XML 501 R83.htm IDEA: XBRL DOCUMENT v2.4.0.8
Guarantor and Non-Guarantor Condensed Consolidating Financial Statements
 3 Months Ended 12 Months Ended
Mar. 31, 2013
Dec. 31, 2012
Guarantor and Non-Guarantor Condensed Consolidating Financial Statements    
Guarantor and Non-Guarantor Condensed Consolidating Financial Statements
Guarantor and Non-Guarantor Condensed Consolidating Financial Statements

The following condensed consolidating financial information presents the Condensed Consolidating Balance Sheets as of March 31, 2013 and December 31, 2012 and the Condensed Consolidating Statements of Operations and Comprehensive Income (Loss) for the three month periods ended March 31, 2013 and 2012, and Statements of Cash Flows for the three months ended March 31, 2013 and 2012, of (a) The Hertz Corporation, (“the Company” or “the Parent”); (b) the Parent's subsidiaries that guarantee the Parent's indebtedness, or the Guarantor Subsidiaries; (c) the Parent's subsidiaries that do not guarantee the Parent's indebtedness, or the Non-Guarantor Subsidiaries; (d) elimination entries necessary to consolidate the Parent with the Guarantor Subsidiaries and Non-Guarantor Subsidiaries; and of (e) the Company on a consolidated basis.

In February 2013 and March 2013, we added Dollar Thrifty and certain of its subsidiaries as guarantors under certain of our debt instruments and credit facilities. The following condensed consolidating financial statements now reflects the results of this change for all periods presented.

Investments in subsidiaries are accounted for using the equity method for purposes of the consolidating presentation. The principal elimination entries relate to investments in subsidiaries and intercompany balances and transactions. Separate financial statements and other disclosures with respect to the Guarantor Subsidiaries have not been provided, as the Guarantor Subsidiaries are 100% owned by the Parent and all guarantees are full and unconditional and joint and several. Additionally, substantially all of the assets of the Guarantor Subsidiaries are pledged under the Senior Credit Facilities, and consequently will not be available to satisfy the claims of our general creditors.

CONDENSED CONSOLIDATING BALANCE SHEET
March 31, 2013
(In Thousands of Dollars)

 
Parent
(The Hertz
Corporation)
 
Guarantor
Subsidiaries
 
Non-
Guarantor
Subsidiaries
 
Eliminations
 
The Hertz
Corporation &
Subsidiaries
ASSETS
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
237,487

 
$
23,806

 
$
392,479

 
$
—

 
$
653,772

Restricted cash and cash equivalents
52,629

 
15,892

 
356,640

 
—

 
425,161

Receivables, less allowance for doubtful accounts
453,072

 
448,096

 
677,783

 
(23,431
)
 
1,555,520

Due from Hertz affiliate
947,560

 
2,105,430

 
3,623,523

 
(6,662,776
)
 
13,737

Inventories, at lower cost or market
29,087

 
40,550

 
40,316

 
—

 
109,953

Prepaid expenses and other assets
2,773,720

 
260,833

 
168,120

 
(2,654,680
)
 
547,993

Revenue earning equipment, net
178,584

 
1,784,593

 
12,006,047

 
—

 
13,969,224

Property and equipment, net
874,364

 
322,651

 
260,182

 
—

 
1,457,197

Investment in subsidiaries, net
7,053,579

 
1,314,027

 
—

 
(8,367,606
)
 
—

Other intangible assets, net
75,352

 
3,872,441

 
54,253

 
—

 
4,002,046

Goodwill
106,210

 
1,032,640

 
213,844

 
—

 
1,352,694

Total assets
$
12,781,644

 
$
11,220,959

 
$
17,793,187

 
$
(17,708,493
)
 
$
24,087,297

LIABILITIES AND EQUITY
 
 
 
 
 
 
 
 

Due to Hertz affiliate
$
2,407,240

 
$
2,432,035

 
$
1,823,500

 
$
(6,662,775
)
 
$
—

Accounts payable
215,964

 
287,227

 
801,658

 
—

 
1,304,849

Accrued liabilities
659,056

 
231,590

 
338,368

 
(23,431
)
 
1,205,583

Accrued taxes
66,745

 
30,817

 
1,199,016

 
(1,104,285
)
 
192,293

Debt
6,874,447

 
71,574

 
8,930,088

 
—

 
15,876,109

Public liability and property damage
96,178

 
51,767

 
173,058

 
—

 
321,003

Deferred taxes on income
—

 
2,217,649

 
2,058,173

 
(1,550,395
)
 
2,725,427

Total liabilities
10,319,630

 
5,322,659

 
15,323,861

 
(9,340,886
)
 
21,625,264

Equity:
 
 
 
 
 
 
 
 

The Hertz Corporation and Subsidiaries stockholder's equity
2,462,014

 
5,898,300

 
2,469,307

 
(8,367,607
)
 
2,462,014

Noncontrolling interest
—

 
—

 
19

 
—

 
19

Total equity
2,462,014

 
5,898,300

 
2,469,326

 
(8,367,607
)
 
2,462,033

Total liabilities and equity
$
12,781,644

 
$
11,220,959

 
$
17,793,187

 
$
(17,708,493
)
 
$
24,087,297



CONDENSED CONSOLIDATING BALANCE SHEET
December 31, 2012
(In Thousands of Dollars)
 
Parent
(The Hertz
Corporation)
 
Guarantor
Subsidiaries
 
Non-
Guarantor
Subsidiaries
 
Eliminations
 
The Hertz
Corporation &
Subsidiaries
ASSETS
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
24,602

 
$
6,552

 
$
502,081

 
$
—

 
$
533,235

Restricted cash and cash equivalents
32,681

 
17,162

 
521,791

 
—

 
571,634

Receivables, less allowance for doubtful accounts
544,454

 
444,056

 
924,721

 
(26,635
)
 
1,886,596

Due from Hertz affiliate
1,047,986

 
2,023,451

 
3,491,740

 
(6,550,368
)
 
12,809

Inventories, at lower cost or market
24,422

 
41,253

 
40,053

 
—

 
105,728

Prepaid expenses and other assets
2,570,539

 
277,707

 
173,330

 
(2,560,074
)
 
461,502

Revenue earning equipment, net
104,207

 
1,678,568

 
11,125,561

 
—

 
12,908,336

Property and equipment, net
865,694

 
321,917

 
248,775

 
—

 
1,436,386

Investment in subsidiaries, net
6,964,916

 
1,260,941

 
—

 
(8,225,857
)
 
—

Other intangible assets, net
74,606

 
3,893,288

 
64,217

 
—

 
4,032,111

Goodwill
106,210

 
1,018,825

 
216,837

 
—

 
1,341,872

Total assets
$
12,360,317

 
$
10,983,720

 
$
17,309,106

 
$
(17,362,934
)
 
$
23,290,209

LIABILITIES AND EQUITY
 
 
 
 
 
 
 
 

Due to Hertz affiliate
$
2,254,223

 
$
2,421,512

 
$
1,874,633

 
$
(6,550,368
)
 
$
—

Accounts payable
239,247

 
193,867

 
565,947

 
—

 
999,061

Accrued liabilities
605,680

 
45,085

 
554,330

 
(26,635
)
 
1,178,460

Accrued taxes
54,357

 
29,142

 
1,049,281

 
(965,466
)
 
167,314

Debt
6,190,040

 
67,662

 
8,756,772

 
—

 
15,014,474

Public liability and property damage
99,261

 
52,850

 
180,121

 
—

 
332,232

Deferred taxes on income
—

 
2,205,669

 
2,070,078

 
(1,594,607
)
 
2,681,140

Total liabilities
9,442,808

 
5,015,787

 
15,051,162

 
(9,137,076
)
 
20,372,681

Equity:
 
 
 
 
 
 
 
 

The Hertz Corporation and Subsidiaries stockholder's equity
2,917,509

 
5,967,933

 
2,257,925

 
(8,225,858
)
 
2,917,509

Noncontrolling interest
—

 
—

 
19

 
—

 
19

Total equity
2,917,509

 
5,967,933

 
2,257,944

 
(8,225,858
)
 
2,917,528

Total liabilities and equity
$
12,360,317

 
$
10,983,720

 
$
17,309,106

 
$
(17,362,934
)
 
$
23,290,209



CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS
For the Three Months Ended March 31, 2013
(In Thousands of Dollars)
 
Parent
(The Hertz
Corporation)
 
Guarantor
Subsidiaries
 
Non-
Guarantor
Subsidiaries
 
Eliminations
 
The Hertz
Corporation &
Subsidiaries
Total revenues
$
1,054,476

 
$
622,087

 
$
1,503,266

 
$
(743,321
)
 
$
2,436,508

Expenses:
 
 
 
 
 
 
 
 

Direct operating
612,924

 
352,931

 
385,569

 
(234
)
 
1,351,190

Depreciation of revenue earning equipment and lease charges
661,302

 
152,462

 
516,206

 
(742,943
)
 
587,027

Selling, general and administrative
107,284

 
59,701

 
84,683

 
(144
)
 
251,524

Interest expense
81,279

 
10,233

 
71,736

 
—

 
163,248

Interest income
(8
)
 
(1,383
)
 
(443
)
 
—

 
(1,834
)
Other (income) expense, net
(48
)
 
(31
)
 
(519
)
 
—

 
(598
)
Total expenses
1,462,733

 
573,913

 
1,057,232

 
(743,321
)
 
2,350,557

Income (loss) before income taxes and equity in earnings (losses) of subsidiaries
(408,257
)
 
48,174

 
446,034

 
—

 
85,951

(Provision) benefit for taxes on income
148,353

 
(17,870
)
 
(189,951
)
 
—

 
(59,468
)
Equity in earnings (losses) of subsidiaries (net of tax)
286,387

 
54,784

 
—

 
(341,171
)
 
—

Net income (loss) attributable to The Hertz Corporation and Subsidiaries' common stockholder
$
26,483

 
$
85,088

 
$
256,083

 
$
(341,171
)
 
$
26,483


CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS
For the Three Months Ended March 31, 2012
(In Thousands of Dollars)
 
Parent
(The Hertz
Corporation)
 
Guarantor
Subsidiaries
 
Non-
Guarantor
Subsidiaries
 
Eliminations
 
The Hertz
Corporation &
Subsidiaries
Total revenues
$
967,967

 
$
209,801

 
$
1,341,215

 
$
(558,058
)
 
$
1,960,925

Expenses:
 
 
 
 
 
 
 
 
 
Direct operating
571,851

 
133,269

 
409,038

 
—

 
1,114,158

Depreciation of revenue earning equipment and lease charges
538,717

 
44,488

 
489,959

 
(558,058
)
 
515,106

Selling, general and administrative
104,123

 
25,542

 
78,071

 
—

 
207,736

Interest expense
63,637

 
9,847

 
76,005

 
—

 
149,489

Interest income
(113
)
 
(157
)
 
(822
)
 
—

 
(1,092
)
Other (income) expense, net
—

 
(5
)
 
(452
)
 
—

 
(457
)
Total expenses
1,278,215

 
212,984

 
1,051,799

 
(558,058
)
 
1,984,940

Income (loss) before income taxes noncontrolling interest and equity in earnings (losses) of subsidiaries
(310,248
)
 
(3,183
)
 
289,416

 
—

 
(24,015
)
(Provision) benefit for taxes on income (loss)
111,243

 
657

 
(136,126
)
 
—

 
(24,226
)
Equity in earnings (losses) of subsidiaries (net of tax)
150,764

 
11,256

 
—

 
(162,020
)
 
—

Net income (loss) attributable to The Hertz Corporation and Subsidiaries' common stockholder
$
(48,241
)
 
$
8,730

 
$
153,290

 
$
(162,020
)
 
$
(48,241
)

CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS)
For the Three Months Ended March 31, 2013

(In Thousands of Dollars)
 
Parent
(The Hertz
Corporation)
 
Guarantor
Subsidiaries
 
Non-
Guarantor
Subsidiaries
 
Eliminations
 
The Hertz
Corporation &
Subsidiaries
Net income (loss)
$
26,483

 
$
85,088

 
$
256,083

 
$
(341,171
)
 
$
26,483

Other comprehensive income (net of tax)
(24,273
)
 
2,789

 
(26,916
)
 
24,127

 
(24,273
)
Comprehensive income (loss)
$
2,210

 
$
87,877

 
$
229,167

 
$
(317,044
)
 
$
2,210


CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS)
For the Three Months Ended March 31, 2012
(In Thousands of Dollars)
 
Parent
(The Hertz
Corporation)
 
Guarantor
Subsidiaries
 
Non-
Guarantor
Subsidiaries
 
Eliminations
 
The Hertz
Corporation &
Subsidiaries
Net income (loss)
$
(48,241
)
 
$
8,730

 
$
153,290

 
$
(162,020
)
 
$
(48,241
)
Other comprehensive income, net of tax
32,338

 
—

 
29,262

 
(29,262
)
 
32,338

Comprehensive income (loss)
(15,903
)
 
8,730

 
182,552

 
(191,282
)
 
(15,903
)


CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
For the Three Months Ended March 31, 2013
(In Thousands of Dollars)

 
Parent
(The Hertz
Corporation)
 
Guarantor
Subsidiaries
 
Non-
Guarantor
Subsidiaries
 
Eliminations
 
The Hertz
Corporation &
Subsidiaries
Net cash provided by (used in) operating activities
$
(16,676
)
 
$
141,861

 
$
839,311

 
$
(226,134
)
 
$
738,362

Cash flows from investing activities:
 
 
 
 
 
 
 
 
 
Net change in restricted cash and cash equivalents
(19,948
)
 
1,271

 
161,319

 
—

 
142,642

Revenue earning equipment expenditures
(53,781
)
 
(132,612
)
 
(3,066,587
)
 
—

 
(3,252,980
)
Proceeds from disposal of revenue earning equipment
33,717

 
48,321

 
2,155,840

 
—

 
2,237,878

Property and equipment expenditures
(48,897
)
 
(8,422
)
 
(22,741
)
 
—

 
(80,060
)
Proceeds from disposal of property and equipment
12,193

 
2,316

 
8,947

 
—

 
23,456

Capital contributions to subsidiaries
(283,100
)
 
—

 
—

 
283,100

 
—

Return of capital from subsidiaries
356,274

 
—

 
—

 
(356,274
)
 
—

Loan to Parent/Guarantor from Non-Guarantor
—

 
—

 
9,077

 
(9,077
)
 
—

Acquisitions, net of cash acquired
—

 
(2,784
)
 
—

 
—

 
(2,784
)
Proceeds from disposal of business
—

 
—

 
—

 
—

 
—

Other investing activities
—

 
—

 
(469
)
 
—

 
(469
)
Net cash used in investing activities
(3,542
)
 
(91,910
)
 
(754,614
)
 
(82,251
)
 
(932,317
)
Cash flows from financing activities:
 
 
 
 
 
 
 
 


Proceeds from issuance of long-term debt
250,000

 
—

 
951,582

 
—

 
1,201,582

Payment of long-term debt
(5,606
)
 
(5
)
 
(293,017
)
 
—

 
(298,628
)
Short-term borrowings:
 
 
 
 
 
 
 
 

Proceeds
—

 
—

 
128,785

 
—

 
128,785

Payments
—

 
—

 
(195,326
)
 
—

 
(195,326
)
Proceeds (payments) under the revolving lines of credit, net
440,000

 
(2,589
)
 
(469,397
)
 
—

 
(31,986
)
Capital contributions received from parent
—

 
—

 
283,100

 
(283,100
)
 
—

Loan to Parent/Guarantor from Non-Guarantor
20,923

 
(30,000
)
 
—

 
9,077

 
—

Payment of dividends and return of capital
—

 
—

 
(582,408
)
 
582,408

 
—

Dividends paid to Parent
(467,248
)
 
—

 
—

 
—

 
(467,248
)
Proceeds from employee stock purchase plan
1,202

 
—

 
—

 
—

 
1,202

Loan with Hertz Global Holdings, Inc.
(929
)
 
—

 
—

 
—

 
(929
)
Payment of financing costs
(5,239
)
 
(103
)
 
(10,060
)
 
—

 
(15,402
)
Net cash provided by (used in) financing activities
233,103

 
(32,697
)
 
(186,741
)
 
308,385

 
322,050

Effect of foreign exchange rate changes on cash and cash equivalents
—

 
—

 
(7,558
)
 
—

 
(7,558
)
Net change in cash and cash equivalents during the period
212,885

 
17,254

 
(109,602
)
 
—

 
120,537

Cash and cash equivalents at beginning of period
24,602

 
6,552

 
502,081

 
—

 
533,235

Cash and cash equivalents at end of period
$
237,487

 
$
23,806

 
$
392,479

 
$
—

 
$
653,772



CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
For the Three Months Ended March 31, 2012
(In Thousands of Dollars)

 
Parent
(The Hertz
Corporation)
 
Guarantor
Subsidiaries
 
Non-
Guarantor
Subsidiaries
 
Eliminations
 
The Hertz
Corporation &
Subsidiaries
Net cash provided by (used in) operating activities
$
(85,386
)
 
$
209,743

 
$
526,814

 
$
(159,137
)
 
$
492,034

Cash flows from investing activities:
 
 
 
 
 
 
 
 


Net change in restricted cash and cash equivalents
(12,892
)
 
5,647

 
104,884

 
—

 
97,639

Revenue earning equipment expenditures
(44,339
)
 
(132,572
)
 
(2,471,784
)
 
—

 
(2,648,695
)
Proceeds from disposal of revenue earning equipment
32,664

 
88,322

 
1,888,350

 
—

 
2,009,336

Property and equipment expenditures
(39,489
)
 
(18,816
)
 
(15,917
)
 
—

 
(74,222
)
Proceeds from disposal of property and equipment
39,597

 
3,215

 
4,819

 
—

 
47,631

Capital contributions to subsidiaries
(1,362,719
)
 
—

 
—

 
1,362,719

 
—

Return of capital from subsidiaries
1,340,884

 
—

 
—

 
(1,340,884
)
 
—

Acquisitions, net of cash acquired
—

 
(147,314
)
 
—

 
—

 
(147,314
)
Loan to Parent from Non-Guarantor
—

 
—

 
165,110

 
(165,110
)
 
—

Other investing activities
—

 
—

 
(140
)
 
—

 
(140
)
Net cash used in investing activities
(46,294
)
 
(201,518
)
 
(324,678
)
 
(143,275
)
 
(715,765
)
Cash flows from financing activities:
 
 
 
 
 
 
 
 
 
Proceeds from issuance of long-term debt
260,000

 
—

 
4,599

 
—

 
264,599

Payment of long-term debt
(451,104
)
 
(4
)
 
(2,171
)
 
—

 
(453,279
)
Short-term borrowings:
 
 
 
 
 
 
 
 

Proceeds
—

 
—

 
40,650

 
—

 
40,650

Payments
(14,949
)
 
—

 
(228,327
)
 
—

 
(243,276
)
Proceeds (payments) under the revolving lines of credit, net
145,000

 
(1,135
)
 
181,382

 
—

 
325,247

Purchase of noncontrolling interest
(38,000
)
 
—

 
—

 
—

 
(38,000
)
Capital contributions received from parent
—

 
—

 
1,362,719

 
(1,362,719
)
 
—

Payment of dividends and return of capital
—

 
—

 
(1,500,021
)
 
1,500,021

 
—

Repayment of Loan to Parent from Non-Guarantor
(165,110
)
 
—

 
—

 
165,110

 
—

Proceeds from employee stock purchase plan
985

 
—

 
—

 
—

 
985

Loan from Hertz Global Holdings, Inc.
(13,553
)
 
—

 
—

 
—

 
(13,553
)
Payment of financing costs
(3,554
)
 
(319
)
 
(344
)
 
—

 
(4,217
)
Net cash provided by (used in) financing activities
(280,285
)
 
(1,458
)
 
(141,513
)
 
302,412

 
(120,844
)
Effect of foreign exchange rate changes on cash and cash equivalents
—

 
—

 
7,953

 
—

 
7,953

Net decrease in cash and cash equivalents during the period
(411,965
)
 
6,767

 
68,576

 
—

 
(336,622
)
Cash and cash equivalents at beginning of period
565,002

 
7,385

 
358,821

 
—

 
931,208

Cash and cash equivalents at end of period
$
153,037

 
$
14,152

 
$
427,397

 
$
—

 
$
594,586
Guarantor and Non-Guarantor Condensed Consolidating Financial Statements

The following condensed consolidating financial information presents the Condensed Consolidating Balance Sheets as of December 31, 2012 and 2011 and the Condensed Consolidating Statements of Operations, Comprehensive Income (Loss) and Cash Flows for the years ended December 31, 2012, 2011 and 2010, and Statements of Cash Flows for the years ended December 31, 2012, 2011 and 2010, of (a) The Hertz Corporation, (“the Company” or “the Parent”); (b) the Parent's subsidiaries that guarantee the Parent's indebtedness, or the Guarantor Subsidiaries; (c) the Parent's subsidiaries that do not guarantee the Parent's indebtedness, or the Non-Guarantor Subsidiaries; (d) elimination entries necessary to consolidate the Parent with the Guarantor Subsidiaries and Non-Guarantor Subsidiaries; and of (e) the Company on a consolidated basis. The Guarantor Subsidiaries are consistent with those entities which guaranteed the Company's existing indebtedness as of December 31, 2011 and December 31, 2010, with the exception of the Company's Simply Wheelz subsidiary which was sold in connection with the Advantage divestiture, as more fully described below, and therefore is not included as a guarantor of the debt in this Form 10-K.
On December 12, 2012, pursuant to a consent agreement Hertz Holdings entered into with the Federal Trade Commission in connection with the Dollar Thrifty acquisition, we consummated the Advantage Divestiture. Prior to the Advantage Divestiture, Simply Wheelz, the legal entity associated with Advantage, had been included within these condensed consolidating financial statements as a Guarantor Subsidiary. The following condensed consolidating financial statements which include Simply Wheelz now reflects it as a Non-Guarantor Subsidiary for all periods presented.

Investments in subsidiaries are accounted for using the equity method for purposes of the consolidating presentation. The principal elimination entries relate to investments in subsidiaries and intercompany balances and transactions. Separate financial statements and other disclosures with respect to the Guarantor Subsidiaries have not been provided as management believes the following information is sufficient, as the Guarantor Subsidiaries are 100% owned by the Parent and all guarantees are full and unconditional and joint and several. Additionally, substantially all of the assets of the Guarantor Subsidiaries are pledged under the Senior Credit Facilities, and consequently will not be available to satisfy the claims of our general creditors.
CONDENSED CONSOLIDATING BALANCE SHEET
December 31, 2012
(In Thousands of Dollars)

 
Parent
(The Hertz
Corporation)
 
Guarantor
Subsidiaries
 
Non-
Guarantor
Subsidiaries
 
Eliminations
 
The Hertz
Corporation &
Subsidiaries
ASSETS
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
24,602

 
$
2,578

 
$
506,055

 
$
—

 
$
533,235

Restricted cash and cash equivalents
32,681

 
14,535

 
524,418

 
—

 
571,634

Receivables, less allowance for doubtful accounts
544,454

 
292,467

 
1,049,675

 
—

 
1,886,596

Due from Hertz affiliate
1,047,986

 
59,181

 
2,199,247

 
(3,293,605
)
 
12,809

Inventories, at lower cost or market
24,422

 
34,101

 
47,205

 
—

 
105,728

Prepaid expenses and other assets
2,570,539

 
183,573

 
203,678

 
(2,496,288
)
 
461,502

Revenue earning equipment, net
104,207

 
1,734,325

 
11,069,804

 
—

 
12,908,336

Property and equipment, net
865,694

 
206,332

 
364,360

 
—

 
1,436,386

Investment in subsidiaries, net
6,964,916

 
506,123

 
—

 
(7,471,039
)
 
—

Other intangible assets, net
74,606

 
2,352,342

 
1,605,163

 
—

 
4,032,111

Goodwill
106,210

 
133,923

 
1,101,739

 
—

 
1,341,872

Total assets
$
12,360,317

 
$
5,519,480

 
$
18,671,344

 
$
(13,260,932
)
 
$
23,290,209

LIABILITIES AND EQUITY
 
 
 
 
 
 
 
 

Due to Hertz affiliate
$
2,254,223

 
$
628,275

 
$
411,107

 
$
(3,293,605
)
 
$
—

Accounts payable
239,247

 
157,742

 
602,072

 
—

 
999,061

Accrued liabilities
605,680

 
84,992

 
487,788

 
—

 
1,178,460

Accrued taxes
54,357

 
11,511

 
1,003,127

 
(901,681
)
 
167,314

Debt
6,190,040

 
49,445

 
8,774,989

 
—

 
15,014,474

Public liability and property damage
99,261

 
10,390

 
222,581

 
—

 
332,232

Deferred taxes on income
—

 
1,776,199

 
2,499,548

 
(1,594,607
)
 
2,681,140

Total liabilities
9,442,808

 
2,718,554

 
14,001,212

 
(5,789,893
)
 
20,372,681

Equity:
 
 
 
 
 
 
 
 

The Hertz Corporation and Subsidiaries stockholder's equity
2,917,509

 
2,800,926

 
4,670,113

 
(7,471,039
)
 
2,917,509

Noncontrolling interest
—

 
—

 
19

 
—

 
19

Total equity
2,917,509

 
2,800,926

 
4,670,132

 
(7,471,039
)
 
2,917,528

Total liabilities and equity
$
12,360,317

 
$
5,519,480

 
$
18,671,344

 
$
(13,260,932
)
 
$
23,290,209



CONDENSED CONSOLIDATING BALANCE SHEET
December 31, 2011
(In Thousands of Dollars)
 
Parent
(The Hertz
Corporation)
 
Guarantor
Subsidiaries
 
Non-
Guarantor
Subsidiaries
 
Eliminations
 
The Hertz
Corporation &
Subsidiaries
ASSETS
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
565,002

 
$
7,385

 
$
358,821

 
$
—

 
$
931,208

Restricted cash and cash equivalents
44,663

 
28,130

 
235,246

 
—

 
308,039

Receivables, less allowance for doubtful accounts
297,292

 
218,754

 
1,100,336

 
—

 
1,616,382

Due from Hertz affiliate
655,411

 
65,972

 
1,194,041

 
(1,915,424
)
 
—

Inventories, at lower cost or market
22,440

 
26,541

 
34,997

 
—

 
83,978

Prepaid expenses and other assets
2,088,579

 
32,974

 
137,189

 
(1,842,608
)
 
416,134

Revenue earning equipment, net
167,304

 
1,505,867

 
8,432,238

 
—

 
10,105,409

Property and equipment, net
824,381

 
170,874

 
256,599

 
—

 
1,251,854

Investment in subsidiaries, net
4,413,289

 
460,201

 
—

 
(4,873,490
)
 
—

Other intangible assets, net
94,682

 
2,363,617

 
103,935

 
—

 
2,562,234

Goodwill
100,221

 
67,228

 
224,645

 
—

 
392,094

Total assets
$
9,273,264

 
$
4,947,543

 
$
12,078,047

 
$
(8,631,522
)
 
$
17,667,332

LIABILITIES AND EQUITY
 
 
 
 
 
 
 
 

Due to Hertz affiliate
$
1,251,347

 
$
266,604

 
$
397,885

 
$
(1,915,424
)
 
$
412

Accounts payable
188,695

 
165,258

 
543,536

 
—

 
897,489

Accrued liabilities
607,673

 
209,263

 
309,402

 
—

 
1,126,338

Accrued taxes
54,559

 
134,186

 
(13,889
)
 
(11,872
)
 
162,984

Debt
4,434,274

 
4,237

 
6,469,338

 
—

 
10,907,849

Public liability and property damage
107,881

 
14,025

 
159,628

 
—

 
281,534

Deferred taxes on income
—

 
1,449,171

 
2,043,437

 
(1,830,736
)
 
1,661,872

Total liabilities
6,644,429

 
2,242,744

 
9,909,337

 
(3,758,032
)
 
15,038,478

Equity:
 
 
 
 
 
 
 
 

The Hertz Corporation and Subsidiaries stockholder's equity
2,628,835

 
2,704,799

 
2,168,691

 
(4,873,490
)
 
2,628,835

Noncontrolling interest
—

 
—

 
19

 
—

 
19

Total equity
2,628,835

 
2,704,799

 
2,168,710

 
(4,873,490
)
 
2,628,854

Total liabilities and equity
$
9,273,264

 
$
4,947,543

 
$
12,078,047

 
$
(8,631,522
)
 
$
17,667,332




CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS
For the Year Ended December 31, 2012
(In Thousands of Dollars)
 
Parent
(The Hertz
Corporation)
 
Guarantor
Subsidiaries
 
Non-
Guarantor
Subsidiaries
 
Eliminations
 
The Hertz
Corporation &
Subsidiaries
Total revenues
$
4,259,049

 
$
975,500

 
$
6,255,039

 
$
(2,468,781
)
 
$
9,020,807

Expenses:
 
 
 
 
 
 
 
 
 
Direct operating
2,384,829

 
553,099

 
1,857,860

 
—

 
4,795,788

Depreciation of revenue earning equipment and lease charges
2,402,032

 
198,322

 
2,016,585

 
(2,468,781
)
 
2,148,158

Selling, general and administrative
448,100

 
123,300

 
374,181

 
—

 
945,581

Interest expense, net of interest income
253,437

 
39,679

 
299,770

 
—

 
592,886

Other (income) expense, net
(10,656
)
 
(19
)
 
46,217

 
—

 
35,542

Total expenses
5,477,742

 
914,381

 
4,594,613

 
(2,468,781
)
 
8,517,955

Income (loss) before income taxes and equity in earnings (losses) of subsidiaries
(1,218,693
)
 
61,119

 
1,660,426

 
—

 
502,852

(Provision) benefit for taxes on income
476,444

 
(44,846
)
 
(658,671
)
 
—

 
(227,073
)
Equity in earnings (losses) of subsidiaries (net of tax)
1,018,028

 
45,922

 
—

 
(1,063,950
)
 
—

Net income (loss) attributable to The Hertz Corporation and Subsidiaries' common stockholder
$
275,779

 
$
62,195

 
$
1,001,755

 
$
(1,063,950
)
 
$
275,779


CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS
For the Year Ended December 31, 2011
(In Thousands of Dollars)

 
Parent
(The Hertz
Corporation)
 
Guarantor
Subsidiaries
 
Non-
Guarantor
Subsidiaries
 
Eliminations
 
The Hertz
Corporation &
Subsidiaries
Total revenues
$
4,068,310

 
$
809,093

 
$
5,733,827

 
$
(2,312,850
)
 
$
8,298,380

Expenses:
 
 
 
 
 
 
 
 


Direct operating
2,262,371

 
497,053

 
1,806,954

 
—

 
4,566,378

 Depreciation of revenue earning equipment and lease charges
1,996,733

 
180,807

 
2,041,049

 
(2,312,850
)
 
1,905,739

Selling, general and administrative
326,794

 
85,414

 
332,909

 
—

 
745,117

Interest expense, net of interest income
299,099

 
27,226

 
318,378

 
—

 
644,703

Other (income) expense, net
62,396

 
(18
)
 
170

 
—

 
62,548

Total expenses
4,947,393

 
790,482

 
4,499,460

 
(2,312,850
)
 
7,924,485

Income (loss) before income taxes, noncontrolling interest and equity in earnings (losses) of subsidiaries
(879,083
)
 
18,611

 
1,234,367

 
—

 
373,895

(Provision) benefit for taxes on income (loss)
342,469

 
(10,016
)
 
(476,299
)
 
—

 
(143,846
)
Equity in earnings (losses) of subsidiaries (net of tax)
747,103

 
26,215

 
—

 
(773,318
)
 
—

Net income (loss)
210,489

 
34,810

 
758,068

 
(773,318
)
 
230,049

Less: Net income attributable to noncontrolling interest
—

 
—

 
(19,560
)
 
—

 
(19,560
)
Net income (loss) attributable to The Hertz Corporation and Subsidiaries' common stockholder
$
210,489

 
$
34,810

 
$
738,508

 
$
(773,318
)
 
$
210,489


CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS
For the Year Ended December 31, 2010
(In Thousands of Dollars)

 
Parent
(The Hertz
Corporation)
 
Guarantor
Subsidiaries
 
Non-
Guarantor
Subsidiaries
 
Eliminations
 
The Hertz
Corporation &
Subsidiaries
Total revenues
$
3,961,435

 
$
701,264

 
$
5,350,348

 
$
(2,450,513
)
 
$
7,562,534

 Expenses:
 
 
 
 
 
 
 
 


Direct operating
2,217,864

 
452,674

 
1,612,856

 
—

 
4,283,394

 Depreciation of revenue earning equipment and lease charges
1,938,416

 
200,252

 
2,179,992

 
(2,450,513
)
 
1,868,147

Selling, general and administrative
320,192

 
67,739

 
276,511

 
—

 
664,442

Interest expense, net of interest income
297,276

 
20,068

 
396,880

 
—

 
714,224

Other (income) expense, net
9,915

 
(3
)
 
(9,907
)
 
—

 
5

Total expenses
4,783,663

 
740,730

 
4,456,332

 
(2,450,513
)
 
7,530,212

Income (loss) before income taxes, noncontrolling interest and equity in earnings (losses) of subsidiaries
(822,228
)
 
(39,466
)
 
894,016

 
—

 
32,322

(Provision) benefit for taxes on income (loss)
314,692

 
10,718

 
(358,732
)
 
—

 
(33,322
)
Equity in earnings (losses) of subsidiaries (net of tax)
489,153

 
(5,268
)
 
—

 
(483,885
)
 
—

Net income (loss)
(18,383
)
 
(34,016
)
 
535,284

 
(483,885
)
 
(1,000
)
Less: Net income attributable to noncontrolling interest
—

 
—

 
(17,383
)
 
—

 
(17,383
)
Net income (loss) attributable to The Hertz Corporation and Subsidiaries' common stockholder
$
(18,383
)
 
$
(34,016
)
 
$
517,901

 
$
(483,885
)
 
$
(18,383
)




CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS)
For the Year Ended December 31, 2012
(In Thousands of Dollars)
 
Parent
(The Hertz
Corporation)
 
Guarantor
Subsidiaries
 
Non-
Guarantor
Subsidiaries
 
Eliminations
 
The Hertz
Corporation &
Subsidiaries
Net income (loss)
$
275,779

 
$
62,195

 
$
1,001,755

 
$
(1,063,950
)
 
$
275,779

Other comprehensive income, net of tax
1,522

 
121

 
6,816

 
(6,937
)
 
1,522

Comprehensive income (loss)
$
277,301

 
$
62,316

 
$
1,008,571

 
$
(1,070,887
)
 
$
277,301



CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS)
For the Year Ended December 31, 2011
(In Thousands of Dollars)
 
Parent
(The Hertz
Corporation)
 
Guarantor
Subsidiaries
 
Non-
Guarantor
Subsidiaries
 
Eliminations
 
The Hertz
Corporation &
Subsidiaries
Net income (loss)
$
210,489

 
$
34,810

 
$
758,068

 
$
(773,318
)
 
$
230,049

Other comprehensive income, net of tax
(66,237
)
 
—

 
(34,619
)
 
34,619

 
(66,237
)
Comprehensive income (loss)
144,252

 
34,810

 
723,449

 
(738,699
)
 
163,812

Less: Comprehensive income attributable to noncontrolling interest
—

 
—

 
(19,560
)
 
—

 
(19,560
)
Comprehensive income (loss) attributable to The Hertz Corporation and Subsidiaries' common stockholder
$
144,252

 
$
34,810

 
$
703,889

 
$
(738,699
)
 
$
144,252


CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS)
For the Year Ended December 31, 2010
(In Thousands of Dollars)
 
Parent
(The Hertz
Corporation)
 
Guarantor
Subsidiaries
 
Non-
Guarantor
Subsidiaries
 
Eliminations
 
The Hertz
Corporation &
Subsidiaries
Net income (loss)
$
(18,383
)
 
$
(34,016
)
 
$
535,284

 
$
(483,885
)
 
$
(1,000
)
Other comprehensive income, net of tax
41,154

 
—

 
28,427

 
(28,427
)
 
41,154

Comprehensive income (loss)
22,771

 
(34,016
)
 
563,711

 
(512,312
)
 
40,154

Less: Comprehensive income attributable to noncontrolling interest
—

 
—

 
(17,383
)
 
—

 
(17,383
)
Comprehensive income (loss) attributable to The Hertz Corporation and Subsidiaries' common stockholder
$
22,771

 
$
(34,016
)
 
$
546,328

 
$
(512,312
)
 
$
22,771



CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
For the Year Ended December 31, 2012
(In Thousands of Dollars)
 
Parent
(The Hertz
Corporation)
 
Guarantor
Subsidiaries
 
Non-
Guarantor
Subsidiaries
 
Eliminations
 
The Hertz
Corporation &
Subsidiaries
Net cash provided by (used in) operating activities
$
1,677,648

 
$
690,292

 
$
1,155,789

 
$
(775,317
)
 
$
2,748,412

Cash flows from investing activities:
 
 
 
 
 
 
 
 
 
Net change in restricted cash and cash equivalents
11,981

 
13,596

 
(287,182
)
 
—

 
(261,605
)
Revenue earning equipment expenditures
(88,120
)
 
(763,610
)
 
(8,761,509
)
 
—

 
(9,613,239
)
Proceeds from disposal of revenue earning equipment
79,390

 
276,342

 
6,769,364

 
—

 
7,125,096

Property and equipment expenditures
(173,053
)
 
(32,022
)
 
(107,711
)
 
—

 
(312,786
)
Proceeds from disposal of property and equipment
67,370

 
11,839

 
58,485

 
—

 
137,694

Capital contributions to subsidiaries
(4,267,118
)
 
—

 
—

 
4,267,118

 
—

Return of capital from subsidiaries
1,829,256

 
—

 
—

 
(1,829,256
)
 
—

Loan to Parent From Non-Guarantor
—

 
—

 
(385,108
)
 
385,108

 
—

Acquisitions, net of cash acquired
(1,708,520
)
 
(196,648
)
 
—

 
—

 
(1,905,168
)
Proceeds from disposal of business
—

 
—

 
84,497

 
—

 
84,497

Other investing activities
—

 
—

 
(1,779
)
 
—

 
(1,779
)
Net cash provided by (used in) investing activities
(4,248,814
)
 
(690,503
)
 
(2,630,943
)
 
2,822,970

 
(4,747,290
)
Cash flows from financing activities:
 
 
 
 
 
 
 
 


Proceeds from issuance of long-term debt
2,210,000

 
—

 
27,280

 
—

 
2,237,280

Payment of long-term debt
(650,407
)
 
(18
)
 
(301,719
)
 
—

 
(952,144
)
Short-term borrowings:
 
 
 
 
 
 
 
 


Proceeds
—

 
—

 
438,387

 
—

 
438,387

Payments
(26,775
)
 
—

 
(1,253,368
)
 
—

 
(1,280,143
)
Proceeds (payments) under the revolving lines of credit, net
220,000

 
(1,262
)
 
1,054,426

 
—

 
1,273,164

Capital contributions received from parent
—

 
—

 
4,267,118

 
(4,267,118
)
 
—

Loan to Parent From Non-Guarantor
385,108

 
—

 
—

 
(385,108
)
 
—

Payment of dividends and return of capital
—

 
—

 
(2,604,573
)
 
2,604,573

 
—

Dividends paid
(25,000
)
 
—

 
—

 
—

 
(25,000
)
Proceeds from employee stock purchase plan
4,275

 
—

 
—

 
—

 
4,275

Loan with Hertz Global Holdings, Inc.
(13,220
)
 
—

 
—

 
—

 
(13,220
)
Purchase of noncontrolling interest
(38,000
)
 
—

 
—

 
—

 
(38,000
)
Payment of financing costs
(35,215
)
 
(3,316
)
 
(10,902
)
 
—

 
(49,433
)
Net cash provided by (used in) financing activities
2,030,766

 
(4,596
)
 
1,616,649

 
(2,047,653
)
 
1,595,166

Effect of foreign exchange rate changes on cash and cash equivalents
—

 
—

 
5,739

 
—

 
5,739

Net change in cash and cash equivalents during the period
(540,400
)
 
(4,807
)
 
147,234

 
—

 
(397,973
)
Cash and cash equivalents at beginning of period
565,002

 
7,385

 
358,821

 
—

 
931,208

Cash and cash equivalents at end of period
$
24,602

 
$
2,578

 
$
506,055

 
$
—

 
$
533,235

CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
For the Year Ended December 31, 2011
(In Thousands of Dollars)

 
Parent
(The Hertz
Corporation)
 
Guarantor
Subsidiaries
 
Non-
Guarantor
Subsidiaries
 
Eliminations
 
The Hertz
Corporation &
Subsidiaries
Net cash provided by (used in) operating activities
$
1,000,597

 
$
773,170

 
$
1,038,124

 
$
(553,370
)
 
$
2,258,521

Cash flows from investing activities:
 
 
 
 
 
 
 
 


Net change in restricted cash and cash equivalents
(28,570
)
 
(2,662
)
 
(70,534
)
 
—

 
(101,766
)
Revenue earning equipment expenditures
(142,134
)
 
(670,056
)
 
(8,642,121
)
 
—

 
(9,454,311
)
Proceeds from disposal of revenue earning equipment
163,330

 
170,522

 
7,516,590

 
—

 
7,850,442

Property and equipment expenditures
(189,562
)
 
(29,696
)
 
(62,437
)
 
—

 
(281,695
)
Proceeds from disposal of property and equipment
23,952

 
9,263

 
20,599

 
—

 
53,814

Capital contributions to subsidiaries
(3,549,088
)
 
—

 
—

 
3,549,088

 
—

Return of capital from subsidiaries
2,590,025

 
—

 
—

 
(2,590,025
)
 
—

Loan to Parent from Non-Guarantor
—

 
—

 
(490,273
)
 
490,273

 
—

Acquisitions, net of cash acquired
(214,384
)
 
(2,100
)
 
(10,597
)
 
—

 
(227,081
)
Purchase of short-term investments, net
(32,891
)
 
—

 
—

 
—

 
(32,891
)
Other investing activities
—

 
(13,602
)
 
14,188

 
—

 
586

Net cash provided by (used in) investing activities
(1,379,322
)
 
(538,331
)
 
(1,724,585
)
 
1,449,336

 
(2,192,902
)
Cash flows from financing activities:
 
 
 
 
 
 
 
 
 
Proceeds from issuance of long-term debt
2,455,309

 
—

 
607,170

 
—

 
3,062,479

Payment of long-term debt
(3,596,295
)
 
(17
)
 
(52,988
)
 
—

 
(3,649,300
)
Short-term borrowings:
 
 
 
 
 
 
 
 


Proceeds
—

 
—

 
460,890

 
—

 
460,890

Payments
(29,224
)
 
—

 
(1,164,832
)
 
—

 
(1,194,056
)
Proceeds (payments) under the revolving lines of credit, net
(29,128
)
 
(229,778
)
 
201,577

 
—

 
(57,329
)
Distributions to noncontrolling interest
—

 
—

 
(23,100
)
 
—

 
(23,100
)
Capital contributions received from parent
—

 
—

 
3,549,088

 
(3,549,088
)
 
—

Payment of dividends and return of capital
(22,950
)
 
—

 
(3,143,395
)
 
3,143,395

 
(22,950
)
Proceeds from employee stock purchase plan
3,577

 
—

 
—

 
—

 
3,577

Loan to Parent from Non-Guarantor
490,273

 
—

 
—

 
(490,273
)
 
—

Loan from Hertz Global Holdings, Inc.
(984
)
 
—

 
—

 
—

 
(984
)
Payment of financing costs
(81,229
)
 
(2,817
)
 
(7,436
)
 
—

 
(91,482
)
Net cash provided by (used in) financing activities
(810,651
)
 
(232,612
)
 
426,974

 
(895,966
)
 
(1,512,255
)
Effect of foreign exchange rate changes on cash and cash equivalents
—

 
—

 
3,838

 
—

 
3,838

Net decrease in cash and cash equivalents during the period
(1,189,376
)
 
2,227

 
(255,649
)
 
—

 
(1,442,798
)
Cash and cash equivalents at beginning of period
1,754,378

 
5,158

 
614,470

 
—

 
2,374,006

Cash and cash equivalents at end of period
$
565,002

 
$
7,385

 
$
358,821

 
$
—

 
$
931,208


CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
For the Year Ended December 31, 2010
(In Thousands of Dollars)

 
Parent
(The Hertz
Corporation)
 
Guarantor
Subsidiaries
 
Non-
Guarantor
Subsidiaries
 
Eliminations
 
The Hertz
Corporation &
Subsidiaries
Net cash provided by (used in) operating activities
$
337,055

 
$
88,941

 
$
2,193,486

 
$
(381,555
)
 
$
2,237,927

Cash flows from investing activities:
 
 
 
 
 
 
 
 
 
Net change in restricted cash and cash equivalents
19,932

 
(17,514
)
 
158,098

 
—

 
160,516

Revenue earning equipment expenditures
(188,057
)
 
(96,452
)
 
(8,156,363
)
 
—

 
(8,440,872
)
Proceeds from disposal of revenue earning equipment
169,451

 
75,139

 
7,273,856

 
—

 
7,518,446

Property and equipment expenditures
(92,415
)
 
(14,137
)
 
(72,657
)
 
—

 
(179,209
)
Proceeds from disposal of property and equipment
4,311

 
10,416

 
24,178

 
—

 
38,905

Capital contributions to subsidiaries
(1,544,332
)
 
—

 
—

 
1,544,332

 
—

Return of capital from subsidiaries
1,877,095

 
—

 
—

 
(1,877,095
)
 
—

Acquisitions, net of cash acquired
(35
)
 
(43,789
)
 
(3,747
)
 
—

 
(47,571
)
Purchase of short-term investments, net
3,183

 
94

 
214

 
—

 
3,491

Other investing activities
—

 
—

 
2,726

 
—

 
2,726

Net cash provided by (used in) investing activities
249,133

 
(86,243
)
 
(773,695
)
 
(332,763
)
 
(943,568
)
Cash flows from financing activities:
 
 
 
 
 
 
 
 
 
Proceeds from issuance of long-term debt
1,209,866

 
—

 
1,425,847

 
—

 
2,635,713

Payment of long-term debt
(73,342
)
 
(68
)
 
(2,880,823
)
 
—

 
(2,954,233
)
Short-term borrowings:
 
 
 
 
 
 
 
 
 
Proceeds
—

 
—

 
490,490

 
—

 
490,490

Payments
(2,615
)
 
—

 
(968,334
)
 
—

 
(970,949
)
Proceeds (payments) under the revolving lines of credit, net
(18,907
)
 
(3,515
)
 
1,048,492

 
—

 
1,026,070

Distributions to noncontrolling interest
—

 
—

 
(18,200
)
 
—

 
(18,200
)
Capital contributions received from parent
—

 
—

 
1,544,332

 
(1,544,332
)
 
—

Payment of dividends and return of capital
(23,000
)
 
—

 
(2,258,650
)
 
2,258,650

 
(23,000
)
Proceeds from employee stock purchase plan
3,208

 
—

 
—

 
—

 
3,208

Loan from Hertz Global Holdings, Inc.
(6,173
)
 
—

 
—

 
—

 
(6,173
)
Excess tax benefits from exercise of stock
(258
)
 
—

 
—

 
—

 
(258
)
Payment of financing costs
(29,111
)
 
—

 
(49,040
)
 
—

 
(78,151
)
Net cash provided by (used in) financing activities
1,059,668

 
(3,583
)
 
(1,665,886
)
 
714,318

 
104,517

Effect of foreign exchange rate changes on cash and cash equivalents
—

 
—

 
(10,337
)
 
—

 
(10,337
)
Net decrease in cash and cash equivalents during the period
1,645,856

 
(885
)
 
(256,432
)
 
—

 
1,388,539

Cash and cash equivalents at beginning of period
108,522

 
6,043

 
870,902

 
—

 
985,467

Cash and cash equivalents at end of period
$
1,754,378

 
$
5,158

 
$
614,470

 
$
—

 
$
2,374,006