XML 84 R91.htm IDEA: XBRL DOCUMENT v2.4.0.8
Guarantor and Non-Guarantor Condensed Consolidating Financial Statements (Statement of Operations) (Details) (USD $)
In Millions, unless otherwise specified
3 Months Ended 6 Months Ended 9 Months Ended 12 Months Ended
Dec. 31, 2013
Sep. 30, 2013
Jun. 30, 2013
Mar. 31, 2013
Dec. 31, 2012
Sep. 30, 2012
Jun. 30, 2012
Mar. 31, 2012
Jun. 30, 2013
Jun. 30, 2012
Sep. 30, 2013
Sep. 30, 2012
Dec. 31, 2013
Dec. 31, 2012
Dec. 31, 2011
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS                              
Total revenues $ 2,556.4 $ 3,069.4 $ 2,709.2 $ 2,436.9 $ 2,319.7 $ 2,517.2 $ 2,226.2 $ 1,961.7 $ 5,146.2 $ 4,188.0 $ 8,215.6 $ 6,705.2 $ 10,771.9 $ 9,024.9 $ 8,299.3
Expenses:                              
Direct operating   1,539.5 1,414.2 1,358.9 1,257.7 1,238.0 1,194.2 1,115.0 2,773.1 2,309.3 4,312.7 3,547.3 5,752.0 4,806.0 4,573.1
Depreciation of revenue earning equipment and lease charges   674.9 627.5 580.1 550.0 556.7 514.5 508.7 1,207.6 1,023.2 1,882.5 1,579.9 2,525.5 2,128.9 1,896.2
Selling, general and administrative   271.5 280.7 247.4 331.0 204.7 218.4 214.0 528.1 432.3 799.6 637.0 1,021.8 968.0 767.5
Interest expense, net of interest income                         667.3 592.9 644.8
Other (income) expense, net   44.8 (1.1) 1.7         0.6   45.4   66.1 35.5 62.5
Total expenses                         10,032.7 8,531.3 7,944.1
Income before income taxes 65.2 367.0 219.7 87.4 (29.7) 386.3 160.9 (23.9) 307.1 137.0 674.1 523.3 739.2 493.6 355.2
(Provision) benefit for taxes on income (loss)   (129.9) (90.4) (63.1) 1.0 (134.1) (65.0) (24.3) (153.5) (89.3) (283.4) (223.4) (345.2) (222.4) (137.2)
Equity in earnings of subsidiaries, net of tax                         0 0 0
Net income (loss)                         394.0 271.2 218.0
Less: Net income attributable to noncontrolling interest                         0 0 (19.6)
Net income (loss) attributable to The Hertz Corporation and Subsidiaries' common stockholder 3.4 237.1 129.3 24.3 (28.7) 252.2 95.9 (48.2) 153.6 47.7 390.7 299.9 394.0 271.2 198.4
Parent
                             
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS                              
Total revenues                         4,544.9 4,259.1 4,068.3
Expenses:                              
Direct operating                         2,555.2 2,385.7 2,262.7
Depreciation of revenue earning equipment and lease charges                         2,713.6 2,378.5 1,986.2
Selling, general and administrative                         482.3 474.1 349.2
Interest expense, net of interest income                         336.6 253.5 299.2
Other (income) expense, net                         54.1 (10.7) 62.4
Total expenses                         6,141.8 5,481.1 4,959.7
Income before income taxes                         (1,596.9) (1,222.0) (891.4)
(Provision) benefit for taxes on income (loss)                         597.1 477.7 347.3
Equity in earnings of subsidiaries, net of tax                         1,393.8 1,015.5 742.5
Net income (loss)                         394.0 271.2 198.4
Less: Net income attributable to noncontrolling interest                             0
Net income (loss) attributable to The Hertz Corporation and Subsidiaries' common stockholder                         394.0 271.2 198.4
Guarantor Subsidiaries
                             
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS                              
Total revenues                         2,672.5 1,143.8 810.0
Expenses:                              
Direct operating                         1,463.7 649.6 497.2
Depreciation of revenue earning equipment and lease charges                         655.3 244.8 181.7
Selling, general and administrative                         212.8 177.7 85.4
Interest expense, net of interest income                         34.3 39.4 27.2
Other (income) expense, net                         (6.4) 24.1 0
Total expenses                         2,359.7 1,135.6 791.5
Income before income taxes                         312.8 8.2 18.5
(Provision) benefit for taxes on income (loss)                         (128.2) (30.7) (10.0)
Equity in earnings of subsidiaries, net of tax                         155.0 60.3 26.2
Net income (loss)                         339.6 37.8 34.7
Less: Net income attributable to noncontrolling interest                             0
Net income (loss) attributable to The Hertz Corporation and Subsidiaries' common stockholder                         339.6 37.8 34.7
Non-Guarantor Subsidiaries
                             
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS                              
Total revenues                         6,712.2 6,109.0 5,723.3
Expenses:                              
Direct operating                         1,734.8 1,770.8 1,813.2
Depreciation of revenue earning equipment and lease charges                         2,309.3 1,992.3 2,030.6
Selling, general and administrative                         330.0 316.3 332.9
Interest expense, net of interest income                         296.4 300.0 318.4
Other (income) expense, net                         18.4 22.1 0.1
Total expenses                         4,688.9 4,401.5 4,495.2
Income before income taxes                         2,023.3 1,707.5 1,228.1
(Provision) benefit for taxes on income (loss)                         (814.1) (669.4) (474.5)
Net income (loss)                         1,209.2 1,038.1 753.6
Less: Net income attributable to noncontrolling interest                             (19.6)
Net income (loss) attributable to The Hertz Corporation and Subsidiaries' common stockholder                         1,209.2 1,038.1 734.0
Eliminations
                             
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS                              
Total revenues                         (3,157.7) (2,487.0) (2,302.3)
Expenses:                              
Direct operating                         (1.7) (0.1) 0
Depreciation of revenue earning equipment and lease charges                         (3,152.7) (2,486.7) (2,302.3)
Selling, general and administrative                         (3.3) (0.1) 0
Interest expense, net of interest income                         0 0 0
Other (income) expense, net                         0 0 0
Total expenses                         (3,157.7) (2,486.9) (2,302.3)
Income before income taxes                         0 (0.1) 0
(Provision) benefit for taxes on income (loss)                         0 0 0
Equity in earnings of subsidiaries, net of tax                         (1,548.8) (1,075.8) (768.7)
Net income (loss)                         (1,548.8) (1,075.9) (768.7)
Less: Net income attributable to noncontrolling interest                             0
Net income (loss) attributable to The Hertz Corporation and Subsidiaries' common stockholder                         $ (1,548.8) $ (1,075.9) $ (768.7)