XML 97 R85.htm IDEA: XBRL DOCUMENT v2.4.0.6
Guarantor and Non-Guarantor Condensed Consolidating Financial Statements (Statement of Operations) (Details) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 12 Months Ended
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 $ 2,318,600 $ 2,516,200 $ 2,225,100 $ 1,960,900 $ 2,013,800 $ 2,432,300 $ 2,072,300 $ 1,780,000 $ 9,020,807 $ 8,298,380 $ 7,562,534
Expenses:                      
Direct operating                 4,795,788 4,566,378 4,283,394
Depreciation of revenue earning equipment and lease charges                 2,148,158 1,905,739 1,868,147
Selling, general and administrative                 945,581 745,117 664,442
Interest Income (Expense), Net                 592,886 644,703 714,224
Interest income                 (4,902) (5,551) (12,315)
Other (income) expense, net                 35,542 62,548 5
Total expenses                 8,517,955 7,924,485 7,530,212
Income before income taxes (26,900) 382,100 171,700 (24,000) 105,400 308,200 107,000 (146,700) 502,852 373,895 32,322
Provision for taxes on income                 (227,073) (143,846) (33,322)
Equity in earnings (losses) of subsidiaries (net of tax)                 0 0 0
Net income                 275,779 230,049 (1,000)
Less: Net income attributable to noncontrolling interest                 0 (19,560) (17,383)
Net loss attributable to The Hertz Corporation and Subsidiaries' common stockholder (28,300) 251,300 101,000 (48,200) 58,800 212,600 62,100 (123,000) 275,779 210,489 (18,383)
Parent
                     
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS                      
Total revenues                 4,259,049 4,068,310 3,961,435
Expenses:                      
Direct operating                 2,384,829 2,262,371 2,217,864
Depreciation of revenue earning equipment and lease charges                 2,402,032 1,996,733 1,938,416
Selling, general and administrative                 448,100 326,794 320,192
Interest Income (Expense), Net                 253,437 299,099 297,276
Other (income) expense, net                 (10,656) 62,396 9,915
Total expenses                 5,477,742 4,947,393 4,783,663
Income before income taxes                 (1,218,693) (879,083) (822,228)
Provision for taxes on income                 476,444 342,469 314,692
Equity in earnings (losses) of subsidiaries (net of tax)                 1,018,028 747,103 489,153
Net income                 275,779 210,489 (18,383)
Less: Net income attributable to noncontrolling interest                   0 0
Net loss attributable to The Hertz Corporation and Subsidiaries' common stockholder                 275,779 210,489 (18,383)
Guarantor Subsidiaries
                     
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS                      
Total revenues                 975,500 809,093 701,264
Expenses:                      
Direct operating                 553,099 497,053 452,674
Depreciation of revenue earning equipment and lease charges                 198,322 180,807 200,252
Selling, general and administrative                 123,300 85,414 67,739
Interest Income (Expense), Net                 39,679 27,226 20,068
Other (income) expense, net                 (19) (18) (3)
Total expenses                 914,381 790,482 740,730
Income before income taxes                 61,119 18,611 (39,466)
Provision for taxes on income                 (44,846) (10,016) 10,718
Equity in earnings (losses) of subsidiaries (net of tax)                 45,922 26,215 (5,268)
Net income                 62,195 34,810 (34,016)
Less: Net income attributable to noncontrolling interest                   0 0
Net loss attributable to The Hertz Corporation and Subsidiaries' common stockholder                 62,195 34,810 (34,016)
Non-Guarantor Subsidiaries
                     
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS                      
Total revenues                 6,255,039 5,733,827 5,350,348
Expenses:                      
Direct operating                 1,857,860 1,806,954 1,612,856
Depreciation of revenue earning equipment and lease charges                 2,016,585 2,041,049 2,179,992
Selling, general and administrative                 374,181 332,909 276,511
Interest Income (Expense), Net                 299,770 318,378 396,880
Other (income) expense, net                 46,217 170 (9,907)
Total expenses                 4,594,613 4,499,460 4,456,332
Income before income taxes                 1,660,426 1,234,367 894,016
Provision for taxes on income                 (658,671) (476,299) (358,732)
Net income                 1,001,755 758,068 535,284
Less: Net income attributable to noncontrolling interest                   (19,560) (17,383)
Net loss attributable to The Hertz Corporation and Subsidiaries' common stockholder                 1,001,755 738,508 517,901
Eliminations
                     
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS                      
Total revenues                 (2,468,781) (2,312,850) (2,450,513)
Expenses:                      
Direct operating                 0 0 0
Depreciation of revenue earning equipment and lease charges                 (2,468,781) (2,312,850) (2,450,513)
Selling, general and administrative                 0 0 0
Interest Income (Expense), Net                 0 0 0
Other (income) expense, net                 0 0 0
Total expenses                 (2,468,781) (2,312,850) (2,450,513)
Income before income taxes                 0 0 0
Provision for taxes on income                 0 0 0
Equity in earnings (losses) of subsidiaries (net of tax)                 (1,063,950) (773,318) (483,885)
Net income                 (1,063,950) (773,318) (483,885)
Less: Net income attributable to noncontrolling interest                   0 0
Net loss attributable to The Hertz Corporation and Subsidiaries' common stockholder                 $ (1,063,950) $ (773,318) $ (483,885)