [Member]
   
Adjustments to reconcile net (loss) income from operations to net cash (used in) provided by operating activities:    
Equity in (earnings) losses of investment in Orbitz Worldwide   $ 3