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 or unpaid 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, including uncertainty and instability in Europe related to the potential withdrawal of countries from the European Union. |
Item 1. | Financial Statements |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||||
Revenues | |||||||||||||||||
Vehicle rental | $ | 1,871 | $ | 1,832 | $ | 4,772 | $ | 4,684 | |||||||||
Other | 785 | 745 | 2,008 | 1,916 | |||||||||||||
Net revenues | 2,656 | 2,577 | 6,780 | 6,600 | |||||||||||||
Expenses | |||||||||||||||||
Operating | 1,219 | 1,202 | 3,381 | 3,279 | |||||||||||||
Vehicle depreciation and lease charges, net | 576 | 555 | 1,571 | 1,485 | |||||||||||||
Selling, general and administrative | 315 | 314 | 896 | 843 | |||||||||||||
Vehicle interest, net | 77 | 75 | 215 | 218 | |||||||||||||
Non-vehicle related depreciation and amortization | 63 | 56 | 189 | 161 | |||||||||||||
Interest expense related to corporate debt, net: | |||||||||||||||||
Interest expense | 51 | 49 | 157 | 146 | |||||||||||||
Early extinguishment of debt | — | — | 10 | 23 | |||||||||||||
Restructuring expense | 6 | 6 | 26 | 10 | |||||||||||||
Transaction-related costs, net | 4 | 8 | 13 | 57 | |||||||||||||
Total expenses | 2,311 | 2,265 | 6,458 | 6,222 | |||||||||||||
Income before income taxes | 345 | 312 | 322 | 378 | |||||||||||||
Provision for income taxes | 136 | 128 | 128 | 60 | |||||||||||||
Net income | $ | 209 | $ | 184 | $ | 194 | $ | 318 | |||||||||
Comprehensive income | $ | 235 | $ | 150 | $ | 294 | $ | 198 | |||||||||
Earnings per share | |||||||||||||||||
Basic | $ | 2.32 | $ | 1.80 | $ | 2.07 | $ | 3.04 | |||||||||
Diluted | $ | 2.28 | $ | 1.77 | $ | 2.05 | $ | 3.00 |
September 30, 2016 | December 31, 2015 | |||||||
Assets | ||||||||
Current assets: | ||||||||
Cash and cash equivalents | $ | 985 | $ | 452 | ||||
Receivables, net | 822 | 668 | ||||||
Other current assets | 635 | 507 | ||||||
Total current assets | 2,442 | 1,627 | ||||||
Property and equipment, net | 671 | 681 | ||||||
Deferred income taxes | 1,443 | 1,488 | ||||||
Goodwill | 1,013 | 973 | ||||||
Other intangibles, net | 885 | 917 | ||||||
Other non-current assets | 224 | 232 | ||||||
Total assets exclusive of assets under vehicle programs | 6,678 | 5,918 | ||||||
Assets under vehicle programs: | ||||||||
Program cash | 126 | 258 | ||||||
Vehicles, net | 11,724 | 10,658 | ||||||
Receivables from vehicle manufacturers and other | 586 | 438 | ||||||
Investment in Avis Budget Rental Car Funding (AESOP) LLC—related party | 361 | 362 | ||||||
12,797 | 11,716 | |||||||
Total assets | $ | 19,475 | $ | 17,634 | ||||
Liabilities and stockholders’ equity | ||||||||
Current liabilities: | ||||||||
Accounts payable and other current liabilities | $ | 1,713 | $ | 1,485 | ||||
Short-term debt and current portion of long-term debt | 338 | 26 | ||||||
Total current liabilities | 2,051 | 1,511 | ||||||
Long-term debt | 3,528 | 3,435 | ||||||
Other non-current liabilities | 763 | 734 | ||||||
Total liabilities exclusive of liabilities under vehicle programs | 6,342 | 5,680 | ||||||
Liabilities under vehicle programs: | ||||||||
Debt | 2,966 | 2,064 | ||||||
Debt due to Avis Budget Rental Car Funding (AESOP) LLC—related party | 7,134 | 6,796 | ||||||
Deferred income taxes | 2,370 | 2,367 | ||||||
Other | 189 | 288 | ||||||
12,659 | 11,515 | |||||||
Commitments and contingencies (Note 10) | ||||||||
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, at each date | 1 | 1 | ||||||
Additional paid-in capital | 6,940 | 7,010 | ||||||
Accumulated deficit | (1,608 | ) | (1,802 | ) | ||||
Accumulated other comprehensive loss | (47 | ) | (147 | ) | ||||
Treasury stock, at cost—48 and 39 shares, respectively | (4,812 | ) | (4,623 | ) | ||||
Total stockholders’ equity | 474 | 439 | ||||||
Total liabilities and stockholders’ equity | $ | 19,475 | $ | 17,634 |
Nine Months Ended September 30, | |||||||||
2016 | 2015 | ||||||||
Operating activities | |||||||||
Net income | $ | 194 | $ | 318 | |||||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||
Vehicle depreciation | 1,453 | 1,423 | |||||||
Gain on sale of vehicles, net | (15 | ) | (58 | ) | |||||
Non-vehicle related depreciation and amortization | 189 | 161 | |||||||
Stock-based compensation | 21 | 22 | |||||||
Amortization of debt financing fees | 29 | 31 | |||||||
Early extinguishment of debt costs | 10 | 23 | |||||||
Net change in assets and liabilities, excluding the impact of acquisitions and dispositions: | |||||||||
Receivables | (149 | ) | (131 | ) | |||||
Income taxes and deferred income taxes | 80 | 43 | |||||||
Accounts payable and other current liabilities | 33 | (28 | ) | ||||||
Other, net | 256 | 234 | |||||||
Net cash provided by operating activities | 2,101 | 2,038 | |||||||
Investing activities | |||||||||
Property and equipment additions | (125 | ) | (126 | ) | |||||
Proceeds received on asset sales | 10 | 8 | |||||||
Net assets acquired (net of cash acquired) | (4 | ) | (225 | ) | |||||
Other, net | 4 | 3 | |||||||
Net cash used in investing activities exclusive of vehicle programs | (115 | ) | (340 | ) | |||||
Vehicle programs: | |||||||||
Decrease (increase) in program cash | 138 | (71 | ) | ||||||
Investment in vehicles | (10,151 | ) | (9,762 | ) | |||||
Proceeds received on disposition of vehicles | 7,373 | 6,756 | |||||||
(2,640 | ) | (3,077 | ) | ||||||
Net cash used in investing activities | (2,755 | ) | (3,417 | ) |
Avis Budget Group, Inc. CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS (Continued) (In millions) (Unaudited) | ||||||||
Nine Months Ended September 30, | ||||||||
2016 | 2015 | |||||||
Financing activities | ||||||||
Proceeds from long-term borrowings | 896 | 377 | ||||||
Payments on long-term borrowings | (527 | ) | (290 | ) | ||||
Net change in short-term borrowings | 1 | (23 | ) | |||||
Repurchases of common stock | (289 | ) | (270 | ) | ||||
Debt financing fees | (15 | ) | (7 | ) | ||||
Net cash provided by (used in) financing activities exclusive of vehicle programs | 66 | (213 | ) | |||||
Vehicle programs: | ||||||||
Proceeds from borrowings | 11,879 | 11,532 | ||||||
Payments on borrowings | (10,752 | ) | (9,933 | ) | ||||
Debt financing fees | (20 | ) | (17 | ) | ||||
1,107 | 1,582 | |||||||
Net cash provided by financing activities | 1,173 | 1,369 | ||||||
Effect of changes in exchange rates on cash and cash equivalents | 14 | (29 | ) | |||||
Net increase (decrease) in cash and cash equivalents | 533 | (39 | ) | |||||
Cash and cash equivalents, beginning of period | 452 | 624 | ||||||
Cash and cash equivalents, end of period | $ | 985 | $ | 585 |
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 |
Americas | International | Total | ||||||||||||||
Balance as of January 1, 2016 | $ | 1 | $ | 10 | $ | 11 | ||||||||||
T15 restructuring expense | 10 | 8 | 18 | |||||||||||||
Acquisition integration expense | — | 9 | 9 | |||||||||||||
Avis Europe restructuring expense | — | (1 | ) | (1 | ) | |||||||||||
T15 restructuring payment/utilization | (9 | ) | (4 | ) | (13 | ) | ||||||||||
Acquisition integration payment | (1 | ) | (13 | ) | (14 | ) | ||||||||||
Avis Europe restructuring payment | — | (1 | ) | (1 | ) | |||||||||||
Balance as of September 30, 2016 | $ | 1 | $ | 8 | $ | 9 | ||||||||||
Personnel Related | Facility Related | Other (a) | Total | |||||||||||||
Balance as of January 1, 2016 | $ | 10 | $ | 1 | $ | — | $ | 11 | ||||||||
T15 restructuring expense | 13 | 1 | 4 | 18 | ||||||||||||
Acquisition integration expense | 9 | — | — | 9 | ||||||||||||
Avis Europe restructuring expense | — | (1 | ) | — | (1 | ) | ||||||||||
T15 restructuring payment/utilization | (9 | ) | — | (4 | ) | (13 | ) | |||||||||
Acquisition integration payment | (14 | ) | — | — | (14 | ) | ||||||||||
Avis Europe restructuring payment | (1 | ) | — | — | (1 | ) | ||||||||||
Balance as of September 30, 2016 | $ | 8 | $ | 1 | $ | — | $ | 9 |
(a) | Includes expense related primarily to the write-down of certain vehicle assets. |
3. | Earnings Per Share |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||||||
Net income for basic and diluted EPS | $ | 209 | $ | 184 | $ | 194 | $ | 318 | ||||||||
Basic weighted average shares outstanding | 90.4 | 102.7 | 93.5 | 104.7 | ||||||||||||
Options and non-vested stock (a) | 1.4 | 1.3 | 1.3 | 1.4 | ||||||||||||
Diluted weighted average shares outstanding | 91.8 | 104.0 | 94.8 | 106.1 | ||||||||||||
Earnings per share: | ||||||||||||||||
Basic | $ | 2.32 | $ | 1.80 | $ | 2.07 | $ | 3.04 | ||||||||
Diluted | $ | 2.28 | $ | 1.77 | $ | 2.05 | $ | 3.00 |
(a) | For the three months ended September 30, 2016 and 2015, 0.2 million and 0.3 million non-vested stock awards, respectively, have an anti-dilutive effect and therefore are excluded from the computation of diluted weighted average shares outstanding. For the nine months ended September 30, 2016 and 2015, 0.2 million and 0.1 million, respectively, non-vested stock awards have an anti-dilutive effect and therefore are excluded from the computation of diluted weighted average shares outstanding. |
4. | Other Current Assets |
As of September 30, 2016 | As of December 31, 2015 | ||||||
Sales and use taxes | $ | 280 | $ | 159 | |||
Prepaid expenses | 216 | 192 | |||||
Other | 139 | 156 | |||||
Other current assets | $ | 635 | $ | 507 |
5. | Intangible Assets |
As of September 30, 2016 | As of December 31, 2015 | ||||||||||||||||||||||
Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | ||||||||||||||||||
Amortized Intangible Assets | |||||||||||||||||||||||
License agreements | $ | 269 | $ | 104 | $ | 165 | $ | 263 | $ | 81 | $ | 182 | |||||||||||
Customer relationships | 226 | 86 | 140 | 222 | 68 | 154 | |||||||||||||||||
Other | 39 | 11 | 28 | 41 | 8 | 33 | |||||||||||||||||
Total | $ | 534 | $ | 201 | $ | 333 | $ | 526 | $ | 157 | $ | 369 | |||||||||||
Unamortized Intangible Assets | |||||||||||||||||||||||
Goodwill (a) | $ | 1,013 | $ | 973 | |||||||||||||||||||
Trademarks (a) | $ | 552 | $ | 548 |
(a) | The increase in the carrying amount since December 31, 2015 primarily reflects currency translation. |
6. | Vehicle Rental Activities |
As of | As of | ||||||
September 30, | December 31, | ||||||
2016 | 2015 | ||||||
Rental vehicles | $ | 12,403 | $ | 11,195 | |||
Less: Accumulated depreciation | (1,521 | ) | (1,500 | ) | |||
10,882 | 9,695 | ||||||
Vehicles held for sale | 842 | 963 | |||||
Vehicles, net | $ | 11,724 | $ | 10,658 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Depreciation expense | $ | 523 | $ | 510 | $ | 1,453 | $ | 1,423 | |||||||
Lease charges | 57 | 52 | 133 | 120 | |||||||||||
Gain on sale of vehicles, net | (4 | ) | (7 | ) | (15 | ) | (58 | ) | |||||||
Vehicle depreciation and lease charges, net | $ | 576 | $ | 555 | $ | 1,571 | $ | 1,485 |
7. | Income Taxes |
8. | Long-term Debt and Borrowing Arrangements |
As of | As of | ||||||||
Maturity Dates | September 30, | December 31, | |||||||
2016 | 2015 | ||||||||
4⅞% Senior Notes | November 2017 | $ | — | $ | 300 | ||||
Floating Rate Senior Notes (a) | December 2017 | 249 | 249 | ||||||
Floating Rate Term Loan (b) | March 2019 | 144 | 970 | ||||||
6% Euro-denominated Senior Notes (c) | March 2021 | 517 | 502 | ||||||
Floating Rate Term Loan (d) | March 2022 | 818 | — | ||||||
5⅛% Senior Notes | June 2022 | 400 | 400 | ||||||
5½% Senior Notes | April 2023 | 674 | 674 | ||||||
6⅜% Senior Notes | April 2024 | 350 | — | ||||||
4⅛% Euro-denominated Senior Notes | November 2024 | 337 | — | ||||||
5¼% Senior Notes | March 2025 | 375 | 375 | ||||||
Other (e) | 58 | 46 | |||||||
Deferred financing fees | (56 | ) | (55 | ) | |||||
Total | 3,866 | 3,461 | |||||||
Less: Short-term debt and current portion of long-term debt | 338 | 26 | |||||||
Long-term debt | $ | 3,528 | $ | 3,435 |
(a) | The interest rate on these notes is equal to three-month LIBOR plus 275 basis points, for an aggregate rate of 3.39% at September 30, 2016; 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, 2016, 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 3.09%. |
(c) | A portion of these notes have been called for redemption. |
(d) | 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, 2016, the floating rate term loan due 2022 bears interest at the greater of three-month LIBOR or 0.75%, plus 250 basis points, for an aggregate rate of 3.34%. 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 4.21%. |
(e) | Primarily includes capital leases which are secured by liens on the related assets. |
Total Capacity | Outstanding Borrowings | Letters of Credit Issued | Available Capacity | ||||||||||||
Senior revolving credit facility maturing 2019 (a) | $ | 1,800 | $ | — | $ | 907 | $ | 893 | |||||||
Other facilities (b) | 5 | 5 | — | — |
(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 3.00%. |
9. | Debt Under Vehicle Programs and Borrowing Arrangements |
As of | As of | ||||||
September 30, | December 31, | ||||||
2016 | 2015 | ||||||
Americas - Debt due to Avis Budget Rental Car Funding (a) | $ | 7,171 | $ | 6,837 | |||
Americas - Debt borrowings (a) | 747 | 643 | |||||
International - Debt borrowings (a) | 2,065 | 1,187 | |||||
International - Capital leases | 168 | 238 | |||||
Other | 1 | 8 | |||||
Deferred financing fees (b) | (52 | ) | (53 | ) | |||
Total | $ | 10,100 | $ | 8,860 |
(a) | The increase reflects additional borrowings principally to fund increases in the Company’s car rental fleet. |
(b) | Deferred financing fees related to Debt due to Avis Budget Rental Car Funding as of September 30, 2016 and December 31, 2015 were $37 million and $41 million, respectively. |
Debt under Vehicle Programs | |||
Within 1 year (a) | $ | 1,365 | |
Between 1 and 2 years | 2,526 | ||
Between 2 and 3 years | 3,166 | ||
Between 3 and 4 years | 1,666 | ||
Between 4 and 5 years | 1,058 | ||
Thereafter | 371 | ||
Total | $ | 10,152 |
(a) | Vehicle backed debt maturing within one year primarily represents term asset-backed securities. |
Total Capacity (a) | Outstanding Borrowings | Available Capacity | |||||||||
Americas - Debt due to Avis Budget Rental Car Funding (b) | $ | 9,556 | $ | 7,171 | $ | 2,385 | |||||
Americas - Debt borrowings (c) | 962 | 747 | 215 | ||||||||
International - Debt borrowings (d) | 2,671 | 2,065 | 606 | ||||||||
International - Capital leases (e) | 208 | 168 | 40 | ||||||||
Other | 1 | 1 | — | ||||||||
Total | $ | 13,398 | $ | 10,152 | $ | 3,246 |
(a) | Capacity is subject to maintaining sufficient assets to collateralize debt. |
(b) | The outstanding debt is collateralized by approximately $8.7 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 $2.4 billion of underlying vehicles and related assets. |
(e) | The outstanding debt is collateralized by approximately $0.2 billion of underlying vehicles and related assets. |
10. | Commitments and Contingencies |
11. | Stockholders’ Equity |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||||||
Net income | $ | 209 | $ | 184 | $ | 194 | $ | 318 | ||||||||
Other comprehensive income (loss): | ||||||||||||||||
Currency translation adjustments (net of tax of $3, $1, $7 and $(16), respectively) | 20 | (34 | ) | 100 | (118 | ) | ||||||||||
Net unrealized gain (loss) on available-for-sale securities (net of tax of $0, $1, $0 and $1, respectively) | 1 | (1 | ) | 1 | (2 | ) | ||||||||||
Net unrealized gain (loss) on cash flow hedges (net of tax of $(3), $1, $2 and $3, respectively) | 4 | (1 | ) | (4 | ) | (4 | ) | |||||||||
Minimum pension liability adjustment (net of tax of $0, $0, $(1) and $(1), respectively) | 1 | 2 | 3 | 4 | ||||||||||||
26 | (34 | ) | 100 | (120 | ) | |||||||||||
Comprehensive income | $ | 235 | $ | 150 | $ | 294 | $ | 198 |
Currency Translation Adjustments | Net Unrealized Gains (Losses) on Cash Flow Hedges(a) | Net Unrealized Gains (Losses) on Available-for Sale Securities (b) | Minimum Pension Liability Adjustment(c) | Accumulated Other Comprehensive Income (Loss) | ||||||||||||||||
Balance, January 1, 2016 | $ | (80 | ) | $ | (2 | ) | $ | — | $ | (65 | ) | $ | (147 | ) | ||||||
Other comprehensive income (loss) before reclassifications | 100 | (7 | ) | — | — | 93 | ||||||||||||||
Amounts reclassified from accumulated other comprehensive income (loss) | — | 3 | 1 | 3 | 7 | |||||||||||||||
Net current-period other comprehensive income (loss) | 100 | (4 | ) | 1 | 3 | 100 | ||||||||||||||
Balance, September 30, 2016 | $ | 20 | $ | (6 | ) | $ | 1 | $ | (62 | ) | $ | (47 | ) | |||||||
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 | ) |
(a) | For the three and nine months ended September 30, 2016, amounts reclassified from accumulated other comprehensive income (loss) into corporate interest expense were $2 million ($1 million, net of tax) and $6 million ($3 million, net of tax), respectively. During the three and nine months ended September 30, 2016, amounts reclassified from accumulated other comprehensive income (loss) into vehicle interest expense were $1 million ($0 million, net of tax) in each period. 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). |
(b) | For the three and nine months ended September 30, 2016, amounts reclassified from accumulated other comprehensive income (loss) into operating expenses were $1 million ($1 million, net of tax) in each period. For the three and nine months ended September 30, 2015, amounts reclassified from accumulated other comprehensive income (loss) into operating expenses were immaterial. |
(c) | For the three and nine months ended September 30, 2016, amounts reclassified from accumulated other comprehensive income (loss) into selling, general and administrative expenses were $1 million ($1 million), net of tax) and $4 million ($3 million), net of tax), respectively. 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. |
12. | Stock-Based Compensation |
Nine Months Ended September 30, | |||
2016 | 2015 | ||
Expected volatility of stock price | 46% | 37% | |
Risk-free interest rate | 0.98% | 0.74% | |
Valuation period | 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, 2016 (a) | 819 | $ | 43.34 | 941 | $ | 35.18 | 111 | $ | 18.04 | ||||||||||||
Granted | 587 | 25.92 | 528 | 23.33 | — | — | |||||||||||||||
Vested (b) | (422 | ) | 36.06 | (488 | ) | 25.13 | (111 | ) | 18.04 | ||||||||||||
Forfeited/expired | (25 | ) | 38.34 | (51 | ) | 27.16 | — | — | |||||||||||||
Outstanding at September 30, 2016 (c) | 959 | $ | 36.01 | 930 | $ | 34.14 | — | $ | — |
(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, 2015 was $54.72 and $55.51, respectively. |
(b) | The total grant date fair value of RSUs vested during the nine months ended September 30, 2016 and 2015 was $27 million and $24 million, respectively. The total grant date fair value of cash units vested during the nine months ended September 30, 2016 and 2015 was $2 million, in each period. |
(c) | The Company’s outstanding time-based RSUs and performance-based and market-based RSUs had aggregate intrinsic values of $33 million and $32 million, respectively. Aggregate unrecognized compensation expense related to time-based RSUs and performance-based and market-based RSUs amounted to $34 million and will be recognized over a weighted average vesting period of 1.3 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, 2016 | 827 | $ | 2.87 | $ | 28 | 3.3 | |||||||
Granted | — | — | |||||||||||
Exercised | (13 | ) | 0.79 | — | |||||||||
Forfeited/expired | — | — | |||||||||||
Outstanding and exercisable at September 30, 2016 | 814 | $ | 2.90 | $ | 25 | 2.5 |
13. | Financial Instruments |
As of September 30, 2016 | |||
Interest rate caps (a) | $ | 10,152 | |
Interest rate swaps | 2,000 | ||
Foreign exchange contracts | 885 | ||
Commodity contracts (millions of gallons of unleaded gasoline) | 6 |
(a) | Represents $7.6 billion of interest rate caps sold, partially offset by approximately $2.6 billion of interest rate caps purchased. These amounts exclude $5.0 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, 2016 | As of December 31, 2015 | |||||||||||||||
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 | $ | 5 | ||||||||
Derivatives not designated as hedging instruments | ||||||||||||||||
Interest rate caps (b) | 1 | 1 | 1 | 5 | ||||||||||||
Foreign exchange contracts (c) | 5 | 15 | 16 | 2 | ||||||||||||
Commodity contracts (c) | — | — | — | 1 | ||||||||||||
Total | $ | 6 | $ | 25 | $ | 18 | $ | 13 |
(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, | |||||||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||||||
Derivatives designated as hedging instruments (a) | ||||||||||||||||
Interest rate swaps | $ | 4 | $ | (1 | ) | $ | (4 | ) | $ | (4 | ) | |||||
Euro-denominated notes | (3 | ) | (1 | ) | (11 | ) | 25 | |||||||||
Derivatives not designated as hedging instruments (b) | ||||||||||||||||
Interest rate caps (c) | — | (1 | ) | (1 | ) | (1 | ) | |||||||||
Foreign exchange contracts (d) | 5 | 21 | 17 | 37 | ||||||||||||
Commodity contracts (e) | — | (4 | ) | — | — | |||||||||||
Total | $ | 6 | $ | 14 | $ | 1 | $ | 57 |
(a) | Recognized, net of tax, as a component of other comprehensive income (loss) 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) | For the three and nine months ended September 30, 2016, included in operating expense. |
(d) | For the three months ended September 30, 2016, included a $8 million gain in interest expense and a $3 million loss in operating expense and for the nine months ended September 30, 2016, included a $43 million gain in interest expense and a $26 million loss in operating expense. 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. |
(e) | Included in operating expense. |
As of September 30, 2016 | As of December 31, 2015 | |||||||||||||||
Carrying Amount | Estimated Fair Value | Carrying Amount | Estimated Fair Value | |||||||||||||
Corporate debt | ||||||||||||||||
Short-term debt and current portion of long-term debt | $ | 338 | $ | 338 | $ | 26 | $ | 26 | ||||||||
Long-term debt | 3,528 | 3,593 | 3,435 | 3,478 | ||||||||||||
Debt under vehicle programs | ||||||||||||||||
Vehicle-backed debt due to Avis Budget Rental Car Funding | $ | 7,134 | $ | 7,218 | $ | 6,796 | $ | 6,836 | ||||||||
Vehicle-backed debt | 2,965 | 2,979 | 2,060 | 2,071 | ||||||||||||
Interest rate swaps and interest rate caps (a) | 1 | 1 | 4 | 4 |
(a) | Derivatives in a liability position. |
14. | Segment Information |
Three Months Ended September 30, | ||||||||||||||||||
2016 | 2015 | |||||||||||||||||
Revenues | Adjusted EBITDA | Revenues | Adjusted EBITDA | |||||||||||||||
Americas | $ | 1,821 | $ | 306 | $ | 1,776 | $ | 279 | ||||||||||
International | 835 | 179 | 801 | 168 | ||||||||||||||
Corporate and Other (a) | — | (16 | ) | — | (16 | ) | ||||||||||||
Total Company | $ | 2,656 | 469 | $ | 2,577 | 431 | ||||||||||||
Less: | Non-vehicle related depreciation and amortization | 63 | 56 | |||||||||||||||
Interest expense related to corporate debt, net | 51 | 49 | ||||||||||||||||
Restructuring expense | 6 | 6 | ||||||||||||||||
Transaction-related costs, net | 4 | 8 | ||||||||||||||||
Income before income taxes | $ | 345 | $ | 312 |
(a) | Includes unallocated corporate overhead which is not attributable to a particular segment. |
Nine Months Ended September 30, | ||||||||||||||||||
2016 | 2015 | |||||||||||||||||
Revenues | Adjusted EBITDA | Revenues | Adjusted EBITDA | |||||||||||||||
Americas | $ | 4,778 | $ | 532 | $ | 4,707 | $ | 572 | ||||||||||
International | 2,002 | 237 | 1,893 | 245 | ||||||||||||||
Corporate and Other (a) | — | (52 | ) | — | (42 | ) | ||||||||||||
Total Company | $ | 6,780 | 717 | $ | 6,600 | 775 | ||||||||||||
Less: | Non-vehicle related depreciation and amortization | 189 | 161 | |||||||||||||||
Interest expense related to corporate debt, net: | ||||||||||||||||||
Interest expense | 157 | 146 | ||||||||||||||||
Early extinguishment of debt | 10 | 23 | ||||||||||||||||
Restructuring expense | 26 | 10 | ||||||||||||||||
Transaction-related costs, net | 13 | 57 | ||||||||||||||||
Income before income taxes | $ | 322 | $ | 378 |
(a) | Includes unallocated corporate overhead which is not attributable to a particular segment. |
15. | Guarantor and Non-Guarantor Consolidating Condensed Financial Statements |
Parent | Subsidiary Issuers | Guarantor Subsidiaries | Non- Guarantor Subsidiaries | Eliminations | Total | ||||||||||||||||||||
Revenues | |||||||||||||||||||||||||
Vehicle rental | $ | — | $ | — | $ | 1,216 | $ | 655 | $ | — | $ | 1,871 | |||||||||||||
Other | — | — | 344 | 1,021 | (580 | ) | 785 | ||||||||||||||||||
Net revenues | — | — | 1,560 | 1,676 | (580 | ) | 2,656 | ||||||||||||||||||
Expenses | |||||||||||||||||||||||||
Operating | 1 | 3 | 719 | 496 | — | 1,219 | |||||||||||||||||||
Vehicle depreciation and lease charges, net | — | — | 525 | 575 | (524 | ) | 576 | ||||||||||||||||||
Selling, general and administrative | 10 | 4 | 173 | 128 | — | 315 | |||||||||||||||||||
Vehicle interest, net | — | — | 55 | 78 | (56 | ) | 77 | ||||||||||||||||||
Non-vehicle related depreciation and amortization | — | — | 38 | 25 | — | 63 | |||||||||||||||||||
Interest expense related to corporate debt, net: | |||||||||||||||||||||||||
Interest expense | — | 41 | 1 | 9 | — | 51 | |||||||||||||||||||
Intercompany interest expense (income) | (3 | ) | (3 | ) | 6 | — | — | — | |||||||||||||||||
Restructuring expense | — | — | 1 | 5 | — | 6 | |||||||||||||||||||
Transaction-related costs, net | — | — | — | 4 | — | 4 | |||||||||||||||||||
Total expenses | 8 | 45 | 1,518 | 1,320 | (580 | ) | 2,311 | ||||||||||||||||||
Income (loss) before income taxes and equity in earnings of subsidiaries | (8 | ) | (45 | ) | 42 | 356 | — | 345 | |||||||||||||||||
Provision for (benefit from) income taxes | (3 | ) | (18 | ) | 87 | 70 | — | 136 | |||||||||||||||||
Equity in earnings of subsidiaries | 214 | 241 | 286 | — | (741 | ) | — | ||||||||||||||||||
Net income | $ | 209 | $ | 214 | $ | 241 | $ | 286 | $ | (741 | ) | $ | 209 | ||||||||||||
Comprehensive income | $ | 235 | $ | 239 | $ | 262 | $ | 307 | $ | (808 | ) | $ | 235 |
Parent | Subsidiary Issuers | Guarantor Subsidiaries | Non- Guarantor Subsidiaries | Eliminations | Total | ||||||||||||||||||||
Revenues | |||||||||||||||||||||||||
Vehicle rental | $ | — | $ | — | $ | 3,229 | $ | 1,543 | $ | — | $ | 4,772 | |||||||||||||
Other | — | — | 931 | 2,746 | (1,669 | ) | 2,008 | ||||||||||||||||||
Net revenues | — | — | 4,160 | 4,289 | (1,669 | ) | 6,780 | ||||||||||||||||||
Expenses | |||||||||||||||||||||||||
Operating | 3 | 14 | 2,013 | 1,351 | — | 3,381 | |||||||||||||||||||
Vehicle depreciation and lease charges, net | — | — | 1,514 | 1,571 | (1,514 | ) | 1,571 | ||||||||||||||||||
Selling, general and administrative | 29 | 14 | 492 | 361 | — | 896 | |||||||||||||||||||
Vehicle interest, net | — | — | 149 | 221 | (155 | ) | 215 | ||||||||||||||||||
Non-vehicle related depreciation and amortization | — | 1 | 115 | 73 | — | 189 | |||||||||||||||||||
Interest expense related to corporate debt, net: | |||||||||||||||||||||||||
Interest expense | — | 122 | 3 | 32 | — | 157 | |||||||||||||||||||
Intercompany interest expense (income) | (9 | ) | (8 | ) | 17 | — | — | — | |||||||||||||||||
Early extinguishment of debt | — | 10 | — | — | — | 10 | |||||||||||||||||||
Restructuring expense | — | — | 8 | 18 | — | 26 | |||||||||||||||||||
Transaction-related costs, net | — | 1 | 1 | 11 | — | 13 | |||||||||||||||||||
Total expenses | 23 | 154 | 4,312 | 3,638 | (1,669 | ) | 6,458 | ||||||||||||||||||
Income (loss) before income taxes and equity in earnings of subsidiaries | (23 | ) | (154 | ) | (152 | ) | 651 | — | 322 | ||||||||||||||||
Provision for (benefit from) income taxes | (9 | ) | (61 | ) | 119 | 79 | — | 128 | |||||||||||||||||
Equity in earnings of subsidiaries | 208 | 301 | 572 | — | (1,081 | ) | — | ||||||||||||||||||
Net income | $ | 194 | $ | 208 | $ | 301 | $ | 572 | $ | (1,081 | ) | $ | 194 | ||||||||||||
Comprehensive income | $ | 294 | $ | 307 | $ | 403 | $ | 672 | $ | (1,382 | ) | $ | 294 |
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, net | — | 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 | — | 121 | (6 | ) | 31 | — | 146 | ||||||||||||||||||
Intercompany interest expense (income) | (9 | ) | (8 | ) | 11 | 6 | — | — | |||||||||||||||||
Early extinguishment of debt | — | 23 | — | — | — | 23 | |||||||||||||||||||
Transaction-related costs, net | — | 20 | 3 | 34 | — | 57 | |||||||||||||||||||
Restructuring expense | — | — | 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 | ||||||||||||||||||||
Assets | |||||||||||||||||||||||||
Current assets: | |||||||||||||||||||||||||
Cash and cash equivalents | $ | 3 | $ | 526 | $ | — | $ | 456 | $ | — | $ | 985 | |||||||||||||
Receivables, net | — | 1 | 242 | 579 | — | 822 | |||||||||||||||||||
Other current assets | 2 | 94 | 84 | 455 | — | 635 | |||||||||||||||||||
Total current assets | 5 | 621 | 326 | 1,490 | — | 2,442 | |||||||||||||||||||
Property and equipment, net | — | 139 | 338 | 194 | — | 671 | |||||||||||||||||||
Deferred income taxes | 20 | 1,183 | 256 | — | (16 | ) | 1,443 | ||||||||||||||||||
Goodwill | — | — | 489 | 524 | — | 1,013 | |||||||||||||||||||
Other intangibles, net | — | 29 | 506 | 350 | — | 885 | |||||||||||||||||||
Other non-current assets | 72 | 17 | 19 | 116 | — | 224 | |||||||||||||||||||
Intercompany receivables | 169 | 353 | 1,298 | 1,131 | (2,951 | ) | — | ||||||||||||||||||
Investment in subsidiaries | 295 | 3,837 | 3,939 | — | (8,071 | ) | — | ||||||||||||||||||
Total assets exclusive of assets under vehicle programs | 561 | 6,179 | 7,171 | 3,805 | (11,038 | ) | 6,678 | ||||||||||||||||||
Assets under vehicle programs: | |||||||||||||||||||||||||
Program cash | — | — | — | 126 | — | 126 | |||||||||||||||||||
Vehicles, net | — | 15 | 71 | 11,638 | — | 11,724 | |||||||||||||||||||
Receivables from vehicle manufacturers and other | — | 1 | — | 585 | — | 586 | |||||||||||||||||||
Investment in Avis Budget Rental Car Funding (AESOP) LLC-related party | — | — | — | 361 | — | 361 | |||||||||||||||||||
— | 16 | 71 | 12,710 | — | 12,797 | ||||||||||||||||||||
Total assets | $ | 561 | $ | 6,195 | $ | 7,242 | $ | 16,515 | $ | (11,038 | ) | $ | 19,475 | ||||||||||||
Liabilities and stockholders’ equity | |||||||||||||||||||||||||
Current liabilities: | |||||||||||||||||||||||||
Accounts payable and other current liabilities | $ | 19 | $ | 211 | $ | 541 | $ | 942 | $ | — | $ | 1,713 | |||||||||||||
Short-term debt and current portion of long-term debt | — | 16 | 4 | 318 | — | 338 | |||||||||||||||||||
Total current liabilities | 19 | 227 | 545 | 1,260 | — | 2,051 | |||||||||||||||||||
Long-term debt | — | 2,985 | 2 | 541 | — | 3,528 | |||||||||||||||||||
Other non-current liabilities | 68 | 90 | 243 | 378 | (16 | ) | 763 | ||||||||||||||||||
Intercompany payables | — | 2,597 | 353 | 1 | (2,951 | ) | — | ||||||||||||||||||
Total liabilities exclusive of liabilities under vehicle programs | 87 | 5,899 | 1,143 | 2,180 | (2,967 | ) | 6,342 | ||||||||||||||||||
Liabilities under vehicle programs: | |||||||||||||||||||||||||
Debt | — | 1 | 68 | 2,897 | — | 2,966 | |||||||||||||||||||
Due to Avis Budget Rental Car Funding (AESOP) LLC-related party | — | — | — | 7,134 | — | 7,134 | |||||||||||||||||||
Deferred income taxes | — | — | 2,194 | 176 | — | 2,370 | |||||||||||||||||||
Other | — | — | — | 189 | — | 189 | |||||||||||||||||||
— | 1 | 2,262 | 10,396 | — | 12,659 | ||||||||||||||||||||
Total stockholders’ equity | 474 | 295 | 3,837 | 3,939 | (8,071 | ) | 474 | ||||||||||||||||||
Total liabilities and stockholders’ equity | $ | 561 | $ | 6,195 | $ | 7,242 | $ | 16,515 | $ | (11,038 | ) | $ | 19,475 |
Parent | Subsidiary Issuers | Guarantor Subsidiaries | Non- Guarantor Subsidiaries | Eliminations | Total | ||||||||||||||||||||
Assets | |||||||||||||||||||||||||
Current assets: | |||||||||||||||||||||||||
Cash and cash equivalents | $ | 4 | $ | 70 | $ | — | $ | 378 | $ | — | $ | 452 | |||||||||||||
Receivables, net | — | — | 212 | 456 | — | 668 | |||||||||||||||||||
Other current assets | 2 | 78 | 83 | 344 | — | 507 | |||||||||||||||||||
Total current assets | 6 | 148 | 295 | 1,178 | — | 1,627 | |||||||||||||||||||
Property and equipment, net | — | 134 | 345 | 202 | — | 681 | |||||||||||||||||||
Deferred income taxes | 20 | 1,246 | 253 | — | (31 | ) | 1,488 | ||||||||||||||||||
Goodwill | — | — | 487 | 486 | — | 973 | |||||||||||||||||||
Other intangibles, net | — | 30 | 525 | 362 | — | 917 | |||||||||||||||||||
Other non-current assets | 93 | 15 | 17 | 107 | — | 232 | |||||||||||||||||||
Intercompany receivables | 160 | 367 | 1,070 | 696 | (2,293 | ) | — | ||||||||||||||||||
Investment in subsidiaries | 272 | 3,426 | 3,680 | — | (7,378 | ) | — | ||||||||||||||||||
Total assets exclusive of assets under vehicle programs | 551 | 5,366 | 6,672 | 3,031 | (9,702 | ) | 5,918 | ||||||||||||||||||
Assets under vehicle programs: | |||||||||||||||||||||||||
Program cash | — | — | — | 258 | — | 258 | |||||||||||||||||||
Vehicles, net | — | 18 | 78 | 10,562 | — | 10,658 | |||||||||||||||||||
Receivables from vehicle manufacturers and other | — | — | — | 438 | — | 438 | |||||||||||||||||||
Investment in Avis Budget Rental Car Funding (AESOP) LLC-related party | — | — | — | 362 | — | 362 | |||||||||||||||||||
— | 18 | 78 | 11,620 | — | 11,716 | ||||||||||||||||||||
Total assets | $ | 551 | $ | 5,384 | $ | 6,750 | $ | 14,651 | $ | (9,702 | ) | $ | 17,634 | ||||||||||||
Liabilities and stockholders’ equity | |||||||||||||||||||||||||
Current liabilities: | |||||||||||||||||||||||||
Accounts payable and other current liabilities | $ | 24 | $ | 180 | $ | 471 | $ | 810 | $ | — | $ | 1,485 | |||||||||||||
Short-term debt and current portion of long-term debt | — | 14 | 5 | 7 | — | 26 | |||||||||||||||||||
Total current liabilities | 24 | 194 | 476 | 817 | — | 1,511 | |||||||||||||||||||
Long-term debt | — | 2,932 | 2 | 501 | — | 3,435 | |||||||||||||||||||
Other non-current liabilities | 88 | 85 | 237 | 355 | (31 | ) | 734 | ||||||||||||||||||
Intercompany payables | — | 1,897 | 336 | 60 | (2,293 | ) | — | ||||||||||||||||||
Total liabilities exclusive of liabilities under vehicle programs | 112 | 5,108 | 1,051 | 1,733 | (2,324 | ) | 5,680 | ||||||||||||||||||
Liabilities under vehicle programs: | |||||||||||||||||||||||||
Debt | — | 4 | 74 | 1,986 | — | 2,064 | |||||||||||||||||||
Due to Avis Budget Rental Car Funding (AESOP) LLC-related party | — | — | — | 6,796 | — | 6,796 | |||||||||||||||||||
Deferred income taxes | — | — | 2,199 | 168 | — | 2,367 | |||||||||||||||||||
Other | — | — | — | 288 | — | 288 | |||||||||||||||||||
— | 4 | 2,273 | 9,238 | — | 11,515 | ||||||||||||||||||||
Total stockholders’ equity | 439 | 272 | 3,426 | 3,680 | (7,378 | ) | 439 | ||||||||||||||||||
Total liabilities and stockholders’ equity | $ | 551 | $ | 5,384 | $ | 6,750 | $ | 14,651 | $ | (9,702 | ) | $ | 17,634 |
Parent | Subsidiary Issuers | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Eliminations | Total | ||||||||||||||||||
Net cash provided by operating activities | $ | 195 | $ | 372 | $ | 50 | $ | 1,679 | $ | (195 | ) | $ | 2,101 | ||||||||||
Investing activities | |||||||||||||||||||||||
Property and equipment additions | — | (15 | ) | (63 | ) | (47 | ) | — | (125 | ) | |||||||||||||
Proceeds received on asset sales | — | 5 | 1 | 4 | — | 10 | |||||||||||||||||
Net assets acquired (net of cash acquired) | — | — | (1 | ) | (3 | ) | — | (4 | ) | ||||||||||||||
Intercompany loan receipts (advances) | — | — | 28 | (337 | ) | 309 | — | ||||||||||||||||
Other, net | 93 | (1 | ) | — | 5 | (93 | ) | 4 | |||||||||||||||
Net cash provided by (used in) investing activities exclusive of vehicle programs | 93 | (11 | ) | (35 | ) | (378 | ) | 216 | (115 | ) | |||||||||||||
Vehicle programs: | |||||||||||||||||||||||
Decrease in program cash | — | — | — | 138 | — | 138 | |||||||||||||||||
Investment in vehicles | — | (3 | ) | (4 | ) | (10,144 | ) | — | (10,151 | ) | |||||||||||||
Proceeds received on disposition of vehicles | — | 25 | 7,348 | — | 7,373 | ||||||||||||||||||
— | 22 | (4 | ) | (2,658 | ) | — | (2,640 | ) | |||||||||||||||
Net cash provided by (used in) investing activities | 93 | 11 | (39 | ) | (3,036 | ) | 216 | (2,755 | ) | ||||||||||||||
Financing activities | |||||||||||||||||||||||
Proceeds from long-term borrowings | — | 557 | — | 339 | — | 896 | |||||||||||||||||
Payments on long-term borrowings | — | (523 | ) | (3 | ) | (1 | ) | — | (527 | ) | |||||||||||||
Net change in short-term borrowings | — | — | — | 1 | — | 1 | |||||||||||||||||
Intercompany loan borrowings (payments) | — | 337 | — | (28 | ) | (309 | ) | — | |||||||||||||||
Repurchases of common stock | (289 | ) | — | — | — | — | (289 | ) | |||||||||||||||
Debt financing fees | — | (10 | ) | — | (5 | ) | — | (15 | ) | ||||||||||||||
Other, net | — | (288 | ) | — | — | 288 | — | ||||||||||||||||
Net cash provided by (used in) financing activities exclusive of vehicle programs | (289 | ) | 73 | (3 | ) | 306 | (21 | ) | 66 | ||||||||||||||
Vehicle programs: | |||||||||||||||||||||||
Proceeds from borrowings | — | — | — | 11,879 | — | 11,879 | |||||||||||||||||
Payments on borrowings | — | — | (7 | ) | (10,745 | ) | — | (10,752 | ) | ||||||||||||||
Debt financing fees | — | — | (1 | ) | (19 | ) | (20 | ) | |||||||||||||||
— | — | (8 | ) | 1,115 | — | 1,107 | |||||||||||||||||
Net cash provided by (used in) financing activities | (289 | ) | 73 | (11 | ) | 1,421 | (21 | ) | 1,173 | ||||||||||||||
Effect of changes in exchange rates on cash and cash equivalents | — | — | — | 14 | — | 14 | |||||||||||||||||
Net increase (decrease) in cash and cash equivalents | (1 | ) | 456 | — | 78 | — | 533 | ||||||||||||||||
Cash and cash equivalents, beginning of period | 4 | 70 | — | 378 | — | 452 | |||||||||||||||||
Cash and cash equivalents, end of period | $ | 3 | $ | 526 | $ | — | $ | 456 | $ | — | $ | 985 |
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 receipts (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 (payments) | — | — | — | 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 |
16. | Subsequent Events |
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 $6.8 billion in the first nine months of the year and grew 3% compared to the nine months ended September 30, 2015. |
• | In the nine months ended September 30, 2016, our net income was $194 million, representing a $124 million year-over-year decline in earnings, and our Adjusted EBITDA was $717 million, representing a $58 million year-over-year decline, due to lower pricing, higher per-unit fleet costs and a $28 million (4%) negative impact from currency exchange rate movements, partially offset by increased rental volume. |
• | In the nine months ended September 30, 2016, we repurchased approximately $290 million of our common stock, reducing our shares outstanding by approximately 9.5 million shares, or 10%. |
• | We issued $350 million of 6⅜% Senior Notes due 2024, the proceeds of which were used primarily to redeem all $300 million of our outstanding 4⅞% Senior Notes due 2017. |
• | We issued €300 million of 4⅛% Euro-denominated Senior Notes due 2024, the proceeds of which have been used in October primarily to redeem €275 million of our outstanding 6% Euro-denominated Senior Notes due 2021. |
• | We extended the maturity date for $825 million of our existing $970 million of corporate term loan borrowings by three years, to March 2022. |
• | In the three months ended September 30, 2016, our net income was $209 million, representing a $25 million year-over-year increase in earnings, and our Adjusted EBITDA was $469 million, representing a $38 million year-over-year increase and the highest quarterly Adjusted EBITDA in our history as a stand-alone vehicle rental services company. |
Three Months Ended September 30, | |||||||||||||||||
2016 | 2015 | Change | % Change | ||||||||||||||
Revenues | |||||||||||||||||
Vehicle rental | $ | 1,871 | $ | 1,832 | $ | 39 | 2 | % | |||||||||
Other | 785 | 745 | 40 | 5 | % | ||||||||||||
Net revenues | 2,656 | 2,577 | 79 | 3 | % | ||||||||||||
Expenses | |||||||||||||||||
Operating | 1,219 | 1,202 | 17 | 1 | % | ||||||||||||
Vehicle depreciation and lease charges, net | 576 | 555 | 21 | 4 | % | ||||||||||||
Selling, general and administrative | 315 | 314 | 1 | 0 | % | ||||||||||||
Vehicle interest, net | 77 | 75 | 2 | 3 | % | ||||||||||||
Non-vehicle related depreciation and amortization | 63 | 56 | 7 | 13 | % | ||||||||||||
Interest expense related to corporate debt, net | 51 | 49 | 2 | 4 | % | ||||||||||||
Restructuring expense | 6 | 6 | — | 0 | % | ||||||||||||
Transaction-related costs, net | 4 | 8 | (4 | ) | (50 | %) | |||||||||||
Total expenses | 2,311 | 2,265 | 46 | 2 | % | ||||||||||||
Income before income taxes | 345 | 312 | 33 | 11 | % | ||||||||||||
Provision for income taxes | 136 | 128 | 8 | 6 | % | ||||||||||||
Net income | $ | 209 | $ | 184 | $ | 25 | 14 | % |
• | Operating expenses decreased to 45.9% of revenue from 46.6% in third quarter 2015, due to increased rental volumes, higher pricing and efficiency initiatives. |
• | Vehicle depreciation and lease charges were 21.7% of revenue compared to 21.5% in third quarter 2015. |
• | Selling, general and administrative costs decreased to 11.9% of revenue from 12.2% in third quarter 2015. |
• | Vehicle interest costs, at 2.9% of revenue, remained level compared to the prior-year period. |
Revenues | Adjusted EBITDA | |||||||||||||||||||||||
2016 | 2015 | % Change | 2016 | 2015 | % Change | |||||||||||||||||||
Americas | $ | 1,821 | $ | 1,776 | 3 | % | $ | 306 | $ | 279 | 10 | % | ||||||||||||
International | 835 | 801 | 4 | % | 179 | 168 | 7 | % | ||||||||||||||||
Corporate and Other (a) | — | — | * | (16 | ) | (16 | ) | * | ||||||||||||||||
Total Company | $ | 2,656 | $ | 2,577 | 3 | % | 469 | 431 | 9 | % | ||||||||||||||
Less: | Non-vehicle related depreciation and amortization | 63 | 56 | |||||||||||||||||||||
Interest expense related to corporate debt, net | 51 | 49 | ||||||||||||||||||||||
Restructuring expense | 6 | 6 | ||||||||||||||||||||||
Transaction-related costs, net (b) | 4 | 8 | ||||||||||||||||||||||
Income before income taxes | $ | 345 | $ | 312 |
* | Not meaningful. |
(a) | Includes unallocated corporate overhead which is not attributable to a particular segment. |
(b) | Primarily comprised of acquisition- and integration-related expenses. |
2016 | 2015 | % Change | |||||||||
Revenue | $ | 1,821 | $ | 1,776 | 3 | % | |||||
Adjusted EBITDA | 306 | 279 | 10 | % |
• | Operating expenses decreased to 46.2% of revenue from 46.9% in third quarter 2015, due to higher pricing and efficiency initiatives. |
• | Vehicle depreciation and lease charges were 23.3% of revenue compared to 23.2% in the prior-year period. |
• | Selling, general and administrative costs were 10.4% of revenue, a decrease from 10.9% in third quarter 2015, due to higher pricing and expense-reduction efforts. |
• | Vehicle interest costs, at 3.4% of revenue, remained level compared to third quarter 2015. |
2016 | 2015 | % Change | |||||||||
Revenue | $ | 835 | $ | 801 | 4 | % | |||||
Adjusted EBITDA | 179 | 168 | 7 | % |
• | Operating expenses decreased to 45.1% of revenue from 45.9% in the prior-year period, due to increased rental volumes and ancillary revenues and efficiency initiatives, partially offset by lower pricing. |
• | Vehicle depreciation and lease charges increased to 18.2% of revenue from 17.8% in third quarter 2015, primarily due to higher per-unit fleet costs. |
• | Selling, general and administrative costs were 13.5% of revenue compared to 13.6% in the prior-year period. |
• | Vehicle interest costs were 1.8% of revenue compared to 1.9% in third quarter 2015. |
Nine Months Ended September 30, | |||||||||||||||||
2016 | 2015 | Change | % Change | ||||||||||||||
Revenues | |||||||||||||||||
Vehicle rental | $ | 4,772 | $ | 4,684 | $ | 88 | 2 | % | |||||||||
Other | 2,008 | 1,916 | 92 | 5 | % | ||||||||||||
Net revenues | 6,780 | 6,600 | 180 | 3 | % | ||||||||||||
Expenses | |||||||||||||||||
Operating | 3,381 | 3,279 | 102 | 3 | % | ||||||||||||
Vehicle depreciation and lease charges, net | 1,571 | 1,485 | 86 | 6 | % | ||||||||||||
Selling, general and administrative | 896 | 843 | 53 | 6 | % | ||||||||||||
Vehicle interest, net | 215 | 218 | (3 | ) | (1 | %) | |||||||||||
Non-vehicle related depreciation and amortization | 189 | 161 | 28 | 17 | % | ||||||||||||
Interest expense related to corporate debt, net: | |||||||||||||||||
Interest expense | 157 | 146 | 11 | 8 | % | ||||||||||||
Early extinguishment of debt | 10 | 23 | (13 | ) | (57 | %) | |||||||||||
Restructuring expense | 26 | 10 | 16 | * | |||||||||||||
Transaction-related costs, net | 13 | 57 | (44 | ) | (77 | %) | |||||||||||
Total expenses | 6,458 | 6,222 | 236 | 4 | % | ||||||||||||
Income before income taxes | 322 | 378 | (56 | ) | (15 | %) | |||||||||||
Provision for income taxes | 128 | 60 | 68 | * | |||||||||||||
Net income | $ | 194 | $ | 318 | $ | (124 | ) | (39 | %) |
* | Not meaningful |
• | Operating expenses were 49.9% of revenue compared to 49.7% in the prior-year period. |
• | Vehicle depreciation and lease charges increased to 23.2% of revenue from 22.5% in the nine months ended September 30, 2015, primarily due to higher per-unit fleet costs and lower pricing, partially offset by higher utilization. |
• | Selling, general and administrative costs increased to 13.2% of revenue from 12.8% in the prior-year period, primarily due to increased marketing costs and commissions and lower pricing. |
• | Vehicle interest costs were 3.2% of revenue compared to 3.3% in the prior-year period. |
Revenues | Adjusted EBITDA | |||||||||||||||||||||||
2016 | 2015 | % Change | 2016 | 2015 | % Change | |||||||||||||||||||
Americas | $ | 4,778 | $ | 4,707 | 2 | % | $ | 532 | $ | 572 | (7 | %) | ||||||||||||
International | 2,002 | 1,893 | 6 | % | 237 | 245 | (3 | %) | ||||||||||||||||
Corporate and Other (a) | — | — | * | (52 | ) | (42 | ) | * | ||||||||||||||||
Total Company | $ | 6,780 | $ | 6,600 | 3 | % | 717 | 775 | (7 | %) | ||||||||||||||
Less: | Non-vehicle related depreciation and amortization | 189 | 161 | |||||||||||||||||||||
Interest expense related to corporate debt, net: | ||||||||||||||||||||||||
Interest expense | 157 | 146 | ||||||||||||||||||||||
Early extinguishment of debt | 10 | 23 | ||||||||||||||||||||||
Restructuring expense | 26 | 10 | ||||||||||||||||||||||
Transaction-related costs, net (b) | 13 | 57 | ||||||||||||||||||||||
Income before income taxes | $ | 322 | $ | 378 |
* | Not meaningful. |
(a) | Includes unallocated corporate overhead which is not attributable to a particular segment. |
(b) | Primarily comprised of acquisition- and integration-related expenses. |
2016 | 2015 | % Change | |||||||||
Revenue | $ | 4,778 | $ | 4,707 | 2 | % | |||||
Adjusted EBITDA | 532 | 572 | (7 | %) |
• | Operating expenses were 48.9% of revenue compared to 48.8% in the prior-year period. |
• | Vehicle depreciation and lease charges increased to 25.1% of revenue from 24.2% in the nine months ended September 30, 2015, principally due to higher per-unit fleet costs, partially offset by higher utilization. |
• | Selling, general and administrative costs were 11.3% of revenue, an increase from 11.1% in the prior-year period. |
• | Vehicle interest costs were 3.6% of revenue compared to 3.8% in the nine months ended September 30, 2015. |
2016 | 2015 | % Change | |||||||||
Revenue | $ | 2,002 | $ | 1,893 | 6 | % | |||||
Adjusted EBITDA | 237 | 245 | (3 | %) |
• | Operating expenses were 51.7% of revenue compared to 51.6% in the prior-year period. |
• | Vehicle depreciation and lease charges were 18.6% of revenue compared to 18.4% of revenue in the nine months ended September 30, 2015. |
• | Selling, general and administrative costs increased to 15.7% of revenue compared to 15.0% in the prior-year period, primarily due to increased marketing costs and commissions. |
• | Vehicle interest costs, at 2.2% of revenue, remained level compared to the nine months ended September 30, 2015. |
September 30, 2016 | December 31, 2015 | Change | ||||||||||
Total assets exclusive of assets under vehicle programs | $ | 6,678 | $ | 5,918 | $ | 760 | ||||||
Total liabilities exclusive of liabilities under vehicle programs | 6,342 | 5,680 | 662 | |||||||||
Assets under vehicle programs | 12,797 | 11,716 | 1,081 | |||||||||
Liabilities under vehicle programs | 12,659 | 11,515 | 1,144 | |||||||||
Stockholders’ equity | 474 | 439 | 35 |
Nine Months Ended September 30, | ||||||||||||
2016 | 2015 | Change | ||||||||||
Cash provided by (used in): | ||||||||||||
Operating activities | $ | 2,101 | $ | 2,038 | $ | 63 | ||||||
Investing activities | (2,755 | ) | (3,417 | ) | 662 | |||||||
Financing activities | 1,173 | 1,369 | (196 | ) | ||||||||
Effect of exchange rate changes | 14 | (29 | ) | 43 | ||||||||
Net increase (decrease) in cash and cash equivalents | 533 | (39 | ) | 572 | ||||||||
Cash and cash equivalents, beginning of period | 452 | 624 | (172 | ) | ||||||||
Cash and cash equivalents, end of period | $ | 985 | $ | 585 | $ | 400 |
As of | As of | ||||||||
Maturity Dates | September 30, | December 31, | |||||||
2016 | 2015 | ||||||||
4⅞% Senior Notes | November 2017 | $ | — | $ | 300 | ||||
Floating Rate Senior Notes (a) | December 2017 | 249 | 249 | ||||||
Floating Rate Term Loan (b) | March 2019 | 144 | 970 | ||||||
6% Euro-denominated Senior Notes (c) | March 2021 | 517 | 502 | ||||||
Floating Rate Term Loan (d) | March 2022 | 818 | — | ||||||
5⅛% Senior Notes | June 2022 | 400 | 400 | ||||||
5½% Senior Notes | April 2023 | 674 | 674 | ||||||
6⅜% Senior Notes | April 2024 | 350 | — | ||||||
4⅛% Euro-denominated Senior Notes | November 2024 | 337 | — | ||||||
5¼% Senior Notes | March 2025 | 375 | 375 | ||||||
Other (e) | 58 | 46 | |||||||
Deferred financing fees | (56 | ) | (55 | ) | |||||
Total | $ | 3,866 | $ | 3,461 |
(a) | The interest rate on these notes is equal to three-month LIBOR plus 275 basis points, for an aggregate rate of 3.39% at September 30, 2016; 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, 2016, 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 3.09%. |
(c) | A portion of these notes have been called for redemption. |
(d) | 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, 2016, the floating rate term loan due 2022 bears interest at the greater of three-month LIBOR or 0.75%, plus 250 basis points, for an aggregate rate of 3.34%. 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 4.21%. |
(e) | Primarily includes capital leases which are secured by liens on the related assets. |
As of | As of | ||||||
September 30, | December 31, | ||||||
2016 | 2015 | ||||||
Americas - Debt due to Avis Budget Rental Car Funding (a) | $ | 7,171 | $ | 6,837 | |||
Americas - Debt borrowings (a) | 747 | 643 | |||||
International - Debt borrowings (a) | 2,065 | 1,187 | |||||
International - Capital leases | 168 | 238 | |||||
Other | 1 | 8 | |||||
Deferred financing fees (b) | (52 | ) | (53 | ) | |||
Total | $ | 10,100 | $ | 8,860 |
(a) | The increase reflects additional borrowings principally to fund increases in the Company’s car rental fleet. |
(b) | Deferred financing fees related to Debt due to Avis Budget Rental Car Funding as of September 30, 2016 and December 31, 2015 were $37 million and $41 million, respectively. |
Total Capacity | Outstanding Borrowings | Letters of Credit Issued | Available Capacity | ||||||||||||
Senior revolving credit facility maturing 2019 (a) | $ | 1,800 | $ | — | $ | 907 | $ | 893 | |||||||
Other facilities (b) | 5 | 5 | — | — |
(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 3.00%. |
Total Capacity (a) | Outstanding Borrowings | Available Capacity | |||||||||
Americas - Debt due to Avis Budget Rental Car Funding (b) | $ | 9,556 | $ | 7,171 | $ | 2,385 | |||||
Americas - Debt borrowings (c) | 962 | 747 | 215 | ||||||||
International - Debt borrowings (d) | 2,671 | 2,065 | 606 | ||||||||
International - Capital leases (e) | 208 | 168 | 40 | ||||||||
Other | 1 | 1 | — | ||||||||
Total | $ | 13,398 | $ | 10,152 | $ | 3,246 |
(a) | Capacity is subject to maintaining sufficient assets to collateralize debt. |
(b) | The outstanding debt is collateralized by approximately $8.7 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 $2.4 billion of underlying vehicles and related assets. |
(e) | The outstanding debt is collateralized by approximately $0.2 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, 2016. |
(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 2016 | 1,134,000 | $ | 35.27 | 1,134,000 | $ | 220,474,977 | |||||||
August 2016 | 679,033 | 36.30 | 679,033 | 195,825,347 | |||||||||
September 2016 | 1,247,321 | 36.36 | 1,247,321 | 150,474,558 | |||||||||
Total | 3,060,354 | $ | 35.94 | 3,060,354 | 150,474,558 |
(a) | Excludes, for the three months ended September 30, 2016, 23,209 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, 2016 | |||
/s/ David B. Wyshner | ||||
David B. Wyshner | ||||
President and | ||||
Chief Financial Officer | ||||
Date: | November 3, 2016 | |||
/s/ David T. Calabria | ||||
David T. Calabria | ||||
Senior Vice President and | ||||
Chief Accounting Officer |
Exhibit No. | Description |
4.1 | Indenture dated as of September 26, 2016 among Avis Budget Finance, plc, as Issuer, the Guarantors from time to time parties thereto, Deutsche Bank Trust Company Americas, as Trustee, Deutsche Bank AG, London Branch, as paying agent and Deutsche Bank Luxembourg S.A., as registrar. |
4.2 | Form of 4.125% Senior Notes Due 2024. |
10.1 | Avis Budget Car Rental 2017 Model Year Program Letter dated August 26, 2016 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 31, 2016).* |
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. |
*Confidential treatment has been requested for certain portions of this Exhibit pursuant to Rule 24b-2 of the Securities Exchange Act of 1934, as amended, which portions have been omitted and filed separately with the Securities and Exchange Commission. |