THC - CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) - USD ($) $ in Millions | 3 Months Ended |
Mar. 31, 2023 | Mar. 31, 2022 |
Cash flows from operating activities: | | |
Net income (loss) | $ 196 | $ 426 |
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: | | |
Depreciation and reserves for revenue earning vehicles, net | 466 | (20) |
Depreciation and amortization, non-vehicle | 35 | 33 |
Amortization of deferred financing costs and debt discount (premium) | 14 | 11 |
Stock-based compensation charges | 21 | 28 |
Provision for receivables allowance | 20 | 13 |
Deferred income taxes, net | (135) | 103 |
(Gain) loss on sale of non-vehicle capital assets | (162) | (2) |
Other | 0 | 1 |
Changes in assets and liabilities: | | |
Non-vehicle receivables | (50) | (43) |
Prepaid expenses and other assets | (48) | (40) |
Operating lease right-of-use assets | 78 | 72 |
Non-vehicle accounts payable | (27) | 51 |
Accrued liabilities | 29 | 124 |
Accrued taxes, net | 1 | 30 |
Operating lease liabilities | (84) | (80) |
Self-insured liabilities | (18) | 8 |
Net cash provided by (used in) operating activities | 562 | 621 |
Cash flows from investing activities: | | |
Revenue earning vehicles expenditures | (2,824) | (2,985) |
Proceeds from disposal of revenue earning vehicles | 1,206 | 1,471 |
Non-vehicle capital asset expenditures | (45) | (30) |
Proceeds from non-vehicle capital assets disposed of or to be disposed of | 175 | 1 |
Collateral returned in exchange for letters of credit | 0 | 17 |
Return of (investment in) equity investments | 0 | (15) |
Net cash provided by (used in) investing activities | (1,488) | (1,541) |
Cash flows from financing activities: | | |
Payment of financing costs | (8) | (24) |
Net cash provided by (used in) financing activities | 739 | 392 |
Net increase (decrease) in cash and cash equivalents and restricted cash and cash equivalents during the period | (176) | (529) |
Cash and cash equivalents and restricted cash and cash equivalents at beginning of period | 1,418 | |
Cash and cash equivalents and restricted cash and cash equivalents at end of period | 1,242 | |
Cash paid during the period for: | | |
Income taxes, net of refunds | 11 | 6 |
Supplemental disclosures of non-cash information: | | |
Purchases of revenue earning vehicles included in accounts payable, net of incentives | 148 | 82 |
Sales of revenue earning vehicles included in vehicle receivables | 117 | 65 |
Purchases of non-vehicle capital assets included in accounts payable | 0 | 23 |
Revenue earning vehicles and non-vehicle capital assets acquired through finance lease | 12 | 5 |
Vehicles | | |
Cash flows from financing activities: | | |
Proceeds from issuance of debt | 2,061 | 4,680 |
Repayments of debt | (1,190) | (3,492) |
Cash paid during the period for: | | |
Interest, net of amounts capitalized: | 96 | 39 |
Non-vehicle | | |
Cash flows from financing activities: | | |
Proceeds from issuance of debt | 425 | 0 |
Repayments of debt | (430) | (5) |
Cash paid during the period for: | | |
Interest, net of amounts capitalized: | 36 | 17 |
The Hertz Corporation | | |
Cash flows from operating activities: | | |
Net income (loss) | 314 | 376 |
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: | | |
Depreciation and reserves for revenue earning vehicles, net | 466 | (20) |
Depreciation and amortization, non-vehicle | 35 | 33 |
Amortization of deferred financing costs and debt discount (premium) | 14 | 11 |
Stock-based compensation charges | 21 | 28 |
Provision for receivables allowance | 20 | 13 |
Deferred income taxes, net | (135) | 103 |
(Gain) loss on sale of non-vehicle capital assets | (162) | (2) |
Changes in financial instruments | 108 | (44) |
Other | (1) | 1 |
Changes in assets and liabilities: | | |
Non-vehicle receivables | (49) | (43) |
Prepaid expenses and other assets | (48) | (40) |
Operating lease right-of-use assets | 78 | 72 |
Non-vehicle accounts payable | (27) | 51 |
Accrued liabilities | 29 | 124 |
Accrued taxes, net | 0 | 30 |
Operating lease liabilities | (84) | (80) |
Self-insured liabilities | (18) | 8 |
Net cash provided by (used in) operating activities | 561 | 621 |
Cash flows from investing activities: | | |
Revenue earning vehicles expenditures | (2,824) | (2,985) |
Proceeds from disposal of revenue earning vehicles | 1,206 | 1,471 |
Non-vehicle capital asset expenditures | (45) | (30) |
Proceeds from non-vehicle capital assets disposed of or to be disposed of | 175 | 1 |
Collateral returned in exchange for letters of credit | 0 | 17 |
Return of (investment in) equity investments | 0 | (15) |
Net cash provided by (used in) investing activities | (1,488) | (1,541) |
Cash flows from financing activities: | | |
Payment of financing costs | (8) | (24) |
Dividends paid to Hertz Holdings | (118) | (767) |
Net cash provided by (used in) financing activities | 740 | 392 |
Effect of foreign currency exchange rate changes on cash and cash equivalents and restricted cash and cash equivalents | 11 | (1) |
Net increase (decrease) in cash and cash equivalents and restricted cash and cash equivalents during the period | (176) | (529) |
Cash and cash equivalents and restricted cash and cash equivalents at beginning of period | 1,418 | 2,650 |
Cash and cash equivalents and restricted cash and cash equivalents at end of period | 1,242 | 2,121 |
Cash paid during the period for: | | |
Income taxes, net of refunds | 11 | 6 |
Supplemental disclosures of non-cash information: | | |
Purchases of revenue earning vehicles included in accounts payable, net of incentives | 148 | 82 |
Sales of revenue earning vehicles included in vehicle receivables | 117 | 65 |
Purchases of non-vehicle capital assets included in accounts payable | 0 | 23 |
Revenue earning vehicles and non-vehicle capital assets acquired through finance lease | 12 | 5 |
The Hertz Corporation | Vehicles | | |
Cash flows from financing activities: | | |
Proceeds from issuance of debt | 2,061 | 4,680 |
Repayments of debt | (1,190) | (3,492) |
Cash paid during the period for: | | |
Interest, net of amounts capitalized: | 96 | 39 |
The Hertz Corporation | Non-vehicle | | |
Cash flows from financing activities: | | |
Proceeds from issuance of debt | 425 | 0 |
Repayments of debt | (430) | (5) |
Cash paid during the period for: | | |
Interest, net of amounts capitalized: | $ 36 | $ 17 |