XML 27 R67.htm IDEA: XBRL DOCUMENT v2.4.0.8
Guarantor and Non-Guarantor Consolidating Condensed Financial Statements - Consolidating Condensed Statements of Cash Flows (Detail) (USD $)
In Millions, unless otherwise specified
6 Months Ended
Jun. 30, 2014
Jun. 30, 2013
Operating activities    
Net (loss) income $ (22) $ (113)
Adjustments to reconcile net (loss) income to net cash (used in) provided by operating activities:    
Depreciation and amortization 113 101
Amortization of customer loyalty payments 37 29
Gain on sale of shares of Orbitz Worldwide (52)  
Amortization of debt finance costs 6 19
Accrual of repayment fee and amortization of debt discount 5 1
Loss on early extinguishment of debt 14 49
Payment-in-kind interest 12 9
Share of earnings (losses) in equity method investments 3 (2)
Equity-based compensation 9 2
Deferred income taxes 5 0
Equity in losses (earnings) of subsidiaries     
Pension liability contribution (3) 0
Customer loyalty payments (45) (36)
Changes in assets and liabilities:    
Accounts receivable (38) (65)
Other current assets 9 (4)
Accounts payable, accrued expenses and other current liabilities (22) (9)
Other 11 31
Net cash (used in) provided by operating activities 42 12
Investing activities    
Property and equipment additions (54) (46)
Proceeds from sale of shares of Orbitz Worldwide 54  
Other   (6)
Purchase of non-controlling interest in a subsidiary (65)  
Business acquired (10)  
Purchase of equity method investment (10)  
Net intercompany funding     
Net cash provided by (used in) investing activities (85) (52)
Financing activities    
Proceeds from revolver borrowings 50 53
Repayment of revolver borrowings (50) (73)
Repayment of capital lease obligations (15) (8)
Release of cash provided as collateral 9 137
Repayment of term loans (8) (1,659)
Payment related to early extinguishment of debt (3)  
Proceeds from new term loans   2,169
Repurchase of Senior Notes   (413)
Cash provided as collateral   (93)
Debt finance costs   (55)
Distribution to a parent company   (6)
Other (1) (4)
Net cash provided by (used in) financing activities (18) 48
Effect of changes in exchange rates on cash and cash equivalents   (1)
Net (decrease) increase in cash and cash equivalents (61) 7
Cash and cash equivalents at beginning of period 154 110
Cash and cash equivalents at end of period 93 117
Parent Guarantor [Member]
   
Operating activities    
Net (loss) income (25) (115)
Adjustments to reconcile net (loss) income to net cash (used in) provided by operating activities:    
Depreciation and amortization     
Amortization of customer loyalty payments     
Gain on sale of shares of Orbitz Worldwide     
Amortization of debt finance costs     
Accrual of repayment fee and amortization of debt discount     
Loss on early extinguishment of debt     
Payment-in-kind interest     
Share of earnings (losses) in equity method investments     
Equity-based compensation 9 2
Deferred income taxes     
Equity in losses (earnings) of subsidiaries 10 99
Pension liability contribution     
Customer loyalty payments     
Changes in assets and liabilities:    
Accounts receivable     
Other current assets (2)  
Accounts payable, accrued expenses and other current liabilities 6  
Other     
Net cash (used in) provided by operating activities (12) (14)
Investing activities    
Property and equipment additions     
Proceeds from sale of shares of Orbitz Worldwide     
Purchase of non-controlling interest in a subsidiary     
Business acquired     
Purchase of equity method investment     
Net intercompany funding 12 20
Net cash provided by (used in) investing activities 12 20
Financing activities    
Proceeds from revolver borrowings     
Repayment of revolver borrowings     
Repayment of capital lease obligations     
Release of cash provided as collateral     
Repayment of term loans     
Payment related to early extinguishment of debt     
Repurchase of Senior Notes     
Distribution to a parent company   (6)
Other     
Net cash provided by (used in) financing activities    (6)
Net (decrease) increase in cash and cash equivalents     
Cash and cash equivalents at beginning of period     
Cash and cash equivalents at end of period     
Intermediate Parent Guarantor [Member]
   
Operating activities    
Net (loss) income (165) (196)
Adjustments to reconcile net (loss) income to net cash (used in) provided by operating activities:    
Depreciation and amortization     
Amortization of customer loyalty payments     
Gain on sale of shares of Orbitz Worldwide (52)  
Amortization of debt finance costs     
Accrual of repayment fee and amortization of debt discount     
Loss on early extinguishment of debt     
Payment-in-kind interest     
Share of earnings (losses) in equity method investments 3 (2)
Equity-based compensation     
Deferred income taxes     
Equity in losses (earnings) of subsidiaries 217 198
Pension liability contribution     
Customer loyalty payments     
Changes in assets and liabilities:    
Accounts receivable     
Other current assets     
Accounts payable, accrued expenses and other current liabilities 1  
Other     
Net cash (used in) provided by operating activities (213)  
Investing activities    
Property and equipment additions     
Proceeds from sale of shares of Orbitz Worldwide 54  
Purchase of non-controlling interest in a subsidiary     
Business acquired     
Purchase of equity method investment     
Net intercompany funding 159  
Net cash provided by (used in) investing activities 213  
Financing activities    
Proceeds from revolver borrowings     
Repayment of revolver borrowings     
Repayment of capital lease obligations     
Release of cash provided as collateral     
Repayment of term loans     
Payment related to early extinguishment of debt     
Repurchase of Senior Notes     
Other     
Net cash provided by (used in) financing activities     
Net (decrease) increase 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    
Net (loss) income (217) (198)
Adjustments to reconcile net (loss) income to net cash (used in) provided by operating activities:    
Depreciation and amortization     
Amortization of customer loyalty payments     
Gain on sale of shares of Orbitz Worldwide     
Amortization of debt finance costs 6 19
Accrual of repayment fee and amortization of debt discount 5 1
Loss on early extinguishment of debt 14 49
Payment-in-kind interest 12 9
Share of earnings (losses) in equity method investments     
Equity-based compensation     
Deferred income taxes     
Equity in losses (earnings) of subsidiaries 38 (28)
Pension liability contribution     
Customer loyalty payments     
Changes in assets and liabilities:    
Accounts receivable     
Other current assets 4  
Accounts payable, accrued expenses and other current liabilities 12 19
Other 7 21
Net cash (used in) provided by operating activities (157) (108)
Investing activities    
Property and equipment additions     
Proceeds from sale of shares of Orbitz Worldwide     
Purchase of non-controlling interest in a subsidiary     
Business acquired     
Purchase of equity method investment     
Net intercompany funding 164 35
Net cash provided by (used in) investing activities 164 35
Financing activities    
Proceeds from revolver borrowings 50 53
Repayment of revolver borrowings (50) (73)
Repayment of capital lease obligations     
Release of cash provided as collateral 9 137
Repayment of term loans (8) (1,659)
Payment related to early extinguishment of debt (3)  
Proceeds from new term loans   2,169
Repurchase of Senior Notes   (413)
Cash provided as collateral   (93)
Debt finance costs   (55)
Other (1) (4)
Net cash provided by (used in) financing activities (3) 62
Net (decrease) increase in cash and cash equivalents 4 (11)
Cash and cash equivalents at beginning of period 25 51
Cash and cash equivalents at end of period 29 40
Guarantor Subsidiaries [Member]
   
Operating activities    
Net (loss) income (38) 28
Adjustments to reconcile net (loss) income to net cash (used in) provided by operating activities:    
Depreciation and amortization 94 74
Amortization of customer loyalty payments 11 8
Gain on sale of shares of Orbitz Worldwide     
Amortization of debt finance costs     
Accrual of repayment fee and amortization of debt discount     
Loss on early extinguishment of debt     
Payment-in-kind interest     
Share of earnings (losses) in equity method investments     
Equity-based compensation     
Deferred income taxes 5  
Equity in losses (earnings) of subsidiaries     
Pension liability contribution (3)  
Customer loyalty payments (22) (8)
Changes in assets and liabilities:    
Accounts receivable 9 (25)
Other current assets 6 7
Accounts payable, accrued expenses and other current liabilities (4) 28
Other 13 21
Net cash (used in) provided by operating activities 71 133
Investing activities    
Property and equipment additions (52) (44)
Proceeds from sale of shares of Orbitz Worldwide     
Other   (6)
Purchase of non-controlling interest in a subsidiary     
Business acquired     
Purchase of equity method investment     
Net intercompany funding (50) (75)
Net cash provided by (used in) investing activities (102) (125)
Financing activities    
Proceeds from revolver borrowings     
Repayment of revolver borrowings     
Repayment of capital lease obligations (15) (8)
Release of cash provided as collateral     
Repayment of term loans     
Payment related to early extinguishment of debt     
Repurchase of Senior Notes     
Other     
Net cash provided by (used in) financing activities (15) (8)
Effect of changes in exchange rates on cash and cash equivalents   (1)
Net (decrease) increase in cash and cash equivalents (46) (1)
Cash and cash equivalents at beginning of period 51 3
Cash and cash equivalents at end of period 5 2
Non-Guarantor Subsidiaries [Member]
   
Operating activities    
Net (loss) income 158 99
Adjustments to reconcile net (loss) income to net cash (used in) provided by operating activities:    
Depreciation and amortization 19 27
Amortization of customer loyalty payments 26 21
Gain on sale of shares of Orbitz Worldwide     
Amortization of debt finance costs     
Accrual of repayment fee and amortization of debt discount     
Loss on early extinguishment of debt     
Payment-in-kind interest     
Share of earnings (losses) in equity method investments     
Equity-based compensation     
Deferred income taxes     
Equity in losses (earnings) of subsidiaries     
Pension liability contribution     
Customer loyalty payments (23) (28)
Changes in assets and liabilities:    
Accounts receivable 47 (40)
Other current assets 1 (11)
Accounts payable, accrued expenses and other current liabilities (37) (56)
Other (9) (11)
Net cash (used in) provided by operating activities 88 1
Investing activities    
Property and equipment additions (2) (2)
Proceeds from sale of shares of Orbitz Worldwide     
Purchase of non-controlling interest in a subsidiary (65)  
Business acquired (10)  
Purchase of equity method investment (10)  
Net intercompany funding (20) 20
Net cash provided by (used in) investing activities (107) 18
Financing activities    
Proceeds from revolver borrowings     
Repayment of revolver borrowings     
Repayment of capital lease obligations     
Release of cash provided as collateral     
Repayment of term loans     
Payment related to early extinguishment of debt     
Repurchase of Senior Notes     
Other     
Net cash provided by (used in) financing activities     
Net (decrease) increase in cash and cash equivalents (19) 19
Cash and cash equivalents at beginning of period 78 56
Cash and cash equivalents at end of period 59 75
Eliminations [Member]
   
Operating activities    
Net (loss) income 265 269
Adjustments to reconcile net (loss) income to net cash (used in) provided by operating activities:    
Depreciation and amortization     
Amortization of customer loyalty payments     
Gain on sale of shares of Orbitz Worldwide     
Amortization of debt finance costs     
Accrual of repayment fee and amortization of debt discount     
Loss on early extinguishment of debt     
Payment-in-kind interest     
Share of earnings (losses) in equity method investments     
Equity-based compensation     
Deferred income taxes     
Equity in losses (earnings) of subsidiaries (265) (269)
Pension liability contribution     
Customer loyalty payments     
Changes in assets and liabilities:    
Accounts receivable     
Other current assets     
Accounts payable, accrued expenses and other current liabilities     
Other     
Net cash (used in) provided by operating activities 265  
Investing activities    
Property and equipment additions     
Proceeds from sale of shares of Orbitz Worldwide     
Purchase of non-controlling interest in a subsidiary     
Business acquired     
Purchase of equity method investment     
Net intercompany funding (265)  
Net cash provided by (used in) investing activities (265)  
Financing activities    
Proceeds from revolver borrowings     
Repayment of revolver borrowings     
Repayment of capital lease obligations     
Release of cash provided as collateral     
Repayment of term loans     
Payment related to early extinguishment of debt     
Repurchase of Senior Notes     
Other     
Net cash provided by (used in) financing activities     
Net (decrease) increase in cash and cash equivalents     
Cash and cash equivalents at beginning of period     
Cash and cash equivalents at end of period