XML 56 R56.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 6 Months Ended 12 Months Ended
Jun. 30, 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
Jun. 30, 2013
Jun. 30, 2012
Dec. 31, 2012
Dec. 31, 2011
Dec. 31, 2010
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS                            
Total revenues $ 2,714,600 $ 2,318,600 $ 2,516,200 $ 2,225,100 $ 1,960,900 $ 2,013,800 $ 2,432,300 $ 2,072,300 $ 1,780,000 $ 5,151,200 $ 4,186,100 $ 9,020,807 $ 8,298,380 $ 7,562,534
Expenses:                            
Direct operating 1,405,900     1,188,900           2,757,100 2,303,100 4,795,788 4,566,378 4,283,394
Depreciation of revenue earning equipment and lease charges 641,100     519,800           1,228,100 1,034,900 2,148,158 1,905,739 1,868,147
Selling, general and administrative 274,800     206,600           526,300 414,300 945,581 745,117 664,442
Interest expense 170,200     139,300           333,500 288,800 597,788 650,254 726,539
Interest income (2,000)     (500)           (3,800) (1,600) (4,902) (5,551) (12,315)
Other (income) expense, net (1,100)     (600)           (1,700) (1,000) 35,542 62,548 5
Total expenses 2,488,900     2,053,500           4,839,500 4,038,500 8,517,955 7,924,485 7,530,212
Income before income taxes 225,700 (26,900) 382,100 171,700 (24,000) 105,400 308,200 107,000 (146,700) 311,700 147,600 502,852 373,895 32,322
Provision for taxes on income (95,800)     (70,700)           (155,300) (94,900) (227,073) (143,846) (33,322)
Equity in earnings (losses) of subsidiaries (net of tax) 0     0           0 0 0 0 0
Net loss attributable to The Hertz Corporation and Subsidiaries' common stockholder 129,900 (28,300) 251,300 101,000 (48,200) 58,800 212,600 62,100 (123,000) 156,400 52,700 275,779 210,489 (18,383)
Parent (The Hertz Corporation)
                           
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS                            
Total revenues 1,147,000     1,074,900           2,201,600 2,042,900 4,259,049 4,068,310 3,961,435
Expenses:                            
Direct operating 618,800     609,400           1,231,700 1,181,200 2,384,829 2,262,371 2,217,864
Depreciation of revenue earning equipment and lease charges 608,000     560,600           1,269,400 1,099,300 2,402,032 1,996,733 1,938,416
Selling, general and administrative 122,300     94,400           229,500 198,600 448,100 326,794 320,192
Interest expense 88,000     56,000           169,100 119,600      
Interest income 0     0           0 (100)      
Other (income) expense, net 14,500     0           14,300 0 (10,656) 62,396 9,915
Total expenses 1,451,600     1,320,400           2,914,000 2,598,600 5,477,742 4,947,393 4,783,663
Income before income taxes (304,600)     (245,500)           (712,400) (555,700) (1,218,693) (879,083) (822,228)
Provision for taxes on income 109,300     90,700           257,500 201,900 476,444 342,469 314,692
Equity in earnings (losses) of subsidiaries (net of tax) 325,200     255,700           611,300 406,500 1,018,028 747,103 489,153
Net loss attributable to The Hertz Corporation and Subsidiaries' common stockholder 129,900     100,900           156,400 52,700 275,779 210,489 (18,383)
Guarantor Subsidiaries
                           
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS                            
Total revenues 662,800     233,100           1,284,900 442,900 975,500 809,093 701,264
Expenses:                            
Direct operating 357,100     141,100           710,000 274,400 553,099 497,053 452,674
Depreciation of revenue earning equipment and lease charges 168,900     48,000           321,300 92,400 198,322 180,807 200,252
Selling, general and administrative 64,700     31,400           124,400 56,900 123,300 85,414 67,739
Interest expense 8,500     9,100           18,800 19,000      
Interest income (1,600)     (200)           (3,100) (400)      
Other (income) expense, net (2,200)     0           (2,200) 0 (19) (18) (3)
Total expenses 595,400     229,400           1,169,200 442,300 914,381 790,482 740,730
Income before income taxes 67,400     3,700           115,700 600 61,119 18,611 (39,466)
Provision for taxes on income (25,200)     (1,300)           (43,100) (600) (44,846) (10,016) 10,718
Equity in earnings (losses) of subsidiaries (net of tax) 56,800     (33,800)           111,600 (22,600) 45,922 26,215 (5,268)
Net loss attributable to The Hertz Corporation and Subsidiaries' common stockholder 99,000     (31,400)           184,200 (22,600) 62,195 34,810 (34,016)
Non-Guarantor Subsidiaries
                           
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS                            
Total revenues 1,617,500     1,493,100           3,120,600 2,834,300 6,255,039 5,733,827 5,350,348
Expenses:                            
Direct operating 430,300     438,400           815,900 847,500 1,857,860 1,806,954 1,612,856
Depreciation of revenue earning equipment and lease charges 576,400     487,200           1,092,600 977,200 2,016,585 2,041,049 2,179,992
Selling, general and administrative 88,000     80,800           172,600 158,800 374,181 332,909 276,511
Interest expense 73,700     74,200           145,600 150,200      
Interest income (400)     (300)           (700) (1,100)      
Other (income) expense, net (13,400)     (600)           (13,800) (1,000) 46,217 170 (9,907)
Total expenses 1,154,600     1,079,700           2,212,200 2,131,600 4,594,613 4,499,460 4,456,332
Income before income taxes 462,900     413,400           908,400 702,700 1,660,426 1,234,367 894,016
Provision for taxes on income (179,900)     (160,100)           (369,700) (296,200) (658,671) (476,299) (358,732)
Equity in earnings (losses) of subsidiaries (net of tax) 0     0           0 0      
Net loss attributable to The Hertz Corporation and Subsidiaries' common stockholder 283,000     253,300           538,700 406,500 1,001,755 738,508 517,901
Eliminations
                           
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS                            
Total revenues (712,700)     (576,000)           (1,455,900) (1,134,000) (2,468,781) (2,312,850) (2,450,513)
Expenses:                            
Direct operating (300)     0           (500) 0 0 0 0
Depreciation of revenue earning equipment and lease charges (712,200)     (576,000)           (1,455,200) (1,134,000) (2,468,781) (2,312,850) (2,450,513)
Selling, general and administrative (200)     0           (200) 0 0 0 0
Interest expense 0     0           0 0      
Interest income 0     0           0 0      
Other (income) expense, net 0     0           0 0 0 0 0
Total expenses (712,700)     (576,000)           (1,455,900) (1,134,000) (2,468,781) (2,312,850) (2,450,513)
Income before income taxes 0     0           0 0 0 0 0
Provision for taxes on income 0     0           0 0 0 0 0
Equity in earnings (losses) of subsidiaries (net of tax) (382,000)     (221,900)           (722,900) (383,900) (1,063,950) (773,318) (483,885)
Net loss attributable to The Hertz Corporation and Subsidiaries' common stockholder $ (382,000)     $ (221,900)           $ (722,900) $ (383,900) $ (1,063,950) $ (773,318) $ (483,885)