Schedule of Quarterly Operating Results | ) QUARTERLY CONSOLIDATED BALANCE SHEET (In millions, except par value and share data) March 31, 2013 As Previously Reported Revision Adjustment As Revised Restatement Adjustment Ref As Restated ASSETS Cash and cash equivalents $ 654 $ (1 ) $ 653 $ (3 ) k $ 650 Restricted cash and cash equivalents 425 — 425 (10 ) k 415 Receivables, net of allowance of $58 1,554 (14 ) 1,540 (92 ) a, b, c, d, e, g, j, m, r 1,448 Due from Hertz Global Holdings, Inc. 13 — 13 — 13 Inventories, net 110 — 110 (3 ) p, r 107 Prepaid expenses and other assets 549 (4 ) 545 (2 ) n, r 543 Revenue earning equipment: Cars 13,695 (52 ) 13,643 (11 ) j, p 13,632 Less accumulated depreciation - cars (1,995 ) 40 (1,955 ) (3 ) j, r (1,958 ) Other equipment 3,313 — 3,313 23 h, p 3,336 Less accumulated depreciation - other equipment (1,044 ) — (1,044 ) (16 ) h (1,060 ) Revenue earning equipment, net 13,969 (12 ) 13,957 (7 ) 13,950 Property and equipment: Land, buildings and leasehold improvements 1,303 — 1,303 (79 ) i, l, r, q 1,224 Service equipment and other 1,242 — 1,242 (209 ) i, l 1,033 Less accumulated depreciation (1,087 ) — (1,087 ) 96 i, l, r (991 ) Property and equipment, net 1,458 — 1,458 (192 ) 1,266 Other intangible assets, net 4,002 (2 ) 4,000 161 l, r 4,161 Goodwill 1,353 (10 ) 1,343 3 q 1,346 Total assets $ 24,087 $ (43 ) $ 24,044 $ (145 ) $ 23,899 LIABILITIES AND EQUITY Accounts payable $ 1,305 — $ 1,305 $ 32 k, p $ 1,337 Accrued liabilities 1,206 (6 ) 1,200 60 f, g, j, m, o, q, t 1,260 Accrued taxes, net 192 — 192 (46 ) r, s, u 146 Debt 15,876 — 15,876 — 15,876 Public liability and property damage 321 — 321 1 r 322 Deferred taxes on income, net 2,726 (14 ) 2,712 (25 ) s, u 2,687 Total liabilities 21,626 (20 ) 21,606 22 21,628 Commitments and contingencies Equity: Common Stock, $0.01 par value, 3,000 shares authorized, 100 shares issued and outstanding — — — — — Additional paid-in capital 3,519 — 3,519 1 r 3,520 Accumulated deficit (1,007 ) (23 ) (1,030 ) (169 ) a-t (1,199 ) Accumulated other comprehensive loss (51 ) — (51 ) 1 q, t (50 ) Total equity 2,461 (23 ) 2,438 (167 ) 2,271 Total liabilities and equity $ 24,087 $ (43 ) $ 24,044 $ (145 ) $ 23,899 (2) QUARTERLY CONSOLIDATED BALANCE SHEET (In millions, except par value and share data) June 30, 2013 As Previously Reported Revision Adjustment As Revised Restatement Adjustment Ref As Restated ASSETS — Cash and cash equivalents $ 483 $ (1 ) $ 482 $ (15 ) k $ 467 Restricted cash and cash equivalents 393 — 393 (3 ) k 390 Receivables, net of allowance of $56 1,656 (16 ) 1,640 (95 ) a, b, c, d, e, g, j, m, r 1,545 Due from Hertz Global Holdings, Inc. 1 — 1 — 1 Inventories, net 128 — 128 (1 ) p, r 127 Prepaid expenses and other assets 762 (3 ) 759 (4 ) n, r 755 Revenue earning equipment: Cars 15,490 (63 ) 15,427 (9 ) j, p 15,418 Less accumulated depreciation - cars (2,169 ) 49 (2,120 ) (5 ) j, r (2,125 ) Other equipment 3,425 — 3,425 27 h, p 3,452 Less accumulated depreciation - other equipment (1,040 ) — (1,040 ) (22 ) h (1,062 ) Revenue earning equipment, net 15,706 (14 ) 15,692 (9 ) 15,683 Property and equipment: Land, buildings and leasehold improvements 1,334 — 1,334 (93 ) i, l, r, q 1,241 Service equipment and other 1,258 — 1,258 (217 ) i, l 1,041 Less accumulated depreciation (1,126 ) — (1,126 ) 105 i, l, r (1,021 ) Property and equipment, net 1,466 — 1,466 (205 ) 1,261 Other intangible assets, net 3,969 (2 ) 3,967 169 l, r 4,136 Goodwill 1,366 (7 ) 1,359 4 q 1,363 Total assets $ 25,930 $ (43 ) $ 25,887 $ (159 ) $ 25,728 LIABILITIES AND EQUITY Accounts payable $ 1,484 $ 1 $ 1,485 35 k, p $ 1,520 Accrued liabilities 1,181 2 1,183 59 f, g, j, m, o, q, t 1,242 Accrued taxes, net 184 (1 ) 183 (45 ) r, s, u 138 Debt 17,394 — 17,394 — 17,394 Public liability and property damage 328 — 328 — r 328 Deferred taxes on income, net 2,787 (20 ) 2,767 (28 ) s, u 2,739 Total liabilities 23,358 (18 ) 23,340 21 23,361 Commitments and contingencies Equity: — Common Stock, $0.01 par value, 3,000 shares authorized, 100 shares issued and outstanding — — — — — Additional paid-in capital 3,534 (2 ) 3,532 1 r 3,533 Accumulated deficit (889 ) (23 ) (912 ) (179 ) a-t (1,091 ) Accumulated other comprehensive loss (73 ) — (73 ) (2 ) q, t (75 ) Total equity 2,572 (25 ) 2,547 (180 ) 2,367 Total liabilities and equity $ 25,930 $ (43 ) $ 25,887 $ (159 ) $ 25,728 (3) QUARTERLY CONSOLIDATED BALANCE SHEET (In millions) September 30, 2013 As Previously Reported Revision Adjustment As Revised Restatement Adjustment Ref As Restated ASSETS Cash and cash equivalents $ 548 $ (1 ) $ 547 $ (42 ) k $ 505 Restricted cash and cash equivalents 521 — 521 1 k 522 Receivables, net of allowance of $67 1,701 (16 ) 1,685 (88 ) a, b, c, d, e, g, j, m, r 1,597 Due from Hertz Global Holdings, Inc. 11 — 11 — 11 Inventories, net 107 — 107 (3 ) p, r 104 Prepaid expenses and other assets 677 (4 ) 673 (7 ) n, r 666 Revenue earning equipment: Cars 15,245 (70 ) 15,175 2 j, p 15,177 Less accumulated depreciation - cars (2,440 ) 50 (2,390 ) (6 ) j, r (2,396 ) Other equipment 3,487 — 3,487 27 h, p 3,514 Less accumulated depreciation - other equipment (1,077 ) — (1,077 ) (25 ) h (1,102 ) Revenue earning equipment, net 15,215 (20 ) 15,195 (2 ) 15,193 Property and equipment: Land, buildings and leasehold improvements 1,350 1 1,351 (67 ) i, l, r, q 1,284 Service equipment and other 1,221 — 1,221 (271 ) i, l 950 Less accumulated depreciation (1,080 ) — (1,080 ) 122 i, l, r (958 ) Property and equipment, net 1,491 1 1,492 (216 ) 1,276 Other intangible assets, net 3,945 — 3,945 181 l, r 4,126 Goodwill 1,366 (7 ) 1,359 4 q 1,363 Total assets $ 25,582 $ (47 ) $ 25,535 $ (172 ) $ 25,363 LIABILITIES AND EQUITY Accounts payable $ 952 $ 1 953 28 k, p $ 981 Accrued liabilities 1,284 5 1,289 67 f, g, j, m, o, q, t 1,356 Accrued taxes, net 228 (1 ) 227 (45 ) r, s, u 182 Debt 17,055 — 17,055 — 17,055 Public liability and property damage 347 — 347 — r 347 Deferred taxes on income, net 2,865 (22 ) 2,843 (31 ) s, u 2,812 Total liabilities 22,731 (17 ) 22,714 19 22,733 Commitments and contingencies Equity: Common Stock, $0.01 par value, 3,000 shares authorized, 100 shares issued and outstanding — — — — — Additional paid-in capital 3,549 (2 ) 3,547 1 r 3,548 Accumulated deficit (647 ) (28 ) (675 ) (186 ) a-t (861 ) Accumulated other comprehensive loss (51 ) — (51 ) (6 ) q, t (57 ) Total equity 2,851 (30 ) 2,821 (191 ) 2,630 Total liabilities and equity $ 25,582 $ (47 ) $ 25,535 $ (172 ) $ 25,363 (4) QUARTERLY CONSOLIDATED STATEMENT OF OPERATIONS (In millions) For the Three Months Ended March 31, 2013 As Previously Reported Revision Adjustment As Revised Restatement Adjustment Ref As Restated Revenues: Worldwide car rental $ 1,957 $ — $ 1,957 $ (2 ) a, b, g, m, r $ 1,955 Worldwide equipment rental 351 — 351 2 c, r 353 All other operations 128 1 129 — 129 Total revenues 2,436 1 2,437 — 2,437 Expenses: Direct operating 1,351 7 1,358 6 d, e, f, j, m, n, o, p, q, r, t 1,364 Depreciation of revenue earning equipment and lease charges, net 587 (7 ) 580 9 r 589 Selling, general and administrative 252 (4 ) 248 2 a, b, c, d, e, i, j, o, p, q, r 250 Interest expense, net 161 — 161 — r 161 Other expense, net (1 ) 3 2 (2 ) r — Total expenses 2,350 (1 ) 2,349 15 2,364 Income (loss) before income taxes 86 2 88 (15 ) 73 (Provision) benefit for taxes on income (60 ) (4 ) (64 ) 5 s (59 ) Net income (loss) $ 26 $ (2 ) $ 24 $ (10 ) $ 14 (5) QUARTERLY CONSOLIDATED STATEMENT OF OPERATIONS (In millions) For the Three Months Ended June 30, 2013 As Previously Reported Revision Adjustment As Revised Restatement Adjustment Ref As Restated Revenues: Worldwide car rental $ 2,195 $ — $ 2,195 $ 2 a, b, g, m, r $ 2,197 Worldwide equipment rental 384 — 384 (3 ) c, r 381 All other operations 136 (6 ) 130 — 130 Total revenues 2,715 (6 ) 2,709 (1 ) 2,708 Expenses: Direct operating 1,406 8 1,414 3 d, e, f, j, m, n, o, p, q, r, t 1,417 Depreciation of revenue earning equipment and lease charges, net 641 (13 ) 628 4 r 632 Selling, general and administrative 275 5 280 7 a, b, c, d, e, i, j, o, p, q, r 287 Interest expense, net 168 — 168 — r 168 Other income, net (1 ) — (1 ) (1 ) r (2 ) Total expenses 2,489 — 2,489 13 2,502 Income (loss) before income taxes 226 (6 ) 220 (14 ) 206 (Provision) benefit for taxes on income (96 ) 6 (90 ) 4 s (86 ) Net income (loss) $ 130 $ — $ 130 $ (10 ) $ 120 (6) QUARTERLY CONSOLIDATED STATEMENT OF OPERATIONS (In millions) For the Six Months Ended June 30, 2013 As Previously Reported Revision Adjustment As Revised Restatement Adjustment Ref As Restated Revenues: Worldwide car rental $ 4,152 $ — $ 4,152 $ 1 a, b, g, m, r $ 4,153 Worldwide equipment rental 735 — 735 (1 ) c, r 734 All other operations 264 (5 ) 259 (1 ) 258 Total revenues 5,151 (5 ) 5,146 (1 ) 5,145 Expenses: Direct operating 2,757 16 2,773 8 d, e, f, j, m, n, o, p, q, r, t 2,781 Depreciation of revenue earning equipment and lease charges, net 1,228 (20 ) 1,208 12 r 1,220 Selling, general and administrative 528 1 529 9 a, b, c, d, e, i, j, o, p, q, r 538 Interest expense, net 329 — 329 — r 329 Other (income) expense, net (2 ) 2 — (2 ) r (2 ) Total expenses 4,840 (1 ) 4,839 27 4,866 Income (loss) before income taxes 311 (4 ) 307 (28 ) 279 (Provision) benefit for taxes on income (155 ) 2 (153 ) 8 s (145 ) Net income (loss) $ 156 $ (2 ) $ 154 $ (20 ) $ 134 (7) QUARTERLY CONSOLIDATED STATEMENT OF OPERATIONS (In millions) For the Three Months Ended September 30, 2013 As Previously Reported Revision Adjustment As Revised Restatement Adjustment Ref As Restated Revenues: Worldwide car rental $ 2,534 $ — $ 2,534 $ 4 a, b, g, m, r $ 2,538 Worldwide equipment rental 402 — 402 1 c, r 403 All other operations 134 — 134 — 134 Total revenues 3,070 — 3,070 5 3,075 Expenses: Direct operating 1,525 15 1,540 7 d, e, f, j, m, n, o, p, q, r, t 1,547 Depreciation of revenue earning equipment and lease charges, net 677 (2 ) 675 (3 ) r 672 Selling, general and administrative 278 (6 ) 272 10 a, b, c, d, e, i, j, o, p, q, r 282 Interest expense, net 173 — 173 — r 173 Other expense, net 44 — 44 — r 44 Total expenses 2,697 7 2,704 14 2,718 Income (loss) before income taxes 373 (7 ) 366 (9 ) 357 (Provision) benefit for taxes on income (131 ) 2 (129 ) 1 s (128 ) Net income (loss) $ 242 $ (5 ) $ 237 $ (8 ) $ 229 (8) QUARTERLY CONSOLIDATED STATEMENT OF OPERATIONS (In millions) For the Nine Months Ended September 30, 2013 As Previously Reported Revision Adjustment As Revised Restatement Adjustment Ref As Restated Revenues: Worldwide car rental $ 6,686 $ — $ 6,686 $ 4 a, b, g, m, r $ 6,690 Worldwide equipment rental 1,137 — 1,137 1 c, r 1,138 All other operations 397 (5 ) 392 — 392 Total revenues 8,220 (5 ) 8,215 5 8,220 Expenses: Direct operating 4,283 30 4,313 15 d, e, f, j, m, n, o, p, q, r, t 4,328 Depreciation of revenue earning equipment and lease charges, net 1,905 (23 ) 1,882 11 r 1,893 Selling, general and administrative 803 (3 ) 800 19 a, b, c, d, e, i, j, o, p, q, r 819 Interest expense, net 501 — 501 1 r 502 Other expense, net 43 2 45 (3 ) r 42 Total expenses 7,535 6 7,541 43 7,584 Income (loss) before income taxes 685 (11 ) 674 (38 ) 636 (Provision) benefit for taxes on income (287 ) 4 (283 ) 11 s (272 ) Net income (loss) $ 398 $ (7 ) $ 391 $ (27 ) $ 364 (9) QUARTERLY CONSOLIDATED STATEMENT OF OPERATIONS (In millions) For the Three Months Ended December 31, 2013 As Previously Reported Revision Adjustment As Revised Restatement Adjustment Ref As Restated Revenues: Worldwide car rental $ 2,020 $ — $ 2,020 $ (1 ) a, b, g, m, r $ 2,019 Worldwide equipment rental 401 — 401 — c, r 401 All other operations 135 — 135 — 135 Total revenues 2,556 — 2,556 (1 ) 2,555 Expenses: Direct operating 1,439 — 1,439 10 d, e, f, j, m, n, o, p, q, r, t 1,449 Depreciation of revenue earning equipment and lease charges, net 643 — 643 (2 ) r 641 Selling, general and administrative 222 — 222 12 a, b, c, d, e, i, j, o, p, q, r 234 Interest expense, net 166 — 166 2 r 168 Other expense, net 21 — 21 — r 21 Total expenses 2,491 — 2,491 22 2,513 Income (loss) before income taxes 65 — 65 (23 ) 42 (Provision) benefit for taxes on income (62 ) — (62 ) 6 s (56 ) Net loss $ 3 $ — $ 3 $ (17 ) $ (14 ) (10) QUARTERLY CONSOLIDATED STATEMENT OF CASH FLOWS (In millions) For the Three Months Ended March 31, 2013 As Previously Reported Revision Adjustment As Revised Restatement Adjustment Ref As Restated Cash flows from operating activities: Net income (loss) $ 26 $ (2 ) $ 24 $ (10 ) a, b, c, d, e, f, g, i, j, m ,n, o, p, q, r, s $ 14 Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: Depreciation of revenue earning equipment, net 571 (6 ) 565 7 f, r, j 572 Depreciation and amortization, non-fleet assets 81 — 81 3 i, r 84 Amortization and write-off of deferred financing costs 11 — 11 — 11 Amortization and write-off of debt discount (1 ) — (1 ) — (1 ) Stock-based compensation charges 8 — 8 — 8 Loss on extinguishment of debt — — — — — Provision for receivables allowance 20 — 20 1 a, b, c, d, e, g, j, r 21 Deferred taxes on income 41 — 41 (4 ) r, s 37 Impairment charges and asset write-downs — — — — — Other (3 ) 3 — (1 ) r (1 ) Changes in assets and liabilities, net of effects of acquisition: Receivables (40 ) 8 (32 ) (11 ) a, b, c, d, e, g, j, r (43 ) Inventories, prepaid expenses and other assets (47 ) 22 (25 ) 1 n, r (24 ) Accounts payable 38 — 38 8 k, p, r 46 Accrued liabilities 19 3 22 5 o, q, r 27 Accrued taxes 25 (24 ) 1 — s, j 1 Public liability and property damage (10 ) — (10 ) — r (10 ) Net cash provided by (used in) operating activities 739 4 743 (1 ) 742 Cash flows from investing activities: Net change in restricted cash and cash equivalents 143 (20 ) 123 4 k 127 Revenue earning equipment expenditures (3,253 ) 3 (3,250 ) (4 ) h (3,254 ) Proceeds from disposal of revenue earning equipment 2,238 — 2,238 (2 ) h, f, r 2,236 Capital asset expenditures, non-fleet (80 ) (1 ) (81 ) 3 i, r, p (78 ) Proceeds from disposal of property and equipment 23 — 23 1 i 24 Acquisitions, net of cash acquired (3 ) — (3 ) — (3 ) Repayments of loans with Hertz Global Holdings, Inc. (17 ) — (17 ) — (17 ) Proceeds from loans with Hertz Global Holdings, Inc. 16 — 16 — 16 Other investing activities — — — — — Net cash provided by (used in) investing activities (933 ) (18 ) (951 ) 2 (949 ) QUARTERLY CONSOLIDATED STATEMENT OF CASH FLOWS (Continued) (In millions) For the Three Months Ended March 31, 2013 As Previously Reported Revision Adjustment As Revised Restatement Adjustment Ref As Restated Cash flows from financing activities: Proceeds from issuance of long-term debt 1,202 — 1,202 — 1,202 Repayments of long-term debt (299 ) — (299 ) — (299 ) Short-term borrowings: — Proceeds 129 — 129 — 129 Payments (195 ) — (195 ) — (195 ) Proceeds under the revolving lines of credit 1,579 — 1,579 — 1,579 Payments under the revolving lines of credit (1,611 ) — (1,611 ) — (1,611 ) Payment of financing costs (15 ) — (15 ) — (15 ) Dividend paid to Hertz Global Holdings, Inc. (467 ) — (467 ) — (467 ) Other — — — 1 1 Net cash provided by financing activities 323 — 323 1 324 Effect of foreign exchange rate changes on cash and cash equivalents (8 ) — (8 ) — (8 ) Net change in cash and cash equivalents during the period 121 (14 ) 107 2 109 Cash and cash equivalents at beginning of period 533 13 546 (5 ) k 541 Cash and cash equivalents at end of period $ 654 $ (1 ) $ 653 $ (3 ) k $ 650 (11) QUARTERLY CONSOLIDATED STATEMENT OF CASH FLOWS (In millions) For the Six Months Ended June 30, 2013 As Previously Reported Revision Adjustment As Revised Restatement Adjustment Ref As Restated Cash flows from operating activities: Net income (loss) $ 156 $ (2 ) $ 154 $ (20 ) a, b, c, d, e, f, g, i, j, m ,n, o, p, q, r, s $ 134 Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: Depreciation of revenue earning equipment, net 1,195 (21 ) 1,174 12 f, r, j 1,186 Depreciation and amortization, non-fleet assets 163 — 163 4 i, r 167 Amortization and write-off of deferred financing costs 25 — 25 — 25 Amortization and write-off of debt discount (3 ) — (3 ) — (3 ) Stock-based compensation charges 20 (2 ) 18 — 18 Loss on extinguishment of debt — — — — — Provision for receivables allowance 33 — 33 2 a, b, c, d, e, g, j, r 35 Deferred taxes on income 104 (2 ) 102 (9 ) r, s 93 Impairment charges and asset write-downs 2 — 2 — 2 Other (6 ) 1 (5 ) 1 r (4 ) Changes in assets and liabilities, net of effects of acquisition: Receivables (239 ) 8 (231 ) 2 a, b, c, d, e, g, j, r (229 ) Inventories, prepaid expenses and other assets (64 ) 24 (40 ) (1 ) n, r (41 ) Accounts payable 85 — 85 4 k, p, r 89 Accrued liabilities (6 ) 10 4 1 o, q, r 5 Accrued taxes 16 (27 ) (11 ) — s, j (11 ) Public liability and property damage (15 ) — (15 ) — r (15 ) Net cash provided by (used in) operating activities 1,466 (11 ) 1,455 (4 ) 1,451 Cash flows from investing activities: Net change in restricted cash and cash equivalents 175 (20 ) 155 (2 ) k 153 Revenue earning equipment expenditures (6,826 ) 17 (6,809 ) (3 ) h (6,812 ) Proceeds from disposal of revenue earning equipment 3,743 — 3,743 (5 ) h, f, r 3,738 Capital asset expenditures, non-fleet (168 ) — (168 ) 2 i, r, p (166 ) Proceeds from disposal of property and equipment 43 — 43 2 i 45 Acquisitions, net of cash acquired (16 ) — (16 ) 2 (14 ) Equity method investment (213 ) — (213 ) — (213 ) Repayments of loans with Hertz Global Holdings, Inc. (25 ) — (25 ) — (25 ) Proceeds from loans with Hertz Global Holdings, Inc. 37 — 37 — 37 Other investing activities (2 ) — (2 ) (2 ) r (4 ) Net cash provided by (used in) investing activities (3,252 ) (3 ) (3,255 ) (6 ) (3,261 ) QUARTERLY CONSOLIDATED STATEMENT OF CASH FLOWS (Continued) (In millions) For the Six Months Ended June 30, 2013 As Previously Reported Revision Adjustment As Revised Restatement Adjustment Ref As Restated Cash flows from financing activities: Proceeds from issuance of long-term debt 1,204 — 1,204 — 1,204 Repayments of long-term debt (321 ) — (321 ) — (321 ) Short-term borrowings: — Proceeds 332 — 332 — 332 Payments (436 ) — (436 ) — (436 ) Proceeds under the revolving lines of credit 3,680 — 3,680 — 3,680 Payments under the revolving lines of credit (2,218 ) — (2,218 ) — (2,218 ) Payment of financing costs (21 ) — (21 ) 1 (20 ) Dividend paid to Hertz Global Holdings, Inc. (480 ) — (480 ) — (480 ) Other 4 — 4 — 4 Net cash provided by financing activities 1,744 — 1,744 1 1,745 Effect of foreign exchange rate changes on cash and cash equivalents (8 ) — (8 ) (1 ) (9 ) Net change in cash and cash equivalents during the period (50 ) (14 ) (64 ) (10 ) (74 ) Cash and cash equivalents at beginning of period 533 13 546 (5 ) k 541 Cash and cash equivalents at end of period $ 483 $ (1 ) $ 482 $ (15 ) k $ 467 (12) QUARTERLY CONSOLIDATED STATEMENT OF CASH FLOWS (In millions) For the Nine Months Ended September 30, 2013 As Previously Reported Revision Adjustment As Revised Restatement Adjustment As Restated Cash flows from operating activities: Net income (loss) $ 398 $ (7 ) $ 391 $ (27 ) a, b, c, d, e, f, g, i, j, m ,n, o, p, q, r, s $ 364 Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: Depreciation of revenue earning equipment, net 1,847 (22 ) 1,825 8 f, r, j 1,833 Depreciation and amortization, non-fleet assets 241 — 241 8 i, r 249 Amortization and write-off of deferred financing costs 41 — 41 — 41 Amortization and write-off of debt discount (5 ) — (5 ) — (5 ) Stock-based compensation charges 33 (2 ) 31 — 31 Loss on extinguishment of debt — — — — — Provision for receivables allowance 56 — 56 3 a, b, c, d, e, g, j, r 59 Deferred taxes on income 192 (5 ) 187 (10 ) r, s 177 Gain on sale of property and equipment — — — — Impairment charges and asset write-downs 40 2 42 — r 42 Other (4 ) (2 ) (6 ) 2 (4 ) Changes in assets and liabilities, net of effects of acquisition: Receivables (183 ) 8 (175 ) (7 ) a, b, c, d, e, g, j, r (182 ) Inventories, prepaid expenses and other assets (26 ) 26 — (2 ) n, r (2 ) Accounts payable 92 1 93 (5 ) k, p, r 88 Accrued liabilities 101 12 113 5 o, q, r 118 Accrued taxes 52 (26 ) 26 — s, j 26 Public liability and property damage (2 ) — (2 ) — r (2 ) Net cash provided by (used in) operating activities 2,873 (15 ) 2,858 (25 ) 2,833 Cash flows from investing activities: Net change in restricted cash and cash equivalents 50 (20 ) 30 (6 ) k 24 Revenue earning equipment expenditures (9,341 ) 22 (9,319 ) 1 h (9,318 ) Proceeds from disposal of revenue earning equipment 5,669 — 5,669 (8 ) h, f, r 5,661 Capital asset expenditures, non-fleet (246 ) — (246 ) (4 ) i, r, p (250 ) Proceeds from disposal of property and equipment 62 — 62 4 i 66 Acquisitions, net of cash acquired (14 ) — (14 ) — (14 ) Equity method investment (213 ) — (213 ) — (213 ) Repayments of loans with Hertz Global Holdings, Inc. (39 ) — (39 ) — (39 ) Proceeds from loans with Hertz Global Holdings, Inc. 40 — 40 — 40 Other investing activities (3 ) (1 ) (4 ) 1 r (3 ) Net cash provided by (used in) investing activities (4,035 ) 1 (4,034 ) (12 ) (4,046 ) QUARTERLY CONSOLIDATED STATEMENT OF CASH FLOWS (Continued) (In millions) For the Nine Months Ended September 30, 2013 As Previously Reported Revision Adjustment As Revised Restatement Adjustment Ref As Restated Cash flows from financing activities: Proceeds from issuance of long-term debt 1,208 — 1,208 — 1,208 Repayments of long-term debt (371 ) — (371 ) — (371 ) Short-term borrowings: Proceeds 472 — 472 — 472 Payments (711 ) — (711 ) — (711 ) Proceeds under the revolving lines of credit 5,250 — 5,250 — 5,250 Payments under the revolving lines of credit (4,167 ) — (4,167 ) — (4,167 ) Payment of financing costs (27 ) — (27 ) — (27 ) Dividend paid to Hertz Global Holdings, Inc. (480 ) — (480 ) — (480 ) Other 5 — 5 — 5 Net cash provided by financing activities 1,179 — 1,179 — 1,179 Effect of foreign exchange rate changes on cash and cash equivalents (2 ) — (2 ) — (2 ) Net change in cash and cash equivalents during the period 15 (14 ) 1 (37 ) (36 ) Cash and cash equivalents at beginning of period 533 13 546 (5 ) k 541 Cash and cash equivalents at end of period $ 548 $ (1 ) $ 547 $ (42 ) k $ 505 Quarterly Financial Information (Unaudited) As further described in Note 2 - "Restatement," in lieu of filing quarterly reports on Form 10-Q for 2014, quarterly financial data for 2014 and 2013 (as restated) is included in this Annual Report in the tables that follow. Amounts are computed independently each quarter, therefore, the s um of the quarterly amounts may not equal the total amount for the respective year due to rounding. QUARTERLY CONSOLIDATED BALANCE SHEETS (In millions, except par value and share data) March 31, 2014 June 30, 2014 September 30, 2014 ASSETS Cash and cash equivalents $ 498 $ 540 $ 629 Restricted cash and cash equivalents 453 717 748 Receivables, net of allowance of $69, $70 and $66, respectively 1,344 1,511 1,702 Due from Hertz Global Holdings, Inc. 114 95 96 Inventories, net 94 103 94 Prepaid expenses and other assets 818 772 786 Revenue earning equipment, at cost: Cars 14,995 16,553 15,809 Less accumulated depreciation - cars (2,931 ) (3,244 ) (3,491 ) Other equipment 3,585 3,695 3,707 Less accumulated depreciation - other equipment (1,144 ) (1,175 ) (1,173 ) Revenue earning equipment, net 14,505 15,829 14,852 Property and equipment: Land, buildings and leasehold improvements 1,282 1,319 1,325 Service equipment and other 1,051 1,066 1,067 Less accumulated depreciation (1,051 ) (1,108 ) (1,128 ) Property and equipment, net 1,282 1,277 1,264 Other intangible assets, net 4,100 4,067 4,049 Goodwill 1,353 1,353 1,349 Total assets $ 24,562 $ 26,264 $ 25,569 LIABILITIES AND EQUITY Accounts payable $ 1,307 $ 1,705 $ 1,078 Accrued liabilities 1,166 1,078 1,156 Accrued taxes, net 160 155 191 Debt 16,042 17,310 16,986 Public liability and property damage 366 378 385 Deferred taxes on income, net 2,917 2,941 2,963 Total liabilities 21,958 23,567 22,759 Commitments and contingencies — — — Equity: The Hertz Corporation and Subsidiaries stockholder's equity Common Stock, $0.01 par value, 3,000 shares authorized, 100 shares issued and outstanding — — — Additional paid-in capital 3,562 3,570 3,570 Accumulated deficit (945 ) (872 ) (722 ) Accumulated other comprehensive loss (13 ) (1 ) (38 ) Total equity 2,604 2,697 2,810 Total liabilities and equity $ 24,562 $ 26,264 $ 25,569 QUARTERLY CONSOLIDATED BALANCE SHEETS (In millions, except par value and share data) (As Restated) March 31, 2013 (1) June 30, 2013 (2) September 30, 2013 (3) ASSETS Cash and cash equivalents $ 650 $ 467 $ 505 Restricted cash and cash equivalents 415 390 522 Receivables, net of allowance of $58, $56 and $67, respectively 1,448 1,545 1,597 Due from Hertz Global Holdings, Inc. 13 1 11 Inventories, net 107 127 104 Prepaid expenses and other assets 543 755 666 Revenue earning equipment: Cars 13,632 15,418 15,177 Less accumulated depreciation - cars (1,958 ) (2,125 ) (2,396 ) Other equipment 3,336 3,452 3,514 Less accumulated depreciation - other equipment (1,060 ) (1,062 ) (1,102 ) Revenue earning equipment, net 13,950 15,683 15,193 Property and equipment: Land, buildings and leasehold improvements 1,224 1,241 1,284 Service equipment and other 1,033 1,041 950 Less accumulated depreciation (991 ) (1,021 ) (958 ) Property and equipment, net 1,266 1,261 1,276 Other intangible assets, net 4,161 4,136 4,126 Goodwill 1,346 1,363 1,363 Total assets $ 23,899 $ 25,728 $ 25,363 LIABILITIES AND EQUITY Accounts payable $ 1,337 $ 1,520 $ 981 Accrued liabilities 1,260 1,242 1,356 Accrued taxes, net 146 138 182 Debt 15,876 17,394 17,055 Public liability and property damage 322 328 347 Deferred taxes on income, net 2,687 2,739 2,812 Total liabilities 21,628 23,361 22,733 Commitments and contingencies Equity: The Hertz Corporation and Subsidiaries stockholder's equity Common Stock, $0.01 par value, 3,000 shares authorized, 100 shares issued and outstanding — — — Additional paid-in capital 3,520 3,533 3,548 Accumulated deficit (1,199 ) (1,091 ) (861 ) Accumulated other comprehensive loss (50 ) (75 ) (57 ) Total equity 2,271 2,367 2,630 Total liabilities and equity $ 23,899 $ 25,728 $ 25,363 QUARTERLY CONSOLIDATED STATEMENTS OF OPERATIONS (In millions) First Second Year to Date Second Quarter Third Year to Date Third Quarter Fourth 2014 2014 2014 2014 2014 2014 Revenues: Worldwide car rental $ 2,039 $ 2,304 $ 4,343 $ 2,563 $ 6,907 $ 2,000 Worldwide equipment rental 358 384 743 413 1,155 416 All other operations 139 142 280 145 425 143 Total revenues 2,536 2,830 5,366 3,121 8,487 2,559 Expenses: Direct operating 1,443 1,594 3,037 1,702 4,738 1,575 Depreciation of revenue earning equipment and lease charges, net 726 708 1,434 746 2,180 853 Selling, general and administrative 276 265 541 303 844 246 Interest expense, net 153 162 315 163 479 163 Other (income) expense, net (3 ) (22 ) (25 ) 3 (22 ) 6 Total expenses 2,595 2,707 5,302 2,917 8,219 2,843 Income (loss) before income taxes (59 ) 123 64 204 268 (284 ) (Provision) benefit for taxes on income (loss) (8 ) (50 ) (58 ) (54 ) (112 ) 50 Net income (loss) $ (67 ) $ 73 $ 6 $ 150 $ 156 $ (234 ) QUARTERLY CONSOLIDATED STATEMENTS OF OPERATIONS (In millions) (As Restated) First Second Year to Date Second Quarter Third Year to Date Third Quarter Fourth 2013 (4) 2013 (5) 2013 (6) 2013 (7) 2013 (8) 2013 (9) Revenues: Worldwide car rental $ 1,955 $ 2,197 $ 4,153 $ 2,538 $ 6,690 $ 2,019 Worldwide equipment rental 353 381 734 403 1,138 401 All other operations 129 130 258 134 392 135 Total revenues 2,437 2,708 5,145 3,075 8,220 2,555 Expenses: Direct operating 1,364 1,417 2,781 1,547 4,328 1,449 Depreciation of revenue earning equipment and lease charges, net 589 632 1,220 672 1,893 641 Selling, general and administrative 250 287 538 282 819 234 Interest expense, net 161 168 329 173 502 168 Other (income) expense, net — (2 ) (2 ) 44 42 21 Total expenses 2,364 2,502 4,866 2,718 7,584 2,513 Income (loss) before income taxes 73 206 279 357 636 42 (Provision) benefit for taxes on income (loss) (59 ) (86 ) (145 ) (128 ) (272 ) (56 ) Net income (loss) $ 14 $ 120 $ 134 $ 229 $ 364 $ (14 ) QUARTERLY CONSOLIDATED STATEMENTS OF CASH FLOWS (In millions) Three Months Ended March 31, 2014 Six Months Ended June 30, 2014 Nine Months Ended September 30, 2014 Cash flows from operating activities: Net income (loss) $ (67 ) $ 6 $ 156 Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: Depreciation of revenue earning equipment, net 707 1,393 2,119 Depreciation and amortization, non-fleet assets 90 180 272 Amortization and write-off of deferred financing costs 12 27 41 Amortization and write-off of debt discount (2 ) (4 ) (8 ) Stock-based compensation charges 8 13 14 Provision for receivables allowance 16 32 47 Deferred taxes on income (5 ) 23 33 Impairment charges and asset write-downs — 10 10 Other 2 (4 ) 3 Changes in assets and liabilities, net of effects of acquisition: Receivables (85 ) (284 ) (187 ) Inventories, prepaid expenses and other assets (25 ) (51 ) (58 ) Accounts payable 2 32 34 Accrued liabilities 75 (2 ) 153 Accrued taxes 16 7 57 Public liability and property damage 16 28 47 Net cash provided by (used in) operating activities 760 1,406 2,733 Cash flows from investing activities: Net change in restricted cash and cash equivalents 407 143 107 Revenue earning equipment expenditures (2,582 ) (5,996 ) (8,442 ) Proceeds from disposal of revenue earning equipment 1,859 3,717 5,316 Capital asset expenditures, non-fleet (75 ) (151 ) (232 ) Proceeds from disposal of property and equipment 25 45 67 Acquisitions, net of cash acquired (6 ) (6 ) (69 ) Equity method investment — — (30 ) Repayments of loans with Hertz Global Holdings, Inc. (14 ) (27 ) (28 ) Proceeds from loans with Hertz Global Holdings, Inc. — 25 25 Other investing activities — — — Net cash provided by (used in) investing activities (386 ) (2,250 ) (3,286 ) QUARTERLY CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued) (In millions) Three Months Ended March 31, 2014 Six Months Ended June 30, 2014 Nine Months Ended September 30, 2014 Cash flows from financing activities: Proceeds from issuance of long-term debt 400 414 400 Repayments of long-term debt (92 ) (97 ) (207 ) Short-term borrowings: Proceeds 169 269 528 Payments (259 ) (369 ) (537 ) Proceeds under the revolving lines of credit 1,081 2,779 4,018 Payments under the revolving lines of credit (1,582 ) (2,017 ) (3,405 ) Payment of financing costs (7 ) (6 ) (12 ) Other 3 2 4 Net cash provided by financing activities (287 ) 975 789 Effect of foreign exchange rate changes on cash and cash equivalents — (2 ) (18 ) Net change in cash and cash equivalents during the period 87 129 218 Cash and cash equivalents at beginning of period 411 411 411 Cash and cash equivalents at end of period $ 498 $ 540 $ 629 QUARTERLY CONSOLIDATED STATEMENTS OF CASH FLOWS (In millions) (As Restated) Three Months Ended Six Months Ended Nine Months Ended September 30, 2013 (12) Cash flows from operating activities: Net income (loss) $ 14 $ 134 $ 364 Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: Depreciation of revenue earning equipment 572 1,186 1,833 Depreciation and amortization, non-fleet assets 84 167 249 Amortization and write-off of deferred financing costs 11 25 41 Amortization and write-off of debt discount (1 ) (3 ) (5 ) Stock-based compensation charges 8 18 31 Provision for receivables allowance 21 35 59 Deferred taxes on income 37 93 177 Impairment charges and asset write-downs — 2 42 Other (1 ) (4 ) (4 ) Changes in assets and liabilities: Receivables (43 ) (229 ) (182 ) Inventories, prepaid expenses and other assets (24 ) (41 ) (2 ) Accounts payable 46 89 88 Accrued liabilities 27 5 118 Accrued taxes 1 (11 ) 26 Public liability and property damage (10 ) (15 ) (2 ) Net cash provided by operating activities 742 1,451 2,833 Cash flows from investing activities: Net change in restricted cash and cash equivalents 127 153 24 Revenue earning equipment expenditures (3,254 ) (6,812 ) (9,318 ) Proceeds from disposal of revenue earning equipment 2,236 3,738 5,661 Capital asset expenditures, non-fleet (78 ) (166 ) (250 ) Proceeds from disposal of property and equipment 24 45 66 Acquisitions, net of cash acquired (3 ) (14 ) (14 ) Equity method investment — (213 ) (213 ) Repayments of loans with Hertz Global Holdings, Inc. (17 ) (25 ) (39 ) Proceeds from loans with Hertz Global Holdings, Inc. 16 37 40 Other investing activities — (4 ) (3 ) Net cash used in investing activities (949 ) (3,261 ) (4,046 ) QUARTERLY CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued) (In millions) |