XML 155 R55.htm IDEA: XBRL DOCUMENT v2.4.0.8
Guarantor and Non-Guarantor Condensed Consolidating Financial Statements (Details) (USD $)
In Thousands, unless otherwise specified
6 Months Ended
Jun. 30, 2013
Dec. 31, 2012
Jun. 30, 2012
Mar. 31, 2012
Dec. 31, 2011
Dec. 31, 2010
Dec. 31, 2009
Condensed Financial Statements, Captions [Line Items]              
Parent's ownership percentage in Guarantor Subsidiaries 100.00%            
ASSETS              
Cash and cash equivalents $ 483,000 $ 533,235 $ 586,000 $ 586,000 $ 931,208 $ 2,374,006 $ 985,467
Restricted cash and cash equivalents 393,200 571,634     308,039    
Receivables, less allowance for doubtful accounts 1,656,000 1,886,596     1,616,382    
Due from Hertz affiliate 800 12,809     0    
Inventories, at lower of cost or market 128,300 105,728     83,978    
Prepaid expenses and other assets 763,200 461,502     416,134    
Revenue earning equipment, net 15,706,000 12,908,336     10,105,409    
Property and equipment, net 1,465,600 1,436,386     1,251,854    
Investment in subsidiaries, net 0 0     0    
Other intangible assets, net 3,968,500 4,032,111     2,562,234    
Goodwill 1,366,300 1,341,872     392,094 328,600  
Total assets 25,930,900 23,290,209     17,667,332    
LIABILITIES AND EQUITY              
Due to Hertz affiliate 0 0     412    
Accounts payable 1,484,500 999,061     897,489    
Accrued liabilities 1,182,300 1,178,460     1,126,338    
Accrued taxes 183,600 167,314     162,984    
Debt 17,394,200 15,014,474     10,907,849    
Public liability and property damage 327,500 332,232     281,534    
Deferred taxes on income 2,786,800 4,558,500     3,684,700    
Total liabilities 23,358,900 20,372,681     15,038,478    
Equity:              
The Hertz Corporation and Subsidiaries stockholder's equity 2,572,000 2,917,509     2,628,835    
Noncontrolling interest 0 19     19    
Total equity 2,572,000 2,917,528     2,628,854 2,502,429 2,461,948
Total liabilities and equity 25,930,900 23,290,209     17,667,332    
Parent (The Hertz Corporation)
             
ASSETS              
Cash and cash equivalents 87,500 24,602   265,600 565,002 1,754,378 108,522
Restricted cash and cash equivalents 33,700 32,681     44,663    
Receivables, less allowance for doubtful accounts 500,800 544,454     297,292    
Due from Hertz affiliate 1,042,700 1,047,986     655,411    
Inventories, at lower of cost or market 30,800 24,422     22,440    
Prepaid expenses and other assets 2,894,700 2,570,539     2,088,579    
Revenue earning equipment, net 175,300 104,207     167,304    
Property and equipment, net 897,600 865,694     824,381    
Investment in subsidiaries, net 6,833,100 6,964,916     4,413,289    
Other intangible assets, net 70,200 74,606     94,682    
Goodwill 106,200 106,210     100,221    
Total assets 12,672,600 12,360,317     9,273,264    
LIABILITIES AND EQUITY              
Due to Hertz affiliate 2,097,100 2,254,223     1,251,347    
Accounts payable 165,200 239,247     188,695    
Accrued liabilities 642,700 605,680     607,673    
Accrued taxes 60,300 54,357     54,559    
Debt 7,042,300 6,190,040     4,434,274    
Public liability and property damage 93,000 99,261     107,881    
Deferred taxes on income 0            
Total liabilities 10,100,600 9,442,808     6,644,429    
Equity:              
The Hertz Corporation and Subsidiaries stockholder's equity 2,572,000 2,917,509     2,628,835    
Noncontrolling interest 0 0     0    
Total equity 2,572,000 2,917,509     2,628,835 2,485,927 2,444,655
Total liabilities and equity 12,672,600 12,360,317     9,273,264    
Guarantor Subsidiaries
             
ASSETS              
Cash and cash equivalents 24,500 2,578   4,000 7,385 5,158 6,043
Restricted cash and cash equivalents 17,000 14,535     28,130    
Receivables, less allowance for doubtful accounts 482,100 292,467     218,754    
Due from Hertz affiliate 1,842,700 59,181     65,972    
Inventories, at lower of cost or market 39,800 34,101     26,541    
Prepaid expenses and other assets 244,300 183,573     32,974    
Revenue earning equipment, net 1,893,000 1,734,325     1,505,867    
Property and equipment, net 315,100 206,332     170,874    
Investment in subsidiaries, net 1,367,900 506,123     460,201    
Other intangible assets, net 3,848,100 2,352,342     2,363,617    
Goodwill 1,035,600 133,923     67,228    
Total assets 11,110,100 5,519,480     4,947,543    
LIABILITIES AND EQUITY              
Due to Hertz affiliate 2,498,800 628,275     266,604    
Accounts payable 267,900 157,742     165,258    
Accrued liabilities 242,200 84,992     209,263    
Accrued taxes 33,900 11,511     134,186    
Debt 68,500 49,445     4,237    
Public liability and property damage 58,500 10,390     14,025    
Deferred taxes on income 2,232,700 2,205,600          
Total liabilities 5,402,500 2,718,554     2,242,744    
Equity:              
The Hertz Corporation and Subsidiaries stockholder's equity 5,707,600 2,800,926     2,704,799    
Noncontrolling interest 0 0     0    
Total equity 5,707,600 2,800,926     2,704,799    
Total liabilities and equity 11,110,100 5,519,480     4,947,543    
Non-Guarantor Subsidiaries
             
ASSETS              
Cash and cash equivalents 371,000 506,055   316,400 358,821 614,470 870,902
Restricted cash and cash equivalents 342,500 524,418     235,246    
Receivables, less allowance for doubtful accounts 719,300 1,049,675     1,100,336    
Due from Hertz affiliate 3,691,700 2,199,247     1,194,041    
Inventories, at lower of cost or market 57,700 47,205     34,997    
Prepaid expenses and other assets 407,200 203,678     137,189    
Revenue earning equipment, net 13,637,700 11,069,804     8,432,238    
Property and equipment, net 252,900 364,360     256,599    
Other intangible assets, net 50,200 1,605,163     103,935    
Goodwill 224,500 1,101,739     224,645    
Total assets 19,754,700 18,671,344     12,078,047    
LIABILITIES AND EQUITY              
Due to Hertz affiliate 1,980,400 411,107     397,885    
Accounts payable 1,051,400 602,072     543,536    
Accrued liabilities 343,600 487,788     309,402    
Accrued taxes 1,335,000 1,003,127     (13,889)    
Debt 10,283,400 8,774,989     6,469,338    
Public liability and property damage 176,000 222,581     159,628    
Deferred taxes on income 2,091,500 2,070,100          
Total liabilities 17,261,300 14,001,212     9,909,337    
Equity:              
The Hertz Corporation and Subsidiaries stockholder's equity 2,493,400 4,670,113     2,168,691    
Noncontrolling interest 0 19     19    
Total equity 2,493,400 4,670,132     2,168,710    
Total liabilities and equity 19,754,700 18,671,344     12,078,047    
Eliminations
             
ASSETS              
Cash and cash equivalents 0 0   0 0 0 0
Restricted cash and cash equivalents 0 0     0    
Receivables, less allowance for doubtful accounts (46,200) 0     0    
Due from Hertz affiliate (6,576,300) (3,293,605)     (1,915,424)    
Inventories, at lower of cost or market 0 0     0    
Prepaid expenses and other assets (2,783,000) (2,496,288)     (1,842,608)    
Revenue earning equipment, net 0 0     0    
Property and equipment, net 0 0     0    
Investment in subsidiaries, net (8,201,000) (7,471,039)     (4,873,490)    
Other intangible assets, net 0 0     0    
Goodwill 0 0     0    
Total assets (17,606,500) (13,260,932)     (8,631,522)    
LIABILITIES AND EQUITY              
Due to Hertz affiliate (6,576,300) (3,293,605)     (1,915,424)    
Accounts payable 0 0     0    
Accrued liabilities (46,200) 0     0    
Accrued taxes (1,245,600) (901,681)     (11,872)    
Debt 0 0     0    
Public liability and property damage 0 0     0    
Deferred taxes on income (1,537,400) (1,594,600)          
Total liabilities (9,405,500) (5,789,893)     (3,758,032)    
Equity:              
The Hertz Corporation and Subsidiaries stockholder's equity (8,201,000) (7,471,039)     (4,873,490)    
Noncontrolling interest 0 0     0    
Total equity (8,201,000) (7,471,039)     (4,873,490)    
Total liabilities and equity $ (17,606,500) $ (13,260,932)     $ (8,631,522)