CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) - USD ($) $ in Millions | 3 Months Ended |
Mar. 31, 2020 | Mar. 31, 2019 |
Cash flows from operating activities: | | |
Net income (loss) | $ (357) | $ (148) |
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: | | |
Depreciation and reserves for revenue earning vehicles | 733 | 644 |
Depreciation and amortization, non-vehicle | 53 | 48 |
Amortization of deferred financing costs and debt discount (premium) | 12 | 14 |
Stock-based compensation charges | 0 | 3 |
Provision for receivables allowance | 15 | 10 |
Deferred income taxes, net | (13) | (4) |
(Gain) loss on marketable securities | 0 | (11) |
(Gain) loss on sale of non-vehicle capital assets | (21) | (8) |
(Gain) loss on derivatives | 0 | (5) |
Other | 4 | 0 |
Changes in assets and liabilities: | | |
Non-vehicle receivables | 226 | (33) |
Prepaid expenses and other assets | (61) | (55) |
Operating lease right-of-use assets | 100 | 90 |
Non-vehicle accounts payable | (86) | 32 |
Accrued liabilities | (59) | 25 |
Accrued taxes, net | (14) | 10 |
Operating lease liabilities | (66) | (94) |
Self-insured liabilities | (17) | (4) |
Net cash provided by (used in) operating activities | 449 | 514 |
Cash flows from investing activities: | | |
Revenue earning vehicles expenditures | (4,346) | (3,973) |
Proceeds from disposal of revenue earning vehicles | 2,212 | 2,153 |
Non-vehicle capital asset expenditures | (59) | (54) |
Proceeds from non-vehicle capital assets disposed of or to be disposed of | 23 | 19 |
Sales of marketable securities | 74 | 0 |
Other | (1) | 0 |
Net cash provided by (used in) investing activities | (2,097) | (1,855) |
Cash flows from financing activities: | | |
Payment of financing costs | (9) | (12) |
Contributions from noncontrolling interests | 0 | 25 |
Other | (2) | (2) |
Net cash provided by (used in) financing activities | 1,701 | 939 |
Effect of foreign currency exchange rate changes on cash, cash equivalents, restricted cash and restricted cash equivalents | (4) | (2) |
Net increase (decrease) in cash, cash equivalents, restricted cash and restricted cash equivalents during the period | 49 | (404) |
Cash, cash equivalents, restricted cash and restricted cash equivalents at beginning of period | 1,360 | 1,410 |
Cash, cash equivalents, restricted cash and restricted cash equivalents at end of period | 1,409 | 1,006 |
Cash paid during the period for: | | |
Income taxes, net of refunds | 5 | 6 |
Supplemental disclosures of non-cash flow information: | | |
Purchases of revenue earning vehicles included in accounts payable, net of incentives | 200 | 431 |
Sales of revenue earning vehicles included in vehicle receivables | 1,043 | 365 |
Purchases of non-vehicle capital assets included in accounts payable | 32 | 45 |
Vehicles | | |
Cash flows from financing activities: | | |
Proceeds from issuance of debt | 3,661 | 3,667 |
Repayments of debt | (2,538) | (2,736) |
Cash paid during the period for: | | |
Interest, net of amounts capitalized: | 103 | 87 |
Non-vehicle | | |
Cash flows from financing activities: | | |
Proceeds from issuance of debt | 1,440 | 341 |
Repayments of debt | (851) | (344) |
Cash paid during the period for: | | |
Interest, net of amounts capitalized: | 26 | 29 |
The Hertz Corporation | | |
Cash flows from operating activities: | | |
Net income (loss) | (356) | (146) |
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: | | |
Depreciation and reserves for revenue earning vehicles | 733 | 644 |
Depreciation and amortization, non-vehicle | 53 | 48 |
Amortization of deferred financing costs and debt discount (premium) | 12 | 14 |
Stock-based compensation charges | 0 | 3 |
Provision for receivables allowance | 15 | 10 |
Deferred income taxes, net | (12) | (4) |
(Gain) loss on marketable securities | 0 | (11) |
(Gain) loss on sale of non-vehicle capital assets | (21) | (8) |
(Gain) loss on derivatives | 0 | (5) |
Other | 3 | 0 |
Changes in assets and liabilities: | | |
Non-vehicle receivables | 226 | (33) |
Prepaid expenses and other assets | (61) | (55) |
Operating lease right-of-use assets | 100 | 90 |
Non-vehicle accounts payable | (86) | 32 |
Accrued liabilities | (59) | 25 |
Accrued taxes, net | (14) | 10 |
Operating lease liabilities | (66) | (94) |
Self-insured liabilities | (17) | (4) |
Net cash provided by (used in) operating activities | 450 | 516 |
Cash flows from investing activities: | | |
Revenue earning vehicles expenditures | (4,346) | (3,973) |
Proceeds from disposal of revenue earning vehicles | 2,212 | 2,153 |
Non-vehicle capital asset expenditures | (59) | (54) |
Proceeds from non-vehicle capital assets disposed of or to be disposed of | 23 | 19 |
Sales of marketable securities | 74 | 0 |
Other | (1) | 0 |
Net cash provided by (used in) investing activities | (2,097) | (1,855) |
Cash flows from financing activities: | | |
Payment of financing costs | (9) | (12) |
Advances to Hertz Holdings | (3) | (4) |
Contributions from noncontrolling interests | 0 | 25 |
Net cash provided by (used in) financing activities | 1,700 | 937 |
Effect of foreign currency exchange rate changes on cash, cash equivalents, restricted cash and restricted cash equivalents | (4) | (2) |
Net increase (decrease) in cash, cash equivalents, restricted cash and restricted cash equivalents during the period | 49 | (404) |
Cash, cash equivalents, restricted cash and restricted cash equivalents at beginning of period | 1,360 | 1,410 |
Cash, cash equivalents, restricted cash and restricted cash equivalents at end of period | 1,409 | 1,006 |
Cash paid during the period for: | | |
Income taxes, net of refunds | 5 | 6 |
Supplemental disclosures of non-cash flow information: | | |
Purchases of revenue earning vehicles included in accounts payable, net of incentives | 200 | 431 |
Purchases of non-vehicle capital assets included in accounts payable | 32 | 45 |
The Hertz Corporation | Vehicles | | |
Cash flows from financing activities: | | |
Proceeds from issuance of debt | 3,661 | 3,667 |
Repayments of debt | (2,538) | (2,736) |
Cash paid during the period for: | | |
Interest, net of amounts capitalized: | 103 | 87 |
Supplemental disclosures of non-cash flow information: | | |
Sales of revenue earning vehicles included in vehicle receivables | 1,043 | 365 |
The Hertz Corporation | Non-vehicle | | |
Cash flows from financing activities: | | |
Proceeds from issuance of debt | 1,440 | 341 |
Repayments of debt | (851) | (344) |
Cash paid during the period for: | | |
Interest, net of amounts capitalized: | $ 26 | $ 29 |