XML 80 R60.htm IDEA: XBRL DOCUMENT v2.4.0.8
Guarantor and Non-Guarantor Condensed Consolidating Financial Statements (Details 2) (USD $)
In Millions, unless otherwise specified
3 Months Ended 9 Months Ended
Sep. 30, 2013
Sep. 30, 2012
Sep. 30, 2013
Sep. 30, 2012
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS        
Total revenues $ 3,069.4 $ 2,516.2 $ 8,220.6 $ 6,702.3
Expenses:        
Direct operating 1,525.4 1,241.1 4,282.6 3,544.2
Depreciation of revenue earning equipment and lease charges 676.7 560.5 1,904.8 1,595.4
Selling, general and administrative 276.8 201.0 803.1 615.3
Interest expense 175.2 141.7 508.6 430.5
Interest income (3.5) (0.7) (7.3) (2.3)
Other (income) expense, net 44.8 (9.5) 43.1 (10.5)
Total expenses 2,695.4 2,134.1 7,534.9 6,172.6
Income before income taxes 374.0 382.1 685.7 529.7
Provision for taxes on income (132.4) (130.8) (287.7) (225.7)
Equity in earnings (losses) of subsidiaries (net of tax) 0 0 0 0
Net income attributable to The Hertz Corporation and Subsidiaries' common stockholder 241.6 251.3 398.0 304.0
Parent (The Hertz Corporation)
       
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS        
Total revenues 1,261.9 1,189.6 3,463.4 3,232.5
Expenses:        
Direct operating 662.2 614.3 1,893.9 1,795.6
Depreciation of revenue earning equipment and lease charges 863.3 690.4 2,132.6 1,789.6
Selling, general and administrative 124.6 95.6 354.2 294.3
Interest expense 83.9 52.5 253.0 172.1
Interest income 0 0 0 (0.2)
Other (income) expense, net 9.5 0 23.9 0
Total expenses 1,743.5 1,452.8 4,657.6 4,051.4
Income before income taxes (481.6) (263.2) (1,194.2) (818.9)
Provision for taxes on income 174.6 93.6 432.2 295.6
Equity in earnings (losses) of subsidiaries (net of tax) 548.6 420.9 1,160.0 827.3
Net income attributable to The Hertz Corporation and Subsidiaries' common stockholder 241.6 251.3 398.0 304.0
Guarantor Subsidiaries
       
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS        
Total revenues 740.7 261.3 2,025.6 704.2
Expenses:        
Direct operating 374.9 135.6 1,085.5 409.9
Depreciation of revenue earning equipment and lease charges 172.0 51.9 493.4 144.3
Selling, general and administrative 62.8 25.7 187.2 82.6
Interest expense 12.8 10.1 31.0 29.1
Interest income (2.0) (0.2) (5.0) (0.6)
Other (income) expense, net 0 0 (2.2) 0
Total expenses 620.5 223.1 1,789.9 665.3
Income before income taxes 120.2 38.2 235.7 38.9
Provision for taxes on income (43.8) (12.9) (86.9) (13.5)
Equity in earnings (losses) of subsidiaries (net of tax) 37.4 55.8 148.9 33.2
Net income attributable to The Hertz Corporation and Subsidiaries' common stockholder 113.8 81.1 297.7 58.6
Non-Guarantor Subsidiaries
       
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS        
Total revenues 2,045.7 1,779.0 5,166.5 4,613.3
Expenses:        
Direct operating 488.7 491.2 1,304.1 1,338.7
Depreciation of revenue earning equipment and lease charges 619.7 531.9 1,712.3 1,509.2
Selling, general and administrative 89.6 79.7 262.2 238.4
Interest expense 78.5 79.1 224.6 229.3
Interest income (1.5) (0.5) (2.3) (1.5)
Other (income) expense, net 35.3 (9.5) 21.4 (10.5)
Total expenses 1,310.3 1,171.9 3,522.3 3,303.6
Income before income taxes 735.4 607.1 1,644.2 1,309.7
Provision for taxes on income (263.2) (211.5) (633.0) (507.8)
Equity in earnings (losses) of subsidiaries (net of tax) 0 0 0 0
Net income attributable to The Hertz Corporation and Subsidiaries' common stockholder 472.2 395.6 1,011.2 801.9
Eliminations
       
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS        
Total revenues (978.9) (713.7) (2,434.9) (1,847.7)
Expenses:        
Direct operating (0.4) 0 (0.9) 0
Depreciation of revenue earning equipment and lease charges (978.3) (713.7) (2,433.5) (1,847.7)
Selling, general and administrative (0.2) 0 (0.5) 0
Interest expense 0 0 0 0
Interest income 0 0 0 0
Other (income) expense, net 0 0 0 0
Total expenses (978.9) (713.7) (2,434.9) (1,847.7)
Income before income taxes 0 0 0 0
Provision for taxes on income 0 0 0 0
Equity in earnings (losses) of subsidiaries (net of tax) (586.0) (476.7) (1,308.9) (860.5)
Net income attributable to The Hertz Corporation and Subsidiaries' common stockholder $ (586.0) $ (476.7) $ (1,308.9) $ (860.5)