XML 274 R55.htm IDEA: XBRL DOCUMENT v2.4.0.8
Guarantor and Non-Guarantor Condensed Consolidating Financial Statements (Details 2) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 12 Months Ended
Mar. 31, 2013
Dec. 31, 2012
Sep. 30, 2012
Jun. 30, 2012
Mar. 31, 2012
Dec. 31, 2011
Sep. 30, 2011
Jun. 30, 2011
Mar. 31, 2011
Dec. 31, 2012
Dec. 31, 2011
Dec. 31, 2010
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS                        
Total revenues $ 2,436,508 $ 2,318,600 $ 2,516,200 $ 2,225,100 $ 1,960,925 $ 2,013,800 $ 2,432,300 $ 2,072,300 $ 1,780,000 $ 9,020,807 $ 8,298,380 $ 7,562,534
Expenses:                        
Direct operating 1,351,190       1,114,158         4,795,788 4,566,378 4,283,394
Depreciation of revenue earning equipment and lease charges 587,027       515,106         2,148,158 1,905,739 1,868,147
Selling, general and administrative 251,524       207,736         945,581 745,117 664,442
Interest expense 163,248       149,489         597,788 650,254 726,539
Interest income (1,834)       (1,092)         (4,902) (5,551) (12,315)
Other (income) expense, net (598)       (457)         35,542 62,548 5
Total expenses 2,350,557       1,984,940         8,517,955 7,924,485 7,530,212
Income before income taxes 85,951 (26,900) 382,100 171,700 (24,015) 105,400 308,200 107,000 (146,700) 502,852 373,895 32,322
Provision for taxes on income (59,468)       (24,226)         (227,073) (143,846) (33,322)
Equity in earnings (losses) of subsidiaries (net of tax) 0       0         0 0 0
Net loss attributable to The Hertz Corporation and Subsidiaries' common stockholder 26,483 (28,300) 251,300 101,000 (48,241) 58,800 212,600 62,100 (123,000) 275,779 210,489 (18,383)
Parent (The Hertz Corporation)
                       
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS                        
Total revenues 1,054,476       967,967         4,259,049 4,068,310 3,961,435
Expenses:                        
Direct operating 612,924       571,851         2,384,829 2,262,371 2,217,864
Depreciation of revenue earning equipment and lease charges 661,302       538,717         2,402,032 1,996,733 1,938,416
Selling, general and administrative 107,284       104,123         448,100 326,794 320,192
Interest expense 81,279       63,637              
Interest income (8)       (113)              
Other (income) expense, net 48       0         (10,656) 62,396 9,915
Total expenses 1,462,733       1,278,215         5,477,742 4,947,393 4,783,663
Income before income taxes (408,257)       (310,248)         (1,218,693) (879,083) (822,228)
Provision for taxes on income 148,353       111,243         476,444 342,469 314,692
Equity in earnings (losses) of subsidiaries (net of tax) 286,387       150,764         1,018,028 747,103 489,153
Net loss attributable to The Hertz Corporation and Subsidiaries' common stockholder 26,483       (48,241)         275,779 210,489 (18,383)
Guarantor Subsidiaries
                       
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS                        
Total revenues 622,087       209,801         975,500 809,093 701,264
Expenses:                        
Direct operating 352,931       133,269         553,099 497,053 452,674
Depreciation of revenue earning equipment and lease charges 152,462       44,488         198,322 180,807 200,252
Selling, general and administrative 59,701       25,542         123,300 85,414 67,739
Interest expense 10,233       9,847              
Interest income (1,383)       (157)              
Other (income) expense, net (31)       (5)         (19) (18) (3)
Total expenses 573,913       212,984         914,381 790,482 740,730
Income before income taxes 48,174       (3,183)         61,119 18,611 (39,466)
Provision for taxes on income (17,870)       657         (44,846) (10,016) 10,718
Equity in earnings (losses) of subsidiaries (net of tax) 54,784       11,256         45,922 26,215 (5,268)
Net loss attributable to The Hertz Corporation and Subsidiaries' common stockholder 85,088       8,730         62,195 34,810 (34,016)
Non-Guarantor Subsidiaries
                       
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS                        
Total revenues 1,503,266       1,341,215         6,255,039 5,733,827 5,350,348
Expenses:                        
Direct operating 385,569       409,038         1,857,860 1,806,954 1,612,856
Depreciation of revenue earning equipment and lease charges 516,206       489,959         2,016,585 2,041,049 2,179,992
Selling, general and administrative 84,683       78,071         374,181 332,909 276,511
Interest expense 71,736       76,005              
Interest income (443)       (822)              
Other (income) expense, net (519)       (452)         46,217 170 (9,907)
Total expenses 1,057,232       1,051,799         4,594,613 4,499,460 4,456,332
Income before income taxes 446,034       289,416         1,660,426 1,234,367 894,016
Provision for taxes on income (189,951)       (136,126)         (658,671) (476,299) (358,732)
Equity in earnings (losses) of subsidiaries (net of tax) 0                      
Net loss attributable to The Hertz Corporation and Subsidiaries' common stockholder 256,083       153,290         1,001,755 738,508 517,901
Eliminations
                       
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS                        
Total revenues (743,321)       (558,058)         (2,468,781) (2,312,850) (2,450,513)
Expenses:                        
Direct operating (234)       0         0 0 0
Depreciation of revenue earning equipment and lease charges (742,943)       (558,058)         (2,468,781) (2,312,850) (2,450,513)
Selling, general and administrative (144)       0         0 0 0
Interest expense 0       0              
Interest income 0       0              
Other (income) expense, net 0       0         0 0 0
Total expenses (743,321)       (558,058)         (2,468,781) (2,312,850) (2,450,513)
Income before income taxes 0       0         0 0 0
Provision for taxes on income 0       0         0 0 0
Equity in earnings (losses) of subsidiaries (net of tax) (341,171)       (162,020)         (1,063,950) (773,318) (483,885)
Net loss attributable to The Hertz Corporation and Subsidiaries' common stockholder $ (341,171)       $ (162,020)         $ (1,063,950) $ (773,318) $ (483,885)