These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
Form 10-Q
|
x
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
o
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
Avis Budget Group, Inc.
|
(Exact name of registrant as specified in its charter)
|
Delaware
|
|
06-0918165
|
(State or other jurisdiction of
incorporation or organization)
|
|
(I.R.S. Employer
Identification Number)
|
6 Sylvan Way
Parsippany, NJ
|
|
07054
|
(Address of principal executive offices)
|
|
(Zip Code)
|
|
(973) 496-4700
(Registrant’s telephone number, including area code)
|
|
Large accelerated filer
|
x
|
Accelerated filer
|
o
|
Non-accelerated filer
|
o
|
Smaller reporting company
|
o
|
|
|
|
Page
|
PART I
|
|
|
Item 1.
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Item 2.
|
||
Item 3.
|
||
Item 4.
|
||
PART II
|
|
|
Item 1.
|
||
Item 2.
|
||
Item 6.
|
||
|
•
|
the high level of competition in the vehicle rental industry and the impact such competition may have on pricing and rental volume;
|
•
|
a change in travel demand, including changes in airline passenger traffic;
|
•
|
a change in our fleet costs as a result of a change in the cost of new vehicles, manufacturer recalls, disruption in the supply of new vehicles, and/or a change in the price at which we dispose of used vehicles either in the used vehicle market or under repurchase or guaranteed depreciation programs;
|
•
|
the results of operations or financial condition of the manufacturers of our cars, which could impact their ability to perform their payment obligations under our agreements with them, including repurchase and/or guaranteed depreciation arrangements, and/or their willingness or ability to make cars available to us or the rental car industry as a whole on commercially reasonable terms or at all;
|
•
|
any change in economic conditions generally, particularly during our peak season or in key market segments;
|
•
|
our ability to continue to achieve and maintain cost savings and successfully implement our business strategies;
|
•
|
our ability to obtain financing for our global operations, including the funding of our vehicle fleet through the issuance of asset-backed securities and use of the global lending markets;
|
•
|
an occurrence or threat of terrorism, pandemic disease, natural disasters, military conflict or civil unrest in the locations in which we operate;
|
•
|
our dependence on third-party distribution channels, third-party suppliers of other services and co-marketing arrangements with third parties;
|
•
|
our ability to utilize derivative instruments, and the impact of derivative instruments we utilize, which can be affected by fluctuations in interest rates, gasoline prices and exchange rates, changes in government regulations and other factors;
|
•
|
our ability to accurately estimate our future results;
|
•
|
any major disruptions in our communication networks or information systems;
|
•
|
our exposure to uninsured claims in excess of historical levels;
|
•
|
risks associated with litigation, governmental or regulatory inquiries, or any failure or inability to comply with laws, regulations or contractual obligations or any changes in laws, regulations or contractual obligations, including with respect to personally identifiable information and taxes;
|
•
|
any impact on us from the actions of our licensees, dealers and independent contractors;
|
•
|
any substantial changes in the cost or supply of fuel, vehicle parts, energy, labor or other resources on which we depend to operate our business;
|
•
|
risks related to our indebtedness, including our substantial outstanding debt obligations and our ability to incur substantially more debt;
|
•
|
our ability to meet the financial and other covenants contained in the agreements governing our indebtedness;
|
•
|
risks related to tax obligations and the effect of future changes in accounting standards;
|
•
|
risks related to completed or future acquisitions or investments that we may pursue, including any incurrence of incremental indebtedness to help fund such transactions and our ability to promptly and effectively integrate any acquired businesses;
|
•
|
risks related to protecting the integrity of our information technology systems and the confidential information of our employees and customers against security breaches, including cyber-security breaches; and
|
•
|
other business, economic, competitive, governmental, regulatory, political or technological factors affecting our operations, pricing or services.
|
Item 1.
|
Financial Statements
|
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
Revenues
|
|
|
|
|
|
|
|
||||||||||
|
Vehicle rental
|
$
|
1,832
|
|
|
$
|
1,810
|
|
|
$
|
4,684
|
|
|
$
|
4,692
|
|
|
|
Other
|
745
|
|
|
732
|
|
|
1,916
|
|
|
1,906
|
|
|||||
Net revenues
|
2,577
|
|
|
2,542
|
|
|
6,600
|
|
|
6,598
|
|
||||||
|
|
|
|
|
|
|
|
|
|
||||||||
Expenses
|
|
|
|
|
|
|
|
||||||||||
|
Operating
|
1,202
|
|
|
1,168
|
|
|
3,279
|
|
|
3,273
|
|
|||||
|
Vehicle depreciation and lease charges, net
|
555
|
|
|
582
|
|
|
1,485
|
|
|
1,532
|
|
|||||
|
Selling, general and administrative
|
314
|
|
|
298
|
|
|
843
|
|
|
833
|
|
|||||
|
Vehicle interest, net
|
75
|
|
|
77
|
|
|
218
|
|
|
213
|
|
|||||
|
Non-vehicle related depreciation and amortization
|
56
|
|
|
46
|
|
|
161
|
|
|
132
|
|
|||||
|
Interest expense related to corporate debt, net:
|
|
|
|
|
|
|
|
|||||||||
|
Interest expense
|
49
|
|
|
50
|
|
|
146
|
|
|
161
|
|
|||||
|
Early extinguishment of debt
|
—
|
|
|
—
|
|
|
23
|
|
|
56
|
|
|||||
|
Transaction-related costs
|
8
|
|
|
7
|
|
|
57
|
|
|
23
|
|
|||||
|
Restructuring expense
|
6
|
|
|
8
|
|
|
10
|
|
|
16
|
|
|||||
Total expenses
|
2,265
|
|
|
2,236
|
|
|
6,222
|
|
|
6,239
|
|
||||||
|
|
|
|
|
|
|
|
|
|
||||||||
Income before income taxes
|
312
|
|
|
306
|
|
|
378
|
|
|
359
|
|
||||||
Provision for income taxes
|
128
|
|
|
114
|
|
|
60
|
|
|
137
|
|
||||||
|
|
|
|
|
|
|
|
|
|
||||||||
Net income
|
$
|
184
|
|
|
$
|
192
|
|
|
$
|
318
|
|
|
$
|
222
|
|
||
|
|
|
|
|
|
|
|
|
|
||||||||
Comprehensive income
|
$
|
150
|
|
|
$
|
116
|
|
|
$
|
198
|
|
|
$
|
154
|
|
||
|
|
|
|
|
|
|
|
|
|
||||||||
Earnings per share
|
|
|
|
|
|
|
|
||||||||||
|
Basic
|
$
|
1.80
|
|
|
$
|
1.84
|
|
|
$
|
3.04
|
|
|
$
|
2.11
|
|
|
|
Diluted
|
$
|
1.77
|
|
|
$
|
1.74
|
|
|
$
|
3.00
|
|
|
$
|
2.00
|
|
|
|
September 30,
2015 |
|
December 31,
2014 |
||||
Assets
|
|
|
|
|||||
Current assets:
|
|
|
|
|||||
|
Cash and cash equivalents
|
$
|
585
|
|
|
$
|
624
|
|
|
Receivables, net
|
705
|
|
|
599
|
|
||
|
Deferred income taxes
|
144
|
|
|
159
|
|
||
|
Other current assets
|
684
|
|
|
456
|
|
||
Total current assets
|
2,118
|
|
|
1,838
|
|
|||
|
|
|
|
|
||||
Property and equipment, net
|
642
|
|
|
638
|
|
|||
Deferred income taxes
|
1,136
|
|
|
1,352
|
|
|||
Goodwill
|
964
|
|
|
842
|
|
|||
Other intangibles, net
|
922
|
|
|
886
|
|
|||
Other non-current assets
|
334
|
|
|
355
|
|
|||
Total assets exclusive of assets under vehicle programs
|
6,116
|
|
|
5,911
|
|
|||
|
|
|
|
|
||||
Assets under vehicle programs:
|
|
|
|
|||||
|
Program cash
|
183
|
|
|
119
|
|
||
|
Vehicles, net
|
11,604
|
|
|
10,215
|
|
||
|
Receivables from vehicle manufacturers and other
|
637
|
|
|
362
|
|
||
|
Investment in Avis Budget Rental Car Funding (AESOP) LLC—related party
|
362
|
|
|
362
|
|
||
|
|
12,786
|
|
|
11,058
|
|
||
Total assets
|
$
|
18,902
|
|
|
$
|
16,969
|
|
|
|
|
|
|
|
||||
Liabilities and stockholders’ equity
|
|
|
|
|||||
Current liabilities:
|
|
|
|
|||||
|
Accounts payable and other current liabilities
|
$
|
1,764
|
|
|
$
|
1,491
|
|
|
Short-term debt and current portion of long-term debt
|
27
|
|
|
28
|
|
||
Total current liabilities
|
1,791
|
|
|
1,519
|
|
|||
|
|
|
|
|
||||
Long-term debt
|
3,505
|
|
|
3,392
|
|
|||
Other non-current liabilities
|
741
|
|
|
766
|
|
|||
Total liabilities exclusive of liabilities under vehicle programs
|
6,037
|
|
|
5,677
|
|
|||
|
|
|
|
|
||||
Liabilities under vehicle programs:
|
|
|
|
|||||
|
Debt
|
2,757
|
|
|
1,776
|
|
||
|
Debt due to Avis Budget Rental Car Funding (AESOP) LLC—related party
|
7,239
|
|
|
6,340
|
|
||
|
Deferred income taxes
|
2,066
|
|
|
2,267
|
|
||
|
Other
|
203
|
|
|
244
|
|
||
|
|
12,265
|
|
|
10,627
|
|
||
Commitments and contingencies (Note 11)
|
|
|
|
|||||
|
|
|
|
|
||||
Stockholders’ equity:
|
|
|
|
|||||
|
Preferred stock, $0.01 par value—authorized 10 shares; none issued and outstanding
|
—
|
|
|
—
|
|
||
|
Common stock, $0.01 par value—authorized 250 shares; issued 137 shares, respectively
|
1
|
|
|
1
|
|
||
|
Additional paid-in capital
|
7,047
|
|
|
7,212
|
|
||
|
Accumulated deficit
|
(1,797
|
)
|
|
(2,115
|
)
|
||
|
Accumulated other comprehensive loss
|
(142
|
)
|
|
(22
|
)
|
||
|
Treasury stock, at cost—36 and 31 shares
|
(4,509
|
)
|
|
(4,411
|
)
|
||
Total stockholders’ equity
|
600
|
|
|
665
|
|
|||
Total liabilities and stockholders’ equity
|
$
|
18,902
|
|
|
$
|
16,969
|
|
|
|
|
Nine Months Ended
September 30, |
||||||
|
|
|
2015
|
|
2014
|
||||
Operating activities
|
|
|
|
||||||
Net income
|
$
|
318
|
|
|
$
|
222
|
|
||
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
||||||
|
Vehicle depreciation
|
1,423
|
|
|
1,417
|
|
|||
|
Gain on sale of vehicles, net
|
(58
|
)
|
|
(12
|
)
|
|||
|
Non-vehicle related depreciation and amortization
|
161
|
|
|
132
|
|
|||
|
Amortization of debt financing fees
|
31
|
|
|
31
|
|
|||
|
Net change in assets and liabilities, excluding the impact of acquisitions and dispositions:
|
|
|
|
|||||
|
|
Receivables
|
(131
|
)
|
|
(102
|
)
|
||
|
|
Income taxes and deferred income taxes
|
43
|
|
|
109
|
|
||
|
|
Accounts payable and other current liabilities
|
(28
|
)
|
|
52
|
|
||
|
Other, net
|
279
|
|
|
218
|
|
|||
Net cash provided by operating activities
|
2,038
|
|
|
2,067
|
|
||||
|
|
|
|
|
|
||||
Investing activities
|
|
|
|
||||||
Property and equipment additions
|
(126
|
)
|
|
(127
|
)
|
||||
Proceeds received on asset sales
|
8
|
|
|
9
|
|
||||
Net assets acquired (net of cash acquired)
|
(225
|
)
|
|
(149
|
)
|
||||
Other, net
|
3
|
|
|
(9
|
)
|
||||
Net cash used in investing activities exclusive of vehicle programs
|
(340
|
)
|
|
(276
|
)
|
||||
|
|
|
|
|
|
||||
Vehicle programs:
|
|
|
|
||||||
|
(Increase) decrease in program cash
|
(71
|
)
|
|
23
|
|
|||
|
Investment in vehicles
|
(9,762
|
)
|
|
(9,835
|
)
|
|||
|
Proceeds received on disposition of vehicles
|
6,756
|
|
|
6,535
|
|
|||
|
|
(3,077
|
)
|
|
(3,277
|
)
|
|||
Net cash used in investing activities
|
(3,417
|
)
|
|
(3,553
|
)
|
Avis Budget Group, Inc.
CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS (Continued)
(In millions)
(Unaudited)
|
||||||||
|
|
Nine Months Ended
September 30, |
||||||
|
|
2015
|
|
2014
|
||||
Financing activities
|
|
|
|
|||||
Proceeds from long-term borrowings
|
377
|
|
|
696
|
|
|||
Payments on long-term borrowings
|
(290
|
)
|
|
(751
|
)
|
|||
Net change in short-term borrowings
|
(23
|
)
|
|
(3
|
)
|
|||
Repurchases of common stock
|
(270
|
)
|
|
(204
|
)
|
|||
Debt financing fees
|
(7
|
)
|
|
(12
|
)
|
|||
Other, net
|
—
|
|
|
(1
|
)
|
|||
Net cash used in financing activities exclusive of vehicle programs
|
(213
|
)
|
|
(275
|
)
|
|||
|
|
|
|
|
||||
Vehicle programs:
|
|
|
|
|||||
|
Proceeds from borrowings
|
11,532
|
|
|
11,862
|
|
||
|
Payments on borrowings
|
(9,933
|
)
|
|
(10,050
|
)
|
||
|
Debt financing fees
|
(17
|
)
|
|
(17
|
)
|
||
|
|
1,582
|
|
|
1,795
|
|
||
Net cash provided by financing activities
|
1,369
|
|
|
1,520
|
|
|||
|
|
|
|
|
||||
Effect of changes in exchange rates on cash and cash equivalents
|
(29
|
)
|
|
(14
|
)
|
|||
|
|
|
|
|
||||
Net (decrease) increase in cash and cash equivalents
|
(39
|
)
|
|
20
|
|
|||
Cash and cash equivalents, beginning of period
|
624
|
|
|
693
|
|
|||
Cash and cash equivalents, end of period
|
$
|
585
|
|
|
$
|
713
|
|
1.
|
Basis of Presentation
|
•
|
Americas
—provides and licenses the Company’s brands to third parties for vehicle rentals and ancillary products and services in North America, South America, Central America and the Caribbean, and operates the Company’s car sharing business in certain of these markets.
|
•
|
International
—provides and licenses the Company’s brands to third parties for vehicle rentals and ancillary products and services in Europe, the Middle East, Africa, Asia, Australia and New Zealand, and operates the Company’s car sharing business in certain of these markets.
|
2.
|
Restructuring Activities
|
|
|
Americas
|
|
International
|
|
Total
|
||||||
Balance as of January 1, 2015
|
$
|
4
|
|
|
$
|
13
|
|
|
$
|
17
|
|
|
|
T15 restructuring expense
|
6
|
|
|
3
|
|
|
9
|
|
|||
|
Acquisition integration expense
|
—
|
|
|
1
|
|
|
1
|
|
|||
|
Avis Europe restructuring payment
|
(1
|
)
|
|
(6
|
)
|
|
(7
|
)
|
|||
|
T15 restructuring payment
|
(8
|
)
|
|
(3
|
)
|
|
(11
|
)
|
|||
|
Acquisition integration payment
|
—
|
|
|
(1
|
)
|
|
(1
|
)
|
|||
Balance as of September 30, 2015
|
$
|
1
|
|
|
$
|
7
|
|
|
$
|
8
|
|
|
|
|
|
|
|
|
|
||||||
|
|
Personnel
Related |
|
Facility
Related |
|
Total
|
||||||
Balance as of January 1, 2015
|
$
|
14
|
|
|
$
|
3
|
|
|
$
|
17
|
|
|
|
T15 restructuring expense
|
9
|
|
|
—
|
|
|
9
|
|
|||
|
Acquisition integration expense
|
1
|
|
|
—
|
|
|
1
|
|
|||
|
Avis Europe restructuring payment
|
(6
|
)
|
|
(1
|
)
|
|
(7
|
)
|
|||
|
T15 restructuring payment
|
(11
|
)
|
|
—
|
|
|
(11
|
)
|
|||
|
Acquisition integration payment
|
(1
|
)
|
|
—
|
|
|
(1
|
)
|
|||
Balance as of September 30, 2015
|
$
|
6
|
|
|
$
|
2
|
|
|
$
|
8
|
|
3.
|
Earnings Per Share
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
Net income for basic EPS
|
$
|
184
|
|
|
$
|
192
|
|
|
$
|
318
|
|
|
$
|
222
|
|
|
Convertible note interest, net of tax
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|||||
Net income for diluted EPS
|
$
|
184
|
|
|
$
|
192
|
|
|
$
|
318
|
|
|
$
|
223
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Basic weighted average shares outstanding
|
102.7
|
|
|
103.9
|
|
|
104.7
|
|
|
105.2
|
|
|||||
Options and non-vested stock
(a)
|
1.3
|
|
|
2.0
|
|
|
1.4
|
|
|
2.0
|
|
|||||
Convertible debt
|
—
|
|
|
4.0
|
|
|
—
|
|
|
4.0
|
|
|||||
Diluted weighted average shares outstanding
|
104.0
|
|
|
109.9
|
|
|
106.1
|
|
|
111.2
|
|
|||||
|
|
|
|
|
|
|
|
|
||||||||
Earnings per share:
|
|
|
|
|
|
|
|
|||||||||
|
Basic
|
$
|
1.80
|
|
|
$
|
1.84
|
|
|
$
|
3.04
|
|
|
$
|
2.11
|
|
|
Diluted
|
$
|
1.77
|
|
|
$
|
1.74
|
|
|
$
|
3.00
|
|
|
$
|
2.00
|
|
(a)
|
For the three and nine months ended September 30, 2015,
0.3 million
and
0.1 million
non-vested stock awards, respectively, have an anti-dilutive effect and are therefore excluded from the computation of diluted weighted average shares outstanding. For the three months ended September 30, 2014, there were no anti-dilutive securities excluded from the computation of diluted earnings per share. For the nine months ended September 30, 2014, the number of anti-dilutive securities which were excluded from the computation of diluted earnings per share was not significant.
|
4.
|
Acquisitions
|
5.
|
Other Current Assets
|
|
As of September 30, 2015
|
|
As of December 31, 2014
|
||||
Sales and use taxes
|
$
|
322
|
|
|
$
|
125
|
|
Prepaid expenses
|
213
|
|
|
192
|
|
||
Other
|
149
|
|
|
139
|
|
||
Other current assets
|
$
|
684
|
|
|
$
|
456
|
|
6.
|
Intangible Assets
|
|
As of September 30, 2015
|
|
As of December 31, 2014
|
||||||||||||||||||||
|
Gross
Carrying
Amount
|
|
Accumulated
Amortization
|
|
Net
Carrying
Amount
|
|
Gross
Carrying
Amount
|
|
Accumulated
Amortization
|
|
Net
Carrying
Amount
|
||||||||||||
Amortized Intangible Assets
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
License agreements
|
$
|
261
|
|
|
$
|
74
|
|
|
$
|
187
|
|
|
$
|
259
|
|
|
$
|
59
|
|
|
$
|
200
|
|
Customer relationships
(a)
|
213
|
|
|
63
|
|
|
150
|
|
|
167
|
|
|
50
|
|
|
117
|
|
||||||
Other
(a)
|
42
|
|
|
7
|
|
|
35
|
|
|
8
|
|
|
3
|
|
|
5
|
|
||||||
Total
|
$
|
516
|
|
|
$
|
144
|
|
|
$
|
372
|
|
|
$
|
434
|
|
|
$
|
112
|
|
|
$
|
322
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Unamortized Intangible Assets
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Goodwill
(b)
|
$
|
964
|
|
|
|
|
|
|
$
|
842
|
|
|
|
|
|
||||||||
Trademarks
|
$
|
550
|
|
|
|
|
|
|
$
|
564
|
|
|
|
|
|
(a)
|
The increases in carrying amounts reflect the acquisition of Maggiore.
|
(b)
|
The change in the carrying amount since December 31, 2014 reflects acquisitions, partially offset by a currency translation reduction of
$54 million
.
|
7.
|
Vehicle Rental Activities
|
|
As of
|
|
As of
|
||||
|
September 30,
|
|
December 31,
|
||||
|
2015
|
|
2014
|
||||
Rental vehicles
|
$
|
12,285
|
|
|
$
|
11,006
|
|
Less: Accumulated depreciation
|
(1,474
|
)
|
|
(1,465
|
)
|
||
|
10,811
|
|
|
9,541
|
|
||
Vehicles held for sale
|
793
|
|
|
674
|
|
||
Vehicles, net
|
$
|
11,604
|
|
|
$
|
10,215
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
Depreciation expense
|
$
|
510
|
|
|
$
|
519
|
|
|
$
|
1,423
|
|
|
$
|
1,417
|
|
Lease charges
|
52
|
|
|
51
|
|
|
120
|
|
|
127
|
|
||||
(Gain) loss on sale of vehicles, net
|
(7
|
)
|
|
12
|
|
|
(58
|
)
|
|
(12
|
)
|
||||
Vehicle depreciation and lease charges, net
|
$
|
555
|
|
|
$
|
582
|
|
|
$
|
1,485
|
|
|
$
|
1,532
|
|
8.
|
Income Taxes
|
9.
|
Long-term Debt and Borrowing Arrangements
|
|
|
|
As of
|
|
As of
|
||||
|
Maturity
Dates
|
|
September 30,
|
|
December 31,
|
||||
|
|
2015
|
|
2014
|
|||||
4⅞% Senior Notes
|
November 2017
|
|
$
|
300
|
|
|
$
|
300
|
|
Floating Rate Senior Notes
(a)
|
December 2017
|
|
248
|
|
|
248
|
|
||
Floating Rate Term Loan
(b)
|
March 2019
|
|
973
|
|
|
980
|
|
||
9¾% Senior Notes
|
March 2020
|
|
—
|
|
|
223
|
|
||
6% Euro-denominated Senior Notes
(c)
|
March 2021
|
|
517
|
|
|
561
|
|
||
5⅛% Senior Notes
|
June 2022
|
|
400
|
|
|
400
|
|
||
5½% Senior Notes
|
April 2023
|
|
674
|
|
|
674
|
|
||
5¼% Senior Notes
|
March 2025
|
|
375
|
|
|
—
|
|
||
Other
|
|
|
45
|
|
|
34
|
|
||
Total
|
|
|
3,532
|
|
|
3,420
|
|
||
Less: Short-term debt and current portion of long-term debt
|
|
|
27
|
|
|
28
|
|
||
Long-term debt
|
|
|
$
|
3,505
|
|
|
$
|
3,392
|
|
(a)
|
The interest rate on these notes is equal to three-month LIBOR plus 275 basis points, for an aggregate rate of 3.07% at September 30, 2015; the Company has entered into an interest rate swap to hedge its interest rate exposure related to these notes at an aggregate rate of 3.58%.
|
(b)
|
The floating rate term loan is part of the Company’s senior credit facility, which is secured by pledges of capital stock of certain subsidiaries of the Company, and liens on substantially all of the Company’s intellectual property and certain other real and personal property. As of September 30, 2015, the floating rate term loan due 2019 bears interest at the greater of three-month LIBOR or 0.75%, plus 225 basis points, for an aggregate rate of 3.00%. The Company has entered into a swap to hedge $600 million of its interest rate exposure related to the floating rate term loan at an aggregate rate of 3.96%.
|
(c)
|
The reduction in the balance principally reflects currency translation adjustments.
|
|
Total
Capacity
|
|
Outstanding
Borrowings
|
|
Letters of Credit Issued
|
|
Available
Capacity
|
||||||||
Senior revolving credit facility maturing 2018
(a)
|
$
|
1,800
|
|
|
$
|
—
|
|
|
$
|
725
|
|
|
$
|
1,075
|
|
Other facilities
(b)
|
9
|
|
|
3
|
|
|
—
|
|
|
6
|
|
(a)
|
The senior revolving credit facility bears interest at one-month LIBOR plus 200 basis points and is part of the Company’s senior credit facility, which is secured by pledges of capital stock of certain subsidiaries of the Company, and liens on substantially all of the Company’s intellectual property and certain other real and personal property.
|
(b)
|
These facilities encompass bank overdraft lines of credit, bearing interest of 1.50% to 4.50%.
|
10.
|
Debt Under Vehicle Programs and Borrowing Arrangements
|
|
As of
|
|
As of
|
||||
|
September 30,
|
|
December 31,
|
||||
|
2015
|
|
2014
|
||||
Americas - Debt due to Avis Budget Rental Car Funding
(a)
|
$
|
7,239
|
|
|
$
|
6,340
|
|
Americas - Debt borrowings
|
766
|
|
|
746
|
|
||
International - Debt borrowings
(a) (b)
|
1,689
|
|
|
685
|
|
||
International - Capital leases
|
296
|
|
|
314
|
|
||
Other
|
6
|
|
|
31
|
|
||
Total
|
$
|
9,996
|
|
|
$
|
8,116
|
|
(a)
|
The increase reflects additional borrowings principally to fund increases in the Company’s car rental fleet.
|
(b)
|
The increase also includes additional borrowings related to the acquisition of Maggiore.
|
|
Debt Under Vehicle Programs
|
||
Within 1 year
|
$
|
1,489
|
|
Between 1 and 2 years
|
3,477
|
|
|
Between 2 and 3 years
|
1,705
|
|
|
Between 3 and 4 years
|
1,432
|
|
|
Between 4 and 5 years
|
1,513
|
|
|
Thereafter
|
380
|
|
|
Total
|
$
|
9,996
|
|
|
Total
Capacity
(a)
|
|
Outstanding
Borrowings
|
|
Available
Capacity
|
||||||
Americas - Debt due to Avis Budget Rental Car Funding
(b)
|
$
|
9,489
|
|
|
$
|
7,239
|
|
|
$
|
2,250
|
|
Americas - Debt borrowings
(c)
|
1,014
|
|
|
766
|
|
|
248
|
|
|||
International - Debt borrowings
(d)
|
2,166
|
|
|
1,689
|
|
|
477
|
|
|||
International - Capital leases
(e)
|
329
|
|
|
296
|
|
|
33
|
|
|||
Other
|
6
|
|
|
6
|
|
|
—
|
|
|||
Total
|
$
|
13,004
|
|
|
$
|
9,996
|
|
|
$
|
3,008
|
|
(a)
|
Capacity is subject to maintaining sufficient assets to collateralize debt.
|
(b)
|
The outstanding debt is collateralized by approximately $8.8 billion of underlying vehicles and related assets.
|
(c)
|
The outstanding debt is collateralized by approximately $1.1 billion of underlying vehicles and related assets.
|
(d)
|
The outstanding debt is collateralized by approximately $2.2 billion of underlying vehicles and related assets.
|
(e)
|
The outstanding debt is collateralized by approximately $0.3 billion of underlying vehicles and related assets.
|
11.
|
Commitments and Contingencies
|
12.
|
Stockholders’ Equity
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
Net income
|
$
|
184
|
|
|
$
|
192
|
|
|
$
|
318
|
|
|
$
|
222
|
|
|
Other comprehensive income (loss):
|
|
|
|
|
|
|
|
|||||||||
|
Currency translation adjustments (net of tax of $1, $(18), $(16) and $(20), respectively)
|
(34
|
)
|
|
(79
|
)
|
|
(118
|
)
|
|
(71
|
)
|
||||
|
Net unrealized gain (loss) on available-for-sale securities (net of tax of $1, $0, $1 and $0, respectively)
|
(1
|
)
|
|
—
|
|
|
(2
|
)
|
|
1
|
|
||||
|
Net unrealized gain (loss) on cash flow hedges (net of tax of $1, $(2), $3 and $(1), respectively)
|
(1
|
)
|
|
3
|
|
|
(4
|
)
|
|
1
|
|
||||
|
Minimum pension liability adjustment (net of tax of $0, $0, $(1) and $0, respectively)
|
2
|
|
|
—
|
|
|
4
|
|
|
1
|
|
||||
|
|
(34
|
)
|
|
(76
|
)
|
|
(120
|
)
|
|
(68
|
)
|
||||
Total comprehensive income
|
$
|
150
|
|
|
$
|
116
|
|
|
$
|
198
|
|
|
$
|
154
|
|
|
|
Currency
Translation
Adjustments
|
|
Net Unrealized
Gains (Losses)
on Cash Flow
Hedges
(a)
|
|
Net Unrealized
Gains (Losses) on
Available-for
Sale Securities
|
|
Minimum
Pension
Liability
Adjustment
(b)
|
|
Accumulated
Other
Comprehensive
Income (Loss)
|
||||||||||
Balance, January 1, 2015
|
$
|
51
|
|
|
$
|
(1
|
)
|
|
$
|
2
|
|
|
$
|
(74
|
)
|
|
$
|
(22
|
)
|
|
|
Other comprehensive income (loss) before reclassifications
|
(118
|
)
|
|
(8
|
)
|
|
(2
|
)
|
|
1
|
|
|
(127
|
)
|
|||||
|
Amounts reclassified from accumulated other comprehensive income (loss)
|
—
|
|
|
4
|
|
|
—
|
|
|
3
|
|
|
7
|
|
|||||
Net current-period other comprehensive income (loss)
|
(118
|
)
|
|
(4
|
)
|
|
(2
|
)
|
|
4
|
|
|
(120
|
)
|
||||||
Balance, September 30, 2015
|
$
|
(67
|
)
|
|
$
|
(5
|
)
|
|
$
|
—
|
|
|
$
|
(70
|
)
|
|
$
|
(142
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Balance, January 1, 2014
|
$
|
166
|
|
|
$
|
1
|
|
|
$
|
2
|
|
|
$
|
(52
|
)
|
|
$
|
117
|
|
|
|
Other comprehensive income (loss) before reclassifications
|
(71
|
)
|
|
(3
|
)
|
|
1
|
|
|
—
|
|
|
(73
|
)
|
|||||
|
Amounts reclassified from accumulated other comprehensive income (loss)
|
—
|
|
|
4
|
|
|
—
|
|
|
1
|
|
|
5
|
|
|||||
Net current-period other comprehensive income (loss)
|
(71
|
)
|
|
1
|
|
|
1
|
|
|
1
|
|
|
(68
|
)
|
||||||
Balance, September 30, 2014
|
$
|
95
|
|
|
$
|
2
|
|
|
$
|
3
|
|
|
$
|
(51
|
)
|
|
$
|
49
|
|
(a)
|
For the
three and nine
months ended
September 30, 2015
, amounts reclassified from accumulated other comprehensive income (loss) into corporate interest expense were
$2 million
(
$1 million
, net of tax) and
$5 million
(
$3 million
, net of tax), respectively. During the three months ended
September 30, 2015
, amounts reclassified from accumulated other comprehensive income (loss) into vehicle interest expense were immaterial and during the nine months ended
September 30, 2015
, amounts reclassified from accumulated other comprehensive income (loss) into vehicle interest expense were
$1 million
(
$1 million
, net of tax), respectively. For the
three and nine
months ended
September 30, 2014
, amounts reclassified from accumulated other comprehensive income (loss) into corporate interest expense were
$2 million
(
$1 million
, net of tax) and
$6 million
(
$4 million
, net of tax), respectively.
|
(b)
|
For the
three and nine
months ended
September 30, 2015
, amounts reclassified from accumulated other comprehensive income (loss) into selling, general and administrative expenses were
$3 million
(
$2 million
, net of tax) and
$5 million
(
$3 million
, net of tax), respectively. For the
three and nine
months ended
September 30, 2014
, amounts reclassified from accumulated other comprehensive income (loss) were not material.
|
13.
|
Stock-Based Compensation
|
|
Nine Months Ended
September 30, |
||
|
2015
|
|
2014
|
Expected volatility of stock price
|
37%
|
|
40%
|
Risk-free interest rate
|
0.74%
|
|
0.83%
|
Expected term of awards
|
3 years
|
|
3 years
|
Dividend yield
|
0.0%
|
|
0.0%
|
|
|
Time-Based RSUs
|
|
Performance-Based and Market-Based RSUs
|
|
Cash Unit Awards
|
|||||||||||||||
|
|
Number of Shares
|
|
Weighted
Average Grant Date
Fair Value
|
|
Number of Shares
|
|
Weighted
Average Grant Date
Fair Value
|
|
Number of Units
|
|
Weighted
Average Grant Date
Fair Value
|
|||||||||
Outstanding at January 1, 2015
(a)
|
998
|
|
|
$
|
27.26
|
|
|
1,884
|
|
|
$
|
19.17
|
|
|
267
|
|
|
$
|
14.90
|
|
|
|
Granted
|
425
|
|
|
54.72
|
|
|
230
|
|
|
55.51
|
|
|
—
|
|
|
—
|
|
|||
|
Vested
(b)
|
(538
|
)
|
|
22.23
|
|
|
(982
|
)
|
|
12.05
|
|
|
(156
|
)
|
|
12.65
|
|
|||
|
Forfeited/expired
|
(29
|
)
|
|
41.19
|
|
|
(182
|
)
|
|
19.96
|
|
|
—
|
|
|
—
|
|
|||
Outstanding at September 30, 2015
(c)
|
856
|
|
|
$
|
43.57
|
|
|
950
|
|
|
$
|
35.15
|
|
|
111
|
|
|
$
|
18.04
|
|
(a)
|
Reflects the maximum number of stock units assuming achievement of all time-, performance- and market-vesting criteria and does not include those for non-employee directors. The weighted-average fair value of time-based RSUs and performance-based and market-based RSUs granted during the
nine
months ended
September 30, 2014
was
$42.05
and
$42.03
, respectively.
|
(b)
|
The total grant date fair value of RSUs vested during the
nine
months ended
September 30, 2015
and
2014
was
$24 million
and
$15 million
, respectively. The total grant date fair value of cash units vested during the
nine
months ended
September 30, 2015
was
$2 million
.
|
(c)
|
The Company’s outstanding time-based RSUs, performance-based and market-based RSUs, and cash units had aggregate intrinsic values of
$37 million
,
$41 million
and
$5 million
, respectively. Aggregate unrecognized compensation expense related to time-based RSUs and performance-based and market-based RSUs amounted to
$31 million
and will be recognized over a weighted average vesting period of
1.0
years. The Company assumes that substantially all outstanding awards will vest over time.
|
|
|
Number of Options
|
|
Weighted Average Exercise Price
|
|
Aggregate Intrinsic Value (in millions)
|
|
Weighted Average Remaining Contractual Term (years)
|
|||||
Outstanding at January 1, 2015
|
848
|
|
|
$
|
2.92
|
|
|
$
|
54
|
|
|
4.3
|
|
|
Granted
|
—
|
|
|
—
|
|
|
|
|
|
|||
|
Exercised
|
(20
|
)
|
|
5.40
|
|
|
1
|
|
|
|
||
|
Forfeited/expired
|
(1
|
)
|
|
0.79
|
|
|
|
|
|
|||
Outstanding and exercisable at September 30, 2015
|
827
|
|
|
$
|
2.87
|
|
|
$
|
34
|
|
|
3.5
|
14.
|
Financial Instruments
|
|
As of September 30, 2015
|
||
Interest rate caps
(a)
|
$
|
8,428
|
|
Interest rate swaps
|
1,669
|
|
|
Foreign exchange contracts
|
724
|
|
|
|
|
||
Commodity contracts (millions of gallons of unleaded gasoline)
|
6
|
|
(a)
|
Represents
$6.3 billion
of interest rate caps sold, partially offset by approximately
$2.1 billion
of interest rate caps purchased. These amounts exclude
$4.2 billion
of interest rate caps purchased by the Company’s Avis Budget Rental Car Funding subsidiary as it is not consolidated by the Company.
|
|
|
As of September 30, 2015
|
|
As of December 31, 2014
|
||||||||||||
|
|
Fair Value,
Asset
Derivatives
|
|
Fair Value,
Liability
Derivatives
|
|
Fair Value,
Asset
Derivatives
|
|
Fair Value,
Liability
Derivatives
|
||||||||
Derivatives designated as hedging instruments
|
|
|
|
|
|
|
|
|||||||||
|
Interest rate swaps
(a)
|
$
|
—
|
|
|
$
|
9
|
|
|
$
|
1
|
|
|
$
|
3
|
|
|
|
|
|
|
|
|
|
|
||||||||
Derivatives not designated as hedging instruments
|
|
|
|
|
|
|
|
|||||||||
|
Interest rate caps
(b)
|
1
|
|
|
2
|
|
|
—
|
|
|
10
|
|
||||
|
Foreign exchange contracts
(c)
|
12
|
|
|
3
|
|
|
5
|
|
|
2
|
|
||||
|
Commodity contracts
(c)
|
—
|
|
|
2
|
|
|
—
|
|
|
1
|
|
||||
|
Total
|
$
|
13
|
|
|
$
|
16
|
|
|
$
|
6
|
|
|
$
|
16
|
|
(a)
|
Included in other non-current assets or other non-current liabilities.
|
(b)
|
Included in assets under vehicle programs or liabilities under vehicle programs.
|
(c)
|
Included in other current assets or other current liabilities.
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
Derivatives designated as hedging instruments
|
|
|
|
|
|
|
|
|||||||||
|
Interest rate swaps
(a)
|
$
|
(1
|
)
|
|
$
|
3
|
|
|
$
|
(4
|
)
|
|
$
|
1
|
|
Derivatives not designated as hedging instruments
(b)
|
|
|
|
|
|
|
|
|||||||||
|
Interest rate caps
(c)
|
(1
|
)
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
||||
|
Foreign exchange contracts
(d)
|
21
|
|
|
22
|
|
|
37
|
|
|
(7
|
)
|
||||
|
Commodity contracts
(e)
|
(4
|
)
|
|
(2
|
)
|
|
—
|
|
|
(1
|
)
|
||||
|
Total
|
$
|
15
|
|
|
$
|
23
|
|
|
$
|
32
|
|
|
$
|
(7
|
)
|
(a)
|
Recognized, net of tax, as a component of other comprehensive income within stockholders’ equity.
|
(b)
|
Gains (losses) related to derivative instruments are expected to be largely offset by (losses) gains on the underlying exposures being hedged.
|
(c)
|
Included in interest expense.
|
(d)
|
For the three months ended
September 30, 2015
, included a
$19 million
gain in interest expense and a
$2 million
gain in operating expense and for the
nine
months ended
September 30, 2015
, included a
$21 million
gain in interest expense and a
$16 million
gain in operating expense. For the three months ended
September 30, 2014
, included a
$19 million
gain in interest expense and
$3 million
gain in operating expense, and for the
nine
months ended
September 30, 2014
, included a
$7 million
loss in interest expense.
|
(e)
|
Included in operating expense.
|
|
|
As of September 30, 2015
|
|
As of December 31, 2014
|
||||||||||||
|
|
Carrying
Amount
|
|
Estimated
Fair
Value
|
|
Carrying
Amount
|
|
Estimated
Fair
Value
|
||||||||
Corporate debt
|
|
|
|
|
|
|
|
|||||||||
|
Short-term debt and current portion of long-term debt
|
$
|
27
|
|
|
$
|
27
|
|
|
$
|
28
|
|
|
$
|
28
|
|
|
Long-term debt
|
3,505
|
|
|
3,434
|
|
|
3,392
|
|
|
3,439
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Debt under vehicle programs
|
|
|
|
|
|
|
|
|||||||||
|
Vehicle-backed debt due to Avis Budget Rental Car Funding
|
$
|
7,239
|
|
|
$
|
7,307
|
|
|
$
|
6,340
|
|
|
$
|
6,407
|
|
|
Vehicle-backed debt
|
2,755
|
|
|
2,756
|
|
|
1,766
|
|
|
1,771
|
|
||||
|
Interest rate swaps and interest rate caps
(a)
|
2
|
|
|
2
|
|
|
10
|
|
|
10
|
|
(a)
|
Derivatives in a liability position.
|
15.
|
Segment Information
|
|
|
|
|
Three Months Ended September 30,
|
||||||||||||||
|
|
|
|
2015
|
|
2014
|
||||||||||||
|
|
|
|
Revenues
|
|
Adjusted EBITDA
|
|
Revenues
(a)
|
|
Adjusted EBITDA
(b)
|
||||||||
Americas
|
$
|
1,776
|
|
|
$
|
279
|
|
|
$
|
1,742
|
|
|
$
|
275
|
|
|||
International
|
801
|
|
|
168
|
|
|
800
|
|
|
158
|
|
|||||||
Corporate and Other
(c)
|
—
|
|
|
(16
|
)
|
|
—
|
|
|
(16
|
)
|
|||||||
|
Total Company
|
$
|
2,577
|
|
|
431
|
|
|
$
|
2,542
|
|
|
417
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Less:
|
Non-vehicle related depreciation and amortization
|
|
56
|
|
|
|
|
46
|
|
|||||||||
|
|
Interest expense related to corporate debt, net
|
|
49
|
|
|
|
|
50
|
|
||||||||
|
|
Transaction-related costs
|
|
|
8
|
|
|
|
|
7
|
|
|||||||
|
|
Restructuring expense
|
|
|
6
|
|
|
|
|
8
|
|
|||||||
Income before income taxes
|
|
|
$
|
312
|
|
|
|
|
$
|
306
|
|
(a)
|
As a result of the change in the Company’s reportable segments,
$15 million
of revenues previously reported in International are now reported in the Americas in the three months ended
September 30, 2014
.
|
(b)
|
As a result of the change in the Company’s reportable segments,
$2 million
of Adjusted EBITDA previously reported in International is now reported in the Americas in the three months ended
September 30, 2014
.
|
(c)
|
Includes unallocated corporate overhead which is not attributable to a particular segment.
|
|
|
|
|
Nine Months Ended September 30,
|
||||||||||||||
|
|
|
|
2015
|
|
2014
|
||||||||||||
|
|
|
|
Revenues
|
|
Adjusted EBITDA
|
|
Revenues
(a)
|
|
Adjusted EBITDA
(b)
|
||||||||
Americas
|
$
|
4,707
|
|
|
$
|
572
|
|
|
$
|
4,614
|
|
|
$
|
562
|
|
|||
International
|
1,893
|
|
|
245
|
|
|
1,984
|
|
|
227
|
|
|||||||
Corporate and Other
(c)
|
—
|
|
|
(42
|
)
|
|
—
|
|
|
(42
|
)
|
|||||||
|
Total Company
|
$
|
6,600
|
|
|
775
|
|
|
$
|
6,598
|
|
|
747
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
||||||||
Less:
|
Non-vehicle related depreciation and amortization
|
|
161
|
|
|
|
|
132
|
|
|||||||||
|
|
Interest expense related to corporate debt, net:
|
|
|
|
|
|
|
||||||||||
|
|
|
Interest expense
|
|
|
146
|
|
|
|
|
161
|
|
||||||
|
|
|
Early extinguishment of debt
|
|
|
23
|
|
|
|
|
56
|
|
||||||
|
|
Transaction-related costs
|
|
|
57
|
|
|
|
|
23
|
|
|||||||
|
|
Restructuring expense
|
|
|
10
|
|
|
|
|
16
|
|
|||||||
Income before income taxes
|
|
|
$
|
378
|
|
|
|
|
$
|
359
|
|
(a)
|
As a result of the change in the Company’s reportable segments,
$49 million
of revenues previously reported in International are now reported in the Americas in the
nine
months ended
September 30, 2014
.
|
(b)
|
As a result of the change in the Company’s reportable segments,
$7 million
of Adjusted EBITDA previously reported in International is now reported in the Americas in the
nine
months ended
September 30, 2014
.
|
(c)
|
Includes unallocated corporate overhead which is not attributable to a particular segment.
|
16.
|
Guarantor and Non-Guarantor Consolidating Condensed Financial Statements
|
|
|
|
Parent
|
|
Subsidiary
Issuers
|
|
Guarantor
Subsidiaries
|
|
Non-
Guarantor
Subsidiaries
|
|
Eliminations
|
|
Total
|
||||||||||||
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Vehicle rental
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,196
|
|
|
$
|
636
|
|
|
$
|
—
|
|
|
$
|
1,832
|
|
|
|
Other
|
—
|
|
|
—
|
|
|
336
|
|
|
951
|
|
|
(542
|
)
|
|
745
|
|
|||||||
Net revenues
|
—
|
|
|
—
|
|
|
1,532
|
|
|
1,587
|
|
|
(542
|
)
|
|
2,577
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Operating
|
—
|
|
|
3
|
|
|
716
|
|
|
483
|
|
|
—
|
|
|
1,202
|
|
|||||||
|
Vehicle depreciation and lease charges, net
|
—
|
|
|
1
|
|
|
485
|
|
|
556
|
|
|
(487
|
)
|
|
555
|
|
|||||||
|
Selling, general and administrative
|
7
|
|
|
5
|
|
|
175
|
|
|
127
|
|
|
—
|
|
|
314
|
|
|||||||
|
Vehicle interest, net
|
—
|
|
|
—
|
|
|
53
|
|
|
77
|
|
|
(55
|
)
|
|
75
|
|
|||||||
|
Non-vehicle related depreciation and amortization
|
—
|
|
|
—
|
|
|
33
|
|
|
23
|
|
|
—
|
|
|
56
|
|
|||||||
|
Interest expense related to corporate debt, net:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
Interest expense
|
—
|
|
|
39
|
|
|
1
|
|
|
9
|
|
|
—
|
|
|
49
|
|
||||||
|
|
Intercompany interest expense (income)
|
(3
|
)
|
|
(3
|
)
|
|
5
|
|
|
1
|
|
|
—
|
|
|
—
|
|
||||||
|
Transaction-related costs
|
—
|
|
|
2
|
|
|
2
|
|
|
4
|
|
|
—
|
|
|
8
|
|
|||||||
|
Restructuring expense
|
—
|
|
|
—
|
|
|
4
|
|
|
2
|
|
|
—
|
|
|
6
|
|
|||||||
Total expenses
|
4
|
|
|
47
|
|
|
1,474
|
|
|
1,282
|
|
|
(542
|
)
|
|
2,265
|
|
||||||||
Income (loss) before income taxes and equity in earnings of subsidiaries
|
(4
|
)
|
|
(47
|
)
|
|
58
|
|
|
305
|
|
|
—
|
|
|
312
|
|
||||||||
Provision for (benefit from) income taxes
|
(1
|
)
|
|
(18
|
)
|
|
101
|
|
|
46
|
|
|
—
|
|
|
128
|
|
||||||||
Equity in earnings of subsidiaries
|
187
|
|
|
216
|
|
|
259
|
|
|
—
|
|
|
(662
|
)
|
|
—
|
|
||||||||
Net income
|
$
|
184
|
|
|
$
|
187
|
|
|
$
|
216
|
|
|
$
|
259
|
|
|
$
|
(662
|
)
|
|
$
|
184
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Comprehensive income
|
$
|
150
|
|
|
$
|
155
|
|
|
$
|
186
|
|
|
$
|
228
|
|
|
$
|
(569
|
)
|
|
$
|
150
|
|
|
|
|
Parent
|
|
Subsidiary
Issuers |
|
Guarantor
Subsidiaries |
|
Non-
Guarantor Subsidiaries |
|
Eliminations
|
|
Total
|
||||||||||||
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Vehicle rental
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
3,193
|
|
|
$
|
1,491
|
|
|
$
|
—
|
|
|
$
|
4,684
|
|
|
|
Other
|
—
|
|
|
—
|
|
|
910
|
|
|
2,570
|
|
|
(1,564
|
)
|
|
1,916
|
|
|||||||
Net revenues
|
—
|
|
|
—
|
|
|
4,103
|
|
|
4,061
|
|
|
(1,564
|
)
|
|
6,600
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Expenses
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Operating
|
1
|
|
|
12
|
|
|
1,978
|
|
|
1,288
|
|
|
—
|
|
|
3,279
|
|
|||||||
|
Vehicle depreciation and lease charges, net
|
—
|
|
|
1
|
|
|
1,397
|
|
|
1,487
|
|
|
(1,400
|
)
|
|
1,485
|
|
|||||||
|
Selling, general and administrative
|
24
|
|
|
11
|
|
|
477
|
|
|
331
|
|
|
—
|
|
|
843
|
|
|||||||
|
Vehicle interest, net
|
—
|
|
|
—
|
|
|
154
|
|
|
228
|
|
|
(164
|
)
|
|
218
|
|
|||||||
|
Non-vehicle related depreciation and amortization
|
—
|
|
|
1
|
|
|
99
|
|
|
61
|
|
|
—
|
|
|
161
|
|
|||||||
|
Interest expense related to corporate debt, net:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
Interest expense (income)
|
—
|
|
|
121
|
|
|
(6
|
)
|
|
31
|
|
|
—
|
|
|
146
|
|
||||||
|
|
Intercompany interest expense (income)
|
(9
|
)
|
|
(8
|
)
|
|
11
|
|
|
6
|
|
|
—
|
|
|
—
|
|
||||||
|
|
Early extinguishment of debt
|
—
|
|
|
23
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
23
|
|
||||||
|
Transaction-related costs
|
—
|
|
|
20
|
|
|
3
|
|
|
34
|
|
|
—
|
|
|
57
|
|
|||||||
|
Restructuring expenses
|
—
|
|
|
—
|
|
|
5
|
|
|
5
|
|
|
—
|
|
|
10
|
|
|||||||
Total expenses
|
16
|
|
|
181
|
|
|
4,118
|
|
|
3,471
|
|
|
(1,564
|
)
|
|
6,222
|
|
||||||||
Income (loss) before income taxes and equity in earnings of subsidiaries
|
(16
|
)
|
|
(181
|
)
|
|
(15
|
)
|
|
590
|
|
|
—
|
|
|
378
|
|
||||||||
Provision for (benefit from) income taxes
|
(6
|
)
|
|
(165
|
)
|
|
162
|
|
|
69
|
|
|
—
|
|
|
60
|
|
||||||||
Equity in earnings of subsidiaries
|
328
|
|
|
344
|
|
|
521
|
|
|
—
|
|
|
(1,193
|
)
|
|
—
|
|
||||||||
Net income
|
$
|
318
|
|
|
$
|
328
|
|
|
$
|
344
|
|
|
$
|
521
|
|
|
$
|
(1,193
|
)
|
|
$
|
318
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Comprehensive income
|
$
|
198
|
|
|
$
|
210
|
|
|
$
|
230
|
|
|
$
|
406
|
|
|
$
|
(846
|
)
|
|
$
|
198
|
|
|
|
|
Parent
|
|
Subsidiary
Issuers
|
|
Guarantor
Subsidiaries
|
|
Non-
Guarantor
Subsidiaries
|
|
Eliminations
|
|
Total
|
||||||||||||
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Vehicle rental
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,161
|
|
|
$
|
649
|
|
|
$
|
—
|
|
|
$
|
1,810
|
|
|
|
Other
|
—
|
|
|
—
|
|
|
327
|
|
|
988
|
|
|
(583
|
)
|
|
732
|
|
|||||||
Net revenues
|
—
|
|
|
—
|
|
|
1,488
|
|
|
1,637
|
|
|
(583
|
)
|
|
2,542
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Expenses
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Operating
|
4
|
|
|
1
|
|
|
674
|
|
|
489
|
|
|
—
|
|
|
1,168
|
|
|||||||
|
Vehicle depreciation and lease charges, net
|
—
|
|
|
1
|
|
|
528
|
|
|
581
|
|
|
(528
|
)
|
|
582
|
|
|||||||
|
Selling, general and administrative
|
7
|
|
|
4
|
|
|
162
|
|
|
125
|
|
|
—
|
|
|
298
|
|
|||||||
|
Vehicle interest, net
|
—
|
|
|
—
|
|
|
54
|
|
|
78
|
|
|
(55
|
)
|
|
77
|
|
|||||||
|
Non-vehicle related depreciation and amortization
|
—
|
|
|
—
|
|
|
27
|
|
|
19
|
|
|
—
|
|
|
46
|
|
|||||||
|
Interest expense related to corporate debt, net:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
Interest expense (income)
|
1
|
|
|
36
|
|
|
(1
|
)
|
|
14
|
|
|
—
|
|
|
50
|
|
||||||
|
|
Intercompany interest expense (income)
|
(3
|
)
|
|
(4
|
)
|
|
—
|
|
|
7
|
|
|
—
|
|
|
—
|
|
||||||
|
Transaction-related costs
|
—
|
|
|
2
|
|
|
1
|
|
|
4
|
|
|
—
|
|
|
7
|
|
|||||||
|
Restructuring expense
|
—
|
|
|
—
|
|
|
1
|
|
|
7
|
|
|
—
|
|
|
8
|
|
|||||||
Total expenses
|
9
|
|
|
40
|
|
|
1,446
|
|
|
1,324
|
|
|
(583
|
)
|
|
2,236
|
|
||||||||
Income (loss) before income taxes and equity in earnings of subsidiaries
|
(9
|
)
|
|
(40
|
)
|
|
42
|
|
|
313
|
|
|
—
|
|
|
306
|
|
||||||||
Provision for (benefit from) income taxes
|
(2
|
)
|
|
(21
|
)
|
|
91
|
|
|
46
|
|
|
—
|
|
|
114
|
|
||||||||
Equity in earnings of subsidiaries
|
199
|
|
|
218
|
|
|
267
|
|
|
—
|
|
|
(684
|
)
|
|
—
|
|
||||||||
Net income
|
$
|
192
|
|
|
$
|
199
|
|
|
$
|
218
|
|
|
$
|
267
|
|
|
$
|
(684
|
)
|
|
$
|
192
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Comprehensive income
|
$
|
116
|
|
|
$
|
123
|
|
|
$
|
140
|
|
|
$
|
189
|
|
|
$
|
(452
|
)
|
|
$
|
116
|
|
|
|
|
Parent
|
|
Subsidiary
Issuers |
|
Guarantor
Subsidiaries |
|
Non-
Guarantor Subsidiaries |
|
Eliminations
|
|
Total
|
||||||||||||
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Vehicle rental
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
3,126
|
|
|
$
|
1,566
|
|
|
$
|
—
|
|
|
$
|
4,692
|
|
|
|
Other
|
—
|
|
|
—
|
|
|
903
|
|
|
2,634
|
|
|
(1,631
|
)
|
|
1,906
|
|
|||||||
Net revenues
|
—
|
|
|
—
|
|
|
4,029
|
|
|
4,200
|
|
|
(1,631
|
)
|
|
6,598
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Expenses
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Operating
|
6
|
|
|
9
|
|
|
1,938
|
|
|
1,320
|
|
|
—
|
|
|
3,273
|
|
|||||||
|
Vehicle depreciation and lease charges, net
|
—
|
|
|
1
|
|
|
1,474
|
|
|
1,529
|
|
|
(1,472
|
)
|
|
1,532
|
|
|||||||
|
Selling, general and administrative
|
20
|
|
|
15
|
|
|
459
|
|
|
339
|
|
|
—
|
|
|
833
|
|
|||||||
|
Vehicle interest, net
|
—
|
|
|
—
|
|
|
150
|
|
|
222
|
|
|
(159
|
)
|
|
213
|
|
|||||||
|
Non-vehicle related depreciation and amortization
|
—
|
|
|
1
|
|
|
82
|
|
|
49
|
|
|
—
|
|
|
132
|
|
|||||||
|
Interest expense related to corporate debt, net:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
Interest expense
|
2
|
|
|
124
|
|
|
1
|
|
|
34
|
|
|
—
|
|
|
161
|
|
||||||
|
|
Intercompany interest expense (income)
|
(9
|
)
|
|
(9
|
)
|
|
1
|
|
|
17
|
|
|
—
|
|
|
—
|
|
||||||
|
|
Early extinguishment of debt
|
—
|
|
|
56
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
56
|
|
||||||
|
Transaction-related costs
|
—
|
|
|
6
|
|
|
—
|
|
|
17
|
|
|
—
|
|
|
23
|
|
|||||||
|
Restructuring expense
|
—
|
|
|
—
|
|
|
3
|
|
|
13
|
|
|
—
|
|
|
16
|
|
|||||||
Total expenses
|
19
|
|
|
203
|
|
|
4,108
|
|
|
3,540
|
|
|
(1,631
|
)
|
|
6,239
|
|
||||||||
Income (loss) before income taxes and equity in earnings of subsidiaries
|
(19
|
)
|
|
(203
|
)
|
|
(79
|
)
|
|
660
|
|
|
—
|
|
|
359
|
|
||||||||
Provision for (benefit from) income taxes
|
(5
|
)
|
|
(85
|
)
|
|
161
|
|
|
66
|
|
|
—
|
|
|
137
|
|
||||||||
Equity in earnings of subsidiaries
|
236
|
|
|
354
|
|
|
594
|
|
|
—
|
|
|
(1,184
|
)
|
|
—
|
|
||||||||
Net income
|
$
|
222
|
|
|
$
|
236
|
|
|
$
|
354
|
|
|
$
|
594
|
|
|
$
|
(1,184
|
)
|
|
$
|
222
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Comprehensive income
|
$
|
154
|
|
|
$
|
167
|
|
|
$
|
284
|
|
|
$
|
524
|
|
|
$
|
(975
|
)
|
|
$
|
154
|
|
|
|
|
Parent
|
|
Subsidiary
Issuers
|
|
Guarantor
Subsidiaries
|
|
Non-
Guarantor
Subsidiaries
|
|
Eliminations
|
|
Total
|
||||||||||||
Assets
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Current assets:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Cash and cash equivalents
|
$
|
4
|
|
|
$
|
239
|
|
|
$
|
—
|
|
|
$
|
342
|
|
|
$
|
—
|
|
|
$
|
585
|
|
|
|
Receivables, net
|
—
|
|
|
—
|
|
|
197
|
|
|
508
|
|
|
—
|
|
|
705
|
|
|||||||
|
Deferred income taxes
|
—
|
|
|
10
|
|
|
102
|
|
|
32
|
|
|
—
|
|
|
144
|
|
|||||||
|
Other current assets
|
3
|
|
|
88
|
|
|
89
|
|
|
504
|
|
|
—
|
|
|
684
|
|
|||||||
Total current assets
|
7
|
|
|
337
|
|
|
388
|
|
|
1,386
|
|
|
—
|
|
|
2,118
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Property and equipment, net
|
—
|
|
|
120
|
|
|
331
|
|
|
191
|
|
|
—
|
|
|
642
|
|
||||||||
Deferred income taxes
|
21
|
|
|
1,020
|
|
|
141
|
|
|
—
|
|
|
(46
|
)
|
|
1,136
|
|
||||||||
Goodwill
|
—
|
|
|
—
|
|
|
487
|
|
|
477
|
|
|
—
|
|
|
964
|
|
||||||||
Other intangibles, net
|
—
|
|
|
32
|
|
|
526
|
|
|
364
|
|
|
—
|
|
|
922
|
|
||||||||
Other non-current assets
|
92
|
|
|
61
|
|
|
23
|
|
|
158
|
|
|
—
|
|
|
334
|
|
||||||||
Intercompany receivables
|
156
|
|
|
361
|
|
|
667
|
|
|
814
|
|
|
(1,998
|
)
|
|
—
|
|
||||||||
Investment in subsidiaries
|
443
|
|
|
3,383
|
|
|
3,802
|
|
|
—
|
|
|
(7,628
|
)
|
|
—
|
|
||||||||
Total assets exclusive of assets under vehicle programs
|
719
|
|
|
5,314
|
|
|
6,365
|
|
|
3,390
|
|
|
(9,672
|
)
|
|
6,116
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Assets under vehicle programs:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Program cash
|
—
|
|
|
—
|
|
|
—
|
|
|
183
|
|
|
—
|
|
|
183
|
|
|||||||
|
Vehicles, net
|
—
|
|
|
19
|
|
|
81
|
|
|
11,504
|
|
|
—
|
|
|
11,604
|
|
|||||||
|
Receivables from vehicle manufacturers and other
|
—
|
|
|
1
|
|
|
—
|
|
|
636
|
|
|
—
|
|
|
637
|
|
|||||||
|
Investment in Avis Budget Rental Car Funding (AESOP) LLC-related party
|
—
|
|
|
—
|
|
|
—
|
|
|
362
|
|
|
—
|
|
|
362
|
|
|||||||
|
|
|
—
|
|
|
20
|
|
|
81
|
|
|
12,685
|
|
|
—
|
|
|
12,786
|
|
||||||
Total assets
|
$
|
719
|
|
|
$
|
5,334
|
|
|
$
|
6,446
|
|
|
$
|
16,075
|
|
|
$
|
(9,672
|
)
|
|
$
|
18,902
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Liabilities and stockholders’ equity
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Current liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Accounts payable and other current liabilities
|
$
|
30
|
|
|
$
|
205
|
|
|
$
|
518
|
|
|
$
|
1,011
|
|
|
$
|
—
|
|
|
$
|
1,764
|
|
|
|
Short-term debt and current portion of long-term debt
|
—
|
|
|
13
|
|
|
5
|
|
|
9
|
|
|
—
|
|
|
27
|
|
|||||||
Total current liabilities
|
30
|
|
|
218
|
|
|
523
|
|
|
1,020
|
|
|
—
|
|
|
1,791
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Long-term debt
|
—
|
|
|
2,974
|
|
|
2
|
|
|
529
|
|
|
—
|
|
|
3,505
|
|
||||||||
Other non-current liabilities
|
89
|
|
|
87
|
|
|
232
|
|
|
379
|
|
|
(46
|
)
|
|
741
|
|
||||||||
Intercompany payables
|
—
|
|
|
1,611
|
|
|
330
|
|
|
57
|
|
|
(1,998
|
)
|
|
—
|
|
||||||||
Total liabilities exclusive of liabilities under vehicle programs
|
119
|
|
|
4,890
|
|
|
1,087
|
|
|
1,985
|
|
|
(2,044
|
)
|
|
6,037
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Liabilities under vehicle programs:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Debt
|
—
|
|
|
1
|
|
|
78
|
|
|
2,678
|
|
|
—
|
|
|
2,757
|
|
|||||||
|
Due to Avis Budget Rental Car Funding (AESOP) LLC-related party
|
—
|
|
|
—
|
|
|
—
|
|
|
7,239
|
|
|
—
|
|
|
7,239
|
|
|||||||
Deferred income taxes
|
—
|
|
|
—
|
|
|
1,898
|
|
|
168
|
|
|
—
|
|
|
2,066
|
|
||||||||
Other
|
—
|
|
|
—
|
|
|
—
|
|
|
203
|
|
|
—
|
|
|
203
|
|
||||||||
|
|
|
—
|
|
|
1
|
|
|
1,976
|
|
|
10,288
|
|
|
—
|
|
|
12,265
|
|
||||||
Total stockholders’ equity
|
600
|
|
|
443
|
|
|
3,383
|
|
|
3,802
|
|
|
(7,628
|
)
|
|
600
|
|
||||||||
Total liabilities and stockholders’ equity
|
$
|
719
|
|
|
$
|
5,334
|
|
|
$
|
6,446
|
|
|
$
|
16,075
|
|
|
$
|
(9,672
|
)
|
|
$
|
18,902
|
|
|
|
|
Parent
|
|
Subsidiary
Issuers
|
|
Guarantor
Subsidiaries
|
|
Non-
Guarantor
Subsidiaries
|
|
Eliminations
|
|
Total
|
||||||||||||
Assets
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Current assets:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Cash and cash equivalents
|
$
|
2
|
|
|
$
|
210
|
|
|
$
|
—
|
|
|
$
|
412
|
|
|
$
|
—
|
|
|
$
|
624
|
|
|
|
Receivables, net
|
—
|
|
|
—
|
|
|
177
|
|
|
422
|
|
|
—
|
|
|
599
|
|
|||||||
|
Deferred income taxes
|
—
|
|
|
23
|
|
|
102
|
|
|
34
|
|
|
—
|
|
|
159
|
|
|||||||
|
Other current assets
|
3
|
|
|
86
|
|
|
78
|
|
|
289
|
|
|
—
|
|
|
456
|
|
|||||||
Total current assets
|
5
|
|
|
319
|
|
|
357
|
|
|
1,157
|
|
|
—
|
|
|
1,838
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Property and equipment, net
|
—
|
|
|
112
|
|
|
325
|
|
|
201
|
|
|
—
|
|
|
638
|
|
||||||||
Deferred income taxes
|
19
|
|
|
1,199
|
|
|
138
|
|
|
—
|
|
|
(4
|
)
|
|
1,352
|
|
||||||||
Goodwill
|
—
|
|
|
—
|
|
|
487
|
|
|
355
|
|
|
—
|
|
|
842
|
|
||||||||
Other intangibles, net
|
—
|
|
|
38
|
|
|
545
|
|
|
303
|
|
|
—
|
|
|
886
|
|
||||||||
Other non-current assets
|
104
|
|
|
81
|
|
|
22
|
|
|
148
|
|
|
—
|
|
|
355
|
|
||||||||
Intercompany receivables
|
205
|
|
|
344
|
|
|
978
|
|
|
672
|
|
|
(2,199
|
)
|
|
—
|
|
||||||||
Investment in subsidiaries
|
468
|
|
|
3,072
|
|
|
3,316
|
|
|
—
|
|
|
(6,856
|
)
|
|
—
|
|
||||||||
Total assets exclusive of assets under vehicle programs
|
801
|
|
|
5,165
|
|
|
6,168
|
|
|
2,836
|
|
|
(9,059
|
)
|
|
5,911
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Assets under vehicle programs:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Program cash
|
—
|
|
|
—
|
|
|
—
|
|
|
119
|
|
|
—
|
|
|
119
|
|
|||||||
|
Vehicles, net
|
—
|
|
|
7
|
|
|
87
|
|
|
10,121
|
|
|
—
|
|
|
10,215
|
|
|||||||
|
Receivables from vehicle manufacturers and other
|
—
|
|
|
1
|
|
|
—
|
|
|
361
|
|
|
—
|
|
|
362
|
|
|||||||
|
Investment in Avis Budget Rental Car Funding (AESOP) LLC-related party
|
—
|
|
|
—
|
|
|
—
|
|
|
362
|
|
|
—
|
|
|
362
|
|
|||||||
|
|
|
—
|
|
|
8
|
|
|
87
|
|
|
10,963
|
|
|
—
|
|
|
11,058
|
|
||||||
Total assets
|
$
|
801
|
|
|
$
|
5,173
|
|
|
$
|
6,255
|
|
|
$
|
13,799
|
|
|
$
|
(9,059
|
)
|
|
$
|
16,969
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Liabilities and stockholders’ equity
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Current liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Accounts payable and other current liabilities
|
$
|
39
|
|
|
$
|
200
|
|
|
$
|
462
|
|
|
$
|
790
|
|
|
$
|
—
|
|
|
$
|
1,491
|
|
|
|
Short-term debt and current portion of long-term debt
|
—
|
|
|
13
|
|
|
4
|
|
|
11
|
|
|
—
|
|
|
28
|
|
|||||||
Total current liabilities
|
39
|
|
|
213
|
|
|
466
|
|
|
801
|
|
|
—
|
|
|
1,519
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Long-term debt
|
—
|
|
|
2,825
|
|
|
6
|
|
|
561
|
|
|
—
|
|
|
3,392
|
|
||||||||
Other non-current liabilities
|
97
|
|
|
100
|
|
|
232
|
|
|
341
|
|
|
(4
|
)
|
|
766
|
|
||||||||
Intercompany payables
|
—
|
|
|
1,558
|
|
|
313
|
|
|
328
|
|
|
(2,199
|
)
|
|
—
|
|
||||||||
Total liabilities exclusive of liabilities under vehicle programs
|
136
|
|
|
4,696
|
|
|
1,017
|
|
|
2,031
|
|
|
(2,203
|
)
|
|
5,677
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Liabilities under vehicle programs:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Debt
|
—
|
|
|
9
|
|
|
84
|
|
|
1,683
|
|
|
—
|
|
|
1,776
|
|
|||||||
|
Due to Avis Budget Rental Car Funding (AESOP) LLC-related party
|
—
|
|
|
—
|
|
|
—
|
|
|
6,340
|
|
|
—
|
|
|
6,340
|
|
|||||||
|
Deferred income taxes
|
—
|
|
|
—
|
|
|
2,082
|
|
|
185
|
|
|
—
|
|
|
2,267
|
|
|||||||
|
Other
|
—
|
|
|
—
|
|
|
—
|
|
|
244
|
|
|
—
|
|
|
244
|
|
|||||||
|
|
|
—
|
|
|
9
|
|
|
2,166
|
|
|
8,452
|
|
|
—
|
|
|
10,627
|
|
||||||
Total stockholders’ equity
|
665
|
|
|
468
|
|
|
3,072
|
|
|
3,316
|
|
|
(6,856
|
)
|
|
665
|
|
||||||||
Total liabilities and stockholders’ equity
|
$
|
801
|
|
|
$
|
5,173
|
|
|
$
|
6,255
|
|
|
$
|
13,799
|
|
|
$
|
(9,059
|
)
|
|
$
|
16,969
|
|
|
Parent
|
|
Subsidiary
Issuers
|
|
Guarantor
Subsidiaries
|
|
Non-Guarantor
Subsidiaries
|
|
Eliminations
|
|
Total
|
||||||||||||
Net cash provided by operating activities
|
$
|
60
|
|
|
$
|
270
|
|
|
$
|
104
|
|
|
$
|
1,604
|
|
|
$
|
—
|
|
|
$
|
2,038
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Investing activities
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Property and equipment additions
|
—
|
|
|
(17
|
)
|
|
(64
|
)
|
|
(45
|
)
|
|
—
|
|
|
(126
|
)
|
||||||
Proceeds received on asset sales
|
—
|
|
|
4
|
|
|
—
|
|
|
4
|
|
|
—
|
|
|
8
|
|
||||||
Net assets acquired (net of cash acquired)
|
—
|
|
|
(8
|
)
|
|
(3
|
)
|
|
(214
|
)
|
|
—
|
|
|
(225
|
)
|
||||||
Intercompany loan advances
|
—
|
|
|
(30
|
)
|
|
(94
|
)
|
|
—
|
|
|
124
|
|
|
—
|
|
||||||
Other, net
|
212
|
|
|
(107
|
)
|
|
1
|
|
|
3
|
|
|
(106
|
)
|
|
3
|
|
||||||
Net cash provided by (used in) investing activities exclusive of vehicle programs
|
212
|
|
|
(158
|
)
|
|
(160
|
)
|
|
(252
|
)
|
|
18
|
|
|
(340
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Vehicle programs:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Increase in program cash
|
—
|
|
|
—
|
|
|
—
|
|
|
(71
|
)
|
|
—
|
|
|
(71
|
)
|
||||||
Investment in vehicles
|
—
|
|
|
(1
|
)
|
|
(3
|
)
|
|
(9,758
|
)
|
|
—
|
|
|
(9,762
|
)
|
||||||
Proceeds received on disposition of vehicles
|
—
|
|
|
15
|
|
|
—
|
|
|
6,741
|
|
|
—
|
|
|
6,756
|
|
||||||
|
—
|
|
|
14
|
|
|
(3
|
)
|
|
(3,088
|
)
|
|
—
|
|
|
(3,077
|
)
|
||||||
Net cash provided by (used in) investing activities
|
212
|
|
|
(144
|
)
|
|
(163
|
)
|
|
(3,340
|
)
|
|
18
|
|
|
(3,417
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Financing activities
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Proceeds from long-term borrowings
|
—
|
|
|
375
|
|
|
—
|
|
|
2
|
|
|
—
|
|
|
377
|
|
||||||
Payments on long-term borrowings
|
—
|
|
|
(253
|
)
|
|
(4
|
)
|
|
(33
|
)
|
|
—
|
|
|
(290
|
)
|
||||||
Net change in short-term borrowings
|
—
|
|
|
—
|
|
|
—
|
|
|
(23
|
)
|
|
—
|
|
|
(23
|
)
|
||||||
Intercompany loan borrowings
|
—
|
|
|
—
|
|
|
—
|
|
|
124
|
|
|
(124
|
)
|
|
—
|
|
||||||
Repurchases of common stock
|
(270
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(270
|
)
|
||||||
Debt financing fees
|
—
|
|
|
(7
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(7
|
)
|
||||||
Other, net
|
—
|
|
|
(212
|
)
|
|
70
|
|
|
36
|
|
|
106
|
|
|
—
|
|
||||||
Net cash provided by (used in) financing activities exclusive of vehicle programs
|
(270
|
)
|
|
(97
|
)
|
|
66
|
|
|
106
|
|
|
(18
|
)
|
|
(213
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Vehicle programs:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Proceeds from borrowings
|
—
|
|
|
—
|
|
|
—
|
|
|
11,532
|
|
|
—
|
|
|
11,532
|
|
||||||
Payments on borrowings
|
—
|
|
|
—
|
|
|
(7
|
)
|
|
(9,926
|
)
|
|
—
|
|
|
(9,933
|
)
|
||||||
Debt financing fees
|
—
|
|
|
—
|
|
|
—
|
|
|
(17
|
)
|
|
—
|
|
|
(17
|
)
|
||||||
|
—
|
|
|
—
|
|
|
(7
|
)
|
|
1,589
|
|
|
—
|
|
|
1,582
|
|
||||||
Net cash provided by (used in) financing activities
|
(270
|
)
|
|
(97
|
)
|
|
59
|
|
|
1,695
|
|
|
(18
|
)
|
|
1,369
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Effect of changes in exchange rates on cash and cash equivalents
|
—
|
|
|
—
|
|
|
—
|
|
|
(29
|
)
|
|
—
|
|
|
(29
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Net increase (decrease) in cash and cash equivalents
|
2
|
|
|
29
|
|
|
—
|
|
|
(70
|
)
|
|
—
|
|
|
(39
|
)
|
||||||
Cash and cash equivalents, beginning of period
|
2
|
|
|
210
|
|
|
—
|
|
|
412
|
|
|
—
|
|
|
624
|
|
||||||
Cash and cash equivalents, end of period
|
$
|
4
|
|
|
$
|
239
|
|
|
$
|
—
|
|
|
$
|
342
|
|
|
$
|
—
|
|
|
$
|
585
|
|
|
Parent
|
|
Subsidiary
Issuers
|
|
Guarantor
Subsidiaries
|
|
Non-Guarantor
Subsidiaries
|
|
Eliminations
|
|
Total
|
||||||||||||
Net cash provided by operating activities
|
$
|
1
|
|
|
$
|
728
|
|
|
$
|
58
|
|
|
$
|
1,280
|
|
|
$
|
—
|
|
|
$
|
2,067
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Investing activities
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Property and equipment additions
|
—
|
|
|
(12
|
)
|
|
(60
|
)
|
|
(55
|
)
|
|
—
|
|
|
(127
|
)
|
||||||
Proceeds received on asset sales
|
—
|
|
|
3
|
|
|
—
|
|
|
6
|
|
|
—
|
|
|
9
|
|
||||||
Net assets acquired (net of cash acquired)
|
—
|
|
|
—
|
|
|
—
|
|
|
(149
|
)
|
|
—
|
|
|
(149
|
)
|
||||||
Other, net
|
191
|
|
|
(8
|
)
|
|
(1
|
)
|
|
—
|
|
|
(191
|
)
|
|
(9
|
)
|
||||||
Net cash provided by (used in) investing activities exclusive of vehicle programs
|
191
|
|
|
(17
|
)
|
|
(61
|
)
|
|
(198
|
)
|
|
(191
|
)
|
|
(276
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Vehicle programs:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Decrease in program cash
|
—
|
|
|
—
|
|
|
—
|
|
|
23
|
|
|
—
|
|
|
23
|
|
||||||
Investment in vehicles
|
—
|
|
|
(6
|
)
|
|
(91
|
)
|
|
(9,738
|
)
|
|
—
|
|
|
(9,835
|
)
|
||||||
Proceeds received on disposition of vehicles
|
—
|
|
|
7
|
|
|
—
|
|
|
6,528
|
|
|
—
|
|
|
6,535
|
|
||||||
|
—
|
|
|
1
|
|
|
(91
|
)
|
|
(3,187
|
)
|
|
—
|
|
|
(3,277
|
)
|
||||||
Net cash provided by (used in) investing activities
|
191
|
|
|
(16
|
)
|
|
(152
|
)
|
|
(3,385
|
)
|
|
(191
|
)
|
|
(3,553
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Financing activities
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Proceeds from long-term borrowings
|
—
|
|
|
400
|
|
|
—
|
|
|
296
|
|
|
—
|
|
|
696
|
|
||||||
Payments on long-term borrowings
|
—
|
|
|
(747
|
)
|
|
(4
|
)
|
|
—
|
|
|
—
|
|
|
(751
|
)
|
||||||
Net change in short-term borrowings
|
—
|
|
|
—
|
|
|
—
|
|
|
(3
|
)
|
|
—
|
|
|
(3
|
)
|
||||||
Repurchases of common stock
|
(204
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(204
|
)
|
||||||
Debt financing fees
|
—
|
|
|
(7
|
)
|
|
—
|
|
|
(5
|
)
|
|
—
|
|
|
(12
|
)
|
||||||
Other, net
|
(1
|
)
|
|
(191
|
)
|
|
—
|
|
|
—
|
|
|
191
|
|
|
(1
|
)
|
||||||
Net cash provided by (used in) financing activities exclusive of vehicle programs
|
(205
|
)
|
|
(545
|
)
|
|
(4
|
)
|
|
288
|
|
|
191
|
|
|
(275
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Vehicle programs:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Proceeds from borrowings
|
—
|
|
|
—
|
|
|
88
|
|
|
11,774
|
|
|
—
|
|
|
11,862
|
|
||||||
Payments on borrowings
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
(10,049
|
)
|
|
—
|
|
|
(10,050
|
)
|
||||||
Debt financing fees
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
(16
|
)
|
|
—
|
|
|
(17
|
)
|
||||||
|
—
|
|
|
—
|
|
|
86
|
|
|
1,709
|
|
|
—
|
|
|
1,795
|
|
||||||
Net cash provided by (used in) financing activities
|
(205
|
)
|
|
(545
|
)
|
|
82
|
|
|
1,997
|
|
|
191
|
|
|
1,520
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Effect of changes in exchange rates on cash and cash equivalents
|
—
|
|
|
—
|
|
|
—
|
|
|
(14
|
)
|
|
—
|
|
|
(14
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Net increase (decrease) in cash and cash equivalents
|
(13
|
)
|
|
167
|
|
|
(12
|
)
|
|
(122
|
)
|
|
—
|
|
|
20
|
|
||||||
Cash and cash equivalents, beginning of period
|
14
|
|
|
242
|
|
|
12
|
|
|
425
|
|
|
—
|
|
|
693
|
|
||||||
Cash and cash equivalents, end of period
|
$
|
1
|
|
|
$
|
409
|
|
|
$
|
—
|
|
|
$
|
303
|
|
|
$
|
—
|
|
|
$
|
713
|
|
17.
|
Subsequent Event
|
Item 2.
|
Management’s Discussion and Analysis of Financial Condition and
Results of Operations
|
OVERVIEW
|
•
|
time and mileage (“T&M”) fees charged to our customers for vehicle rentals;
|
•
|
payments from our customers with respect to certain operating expenses we incur, including gasoline and vehicle licensing fees, as well as concession fees, which we pay in exchange for the right to operate at airports and other locations;
|
•
|
sales of loss damage waivers and insurance and rentals of navigation units and other items in conjunction with vehicle rentals; and
|
•
|
royalty revenue from our licensees in conjunction with their vehicle rental transactions.
|
•
|
general travel demand, including worldwide enplanements;
|
•
|
fleet, pricing, marketing and strategic decisions made by us and by our competitors;
|
•
|
changes in fleet costs and in conditions in the used vehicle marketplace, as well as manufacturer recalls;
|
•
|
changes in borrowing costs and in market willingness to purchase corporate and vehicle-related debt;
|
•
|
demand for truck rentals and car sharing services;
|
•
|
changes in the price of gasoline; and
|
•
|
changes in currency exchange rates.
|
•
|
Our net revenues totaled
$6.6 billion
and grew 6% in constant currency.
|
•
|
Our Adjusted EBITDA increased
4%
year-over-year to
$775 million
and increased 9% in constant currency, primarily as a result of higher rental volumes.
|
•
|
We repurchased
$277 million
of our common stock, reducing our shares outstanding by approximately
5.9 million
shares.
|
•
|
In January, we acquired our Avis and Budget licensees in Norway, Sweden and Denmark (“Scandinavia”), and in April, we acquired the remaining 50% ownership in our Avis and Budget licensee for Brazil (“Brazil”).
|
•
|
In April, we acquired Maggiore Group (“Maggiore”), the fourth-largest vehicle rental company in Italy.
|
•
|
We issued $375 million of 5¼% Senior Notes due 2025, the proceeds of which were used primarily to redeem all $223 million of our outstanding 9¾% Senior Notes due 2020 and to finance a portion of our acquisition of Maggiore.
|
|
|
|
|
Three Months Ended
September 30, |
|
|
|
|
|||||||||
|
|
|
|
2015
|
|
2014
|
|
Change
|
|
% Change
|
|||||||
Revenues
|
|
|
|
|
|
|
|
||||||||||
|
Vehicle rental
|
$
|
1,832
|
|
|
$
|
1,810
|
|
|
$
|
22
|
|
|
1
|
%
|
||
|
Other
|
745
|
|
|
732
|
|
|
13
|
|
|
2
|
%
|
|||||
Net revenues
|
2,577
|
|
|
2,542
|
|
|
35
|
|
|
1
|
%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||
Expenses
|
|
|
|
|
|
|
|
||||||||||
|
Operating
|
1,202
|
|
|
1,168
|
|
|
34
|
|
|
3
|
%
|
|||||
|
Vehicle depreciation and lease charges, net
|
555
|
|
|
582
|
|
|
(27
|
)
|
|
(5
|
%)
|
|||||
|
Selling, general and administrative
|
314
|
|
|
298
|
|
|
16
|
|
|
5
|
%
|
|||||
|
Vehicle interest, net
|
75
|
|
|
77
|
|
|
(2
|
)
|
|
(3
|
%)
|
|||||
|
Non-vehicle related depreciation and amortization
|
56
|
|
|
46
|
|
|
10
|
|
|
22
|
%
|
|||||
|
Interest expense related to corporate debt, net
|
49
|
|
|
50
|
|
|
(1
|
)
|
|
(2
|
%)
|
|||||
|
Transaction-related costs
|
8
|
|
|
7
|
|
|
1
|
|
|
14
|
%
|
|||||
|
Restructuring expense
|
6
|
|
|
8
|
|
|
(2
|
)
|
|
(25
|
%)
|
|||||
Total expenses
|
2,265
|
|
|
2,236
|
|
|
29
|
|
|
1
|
%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||
Income before income taxes
|
312
|
|
|
306
|
|
|
6
|
|
|
2
|
%
|
||||||
Provision for income taxes
|
128
|
|
|
114
|
|
|
14
|
|
|
12
|
%
|
||||||
|
|
|
|
|
|
|
|
||||||||||
Net income
|
$
|
184
|
|
|
$
|
192
|
|
|
$
|
(8
|
)
|
|
(4
|
%)
|
•
|
Operating expenses increased to 46.6% of revenue from 46.0% in
third
quarter
2014
, principally due to inflationary cost increases and higher vehicle maintenance and damage expense.
|
•
|
Vehicle depreciation and lease charges decreased to 21.5% of revenue from 22.9% in
third
quarter
2014
, primarily due to a 6% decrease in per-unit fleet costs in constant currency.
|
•
|
Selling, general and administrative costs increased to 12.2% of revenue from 11.7% in
third
quarter
2014
, primarily due to increased marketing costs and commissions.
|
•
|
Vehicle interest costs were 2.9% of revenue compared to 3.0% in the prior-year period.
|
|
|
|
|
Revenues
|
|
Adjusted EBITDA
|
||||||||||||||||||
|
|
|
|
2015
|
|
2014
|
|
% Change
|
|
2015
|
|
2014
|
|
% Change
|
||||||||||
Americas
|
$
|
1,776
|
|
|
$
|
1,742
|
|
|
2
|
%
|
|
$
|
279
|
|
|
$
|
275
|
|
|
1
|
%
|
|||
International
|
801
|
|
|
800
|
|
|
0
|
%
|
|
168
|
|
|
158
|
|
|
6
|
%
|
|||||||
Corporate and Other
(a)
|
—
|
|
|
—
|
|
|
*
|
|
|
(16
|
)
|
|
(16
|
)
|
|
*
|
|
|||||||
|
Total Company
|
$
|
2,577
|
|
|
$
|
2,542
|
|
|
1
|
%
|
|
431
|
|
|
417
|
|
|
3
|
%
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Less:
|
Non-vehicle related depreciation and amortization
(b)
|
|
56
|
|
|
46
|
|
|
|
|||||||||||||||
|
|
Interest expense related to corporate debt, net
|
|
49
|
|
|
50
|
|
|
|
||||||||||||||
|
|
Transaction-related costs
(c)
|
|
8
|
|
|
7
|
|
|
|
||||||||||||||
|
|
Restructuring expense
|
|
6
|
|
|
8
|
|
|
|
||||||||||||||
Income before income taxes
|
|
$
|
312
|
|
|
$
|
306
|
|
|
|
*
|
Not meaningful.
|
(a)
|
Includes unallocated corporate overhead which is not attributable to a particular segment.
|
(b)
|
Amortization of acquisition-related intangible assets increased to $15 million in 2015 from $8 million in 2014.
|
(c)
|
Primarily comprised of acquisition- and integration-related expenses.
|
|
|
2015
|
|
2014
|
|
% Change
|
|||||
Revenue
|
|
$
|
1,776
|
|
|
$
|
1,742
|
|
|
2
|
%
|
Adjusted EBITDA
|
|
279
|
|
|
275
|
|
|
1
|
%
|
•
|
Operating expenses increased to 46.9% of revenue, compared to 45.7% in the prior-year period, primarily due to inflationary cost increases and higher vehicle maintenance and damage expense.
|
•
|
Vehicle depreciation and lease charges decreased to 23.2% of revenue from 24.8% in the prior-year period, principally due to a 5% decrease in per-unit fleet costs in constant currency.
|
•
|
Selling, general and administrative costs were 10.9% of revenue, an increase from 10.2% in
third
quarter
2014
, primarily due to increased marketing costs and commissions.
|
•
|
Vehicle interest costs were 3.4% of revenue compared to 3.6% in
third
quarter
2014
.
|
|
|
2015
|
|
2014
|
|
% Change
|
|||||
Revenue
|
|
$
|
801
|
|
|
$
|
800
|
|
|
0
|
%
|
Adjusted EBITDA
|
|
168
|
|
|
158
|
|
|
6
|
%
|
•
|
Operating expenses were 45.9% of revenue compared to 46.1% in the prior-year period.
|
•
|
Vehicle depreciation and lease charges decreased to 17.8% of revenue from 18.7% compared to
third
quarter
2014
, driven by 7% lower per-unit fleet costs in constant currency.
|
•
|
Selling, general and administrative costs were 13.6% of revenue compared to 13.7% in the prior-year period.
|
•
|
Vehicle interest costs were 1.9% of revenue compared to 1.8% in
third
quarter
2014
.
|
|
|
|
|
Nine Months Ended September 30,
|
|
|
|
|
|||||||||
|
|
|
|
2015
|
|
2014
|
|
Change
|
|
% Change
|
|||||||
Revenues
|
|
|
|
|
|
|
|
||||||||||
|
Vehicle rental
|
$
|
4,684
|
|
|
$
|
4,692
|
|
|
$
|
(8
|
)
|
|
0
|
%
|
||
|
Other
|
1,916
|
|
|
1,906
|
|
|
10
|
|
|
1
|
%
|
|||||
Net revenues
|
6,600
|
|
|
6,598
|
|
|
2
|
|
|
0
|
%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||
Expenses
|
|
|
|
|
|
|
|
||||||||||
|
Operating
|
3,279
|
|
|
3,273
|
|
|
6
|
|
|
0
|
%
|
|||||
|
Vehicle depreciation and lease charges, net
|
1,485
|
|
|
1,532
|
|
|
(47
|
)
|
|
(3
|
%)
|
|||||
|
Selling, general and administrative
|
843
|
|
|
833
|
|
|
10
|
|
|
1
|
%
|
|||||
|
Vehicle interest, net
|
218
|
|
|
213
|
|
|
5
|
|
|
2
|
%
|
|||||
|
Non-vehicle related depreciation and amortization
|
161
|
|
|
132
|
|
|
29
|
|
|
22
|
%
|
|||||
|
Interest expense related to corporate debt, net:
|
|
|
|
|
|
|
|
|||||||||
|
|
Interest expense
|
146
|
|
|
161
|
|
|
(15
|
)
|
|
(9
|
%)
|
||||
|
|
Early extinguishment of debt
|
23
|
|
|
56
|
|
|
(33
|
)
|
|
(59
|
%)
|
||||
|
Transaction-related costs
|
57
|
|
|
23
|
|
|
34
|
|
|
*
|
|
|||||
|
Restructuring expense
|
10
|
|
|
16
|
|
|
(6
|
)
|
|
(38
|
%)
|
|||||
Total expenses
|
6,222
|
|
|
6,239
|
|
|
(17
|
)
|
|
0
|
%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||
Income before income taxes
|
378
|
|
|
359
|
|
|
19
|
|
|
5
|
%
|
||||||
Provision for income taxes
|
60
|
|
|
137
|
|
|
(77
|
)
|
|
(56
|
%)
|
||||||
|
|
|
|
|
|
|
|
||||||||||
Net income
|
$
|
318
|
|
|
$
|
222
|
|
|
$
|
96
|
|
|
43
|
%
|
*
|
Not meaningful.
|
•
|
Operating expenses were 49.7% of revenue compared to 49.6% in the prior-year period.
|
•
|
Vehicle depreciation and lease charges decreased to 22.5% of revenue from 23.2% in the nine months ended
September 30, 2014
, driven by 4% lower per-unit fleet costs in constant currency.
|
•
|
Selling, general and administrative costs increased to 12.8% of revenue from 12.6% in the nine months ended
September 30, 2014
.
|
•
|
Vehicle interest costs were 3.3% of revenue compared to 3.2% in the prior-year period.
|
|
|
|
|
Revenues
|
|
Adjusted EBITDA
|
||||||||||||||||||
|
|
|
|
2015
|
|
2014
|
|
% Change
|
|
2015
|
|
2014
|
|
% Change
|
||||||||||
Americas
|
$
|
4,707
|
|
|
$
|
4,614
|
|
|
2
|
%
|
|
$
|
572
|
|
|
$
|
562
|
|
|
2
|
%
|
|||
International
|
1,893
|
|
|
1,984
|
|
|
(5
|
%)
|
|
245
|
|
|
227
|
|
|
8
|
%
|
|||||||
Corporate and Other
(a)
|
—
|
|
|
—
|
|
|
*
|
|
|
(42
|
)
|
|
(42
|
)
|
|
*
|
|
|||||||
|
Total Company
|
$
|
6,600
|
|
|
$
|
6,598
|
|
|
0
|
%
|
|
775
|
|
|
747
|
|
|
4
|
%
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Less:
|
Non-vehicle related depreciation and amortization
(b)
|
|
161
|
|
|
132
|
|
|
|
|||||||||||||||
|
|
Interest expense related to corporate debt, net:
|
|
|
|
|
|
|
||||||||||||||||
|
|
|
Interest expense
|
|
146
|
|
|
161
|
|
|
|
|||||||||||||
|
|
|
Early extinguishment of debt
|
|
23
|
|
|
56
|
|
|
|
|||||||||||||
|
|
Transaction-related costs
(c)
|
|
57
|
|
|
23
|
|
|
|
||||||||||||||
|
|
Restructuring expense
|
|
10
|
|
|
16
|
|
|
|
||||||||||||||
Income before income taxes
|
|
$
|
378
|
|
|
$
|
359
|
|
|
|
*
|
Not meaningful.
|
(a)
|
Includes unallocated corporate overhead which is not attributable to a particular segment.
|
(b)
|
Amortization of acquisition-related intangible assets increased to $41 million in 2015 from $23 million in 2014.
|
(c)
|
Primarily comprised of acquisition- and integration-related expenses.
|
|
|
2015
|
|
2014
|
|
% Change
|
|||||
Revenue
|
|
$
|
4,707
|
|
|
$
|
4,614
|
|
|
2
|
%
|
Adjusted EBITDA
|
|
572
|
|
|
562
|
|
|
2
|
%
|
•
|
Operating expenses were 48.8% of revenue compared to 48.7% in the prior-year period.
|
•
|
Vehicle depreciation and lease charges decreased to 24.2% of revenue from 24.6% in the first
nine
months of
2015
compared to
2014
, principally due to 2% lower per-unit fleet costs in constant currency.
|
•
|
Selling, general and administrative costs increased to 11.1% of revenue from 10.7% in the prior-year period, primarily due to increased marketing costs and commissions.
|
•
|
Vehicle interest costs, at 3.8% of revenue, remained level compared to the
nine
months ended
September 30, 2014
.
|
|
|
2015
|
|
2014
|
|
% Change
|
|||||
Revenue
|
|
$
|
1,893
|
|
|
$
|
1,984
|
|
|
(5
|
%)
|
Adjusted EBITDA
|
|
245
|
|
|
227
|
|
|
8
|
%
|
•
|
Operating expenses were 51.6% of revenue compared to 51.5% in the prior-year period.
|
•
|
Vehicle depreciation and lease charges decreased to 18.4% of revenue from 19.9% in the
nine
months ended
September 30, 2014
, driven by 9% lower per-unit fleet costs in constant currency.
|
•
|
Selling, general and administrative costs decreased to 15.0% of revenue from 15.3% in the prior-year period.
|
•
|
Vehicle interest costs increased to 2.2% of revenue, an increase from to 1.9% in the
nine
months ended
September 30, 2014
.
|
|
|
September 30,
2015 |
|
December 31,
2014 |
|
Change
|
||||||
Total assets exclusive of assets under vehicle programs
|
|
$
|
6,116
|
|
|
$
|
5,911
|
|
|
$
|
205
|
|
Total liabilities exclusive of liabilities under vehicle programs
|
|
6,037
|
|
|
5,677
|
|
|
360
|
|
|||
Assets under vehicle programs
|
|
12,786
|
|
|
11,058
|
|
|
1,728
|
|
|||
Liabilities under vehicle programs
|
|
12,265
|
|
|
10,627
|
|
|
1,638
|
|
|||
Stockholders’ equity
|
|
600
|
|
|
665
|
|
|
(65
|
)
|
|
|
Nine Months Ended September 30,
|
||||||||||
|
|
2015
|
|
2014
|
|
Change
|
||||||
Cash provided by (used in):
|
|
|
|
|
|
|||||||
|
Operating activities
|
$
|
2,038
|
|
|
$
|
2,067
|
|
|
$
|
(29
|
)
|
|
Investing activities
|
(3,417
|
)
|
|
(3,553
|
)
|
|
136
|
|
|||
|
Financing activities
|
1,369
|
|
|
1,520
|
|
|
(151
|
)
|
|||
Effect of exchange rate changes
|
(29
|
)
|
|
(14
|
)
|
|
(15
|
)
|
||||
Net increase (decrease) in cash and cash equivalents
|
(39
|
)
|
|
20
|
|
|
(59
|
)
|
||||
Cash and cash equivalents, beginning of period
|
624
|
|
|
693
|
|
|
(69
|
)
|
||||
Cash and cash equivalents, end of period
|
$
|
585
|
|
|
$
|
713
|
|
|
$
|
(128
|
)
|
|
|
|
As of
|
|
As of
|
||||
|
Maturity
Dates
|
|
September 30,
|
|
December 31,
|
||||
|
|
2015
|
|
2014
|
|||||
4⅞% Senior Notes
|
November 2017
|
|
$
|
300
|
|
|
$
|
300
|
|
Floating Rate Senior Notes
(a)
|
December 2017
|
|
248
|
|
|
248
|
|
||
Floating Rate Term Loan
(b)
|
March 2019
|
|
973
|
|
|
980
|
|
||
9¾% Senior Notes
|
March 2020
|
|
—
|
|
|
223
|
|
||
6% Euro-denominated Senior Notes
(c)
|
March 2021
|
|
517
|
|
|
561
|
|
||
5⅛% Senior Notes
|
June 2022
|
|
400
|
|
|
400
|
|
||
5½% Senior Notes
|
April 2023
|
|
674
|
|
|
674
|
|
||
5¼% Senior Notes
|
March 2025
|
|
375
|
|
|
—
|
|
||
Other
|
|
|
45
|
|
|
34
|
|
||
Total
|
|
|
$
|
3,532
|
|
|
$
|
3,420
|
|
(a)
|
The interest rate on these notes is equal to three-month LIBOR plus 275 basis points, for an aggregate rate of 3.07% at September 30, 2015; the Company has entered into an interest rate swap to hedge its interest rate exposure related to these notes at an aggregate rate of 3.58%.
|
(b)
|
The floating rate term loan is part of the Company’s senior credit facility, which is secured by pledges of capital stock of certain subsidiaries of the Company, and liens on substantially all of the Company’s intellectual property and certain other real and personal property. As of September 30, 2015, the floating rate term loan due 2019 bears interest at the greater of three-month LIBOR or 0.75%, plus 225 basis points, for an aggregate rate of 3.00%. The Company has entered into a swap to hedge $600 million of its interest rate exposure related to the floating rate term loan at an aggregate rate of 3.96%.
|
(c)
|
The reduction in the balance principally reflects currency translation adjustments.
|
|
As of
|
|
As of
|
||||
|
September 30,
|
|
December 31,
|
||||
|
2015
|
|
2014
|
||||
Americas - Debt due to Avis Budget Rental Car Funding
(a)
|
$
|
7,239
|
|
|
$
|
6,340
|
|
Americas - Debt borrowings
|
766
|
|
|
746
|
|
||
International - Debt borrowings
(a) (b)
|
1,689
|
|
|
685
|
|
||
International - Capital leases
|
296
|
|
|
314
|
|
||
Other
|
6
|
|
|
31
|
|
||
Total
|
$
|
9,996
|
|
|
$
|
8,116
|
|
(a)
|
The increase reflects additional borrowings principally to fund increases in the Company’s car rental fleet.
|
(b)
|
The increase also includes additional borrowings related to the acquisition of Maggiore.
|
|
Total
Capacity
|
|
Outstanding
Borrowings
|
|
Letters of
Credit Issued
|
|
Available
Capacity
|
||||||||
Senior revolving credit facility maturing 2018
(a)
|
$
|
1,800
|
|
|
$
|
—
|
|
|
$
|
725
|
|
|
$
|
1,075
|
|
Other facilities
(b)
|
9
|
|
|
3
|
|
|
—
|
|
|
6
|
|
(a)
|
The senior revolving credit facility bears interest at one-month LIBOR plus 200 basis points and is part of the Company’s senior credit facility, which is secured by pledges of capital stock of certain subsidiaries of the Company, and liens on substantially all of the Company’s intellectual property and certain other real and personal property.
|
(b)
|
These facilities encompass bank overdraft lines of credit, bearing interest of 1.50% to 4.50%.
|
|
Total
Capacity
(a)
|
|
Outstanding
Borrowings
|
|
Available
Capacity
|
||||||
Americas - Debt due to Avis Budget Rental Car Funding
(b)
|
$
|
9,489
|
|
|
$
|
7,239
|
|
|
$
|
2,250
|
|
Americas - Debt borrowings
(c)
|
1,014
|
|
|
766
|
|
|
248
|
|
|||
International - Debt borrowings
(d)
|
2,166
|
|
|
1,689
|
|
|
477
|
|
|||
International - Capital leases
(e)
|
329
|
|
|
296
|
|
|
33
|
|
|||
Other
|
6
|
|
|
6
|
|
|
—
|
|
|||
Total
|
$
|
13,004
|
|
|
$
|
9,996
|
|
|
$
|
3,008
|
|
(a)
|
Capacity is subject to maintaining sufficient assets to collateralize debt.
|
(b)
|
The outstanding debt is collateralized by approximately $8.8 billion of underlying vehicles and related assets.
|
(c)
|
The outstanding debt is collateralized by approximately $1.1 billion of underlying vehicles and related assets.
|
(d)
|
The outstanding debt is collateralized by approximately $2.2 billion of underlying vehicles and related assets.
|
(e)
|
The outstanding debt is collateralized by approximately $0.3 billion of underlying vehicles and related assets.
|
Item 3.
|
Quantitative and Qualitative Disclosures about Market Risk
|
Item 4.
|
Controls and Procedures
|
(a)
|
Disclosure Controls and Procedures.
Under the supervision and with the participation of our Chief Executive Officer and Chief Financial Officer, our management conducted an evaluation of the effectiveness of our disclosure controls and procedures (as such term is defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”)). Based on such evaluation, our Chief Executive Officer and Chief Financial Officer have concluded that our disclosure controls and procedures were effective as of
September 30, 2015
.
|
(b)
|
Changes in Internal Control Over Financial Reporting.
During the fiscal quarter to which this report relates, there has been no change in the Company’s internal control over financial reporting (as such term is defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) that has materially affected, or is reasonably likely to materially affect, the Company’s internal control over financial reporting.
|
Item 1.
|
Legal Proceedings
|
Item 2.
|
Unregistered Sales of Equity Securities and Use of Proceeds
|
|
Total Number of Shares Purchased
(a)
|
|
Average Price Paid per Share
|
|
Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs
|
|
Approximate Dollar Value of Shares That May Yet Be Purchased Under the Plans or Programs
|
||||||
July 1-31, 2015
|
1,032,552
|
|
|
$
|
42.61
|
|
|
1,032,552
|
|
|
$
|
124,815,594
|
|
August 1-31, 2015
|
1,181,520
|
|
|
43.20
|
|
|
1,181,520
|
|
|
323,775,470
|
|
||
September 1-30, 2015
|
1,518,167
|
|
|
43.61
|
|
|
1,518,167
|
|
|
257,566,918
|
|
||
Total
|
3,732,239
|
|
|
$
|
43.20
|
|
|
3,732,239
|
|
|
$
|
257,566,918
|
|
(a)
|
Excludes, for the three months ended
September 30, 2015
,
507
shares which were withheld by the Company to satisfy employees
’
income tax liabilities attributable to the vesting of restricted stock unit awards.
|
Item 6.
|
Exhibits
|
|
|
|
|
AVIS BUDGET GROUP, INC.
|
|
|
|
||
Date:
|
November 3, 2015
|
|
|
|
|
|
|
|
/s/ David B. Wyshner
|
|
|
|
|
David B. Wyshner
|
|
|
|
|
Senior Executive Vice President and
|
|
|
|
|
Chief Financial Officer
|
|
|
|
||
Date:
|
November 3, 2015
|
|
|
|
|
|
|
|
/s/ David T. Calabria
|
|
|
|
|
David T. Calabria
|
|
|
|
|
Senior Vice President and
|
|
|
|
|
Chief Accounting Officer
|
Exhibit No.
|
Description
|
3.2
|
Amended and Restated By-Laws of Avis Budget Group, Inc. as of September 15, 2015 (incorporated by reference to Exhibit 3.2 to the Company’s Current Report on Form 8-K dated September 18, 2015).
|
10.1
|
Avis Budget Car Rental 2016 Model Year Program Letter dated August 14, 2015 between Avis Budget Car Rental, LLC and Ford Motor Company (incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K dated August 20, 2015).*
|
10.2
|
Agreement dated August 14, 2015 between Avis Budget Car Rental, LLC and General Motors LLC (incorporated by reference to Exhibit 10.2 to the Company’s Current Report on Form 8-K dated August 20, 2015).*
|
10.3
|
Employment Agreement between Avis Budget Group, Inc. and Larry D. DeShon dated as of September 15, 2015 (incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K dated September 18, 2015).
|
12
|
Statement re: Computation of Ratio of Earnings to Fixed Charges.
|
31.1
|
Certification of Chief Executive Officer pursuant to Rules 13(a)-14(a) and 15(d)-14(a) promulgated under the Securities Exchange Act of 1934, as amended.
|
31.2
|
Certification of Chief Financial Officer pursuant to Rules 13(a)-14(a) and 15(d)-14(a) promulgated under the Securities Exchange Act of 1934, as amended.
|
32
|
Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
101.INS
|
XBRL Instance Document.
|
101.SCH
|
XBRL Taxonomy Extension Schema.
|
101.CAL
|
XBRL Taxonomy Extension Calculation Linkbase.
|
101.DEF
|
XBRL Taxonomy Extension Definition Linkbase.
|
101.LAB
|
XBRL Taxonomy Extension Label Linkbase.
|
101.PRE
|
XBRL Taxonomy Extension Presentation Linkbase.
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
---|
DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
---|---|---|---|
Ms. Manheimer is the Executive Chairperson of Surratt Cosmetics LLC, a customizable beauty products and cosmetics company. Ms. Manheimer was an independent consultant from 2015 to 2017. She served as the Chief Executive Officer of Shiseido Cosmetics America, a global leader in skincare and cosmetics, from 2006 to 2015, as President of US Operations from 2002 to 2006, and as Executive Vice President and General Manager from 2000 to 2002. Prior to that, she spent seven years at Barney’s New York and seven years at Bloomingdale’s in the beauty care divisions, rising to senior leadership positions within each company. Ms. Manheimer currently sits on the Board of Directors of Burton Snowboards, having been appointed in 2006. For many years, she has served on nonprofit and trade association boards, and she was elected Chairwoman of the Cosmetic Executive Women Foundation in 2014. Ms. Manheimer’s extensive experience as a senior executive in the retail industry, experience with both eCommerce and international business practices, and service as a board member for both for-profit and nonprofit businesses provide a valuable resource to management and the Board of Directors. | |||
Ms. Kro is the Chief Financial and Administrative Officer at Ryan Companies, a national real estate services company. From 2010 to 2018 she co-founded and was Managing Director at the private equity firm Mill City Capital. From 2004 to 2010, Ms. Kro was the Chief Financial Officer and a Managing Director of Goldner Hawn Johnson & Morrison, also a private equity firm. Prior to joining Goldner Hawn, she was a partner at KPMG LLP, an international public accounting firm. Ms. Kro’s service in auditing, as well as her experience in the finance and capital environments, enable her to contribute to a number of financial and strategic areas of the Company. Her experience on other boards, including serving as the financial expert on the Audit Committee of another publicly traded company, First Solar, Inc., contributes to the oversight of the Company’s financial accounting controls and reporting. | |||
Douglas D. French Director since 2002 | |||
Ms. Matthews is the former Chief Reputation Officer of Amway Corporation, a leading health and wellness company and the world’s largest direct selling channel. Her tenure at Amway includes serving as Regional President Americas from 2014 to 2020 and Chief Marketing Officer from 2007 to 2014. Ms. Matthews has over 20 years of leadership experience across a variety of highly competitive consumer-product industries, including L’Oréal S.A., the Coca-Cola Company, CIBA Vision Corporation, Bausch + Lomb, Procter & Gamble, and General Mills. She currently serves on the Board of Directors of Société Bic S.A., having been appointed in 2017 where she currently sits on the Audit Committee and is the Chair of the Nominations, Governance and Corporate Social Responsibility Committee. Ms. Matthews was appointed to the Board of Directors of AptarGroup, Inc. in June 2021; as of May 2023 she is now Chair of the Board and she sits on the Corporate Governance Committee. Ms. Matthews’ extensive experience in corporate social responsibility, consumer marketing, and brand management brings significant expertise as the Company continues to accelerate its focus on strategic growth and culture-building objectives. |
Name and Principal Position | Year |
Salary
($) |
Bonus
($) |
Stock
Awards
($)
|
Option
Awards
($)
|
Non-Equity
Incentive Plan
Compensation ($)
|
All Other
Compensation ($)
|
Total
($) |
||||||||||||||||||
Andi R. Owen | 2024 | 1,100,000 | — | 6,086,038 | 1,547,094 | — | 224,775 | 8,957,907 | ||||||||||||||||||
President and CEO | 2023 | 1,100,000 | — | 2,203,328 | 2,091,000 | — | 441,239 | 5,835,567 | ||||||||||||||||||
2022 | 1,084,231 | — | 1,405,550 | 866,971 | 1,292,452 | 335,634 | 4,984,838 | |||||||||||||||||||
Jeffrey M. Stutz | 2024 | 580,000 | — | 1,523,952 | 745,416 | — | 78,743 | 2,928,111 | ||||||||||||||||||
CFO | 2023 | 577,615 | — | 519,100 | 256,949 | — | 72,129 | 1,425,793 | ||||||||||||||||||
2022 | 553,062 | — | 384,142 | 239,338 | 369,000 | 54,132 | 1,599,674 | |||||||||||||||||||
Christopher M. Baldwin
|
2024 | 580,000 | 700,000 | 1,493,502 | 745,416 | — | 141,729 | 3,660,647 | ||||||||||||||||||
Group President, MillerKnoll | 2023 | 577,661 | 700,000 | 456,101 | 256,949 | — | 107,170 | 2,097,881 | ||||||||||||||||||
2022 | 561,000 | 1,200,000 | 123,688 | 75,522 | 199,371 | — | 2,159,581 | |||||||||||||||||||
John P. Michael
|
2024 | 580,000 | — | 1,519,874 | 745,416 | — | 72,600 | 2,917,890 | ||||||||||||||||||
President, Americas Contract | 2023 | 571,654 | — | 510,653 | 256,949 | — | 66,184 | 1,405,440 | ||||||||||||||||||
2022 | 492,654 | — | 350,006 | 217,970 | 330,650 | 39,575 | 1,430,855 | |||||||||||||||||||
Debbie F. Propst
|
2024 | 580,000 | — | 1,523,952 | 745,416 | 435,000 | 79,853 | 3,364,221 | ||||||||||||||||||
President, Global Retail | 2023 | 577,615 | — | 519,100 | 256,949 | 435,000 | 70,118 | 1,858,782 | ||||||||||||||||||
2022 | 550,538 | — | 384,142 | 239,338 | 367,764 | 24,342 | 1,566,124 |
No Customers Found
Suppliers
Supplier name | Ticker |
---|---|
Tesla, Inc. | TSLA |
Toyota Motor Corporation | TM |
General Motors Company | GM |
Ford Motor Company | F |
PACCAR Inc | PCAR |
Honda Motor Co., Ltd. | HMC |
Expedia Group, Inc. | EXPE |
Price
Yield
Owner | Position | Direct Shares | Indirect Shares |
---|---|---|---|
VOLKEMA MICHAEL A | - | 187,086 | 6,681 |
KRO LISA A | - | 38,856 | 0 |
Stutz Jeffrey M | - | 38,257 | 14,188 |
Lyon Megan | - | 36,495 | 0 |
Stutz Jeffrey M | - | 35,622 | 13,885 |
Baldwin Christopher M | - | 28,444 | 0 |
Baldwin Christopher M | - | 27,086 | 0 |
BRANDON DAVID | - | 25,836 | 0 |
Lyon Megan | - | 17,875 | 0 |
Michael John P | - | 9,515 | 0 |
Michael John P | - | 4,091 | 0 |
Smith Michael R | - | 1,793 | 0 |