Guarantor and Non-Guarantor Condensed Consolidating Financial Statements | Guarantor and Non-Guarantor Condensed Consolidating Financial Statements The following condensed consolidating financial information presents the Condensed Consolidating Balance Sheets as of March 31, 2016 and December 31, 2015 , the Condensed Consolidating Statements of Operations and Comprehensive Income (Loss) for the three months ended March 31, 2016 and 2015 and the Statements of Cash Flows for the three months ended March 31, 2016 and 2015 of (a) The Hertz Corporation, ("Parent”); (b) the Parent's subsidiaries that guarantee the Parent's indebtedness ("Guarantor Subsidiaries"); (c) the Parent's subsidiaries that do not guarantee the Parent's indebtedness ("Non-Guarantor Subsidiaries"); (d) elimination entries necessary to consolidate the Parent with the Guarantor Subsidiaries and Non-Guarantor Subsidiaries ("Eliminations"); and of (e) the Company on a consolidated basis. Investments in subsidiaries are accounted for using the equity method for purposes of the consolidating presentation. The principal elimination entries relate to investments in subsidiaries and intercompany balances and transactions. The Guarantor Subsidiaries are 100% owned by the Parent and all guarantees are full and unconditional and joint and several. Additionally, substantially all of the assets of the Guarantor Subsidiaries are pledged under the Senior Credit Facilities, and consequently will not be available to satisfy the claims of the Company's general creditors. In lieu of providing separate unaudited financial statements for the Guarantor Subsidiaries, we have included the accompanying condensed consolidating financial statements based on Rule 3-10 of the SEC's Regulation S-X. Management does not believe that separate financial statements of the Guarantor Subsidiaries are material to our investors; therefore, separate financial statements and other disclosures concerning the Guarantor Subsidiaries are not presented. CONDENSED CONSOLIDATING BALANCE SHEET March 31, 2016 (In millions) Parent (The Hertz Corporation) Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations The Hertz Corporation & Subsidiaries ASSETS Cash and cash equivalents $ 133 $ 12 $ 711 $ — $ 856 Restricted cash and cash equivalents 67 16 270 — 353 Receivables, net of allowance 443 396 679 — 1,518 Due from affiliates 3,844 2,436 7,236 (13,516 ) — Inventories, net 15 19 19 — 53 Prepaid expenses and other assets 4,461 951 (136 ) (4,625 ) 651 Revenue earning equipment, net 434 2,062 11,729 — 14,225 Property and equipment, net 723 277 214 — 1,214 Investment in subsidiaries, net 7,795 1,158 — (8,953 ) — Other intangible assets, net 134 3,643 27 — 3,804 Goodwill 102 1,035 216 — 1,353 Total assets $ 18,151 $ 12,005 $ 20,965 $ (27,094 ) $ 24,027 LIABILITIES AND EQUITY Due to affiliates $ 8,966 $ 1,125 $ 3,425 $ (13,516 ) $ — Accounts payable 278 226 878 — 1,382 Accrued liabilities 616 136 338 — 1,090 Accrued taxes, net 80 32 2,942 (2,888 ) 166 Debt 6,091 59 9,922 — 16,072 Public liability and property damage 150 65 198 — 413 Deferred taxes on income, net — 2,706 1,965 (1,737 ) 2,934 Total liabilities 16,181 4,349 19,668 (18,141 ) 22,057 Equity: Stockholder's equity 1,970 7,656 1,297 (8,953 ) 1,970 Total liabilities and equity $ 18,151 $ 12,005 $ 20,965 $ (27,094 ) $ 24,027 CONDENSED CONSOLIDATING BALANCE SHEET December 31, 2015 (In millions) Parent (The Hertz Corporation) Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations The Hertz Corporation & Subsidiaries ASSETS Cash and cash equivalents $ 179 $ 17 $ 283 $ — $ 479 Restricted cash and cash equivalents 57 19 273 — 349 Receivables, net of allowance 399 428 1,247 — 2,074 Due from affiliates 4,158 3,238 7,543 (14,939 ) — Inventories, net 15 21 15 — 51 Prepaid expenses and other assets 4,239 960 13 (4,437 ) 775 Revenue earning equipment, net 388 2,087 10,653 — 13,128 Property and equipment, net 777 288 183 — 1,248 Investment in subsidiaries, net 7,593 1,161 — (8,754 ) — Other intangible assets, net 136 3,656 30 — 3,822 Goodwill 102 1,035 217 — 1,354 Total assets $ 18,043 $ 12,910 $ 20,457 $ (28,130 ) $ 23,280 LIABILITIES AND EQUITY Due to affiliates $ 8,888 $ 2,129 $ 3,922 $ (14,939 ) $ — Accounts payable 262 171 442 — 875 Accrued liabilities 608 155 343 — 1,106 Accrued taxes, net 65 30 2,842 (2,765 ) 172 Debt 6,126 61 9,647 — 15,834 Public liability and property damage 146 56 200 — 402 Deferred taxes on income, net — 2,703 1,912 (1,672 ) 2,943 Total liabilities 16,095 5,305 19,308 (19,376 ) 21,332 Equity: Stockholder's equity 1,948 7,605 1,149 (8,754 ) 1,948 Total liabilities and equity $ 18,043 $ 12,910 $ 20,457 $ (28,130 ) $ 23,280 CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS) For the Three Months Ended March 31, 2016 (In millions) Parent (The Hertz Corporation) Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations The Hertz Corporation & Subsidiaries Total revenues $ 1,066 $ 626 $ 1,338 $ (719 ) $ 2,311 Expenses: Direct operating 684 342 316 (1 ) 1,341 Depreciation of revenue earning equipment and lease charges, net 621 214 589 (718 ) 706 Selling, general and administrative 145 53 69 — 267 Interest expense, net 89 — 65 — 154 Other (income) expense, net — (9 ) (82 ) — (91 ) Total expenses 1,539 600 957 (719 ) 2,377 Income (loss) before income taxes and equity in earnings (losses) of subsidiaries (473 ) 26 381 — (66 ) (Provision) benefit for taxes on income (loss) 187 (11 ) (159 ) — 17 Equity in earnings (losses) of subsidiaries, net of tax 237 56 — (293 ) — Net income (loss) (49 ) 71 222 (293 ) (49 ) Other comprehensive income (loss), net of tax 54 (4 ) 53 (49 ) 54 Comprehensive income (loss) $ 5 $ 67 $ 275 $ (342 ) $ 5 CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS) For the Three Months Ended March 31, 2015 (In millions) Parent (The Hertz Corporation) Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations The Hertz Corporation & Subsidiaries Total revenues $ 1,115 $ 657 $ 1,278 $ (596 ) $ 2,454 Expenses: Direct operating 694 378 337 (1 ) 1,408 Depreciation of revenue earning equipment and lease charges, net 455 184 663 (595 ) 707 Selling, general and administrative 114 62 90 — 266 Interest expense, net 91 5 58 — 154 Other (income) expense, net — — 5 — 5 Total expenses 1,354 629 1,153 (596 ) 2,540 Income (loss) before income taxes and equity in earnings (losses) of subsidiaries (239 ) 28 125 — (86 ) (Provision) benefit for taxes on income (loss) (32 ) 2 46 — 16 Equity in earnings (losses) of subsidiaries, net of tax 201 46 — (247 ) — Net income (loss) (70 ) 76 171 (247 ) (70 ) Other comprehensive income (loss), net of tax (46 ) (4 ) (46 ) 50 (46 ) Comprehensive income (loss) $ (116 ) $ 72 $ 125 $ (197 ) $ (116 ) CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS For the Three Months Ended March 31, 2016 (In millions) Parent (The Hertz Corporation) Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations The Hertz Corporation & Subsidiaries Net cash provided by (used in) operating activities $ (777 ) $ (30 ) $ 1,572 $ (185 ) $ 580 Cash flows from investing activities: Net change in restricted cash and cash equivalents (9 ) 3 4 — (2 ) Revenue earning equipment expenditures (132 ) (46 ) (3,449 ) — (3,627 ) Proceeds from disposal of revenue earning equipment 108 52 2,850 — 3,010 Capital asset expenditures, non-fleet (29 ) (13 ) (11 ) — (53 ) Proceeds from disposal of property and equipment 6 6 10 — 22 Sales of (investment in) shares in equity method investment — — 233 — 233 Capital contributions to subsidiaries (372 ) — — 372 — Return of capital from subsidiaries 847 25 — (872 ) — Loan to Parent / Guarantor from Non-Guarantor — — (340 ) 340 — Net cash provided by (used in) investing activities 419 27 (703 ) (160 ) (417 ) Cash flows from financing activities: Proceeds from issuance of long-term debt — — 1,000 — 1,000 Repayment of long-term debt (6 ) — (179 ) — (185 ) Short-term borrowings: Proceeds — — 151 — 151 Payments — — (132 ) — (132 ) Proceeds under the revolving lines of credit 365 — 1,298 — 1,663 Payments under the revolving lines of credit (398 ) (2 ) (1,896 ) — (2,296 ) Capital contributions received from parent — — 372 (372 ) — Loan to Parent / Guarantor from Non-Guarantor 340 — — (340 ) — Payment of dividends and return of capital — — (1,057 ) 1,057 — Payment of financing costs — — (10 ) — (10 ) Repayments from Hertz Global Holdings, Inc. 11 — — — 11 Net cash provided by (used in) financing activities 312 (2 ) (453 ) 345 202 Effect of foreign exchange rate changes on cash and cash equivalents — — 12 — 12 Net change in cash and cash equivalents during the period (46 ) (5 ) 428 — 377 Cash and cash equivalents at beginning of period 179 17 283 — 479 Cash and cash equivalents at end of period $ 133 $ 12 $ 711 $ — $ 856 CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS For the Three Months Ended March 31, 2015 (In millions) Parent (The Hertz Corporation) Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations The Hertz Corporation & Subsidiaries Net cash provided by (used in) operating activities $ 179 $ (2 ) $ 1,271 $ (665 ) $ 783 Cash flows from investing activities: Net change in restricted cash and cash equivalents (67 ) 12 209 — 154 Revenue earning equipment expenditures (234 ) (51 ) (3,153 ) — (3,438 ) Proceeds from disposal of revenue earning equipment 75 69 2,145 — 2,289 Capital assets expenditures, non-fleet (36 ) (15 ) (46 ) — (97 ) Proceeds from disposal of property and equipment 14 2 6 — 22 Capital contributions to subsidiaries (713 ) — — 713 — Return of capital from subsidiaries 452 — — (452 ) — Acquisitions, net of cash acquired (18 ) (5 ) (73 ) — (96 ) Loan to Parent / Guarantor from Non-Guarantor — — (432 ) 432 — Advances to Hertz Global Holdings, Inc. (5 ) — — — (5 ) Net cash provided by (used in) investing activities (532 ) 12 (1,344 ) 693 (1,171 ) Cash flows from financing activities: Repayment of long-term debt (6 ) — (1,021 ) — (1,027 ) Short-term borrowings: Proceeds — — 175 — 175 Payments — — (142 ) — (142 ) Proceeds under the revolving lines of credit 656 — 2,670 — 3,326 Payments under the revolving lines of credit (610 ) (2 ) (1,216 ) — (1,828 ) Capital contributions received from parent — — 713 (713 ) — Loan to Parent / Guarantor from Non-Guarantor 432 — — (432 ) — Payment of dividends and return of capital — — (1,117 ) 1,117 — Payment of financing costs — — (1 ) — (1 ) Net cash provided by (used in) financing activities 472 (2 ) 61 (28 ) 503 Effect of foreign exchange rate changes on cash and cash equivalents — — (20 ) — (20 ) Net change in cash and cash equivalents during the period 119 8 (32 ) — 95 Cash and cash equivalents at beginning of period 2 14 474 — 490 Cash and cash equivalents at end of period $ 121 $ 22 $ 442 $ — $ 585 |