Guarantor and Non-Guarantor Consolidating Condensed Financial Statements (Tables)

9 Months Ended

Sep. 30, 2017

Condensed Financial Information of Parent Company Only Disclosure [Abstract]

Consolidating Condensed Statements of Comprehensive Income

Nine Months Ended September 30, 2017

			Parent			Subsidiary Issuers			Guarantor Subsidiaries			Non- Guarantor Subsidiaries			Eliminations			Total
Revenues
	Vehicle rental		$	—		$	—		$	3,169		$	1,629		$	—		$	4,798
	Other		—			—			924			2,966			(1,859		)	2,031
Net revenues			—			—			4,093			4,595			(1,859		)	6,829
Expenses
	Operating		2			18			1,994			1,399			—			3,413
	Vehicle depreciation and lease charges, net		—			—			1,728			1,690			(1,701		)	1,717
	Selling, general and administrative		29			6			485			355			—			875
	Vehicle interest, net		—			—			150			223			(158		)	215
	Non-vehicle related depreciation and amortization		—			1			121			72			—			194
	Interest expense related to corporate debt, net:
		Interest expense	—			118			3			21			—			142
		Intercompany interest expense (income)	(9		)	80			17			(88		)	—			—
		Early extinguishment of debt	—			4			—			(1		)	—			3
	Restructuring and other related charges		—			7			37			8			—			52
	Transaction-related costs, net		—			—			—			8			—			8
Total expenses			22			234			4,535			3,687			(1,859		)	6,619
Income (loss) before income taxes and equity in earnings of subsidiaries			(22		)	(234		)	(442		)	908			—			210
Provision for (benefit from) income taxes			(10		)	(92		)	59			112			—			69
Equity in earnings of subsidiaries			153			295			796			—			(1,244		)	—
Net income			$	141		$	153		$	295		$	796		$	(1,244	)	$	141
Comprehensive income			$	251		$	262		$	405		$	904		$	(1,571	)	$	251

Three Months Ended September 30, 2017

			Parent			Subsidiary Issuers			Guarantor Subsidiaries			Non- Guarantor Subsidiaries			Eliminations			Total
Revenues
	Vehicle rental		$	—		$	—		$	1,228		$	721		$	—		$	1,949
	Other		—			—			341			1,073			(611		)	803
Net revenues			—			—			1,569			1,794			(611		)	2,752
Expenses
	Operating		—			5			710			541			—			1,256
	Vehicle depreciation and lease charges, net		—			—			568			605			(557		)	616
	Selling, general and administrative		9			2			174			135			—			320
	Vehicle interest, net		—			—			53			79			(54		)	78
	Non-vehicle related depreciation and amortization		—			—			41			25			—			66
	Interest expense related to corporate debt, net:
		Interest expense	—			38			2			5			—			45
		Intercompany interest expense (income)	(3		)	25			6			(28		)	—			—
	Restructuring and other related charges		—			5			(2		)	4			—			7
Total expenses			6			75			1,552			1,366			(611		)	2,388
Income (loss) before income taxes and equity in earnings of subsidiaries			(6		)	(75		)	17			428			—			364
Provision for (benefit from) income taxes			(6		)	(30		)	87			68			—			119
Equity in earnings of subsidiaries			245			290			360			—			(895		)	—
Net income			$	245		$	245		$	290		$	360		$	(895	)	$	245
Comprehensive income			$	279		$	278		$	323		$	392		$	(993	)	$	279

Nine Months Ended September 30, 2016

			Parent			Subsidiary Issuers			Guarantor Subsidiaries			Non- Guarantor Subsidiaries		Eliminations			Total
Revenues
	Vehicle rental		$	—		$	—		$	3,229		$	1,543	$	—		$	4,772
	Other		—			—			931			2,746		(1,669		)	2,008
Net revenues			—			—			4,160			4,289		(1,669		)	6,780
Expenses
	Operating		3			14			2,013			1,351		—			3,381
	Vehicle depreciation and lease charges, net		—			—			1,514			1,571		(1,514		)	1,571
	Selling, general and administrative		29			14			492			361		—			896
	Vehicle interest, net		—			—			149			221		(155		)	215
	Non-vehicle related depreciation and amortization		—			1			115			73		—			189
	Interest expense related to corporate debt, net:
		Interest expense	—			122			3			32		—			157
		Intercompany interest expense (income)	(9		)	(8		)	17			—		—			—
		Early extinguishment of debt	—			10			—			—		—			10
	Restructuring and other related charges		—			—			8			18		—			26
	Transaction-related costs, net		—			1			1			11		—			13
Total expenses			23			154			4,312			3,638		(1,669		)	6,458
Income (loss) before income taxes and equity in earnings of subsidiaries			(23		)	(154		)	(152		)	651		—			322
Provision for (benefit from) income taxes			(9		)	(61		)	119			79		—			128
Equity in earnings of subsidiaries			208			301			572			—		(1,081		)	—
Net income			$	194		$	208		$	301		$	572	$	(1,081	)	$	194
Comprehensive income			$	294		$	307		$	403		$	672	$	(1,382	)	$	294

Three Months Ended September 30, 2016

			Parent			Subsidiary Issuers			Guarantor Subsidiaries		Non- Guarantor Subsidiaries		Eliminations			Total
Revenues
	Vehicle rental		$	—		$	—		$	1,216	$	655	$	—		$	1,871
	Other		—			—			344		1,021		(580		)	785
Net revenues			—			—			1,560		1,676		(580		)	2,656
Expenses
	Operating		1			3			719		496		—			1,219
	Vehicle depreciation and lease charges, net		—			—			525		575		(524		)	576
	Selling, general and administrative		10			4			173		128		—			315
	Vehicle interest, net		—			—			55		78		(56		)	77
	Non-vehicle related depreciation and amortization		—			—			38		25		—			63
	Interest expense related to corporate debt, net:
		Interest expense	—			41			1		9		—			51
		Intercompany interest expense (income)	(3		)	(3		)	6		—		—			—
	Restructuring and other related charges		—			—			1		5		—			6
	Transaction-related costs, net		—			—			—		4		—			4
Total expenses			8			45			1,518		1,320		(580		)	2,311
Income (loss) before income taxes and equity in earnings of subsidiaries			(8		)	(45		)	42		356		—			345
Provision for (benefit from) income taxes			(3		)	(18		)	87		70		—			136
Equity in earnings of subsidiaries			214			241			286		—		(741		)	—
Net income			$	209		$	214		$	241	$	286	$	(741	)	$	209
Comprehensive income			$	235		$	239		$	262	$	307	$	(808	)	$	235

Schedule Of Condensed Consolidating Balance Sheet Table

As of September 30, 2017

		Parent		Subsidiary Issuers		Guarantor Subsidiaries		Non- Guarantor Subsidiaries		Eliminations			Total
Assets
Current assets:
	Cash and cash equivalents	$	3	$	17	$	—	$	794	$	—		$	814
	Receivables, net	—		—		248		607		—			855
	Other current assets	2		87		116		545		—			750
Total current assets		5		104		364		1,946		—			2,419
Property and equipment, net		—		164		321		208		—			693
Deferred income taxes		19		1,248		272		27		—			1,566
Goodwill		—		—		489		576		—			1,065
Other intangibles, net		—		27		486		350		—			863
Other non-current assets		58		24		18		82		—			182
Intercompany receivables		181		376		1,552		903		(3,012		)	—
Investment in subsidiaries		203		4,126		4,064		—		(8,393		)	—
Total assets exclusive of assets under vehicle programs		466		6,069		7,566		4,092		(11,405		)	6,788
Assets under vehicle programs:
	Program cash	—		—		—		180		—			180
	Vehicles, net	—		22		64		11,715		—			11,801
	Receivables from vehicle manufacturers and other	—		1		1		707		—			709
	Investment in Avis Budget Rental Car Funding (AESOP) LLC-related party	—		—		—		395		—			395
		—		23		65		12,997		—			13,085
Total assets		$	466	$	6,092	$	7,631	$	17,089	$	(11,405	)	$	19,873
Liabilities and stockholders’ equity
Current liabilities:
	Accounts payable and other current liabilities	$	13	$	236	$	587	$	1,030	$	—		$	1,866
	Short-term debt and current portion of long-term debt	—		17		3		6		—			26
Total current liabilities		13		253		590		1,036		—			1,892
Long-term debt		—		2,911		4		650		—			3,565
Other non-current liabilities		52		84		227		397		—			760
Intercompany payables		—		2,634		376		2		(3,012		)	—
Total liabilities exclusive of liabilities under vehicle programs		65		5,882		1,197		2,085		(3,012		)	6,217
Liabilities under vehicle programs:
	Debt	—		7		60		3,714		—			3,781
	Due to Avis Budget Rental Car Funding (AESOP) LLC-related party	—		—		—		6,785		—			6,785
Deferred income taxes		—		—		2,247		177		—			2,424
Other		—		—		1		264		—			265
		—		7		2,308		10,940		—			13,255
Total stockholders’ equity		401		203		4,126		4,064		(8,393		)	401
Total liabilities and stockholders’ equity		$	466	$	6,092	$	7,631	$	17,089	$	(11,405	)	$	19,873

As of December 31, 2016

		Parent		Subsidiary Issuers		Guarantor Subsidiaries		Non- Guarantor Subsidiaries		Eliminations			Total
Assets
Current assets:
	Cash and cash equivalents	$	3	$	12	$	—	$	475	$	—		$	490
	Receivables, net	—		—		231		577		—			808
	Other current assets	2		101		90		326		—			519
Total current assets		5		113		321		1,378		—			1,817
Property and equipment, net		—		148		341		196		—			685
Deferred income taxes		20		1,219		268		—		(14		)	1,493
Goodwill		—		—		489		518		—			1,007
Other intangibles, net		—		28		502		340		—			870
Other non-current assets		75		24		16		78		—			193
Intercompany receivables		171		359		1,466		670		(2,666		)	—
Investment in subsidiaries		42		3,717		3,698		—		(7,457		)	—
Total assets exclusive of assets under vehicle programs		313		5,608		7,101		3,180		(10,137		)	6,065
Assets under vehicle programs:
	Program cash	—		—		—		225		—			225
	Vehicles, net	—		24		70		10,370		—			10,464
	Receivables from vehicle manufacturers and other	—		1		—		526		—			527
	Investment in Avis Budget Rental Car Funding (AESOP) LLC-related party	—		—		—		362		—			362
		—		25		70		11,483		—			11,578
Total assets		$	313	$	5,633	$	7,171	$	14,663	$	(10,137	)	$	17,643
Liabilities and stockholders’ equity
Current liabilities:
	Accounts payable and other current liabilities	$	23	$	189	$	512	$	764	$	—		$	1,488
	Short-term debt and current portion of long-term debt	—		264		3		12		—			279
Total current liabilities		23		453		515		776		—			1,767
Long-term debt		—		2,730		3		511		—			3,244
Other non-current liabilities		69		88		253		368		(14		)	764
Intercompany payables		—		2,306		359		1		(2,666		)	—
Total liabilities exclusive of liabilities under vehicle programs		92		5,577		1,130		1,656		(2,680		)	5,775
Liabilities under vehicle programs:
	Debt	—		14		66		2,103		—			2,183
	Due to Avis Budget Rental Car Funding (AESOP) LLC-related party	—		—		—		6,695		—			6,695
	Deferred income taxes	—		—		2,258		171		—			2,429
	Other	—		—		—		340		—			340
		—		14		2,324		9,309		—			11,647
Total stockholders’ equity		221		42		3,717		3,698		(7,457		)	221
Total liabilities and stockholders’ equity		$	313	$	5,633	$	7,171	$	14,663	$	(10,137	)	$	17,643

Consolidating Condensed Statements Of Cash Flows

Nine Months Ended September 30, 2017

	Parent			Subsidiary Issuers			Guarantor Subsidiaries			Non-Guarantor Subsidiaries			Eliminations			Total
Net cash provided by (used in) operating activities	$	44		$	(45	)	$	70		$	2,007		$	(35	)	$	2,041
Investing activities
Property and equipment additions	—			(36		)	(56		)	(46		)	—			(138		)
Proceeds received on asset sales	—			1			—			5			—			6
Net assets acquired (net of cash acquired)	—			(1		)	(5		)	(11		)	—			(17		)
Intercompany loan receipts (advances)	—			—			—			(264		)	264			—
Other, net	100			—			—			5			(100		)	5
Net cash provided by (used in) investing activities exclusive of vehicle programs	100			(36		)	(61		)	(311		)	164			(144		)
Vehicle programs:
Decrease in program cash	—			—			—			53			—			53
Investment in vehicles	—			—			—			(9,672		)	—			(9,672		)
Proceeds received on disposition of vehicles	—			39			—			6,833			—			6,872
Investment in debt securities of Avis Budget Rental Car Funding (AESOP) LLC—related party	—			—			—			(33		)	—			(33		)
	—			39			—			(2,819		)	—			(2,780		)
Net cash provided by (used in) investing activities	100			3			(61		)	(3,130		)	164			(2,924		)
Financing activities
Proceeds from long-term borrowings	—			325			—			264			—			589
Payments on long-term borrowings	—			(401		)	(2		)	(193		)	—			(596		)
Net change in short-term borrowings	—			—			—			(3		)	—			(3		)
Intercompany loan borrowings (payments)	—			264			—			—			(264		)	—
Repurchases of common stock	(144		)	—			—			—						(144		)
Debt financing fees	—			(5		)	—			(4		)	—			(9		)
Other, net	—			(135		)	—			—			135			—
Net cash provided by (used in) financing activities exclusive of vehicle programs	(144		)	48			(2		)	64			(129		)	(163		)
Vehicle programs:
Proceeds from borrowings	—			—			—			14,276			—			14,276
Payments on borrowings	—			(1		)	(7		)	(12,922		)	—			(12,930		)
Debt financing fees	—			—			—			(8		)	—			(8		)
	—			(1		)	(7		)	1,346			—			1,338
Net cash provided by (used in) financing activities	(144		)	47			(9		)	1,410			(129		)	1,175
Effect of changes in exchange rates on cash and cash equivalents	—			—			—			32			—			32
Net increase in cash and cash equivalents	—			5			—			319			—			324
Cash and cash equivalents, beginning of period	3			12			—			475			—			490
Cash and cash equivalents, end of period	$	3		$	17		$	—		$	794		$	—		$	814

Nine Months Ended September 30, 2016

	Parent			Subsidiary Issuers			Guarantor Subsidiaries			Non-Guarantor Subsidiaries			Eliminations			Total
Net cash provided by operating activities	$	205		$	372		$	50		$	1,679		$	(195	)	$	2,111
Investing activities
Property and equipment additions	—			(15		)	(63		)	(47		)	—			(125		)
Proceeds received on asset sales	—			5			1			4			—			10
Net assets acquired (net of cash acquired)	—			—			(1		)	(3		)	—			(4		)
Intercompany loan receipts (advances)	—			—			28			(337		)	309			—
Other, net	93			(1		)	—			5			(93		)	4
Net cash provided by (used in) investing activities exclusive of vehicle programs	93			(11		)	(35		)	(378		)	216			(115		)
Vehicle programs:
Decrease in program cash	—			—			—			138			—			138
Investment in vehicles	—			(3		)	(4		)	(10,144		)	—			(10,151		)
Proceeds received on disposition of vehicles	—			25			—			7,348			—			7,373
	—			22			(4		)	(2,658		)	—			(2,640		)
Net cash provided by (used in) investing activities	93			11			(39		)	(3,036		)	216			(2,755		)
Financing activities
Proceeds from long-term borrowings	—			557			—			339			—			896
Payments on long-term borrowings	—			(523		)	(3		)	(1		)	—			(527		)
Net change in short-term borrowings	—			—			—			1			—			1
Intercompany loan borrowings (payments)	—			337			—			(28		)	(309		)	—
Repurchases of common stock	(299		)	—			—			—			—			(299		)
Debt financing fees	—			(10		)	—			(5		)	—			(15		)
Other, net	—			(288		)	—			—			288			—
Net cash provided by (used in) financing activities exclusive of vehicle programs	(299		)	73			(3		)	306			(21		)	56
Vehicle programs:
Proceeds from borrowings	—			—			—			11,879			—			11,879
Payments on borrowings	—			—			(7		)	(10,745		)	—			(10,752		)
Debt financing fees	—			—			(1		)	(19		)				(20		)
	—			—			(8		)	1,115			—			1,107
Net cash provided by (used in) financing activities	(299		)	73			(11		)	1,421			(21		)	1,163
Effect of changes in exchange rates on cash and cash equivalents	—			—			—			14			—			14
Net increase (decrease) in cash and cash equivalents	(1		)	456			—			78			—			533
Cash and cash equivalents, beginning of period	4			70			—			378			—			452
Cash and cash equivalents, end of period	$	3		$	526		$	—		$	456		$	—		$	985