UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
ý |
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
||
For the quarterly period ended September 30, 2003 |
|||
or |
|||
o |
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
||
For the transition period from to |
COMMISSION FILE NUMBER: 1-13315
AVIS GROUP HOLDINGS, INC.
(Exact name of registrant as specified in its charter)
DELAWARE (State or other jurisdiction of incorporation or organization) |
11-3347585 (I.R.S. Employer Identification No.) |
|
6 SYLVAN WAY PARSIPPANY, NJ (Address of Principal Executive Offices) |
07054 (Zip Code) |
|
(973) 496-3500 (Registrant's telephone number, including area code) |
Indicate by check mark whether the Registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the Registrant was required to file such reports), and (2) has been subject to such filing requirements, for the past 90 days: Yes o No ý
Indicate by checkmark whether the Registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act). Yes o No ý
Avis Group Holdings, Inc. meets the conditions set forth in General Instructions H(1)(a) and (b) to Form 10-Q and is, therefore, filing this Form with the reduced disclosure format.
Avis Group Holdings, Inc. and Subsidiaries
Table of Contents
|
|
Page |
||
---|---|---|---|---|
PART I | Financial Information | |||
Item 1. |
Financial Statements |
|||
Independent Accountants' Report |
3 |
|||
Consolidated Condensed Statements of Income for the Three and Nine Months Ended September 30, 2003 and 2002 |
4 |
|||
Consolidated Condensed Balance Sheets as of September 30, 2003 and December 31, 2002 |
5 |
|||
Consolidated Condensed Statements of Cash Flows for the Nine Months Ended September 30, 2003 and 2002 |
6 |
|||
Notes to Consolidated Condensed Financial Statements |
7 |
|||
Item 2. |
Management's Narrative Analysis of the Results of Operations |
19 |
||
Item 3. |
Quantitative and Qualitative Disclosure about Market Risks |
20 |
||
Item 4. |
Controls and Procedures |
21 |
||
PART II |
Other Information |
|||
Item 6. |
Exhibits and Reports on Form 8-K |
21 |
||
Signatures |
22 |
Forward-looking statements in our public filings or other public statements are subject to known and unknown risks, uncertainties and other factors which may cause our actual results, performance or achievements to be materially different from any future results, performance or achievements expressed or implied by such forward-looking statements. These forward-looking statements were based on various factors and were derived utilizing numerous important assumptions and other important factors that could cause actual results to differ materially from those in the forward-looking statements. Forward-looking statements include the information concerning our future financial performance, business strategy, projected plans and objectives. Statements preceded by, followed by or that otherwise include the words "believes", "expects", "anticipates", "intends", "project", "estimates", "plans", "may increase", "may fluctuate" and similar expressions or future or conditional verbs such as "will", "should", "would", "may" and "could" are generally forward-looking in nature and not historical facts. You should understand that the following important factors and assumptions could affect our future results and could cause actual results to differ materially from those expressed in such forward-looking statements:
Other factors and assumptions not identified above were also involved in the derivation of these forward-looking statements, and the failure of such other assumptions to be realized as well as other factors may also cause actual results to differ materially from those projected. Most of these factors are difficult to predict accurately and are generally beyond our control.
1
You should consider the areas of risk described above in connection with any forward-looking statements that may be made by us and our businesses generally. Except for our ongoing obligations to disclose material information under the federal securities laws, we undertake no obligation to release publicly any revisions to any forward-looking statements, to report events or to report the occurrence of unanticipated events unless required by law. For any forward-looking statements contained in any document, we claim the protection of the safe harbor for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995.
2
Item 1. Financial Statements
INDEPENDENT ACCOUNTANTS' REPORT
To
the Board of Directors and Stockholder of
Avis Group Holdings, Inc
Parsippany, New Jersey
We have reviewed the accompanying consolidated condensed balance sheet of Avis Group Holdings, Inc. and subsidiaries (the "Company") as of September 30, 2003, the related consolidated condensed statements of income for the three and nine month periods ended September 30, 2003 and 2002, and the related consolidated condensed statements of cash flows for the nine month periods ended September 30, 2003 and 2002. These financial statements are the responsibility of the Company's management.
We conducted our reviews in accordance with standards established by the American Institute of Certified Public Accountants. A review of interim financial information consists principally of applying analytical procedures to financial data and of making inquiries of persons responsible for financial and accounting matters. It is substantially less in scope than an audit conducted in accordance with auditing standards generally accepted in the United States of America, the objective of which is the expression of an opinion regarding the financial statements taken as a whole. Accordingly, we do not express such an opinion.
Based on our reviews, we are not aware of any material modifications that should be made to such consolidated condensed financial statements for them to be in conformity with accounting principles generally accepted in the United States of America.
We have previously audited, in accordance with auditing standards generally accepted in the United States of America, the consolidated balance sheet of the Company as of December 31, 2002, and the related consolidated statements of income, stockholder's equity, and cash flows for the year then ended (not presented herein); and in our report dated January 29, 2003, we expressed an unqualified opinion (and included an explanatory paragraph with respect to the adoption of the non-amortization provisions for goodwill and other indefinite lived intangible assets and modification of the accounting for derivative instruments and hedging activities, as discussed in Note 1 to the consolidated financial statements) on those consolidated financial statements. In our opinion, the information set forth in the accompanying consolidated condensed balance sheet as of December 31, 2002 is fairly stated, in all material respects, in relation to the consolidated balance sheet from which it has been derived.
/s/ DELOITTE & TOUCHE LLP
New
York, New York
November 5, 2003
3
Avis Group Holdings, Inc. and Subsidiaries
CONSOLIDATED CONDENSED STATEMENTS OF INCOME
(In thousands)
|
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
2003 |
2002 |
2003 |
2002 |
|||||||||
Revenues | $ | 830,785 | $ | 710,556 | $ | 2,165,040 | $ | 1,925,790 | |||||
Expenses |
|||||||||||||
Operating, net | 288,581 | 279,231 | 799,750 | 759,632 | |||||||||
Vehicle depreciation and lease charges, net | 276,970 | 178,099 | 690,583 | 499,350 | |||||||||
Selling, general and administrative | 115,616 | 116,666 | 338,566 | 353,526 | |||||||||
Vehicle interest, net | 68,331 | 54,241 | 186,141 | 156,227 | |||||||||
Non-vehicle interest, net | 9,926 | 10,316 | 30,830 | 31,934 | |||||||||
Non-vehicle depreciation and amortization | 10,518 | 9,789 | 31,561 | 27,732 | |||||||||
Total expenses | 769,942 | 648,342 | 2,077,431 | 1,828,401 | |||||||||
Income before income taxes |
60,843 |
62,214 |
87,609 |
97,389 |
|||||||||
Provision for income taxes | 22,274 | 26,129 | 32,152 | 40,903 | |||||||||
Net income | $ | 38,569 | $ | 36,085 | $ | 55,457 | $ | 56,486 | |||||
See Notes to Consolidated Condensed Financial Statements.
4
Avis Group Holdings, Inc. and Subsidiaries
CONSOLIDATED CONDENSED BALANCE SHEETS
(In thousands, except share data)
|
September 30, 2003 |
December 31, 2002 |
||||||
---|---|---|---|---|---|---|---|---|
Assets | ||||||||
Cash and cash equivalents | $ | 35,624 | $ | 25,252 | ||||
Restricted cash | 78,740 | 59,012 | ||||||
Receivables, net | 189,841 | 158,730 | ||||||
Deferred income taxes | 523,685 | 481,335 | ||||||
Property and equipment, net | 277,657 | 278,830 | ||||||
Goodwill | 1,255,156 | 1,254,401 | ||||||
Other assets | 122,708 | 105,315 | ||||||
Total assets exclusive of assets under management programs | 2,483,411 | 2,362,875 | ||||||
Assets under management programs: | ||||||||
Program cash | 74,478 | 2,462 | ||||||
Vehicles, net | 5,913,597 | 4,173,847 | ||||||
Due from vehicle manufacturers | 551,096 | 258,459 | ||||||
6,539,171 | 4,434,768 | |||||||
Total assets | $ | 9,022,582 | $ | 6,797,643 | ||||
Liabilities and stockholder's equity | ||||||||
Liabilities: | ||||||||
Accounts payable | $ | 314,524 | $ | 205,727 | ||||
Accrued liabilities | 395,441 | 415,009 | ||||||
Due to Cendant Corporation and affiliates, net | 781,013 | 551,809 | ||||||
Non-vehicle debt | 341,580 | 534,231 | ||||||
Public liability, property damage and other insurance liabilities | 235,477 | 211,786 | ||||||
Total liabilities exclusive of liabilities under management programs | 2,068,035 | 1,918,562 | ||||||
Liabilities under management programs: | ||||||||
Vehicle debt | 6,212,906 | 4,245,703 | ||||||
Deferred income taxes | 294,576 | 288,005 | ||||||
6,507,482 | 4,533,708 | |||||||
Commitments and contingencies (Note 6) | ||||||||
Stockholder's equity: |
||||||||
Common stock, $.01 par valueauthorized 10,000 shares; issued 5,537 shares | | | ||||||
Additional paid-in-capital | 168,832 | 168,832 | ||||||
Retained earnings | 297,209 | 241,752 | ||||||
Accumulated other comprehensive loss | (18,976 | ) | (65,211 | ) | ||||
Total stockholder's equity | 447,065 | 345,373 | ||||||
Total liabilities and stockholder's equity | $ | 9,022,582 | $ | 6,797,643 | ||||
See Notes to Consolidated Condensed Financial Statements.
5
Avis Group Holdings, Inc. and Subsidiaries
CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS
(In thousands)
|
Nine Months Ended September 30, 2003 |
Nine Months Ended September 30, 2002 |
|||||||
---|---|---|---|---|---|---|---|---|---|
Operating Activities | |||||||||
Net income | $ | 55,457 | $ | 56,486 | |||||
Adjustments to reconcile net income to net cash provided by operating activities exclusive of management programs: | |||||||||
Non-vehicle depreciation and amortization | 31,561 | 27,732 | |||||||
Net change in operating assets and liabilities, excluding the impact of acquisitions and dispositions: | |||||||||
Receivables | 3,103 | 2,480 | |||||||
Income taxes and deferred income taxes | 21,096 | 31,244 | |||||||
Accounts payable | (21,974 | ) | 3,657 | ||||||
Accrued liabilities | (33,044 | ) | (14,821 | ) | |||||
Other, net | 8,820 | (13,607 | ) | ||||||
Net cash provided by operating activities exclusive of management programs | 65,019 | 93,171 | |||||||
Management programs: | |||||||||
Vehicle depreciation, net | 645,692 | 478,918 | |||||||
Net cash provided by operating activities | 710,711 | 572,089 | |||||||
Investing Activities |
|||||||||
Property and equipment additions | (38,518 | ) | (38,243 | ) | |||||
Proceeds from sales of property and equipment | 12,400 | 3,777 | |||||||
Payment for purchase of rental car franchise licensees | (208 | ) | (3,099 | ) | |||||
Net cash used in investing activities exclusive of management programs | (26,326 | ) | (37,565 | ) | |||||
Management programs: |
|||||||||
Decrease (increase) in program cash | (72,016 | ) | 325,935 | ||||||
Increase in due from vehicle manufacturers | (289,244 | ) | (150,084 | ) | |||||
Investment in vehicles | (7,400,408 | ) | (4,388,332 | ) | |||||
Payments received on investment in vehicles | 5,056,570 | 3,209,581 | |||||||
(2,705,098 | ) | (1,002,900 | ) | ||||||
Net cash used in investing activities | (2,731,424 | ) | (1,040,465 | ) | |||||
Financing Activities |
|||||||||
Principal payments on borrowings | (182,277 | ) | (11,270 | ) | |||||
Increase in due to Cendant Corporation and affiliates, net | 236,056 | 20,942 | |||||||
Net cash provided by financing activities exclusive of management programs | 53,779 | 9,672 | |||||||
Management programs: |
|||||||||
Proceeds from borrowings | 3,772,907 | 1,629,009 | |||||||
Principal payments on borrowings | (1,783,881 | ) | (1,159,281 | ) | |||||
Payments for debt issuance costs | (12,206 | ) | (5,369 | ) | |||||
1,976,820 | 464,359 | ||||||||
Net cash provided by financing activities | 2,030,599 | 474,031 | |||||||
Effect of changes in exchange rates on cash and cash equivalents | 486 | 199 | |||||||
Net increase in cash and cash equivalents | 10,372 | 5,854 | |||||||
Cash and cash equivalents, beginning of period | 25,252 | 13,311 | |||||||
Cash and cash equivalents, end of period | $ | 35,624 | $ | 19,165 | |||||
See Notes to Consolidated Condensed Financial Statements.
6
Avis Group Holdings, Inc. and Subsidiaries
NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
(Unless otherwise noted, all dollar amounts are in thousands)
1. Summary of Significant Accounting Policies
Basis of Presentation
The accompanying unaudited Consolidated Condensed Financial Statements include the accounts and transactions of Avis Group Holdings, Inc. and its subsidiaries, including Avis Rent A Car System, Inc. (collectively, "the Company"). For more detailed information regarding the Company's consolidation policy, refer to "Changes in Accounting PoliciesConsolidation Policy" below. The Company is a wholly-owned subsidiary of Cendant Corporation ("Cendant"). Pursuant to certain covenant requirements in an indenture under which the Company issued debt, the Company continues to operate and maintain its status as a separate public reporting entity.
The Company's Consolidated Condensed Financial Statements separately present the financial data of the Company's management programs. These programs are distinct from the Company's other activities as the assets are funded through the issuance of debt that is collateralized by such assets. Funding for the Company's assets under management programs is also provided by asset-backed financing arrangements, which are classified as debt under management programs. The income generated by these assets is used, in part, to repay the principal and interest associated with the debt. Cash inflows and outflows relating to the generation and acquisition of such assets and the principal debt repayment or financing of such assets are classified as activities of the Company's management programs. The Company believes it is appropriate to segregate the financial data of its management programs because, ultimately, the source of repayment of such debt is the realization of such assets.
In presenting the Consolidated Condensed Financial Statements, management is required to make estimates and assumptions that affect the amounts reported and related disclosures. Estimates, by their nature, are based on judgments and available information. Accordingly, actual results could differ from those estimates. In management's opinion, the Consolidated Condensed Financial Statements contain all normal recurring adjustments necessary for a fair presentation of interim results reported. The results of operations reported for interim periods are not necessarily indicative of the results of operations for the entire year or any subsequent interim period. Certain reclassifications have been made to prior period amounts to conform to the current period presentation. These financial statements should be read in conjunction with the Company's 2002 Annual Report on Form 10-K filed on March 6, 2003
Changes in Accounting Policies
Stock-Based Compensation. Under Cendant's existing stock plans, Cendant common stock awards (including stock options, stock appreciation rights, restricted shares and restricted stock units) are granted to the Company's employees, including directors and officers of the Company. Prior to January 1, 2003, Cendant measured its stock-based compensation using the intrinsic value approach under Accounting Principles Board ("APB") Opinion No. 25, as permitted by Statement of Financial Accounting Standards ("SFAS") No. 123, "Accounting for Stock-Based Compensation." Accordingly, Cendant did not recognize compensation expense upon the issuance of its stock options to employees because the option terms were fixed and the exercise price equaled the market price of the underlying common stock on the date of grant. Therefore, the Company was not allocated compensation expense upon Cendant's issuance of common stock options to the Company's employees. The Company complied with the provisions of SFAS No. 123 by providing pro forma disclosures of net income giving consideration to the fair value method provisions of SFAS No. 123.
On January 1, 2003, Cendant adopted the fair value method of accounting for stock-based compensation provisions of SFAS No. 123, which is considered by the Financial Accounting Standards Board ("FASB") to be the preferable accounting method for stock-based employee compensation. Cendant also adopted SFAS No. 148, "Accounting for Stock-Based CompensationTransition and Disclosure," in its entirety on January 1, 2003, which amended SFAS No. 123 to provide alternative methods of transition for a voluntary change to the fair value based method of accounting provisions. As a result, Cendant now expenses all employee stock awards over their vesting periods based upon the fair value of the award on the date of grant. As Cendant elected to use the prospective transition method, Cendant allocated expense to the Company for only employee stock awards that were granted subsequent to December 31, 2002.
7
The following table illustrates the effect on net income as if the fair value based method had been applied to all employee stock awards granted by Cendant to the Company's employees for all periods presented:
|
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
2003 |
2002 |
2003 |
2002 |
|||||||||
Reported net income | $ | 38,569 | $ | 36,085 | $ | 55,457 | $ | 56,486 | |||||
Add back: Stock-based employee compensation expense included in reported net income, net of tax(a) | 250 | | 437 | | |||||||||
Less: Total stock-based employee compensation expense determined under the fair value based method for all awards, net of tax(b) | (915 | ) | (12,432 | ) | (2,433 | ) | (17,073 | ) | |||||
Pro forma net income | $ | 37,904 | $ | 23,653 | $ | 53,461 | $ | 39,413 | |||||
Early Extinguishment of Debt. On January 1, 2003, the Company adopted SFAS No. 145, "Rescission of FASB Statements No. 4, 44, and 64, Amendment of FASB Statement No. 13, and Technical Corrections." Such standard requires any gain or loss on the early extinguishment of debt to be presented as a component of continuing operations (unless specific criteria are met) whereas SFAS No. 4 required that such gain or loss be classified as an extraordinary item in determining net income. Accordingly, on January 1, 2003, the Company reclassified $1.3 million of 2002 pretax gains on the early extinguishments of debt to continuing operations as a component of net non-vehicle interest ($472 thousand and $822 thousand were recorded during the third and fourth quarters of 2002, respectively).
Costs Associated with Exit or Disposal Activities. On January 1, 2003, the Company adopted SFAS No. 146, "Accounting for Costs Associated with Exit or Disposal Activities." Such standard nullifies EITF Issue No. 94-3, "Liability Recognition for Certain Employee Termination Benefits and Other Costs to Exit an Activity (including Certain Costs Incurred in a Restructuring)." Under SFAS No. 146, a liability related to an exit or disposal activity (including restructurings) initiated after December 31, 2002 is not recognized until such liability has actually been incurred whereas under EITF Issue No. 94-3 a liability was recognized at the date of commitment to an exit or disposal plan. The impact of adopting this standard was not material to the Company's results of operations or financial position.
Guarantees. On January 1, 2003, the Company adopted FASB Interpretation No. 45, "Guarantor's Accounting and Disclosure Requirements for Guarantees, Including Indirect Guarantees of Indebtedness of Others," in its entirety. Such Interpretation elaborates on the disclosures to be made by a guarantor about its obligations under certain guarantees issued. It also clarifies that a guarantor is required to recognize, at the inception of any guarantee issued or modified after December 31, 2002, a liability for the fair value of the obligation undertaken in issuing the guarantee. The impact of adopting this Interpretation was not material to the Company's results of operations or financial position.
Derivative Instruments and Hedging Activities. On July 1, 2003, the Company adopted SFAS No. 149, "Amendment of Statement 133 on Derivative Instruments and Hedging Activities." Such standard amends and clarifies the accounting for derivative instruments, including certain derivative instruments embedded in other contracts, and for hedging activities under SFAS No. 133, "Accounting for Derivative Instruments and Hedging Activities." The impact of adopting this standard was not material to the Company's results of operations or financial position.
8
Consolidation Policy. On January 17, 2003, the FASB issued FASB Interpretation No. 46, "Consolidation of Variable Interest Entities" ("FIN 46"). Such Interpretation addresses the consolidation of variable interest entities ("VIEs"), including special purpose entities ("SPEs"), that are not controlled through voting interests or in which the equity investors do not bear the residual economic risks and rewards. Transfers to a qualifying SPE ("QSPE") and certain other interests in QSPEs are generally not subject to this Interpretation. The provisions of FIN 46 are effective immediately for transactions entered into by the Company subsequent to January 31, 2003, and became effective for all other transactions as of July 1, 2003. However, in October 2003, the FASB permitted companies to defer the July 1, 2003 effective date to December 31, 2003, in whole or in part, and indicated that it would provide further clarification of this Interpretation before December 31, 2003. The Company is currently assessing the application of this Interpretation to certain entities.
In connection with FIN 46, when evaluating an entity for consolidation, the Company first determines whether an entity is deemed to be a VIE and, if so, whether the Company would be considered its primary beneficiary. Generally, the Company will consolidate an entity not deemed either a VIE or QSPE upon a determination that its ownership, direct or indirect, exceeds fifty percent of the outstanding voting shares of an entity and/or that it has the ability to control the financial or operating policies through its voting rights, board representation or other similar rights. For entities where the Company does not have a controlling interest (financial or operating), the investments in such entities are classified as available-for-sale debt securities or accounted for using the equity or cost method, as appropriate. The Company applies the equity method of accounting when it has the ability to exercise significant influence over operating and financial policies of an investee in accordance with APB Opinion No. 18, "The Equity Method of Accounting for Investments in Common Stock."
Prior to the adoption of FIN 46 (before the change in policy), the Company did not consolidate SPE and SPE-type entities unless the Company retained both control of the assets transferred and the risks and rewards of those assets. Additionally, non-SPE-type entities were only consolidated if the Company's ownership exceeded fifty percent of the outstanding voting shares of an entity and/or if the Company had the ability to control the financial or operating policies of an entity through its voting rights, board representation or other similar rights.
2. Vehicles, Net
Vehicles, net consisted of:
|
As of September 30, 2003 |
As of December 31, 2002 |
|||||
---|---|---|---|---|---|---|---|
Rental vehicles | $ | 6,334,976 | $ | 4,415,761 | |||
Vehicles held for sale | 17,720 | 144,283 | |||||
6,352,696 | 4,560,044 | ||||||
Less: accumulated depreciation | (439,099 | ) | (386,197 | ) | |||
$ | 5,913,597 | $ | 4,173,847 | ||||
The components of vehicle depreciation and lease charges, net are summarized below:
|
Three Months Ended September 30, |
Nine Months Ended September 30, |
||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
|
2003 |
2002 |
2003 |
2002 |
||||||||
Depreciation expense | $ | 260,374 | $ | 166,697 | $ | 645,692 | $ | 478,918 | ||||
Lease charges | 6,019 | 6,585 | 18,337 | 18,470 | ||||||||
Loss on sales of vehicles, net | 10,577 | 4,817 | 26,554 | 1,962 | ||||||||
$ | 276,970 | $ | 178,099 | $ | 690,583 | $ | 499,350 | |||||
Depreciation expense is net of the amortization of certain incentives and allowances from various vehicle manufacturers of approximately $47.8 million and $48.1 million for the three months ended September 30, 2003 and 2002, respectively, and $135.8 million and $112.5 million for the nine months ended September 30, 2003 and 2002, respectively.
Vehicle interest expense amounts are net of interest income of $441 thousand and $369 thousand for the three months ended September 30, 2003 and 2002, respectively, and $2.2 million and $1.9 million for the nine months ended September 30, 2003 and 2002, respectively.
The Company subleases a portion of its fleet to Budget Rent A Car System, Inc. ("Budget"), a wholly-owned subsidiary of Cendant not within the Company's ownership structure. As of September 30, 2003 and December 31, 2002, the Company had $1,722.0 million and $182.1 million, respectively, of vehicles recorded on its Consolidated Condensed Balance Sheets
9
that were subleased to Budget. These vehicles were purchased with proceeds received from the issuance of rental car asset-backed notes under the AESOP Funding Program (see Note 5Vehicle Debt).
The Company charges Budget a monthly fee equal to the leased vehicles' monthly depreciation, interest and administrative expenses. For vehicles subleased to Budget during the three and nine months ended September 30, 2003, the Company recorded vehicle depreciation and lease charges of $103.1 million and $222.9 million, respectively, and vehicle interest expense of $25.6 million and $59.3 million, respectively, on its Consolidated Condensed Statements of Income. For the three and nine months ended September 30, 2003, the Company recorded revenue from the Budget vehicle sublease of approximately $129.5 million and $288.3 million, respectively, on its Consolidated Condensed Statements of Income, which included vehicle depreciation and interest expense, as well as administrative fees of $0.8 million and $6.1 million, respectively.
3. Due to Cendant Corporation and Affiliates, Net
Due to (from) Cendant Corporation and affiliates, net, consisted of:
|
As of September 30, 2003 |
As of December 31, 2002 |
|||||
---|---|---|---|---|---|---|---|
Due to Cendant-working capital and trading, net(a) | $ | 281,015 | $ | 253,032 | |||
Due from Cendant-demand-long-term(b) | (110,573 | ) | (155,246 | ) | |||
Due to Cendant-long-term(c) | 588,277 | 408,108 | |||||
Due to other Cendant affiliates, net(d) | 107,995 | 55,467 | |||||
Due from Budget(e) | (85,701 | ) | (9,552 | ) | |||
Total due to Cendant Corporation and affiliates, net | $ | 781,013 | $ | 551,809 | |||
Included within total expenses on the Company's Consolidated Condensed Statements of Income are the following items charged by Cendant and affiliates, which include allocations from Cendant for services provided to the Company:
|
Three Months Ended September 30, |
Nine Months Ended September 30, |
||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
|
2003 |
2002 |
2003 |
2002 |
||||||||
Royalties(a) | $ | 31,635 | $ | 31,017 | $ | 83,357 | $ | 83,270 | ||||
Reservations(a) | 12,368 | 14,050 | 36,621 | 43,371 | ||||||||
Data processing(b) | 8,841 | 8,819 | 25,280 | 26,559 | ||||||||
Rent, corporate overhead allocations and other(b) | 16,689 | 14,783 | 48,189 | 43,862 | ||||||||
Interest on amounts due to Cendant Corporation and affiliates, net(c) | 4,134 | 3,321 | 11,974 | 9,679 | ||||||||
Total | $ | 73,667 | $ | 71,990 | $ | 205,421 | $ | 206,741 | ||||
These charges, including corporate overhead allocations by Cendant, are determined in accordance with various intercompany agreements, which are based upon factors such as square footage, employee salaries and computer usage time.
10
Additionally, Cendant charges the Company a royalty fee of 4.5% of gross revenue, payable quarterly in arrears for the use of its Avis trade name. The contract expires in 2047.
4. Non-Vehicle Debt
Non-vehicle debt consisted of:
|
As of September 30, 2003 |
As of December 31, 2002 |
||||
---|---|---|---|---|---|---|
11% senior subordinated notes(*) | $ | 336,853 | $ | 530,146 | ||
Other | 4,727 | 4,085 | ||||
$ | 341,580 | $ | 534,231 | |||
These notes contain restrictive covenants, including restrictions on indebtedness of material subsidiaries and mergers and limitations on liens and liquidations, and also require the maintenance of certain financial ratios. At September 30, 2003, the Company was in compliance with all restrictive and financial covenants.
5. Vehicle Debt
Vehicle debt consisted of:
|
As of September 30, 2003 |
As of December 31, 2002 |
|||||
---|---|---|---|---|---|---|---|
AESOP Funding Program: | |||||||
Variable funding rental car asset-backed notes | $ | 598,600 | $ | 494,000 | |||
Auction rate rental car asset-backed notes | 500,000 | 185,000 | |||||
Medium term rental car asset-backed notes | 4,833,019 | 3,349,795 | |||||
Other | 281,287 | 216,908 | |||||
$ | 6,212,906 | $ | 4,245,703 | ||||
As of September 30, 2003, the Company's asset-backed funding arrangements under the AESOP Funding Program provided for the issuance of up to $6.7 billion of debt, of which approximately $800 million was available. In addition, the Company had availability of approximately $246 million under other funding arrangements as of September 30, 2003.
Debt Maturities and Covenants
The contractual final maturities of vehicle debt at September 30, 2003 are as follows:
Year |
|
Amount |
|||
---|---|---|---|---|---|
Within 1 year | $ | 1,495,959 | |||
Between 1 and 2 year | 1,445,611 | ||||
Between 2 and 3 years | 1,506,842 | ||||
Between 3 and 4 years | 1,008,333 | ||||
Between 4 and 5 years | 620,545 | ||||
Thereafter | 135,616 | ||||
$ | 6,212,906 | ||||
Debt under the Company's AESOP Funding Program contains restrictive covenants, including restrictions on dividends paid to the Company by certain of its subsidiaries and indebtedness of material subsidiaries, mergers, limitations on liens, liquidations, and sale and leaseback transactions, and also requires the maintenance of certain financial ratios. At September 30, 2003, the Company was in compliance with all such restrictive and financial covenants.
11
6. Commitments and Contingencies
The Company is involved in pending litigation in the usual course of business. In the opinion of management, such litigation will not have a material adverse effect on the Company's consolidated financial position, results of operations or cash flows.
7. Stockholder's Equity
The components of comprehensive income are summarized as follows:
|
Three Months Ended September 30, |
Nine Months Ended September 30, |
||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
2003 |
2002 |
2003 |
2002 |
||||||||||
Net income | $ | 38,569 | $ | 36,085 | $ | 55,457 | $ | 56,486 | ||||||
Other comprehensive income (loss): | ||||||||||||||
Currency translation adjustments, net of tax | 773 | (2,618 | ) | 14,970 | 1,833 | |||||||||
Unrealized gains (losses) on cash flow hedges, net of tax | 17,665 | (9,875 | ) | 31,292 | (15,755 | ) | ||||||||
Minimum pension liability adjustment, net of tax | | 66 | (27 | ) | (1,270 | ) | ||||||||
Total comprehensive income | $ | 57,007 | $ | 23,658 | $ | 101,692 | $ | 41,294 | ||||||
The after-tax components of accumulated other comprehensive loss are as follows:
|
Currency Translation Adjustments |
Unrealized Gains (Losses) on Cash Flows Hedges |
Minimum Pension Liability Adjustment |
Accumulated Other Comprehensive Income (Loss) |
|||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Balance, January 1, 2003 | $ | 1,537 | $ | (48,963 | ) | $ | (17,785 | ) | $ | (65,211 | ) | ||
Current period change | 14,970 | 31,292 | (27 | ) | 46,235 | ||||||||
Balance September 30, 2003 | $ | 16,507 | $ | (17,671 | ) | $ | (17,812 | ) | $ | (18,976 | ) | ||
8. Subsequent Event
On October 9, 2003, the Company issued $500 million of rental car asset backed notes under its AESOP Funding Program. Approximately $200 million of such notes mature in December 2006 and bear interest at a fixed rate of 2.78% and approximately $300 million of such notes mature in December 2008 and bear interest at a floating rate of LIBOR plus 38 basis points.
9. Guarantor and Non-Guarantor Consolidating Condensed Financial Statements
The following consolidating condensed financial information presents the Consolidating Condensed Balance Sheets as of September 30, 2003 and December 31, 2002, the Consolidating Condensed Statements of Income for the three and nine months ended September 30, 2003 and September 30, 2002 and the Consolidating Condensed Statements of Income and Statements of Cash Flows for the nine months ended September 30, 2003 and 2002 of: (a) Avis Group Holdings, Inc. ("the Parent"); (b) the guarantor subsidiaries; (c) the non-guarantor subsidiaries; (d) elimination entries necessary to consolidate the Parent with the guarantor and non-guarantor subsidiaries; and (e) the Company on a consolidated basis.
Investments in subsidiaries are accounted for using the equity method for purposes of the consolidating presentation. The principal elimination entries relate to investments in subsidiaries and intercompany balances and transactions. Separate financial statements and other disclosures with respect to the subsidiary guarantors have not been provided, as management believes the following information is sufficient.
12
Avis Group Holdings, Inc. and Subsidiaries
CONSOLIDATING CONDENSED STATEMENT OF INCOME
For the Three Months Ended September 30, 2003
|
Parent |
Guarantor Subsidiaries |
Non- Guarantor Subsidiaries |
Eliminations |
Avis Group Holdings, Inc. Consolidated |
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenues | $ | | $ | 736,468 | $ | 94,317 | $ | | $ | 830,785 | ||||||
Expenses | ||||||||||||||||
Operating, net | | 245,291 | 43,290 | | 288,581 | |||||||||||
Vehicle depreciation and lease charges, net | | 257,756 | 19,214 | | 276,970 | |||||||||||
Selling, general and administrative | | 104,588 | 11,028 | | 115,616 | |||||||||||
Vehicle interest, net | 3,459 | 62,996 | 1,876 | | 68,331 | |||||||||||
Non-vehicle interest, net | 6,387 | 3,539 | | | 9,926 | |||||||||||
Non-vehicle depreciation and amortization | 240 | 9,485 | 793 | | 10,518 | |||||||||||
Total expenses | 10,086 | 683,655 | 76,201 | | 769,942 | |||||||||||
Income (loss) before equity in earnings of subsidiaries | (10,086 | ) | 52,813 | 18,116 | | 60,843 | ||||||||||
Equity in earnings of subsidiaries | 40,794 | 11,499 | | (52,293 | ) | | ||||||||||
Income before income taxes | 30,708 | 64,312 | 18,116 | (52,293 | ) | 60,843 | ||||||||||
Provision (benefit) for income taxes | (7,861 | ) | 23,518 | 6,617 | | 22,274 | ||||||||||
Net income | $ | 38,569 | $ | 40,794 | $ | 11,499 | $ | (52,293 | ) | $ | 38,569 | |||||
Avis Group Holdings, Inc. and Subsidiaries
CONSOLIDATING CONDENSED STATEMENT OF INCOME
For the Three Months Ended September 30, 2002
|
Parent |
Guarantor Subsidiaries |
Non- Guarantor Subsidiaries |
Eliminations |
Avis Group Holdings, Inc. Consolidated |
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenues | $ | | $ | 631,805 | $ | 78,751 | $ | | $ | 710,556 | ||||||
Expenses | ||||||||||||||||
Operating, net | | 247,030 | 32,201 | | 279,231 | |||||||||||
Vehicle depreciation and lease charges, net | | 160,453 | 17,646 | | 178,099 | |||||||||||
Selling, general and administrative | | 107,475 | 9,191 | | 116,666 | |||||||||||
Vehicle interest, net | 9,459 | 43,766 | 1,016 | | 54,241 | |||||||||||
Non-vehicle interest, net | 7,110 | 3,206 | | | 10,316 | |||||||||||
Non-vehicle depreciation and amortization | 241 | 8,846 | 702 | | 9,789 | |||||||||||
Total expenses | 16,810 | 570,776 | 60,756 | | 648,342 | |||||||||||
Income (loss) before equity in earnings of subsidiaries | (16,810 | ) | 61,029 | 17,995 | | 62,214 | ||||||||||
Equity in earnings of subsidiaries | 41,450 | 10,437 | | (51,887 | ) | | ||||||||||
Income before income taxes | 24,640 | 71,466 | 17,995 | (51,887 | ) | 62,214 | ||||||||||
Provision (benefit) for income taxes | (11,445 | ) | 30,016 | 7,558 | | 26,129 | ||||||||||
Net income | $ | 36,085 | $ | 41,450 | $ | 10,437 | $ | (51,887 | ) | $ | 36,085 | |||||
13
Avis Group Holdings, Inc. and Subsidiaries
CONSOLIDATING CONDENSED STATEMENT OF INCOME
For the Nine Months Ended September 30, 2003
|
Parent |
Guarantor Subsidiaries |
Non- Guarantor Subsidiaries |
Eliminations |
Avis Group Holdings, Inc. Consolidated |
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenues | $ | | $ | 1,928,620 | $ | 236,420 | $ | | $ | 2,165,040 | ||||||
Expenses | ||||||||||||||||
Operating, net | | 686,438 | 113,312 | | 799,750 | |||||||||||
Vehicle depreciation and lease charges, net | | 638,473 | 52,110 | | 690,583 | |||||||||||
Selling, general and administrative | | 307,430 | 31,136 | | 338,566 | |||||||||||
Vehicle interest, net | 10,377 | 172,666 | 3,098 | | 186,141 | |||||||||||
Non-vehicle interest, net | 20,731 | 10,099 | | | 30,830 | |||||||||||
Non-vehicle depreciation and amortization | 720 | 28,540 | 2,301 | | 31,561 | |||||||||||
Total expenses | 31,828 | 1,843,646 | 201,957 | | 2,077,431 | |||||||||||
Income (loss) before equity in earnings of subsidiaries | (31,828 | ) | 84,974 | 34,463 | | 87,609 | ||||||||||
Equity in earnings of subsidiaries | 67,597 | 21,815 | | (89,412 | ) | | ||||||||||
Income before income taxes | 35,769 | 106,789 | 34,463 | (89,412 | ) | 87,609 | ||||||||||
Provision (benefit) for income taxes | (19,688 | ) | 39,192 | 12,648 | | 32,152 | ||||||||||
Net income | $ | 55,457 | $ | 67,597 | $ | 21,815 | $ | (89,412 | ) | $ | 55,457 | |||||
Avis Group Holdings, Inc. and Subsidiaries
CONSOLIDATING CONDENSED STATEMENT OF INCOME
For the Nine Months Ended September 30, 2002
|
Parent |
Guarantor Subsidiaries |
Non- Guarantor Subsidiaries |
Eliminations |
Avis Group Holdings, Inc. Consolidated |
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenues | $ | | $ | 1,730,792 | $ | 194,998 | $ | $ | $1,925,790 | |||||||
Expenses | ||||||||||||||||
Operating, net | | 669,925 | 89,707 | | 759,632 | |||||||||||
Vehicle depreciation and lease charges, net | | 450,263 | 49,087 | | 499,350 | |||||||||||
Selling, general and administrative | | 328,804 | 24,722 | | 353,526 | |||||||||||
Vehicle interest, net | 10,377 | 144,290 | 1,560 | | 156,227 | |||||||||||
Non-vehicle interest, net | 22,425 | 9,509 | | | 31,934 | |||||||||||
Non-vehicle depreciation and amortization | 720 | 24,765 | 2,247 | | 27,732 | |||||||||||
Total expenses | 33,522 | 1,627,556 | 167,323 | | 1,828,401 | |||||||||||
Income (loss) before equity in earnings of subsidiaries | (33,522 | ) | 103,236 | 27,675 | | 97,389 | ||||||||||
Equity in earnings of subsidiaries | 69,187 | 16,051 | | (85,238 | ) | | ||||||||||
Income before income taxes | 35,665 | 119,287 | 27,675 | (85,238 | ) | 97,389 | ||||||||||
Provision (benefit) for income taxes | (20,821 | ) | 50,100 | 11,624 | | 40,903 | ||||||||||
Net income | $ | 56,486 | $ | 69,187 | $ | 16,051 | $ | (85,238 | ) | $ | 56,486 | |||||
14
Avis Group Holdings, Inc. and Subsidiaries
CONSOLIDATING CONDENSED BALANCE SHEET
September 30, 2003
|
Parent |
Guarantor Subsidiaries |
Non- Guarantor Subsidiaries |
Eliminations |
Avis Group Holdings, Inc. Consolidated |
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||||||||
Cash and cash equivalents | $ | 135 | $ | 14,111 | $ | 21,378 | $ | | $ | 35,624 | ||||||
Restricted cash | | (278 | ) | 79,018 | | 78,740 | ||||||||||
Receivables, net | | 150,201 | 39,640 | | 189,841 | |||||||||||
Deferred income taxes | 157,713 | 357,413 | 8,559 | | 523,685 | |||||||||||
Property and equipment, net | | 261,294 | 16,363 | | 277,657 | |||||||||||
Investment in consolidated subsidiaries | 869,386 | 690,717 | | (1,560,103 | ) | | ||||||||||
Goodwill | 801,243 | 449,760 | 4,153 | | 1,255,156 | |||||||||||
Other assets | 14,340 | 79,256 | 29,112 | | 122,708 | |||||||||||
Total assets exclusive of assets under management programs | 1,842,817 | 2,002,474 | 198,223 | (1,560,103 | ) | 2,483,411 | ||||||||||
Assets under management programs: | ||||||||||||||||
Program cash | | 126 | 74,352 | | 74,478 | |||||||||||
Vehicles, net | | (104,050 | ) | 6,017,647 | | 5,913,597 | ||||||||||
Due from vehicle manufacturers | | 3,232 | 547,864 | | 551,096 | |||||||||||
| (100,692 | ) | 6,639,863 | | 6,539,171 | |||||||||||
Total assets | $ | 1,842,817 | $ | 1,901,782 | $ | 6,838,086 | $ | (1,560,103 | ) | $ | 9,022,582 | |||||
Liabilities and stockholder's equity | ||||||||||||||||
Liabilities: | ||||||||||||||||
Accounts payable | $ | (89,449 | ) | $ | 527,100 | $ | (123,127 | ) | $ | | $ | 314,524 | ||||
Accrued liabilities | 14,242 | 344,158 | 37,041 | | 395,441 | |||||||||||
Due to (from) Cendant Corporation and affiliates, net | 1,127,418 | (38,143 | ) | (308,262 | ) | | 781,013 | |||||||||
Non-vehicle debt | 336,853 | 4,727 | | | 341,580 | |||||||||||
Public liability, property damage and other insurance liabilities | | 140,868 | 94,609 | | 235,477 | |||||||||||
Total liabilities exclusive of liabilities under management programs | 1,389,064 | 978,710 | (299,739 | ) | | 2,068,035 | ||||||||||
Liabilities under management programs: | ||||||||||||||||
Vehicle debt | | 52,267 | 6,160,639 | | 6,212,906 | |||||||||||
Deferred income taxes | 6,688 | 1,419 | 286,469 | | 294,576 | |||||||||||
6,688 | 53,686 | 6,447,108 | | 6,507,482 | ||||||||||||
Stockholder's equity | 447,065 | 869,386 | 690,717 | (1,560,103 | ) | 447,065 | ||||||||||
Total liabilities and stockholder's equity | $ | 1,842,817 | $ | 1,901,782 | $ | 6,838,086 | $ | (1,560,103 | ) | $ | 9,022,582 | |||||
15
Avis Group Holdings, Inc. and Subsidiaries
CONSOLIDATING CONDENSED BALANCE SHEET
December 31, 2002
|
Parent |
Guarantor Subsidiaries |
Non- Guarantor Subsidiaries |
Eliminations |
Avis Group Holdings, Inc. Consolidated |
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||||||||
Cash and cash equivalents | $ | 69 | $ | 10,886 | $ | 14,297 | $ | | $ | 25,252 | ||||||
Restricted cash | | | 59,012 | | 59,012 | |||||||||||
Receivables, net | | 122,436 | 36,294 | | 158,730 | |||||||||||
Deferred income taxes | 157,713 | 315,856 | 7,766 | | 481,335 | |||||||||||
Property and equipment, net | | 264,091 | 14,739 | | 278,830 | |||||||||||
Investment in consolidated subsidiaries | 746,729 | 664,644 | | (1,411,373 | ) | | ||||||||||
Goodwill | 801,243 | 449,760 | 3,398 | | 1,254,401 | |||||||||||
Other assets | 15,059 | 56,016 | 34,240 | | 105,315 | |||||||||||
Total assets exclusive of assets under management programs | 1,720,813 | 1,883,689 | 169,746 | (1,411,373 | ) | 2,362,875 | ||||||||||
Assets under management programs: |
||||||||||||||||
Program cash | | 83 | 2,379 | | 2,462 | |||||||||||
Vehicles, net | | (102,326 | ) | 4,276,173 | | 4,173,847 | ||||||||||
Due from vehicle manufacturers | | 20,758 | 237,701 | | 258,459 | |||||||||||
| (81,485 | ) | 4,516,253 | | 4,434,768 | |||||||||||
Total assets | $ | 1,720,813 | $ | 1,802,204 | $ | 4,685,999 | $ | (1,411,373 | ) | $ | 6,797,643 | |||||
Liabilities and stockholder's equity |
||||||||||||||||
Liabilities: | ||||||||||||||||
Accounts payable | $ | (78,584 | ) | $ | 418,917 | $ | (134,606 | ) | $ | | $ | 205,727 | ||||
Accrued liabilities | 8,683 | 379,090 | 27,236 | | 415,009 | |||||||||||
Due to (from) Cendant Corporation and affiliates, net | 908,508 | 11,997 | (368,696 | ) | | 551,809 | ||||||||||
Non-vehicle debt | 530,146 | 4,085 | | | 534,231 | |||||||||||
Public liability, property damage and other insurance liabilities | | 142,423 | 69,363 | | 211,786 | |||||||||||
Total liabilities exclusive of liabilities under management programs | 1,368,753 | 956,512 | (406,703 | ) | | 1,918,562 | ||||||||||
Liabilities under management programs: |
||||||||||||||||
Vehicle debt | | 97,544 | 4,148,159 | | 4,245,703 | |||||||||||
Deferred income taxes | 6,687 | 1,419 | 279,899 | | 288,005 | |||||||||||
6,687 | 98,963 | 4,428,058 | | 4,533,708 | ||||||||||||
Stockholder's equity | 345,373 | 746,729 | 664,644 | (1,411,373 | ) | 345,373 | ||||||||||
Total liabilities and stockholder's equity | $ | 1,720,813 | $ | 1,802,204 | $ | 4,685,999 | $ | (1,411,373 | ) | $ | 6,797,643 | |||||
16
Avis Group Holdings, Inc. and Subsidiaries
CONSOLIDATING CONDENSED STATEMENT OF CASH FLOWS
For the Nine Months Ended September 30, 2003
|
Parent |
Guarantor Subsidiaries |
Non- Guarantor Subsidiaries |
Eliminations |
Avis Group Holdings, Inc. Consolidated |
||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities | |||||||||||||||||
Net income | $ | 55,457 | $ | 67,597 | $ | 21,815 | $ | (89,412 | ) | $ | 55,457 | ||||||
Adjustments to reconcile net income to net cash provided by (used in) operating activities exclusive of management programs | (24,793 | ) | 62,029 | (27,674 | ) | | 9,562 | ||||||||||
Investment in subsidiaries | (67,597 | ) | (21,815 | ) | | 89,412 | | ||||||||||
Net cash provided by (used in) operating activities exclusive of management programs | (36,933 | ) | 107,811 | (5,859 | ) | | 65,019 | ||||||||||
Management programs: | |||||||||||||||||
Vehicle depreciation | | 601,034 | 44,658 | | 645,692 | ||||||||||||
Net cash provided by (used in) operating activities | (36,933 | ) | 708,845 | 38,799 | | 710,711 | |||||||||||
Investing Activities | |||||||||||||||||
Property and equipment additions | | (35,521 | ) | (2,997 | ) | | (38,518 | ) | |||||||||
Proceeds from sales of property and equipment | | 10,818 | 1,582 | | 12,400 | ||||||||||||
Payment for purchase of rental car franchise licensees | | | (208 | ) | | (208 | ) | ||||||||||
Net cash used in investing activities exclusive of management programs | | (24,703 | ) | (1,623 | ) | | (26,326 | ) | |||||||||
Management programs: | |||||||||||||||||
Increase in program cash | | (43 | ) | (71,973 | ) | | (72,016 | ) | |||||||||
Decrease (increase) in due from vehicle manufacturers | | 17,526 | (306,770 | ) | | (289,244 | ) | ||||||||||
Investment in vehicles | | (48,716 | ) | (7,351,692 | ) | | (7,400,408 | ) | |||||||||
Payments received (made) on investment in vehicles | | (586,973 | ) | 5,643,543 | | 5,056,570 | |||||||||||
| (618,206 | ) | (2,086,892 | ) | | (2,705,098 | ) | ||||||||||
Net cash used in investing activities | | (642,909 | ) | (2,088,515 | ) | | (2,731,424 | ) | |||||||||
Financing Activities | |||||||||||||||||
Principal payments on borrowings | (181,912 | ) | (365 | ) | | | (182,277 | ) | |||||||||
Increase (decrease) in due to Cendant Corporation and affiliates, net | 218,911 | (50,140 | ) | 67,285 | | 236,056 | |||||||||||
Net cash provided by (used in) financing activities exclusive of management programs | 36,999 | (50,505 | ) | 67,285 | | 53,779 | |||||||||||
Management programs: | |||||||||||||||||
Net increase in borrowings | | | 1,989,026 | | 1,989,026 | ||||||||||||
Payments for debt issuance costs | | (12,206 | ) | | | (12,206 | ) | ||||||||||
| (12,206 | ) | 1,989,026 | | 1,976,820 | ||||||||||||
Net cash provided by (used in) financing activities | 36,999 | (62,711 | ) | 2,056,311 | | 2,030,599 | |||||||||||
Effect of changes in exchange rates on cash and cash equivalents | | | 486 | | 486 | ||||||||||||
Net increase in cash and cash equivalents | 66 | 3,225 | 7,081 | | 10,372 | ||||||||||||
Cash and cash equivalents, beginning of period | 69 | 10,886 | 14,297 | | 25,252 | ||||||||||||
Cash and cash equivalents, end of period | $ | 135 | $ | 14,111 | $ | 21,378 | $ | | $ | 35,624 | |||||||
17
Avis Group Holdings, Inc. and Subsidiaries
CONSOLIDATING CONDENSED STATEMENT OF CASH FLOWS
For the Nine Months Ended September 30, 2002
|
Parent |
Guarantor Subsidiaries |
Non- Guarantor Subsidiaries |
Eliminations |
Avis Group Holdings, Inc. Consolidated |
||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities | |||||||||||||||||
Net income | $ | 56,486 | $ | 69,187 | $ | 16,051 | $ | (85,238 | ) | $ | 56,486 | ||||||
Adjustments to reconcile net income to net cash provided by (used in) operating activities exclusive of management programs | (32,822 | ) | (71,742 | ) | 141,249 | | 36,685 | ||||||||||
Investment in subsidiaries | (69,187 | ) | (16,051 | ) | | 85,238 | | ||||||||||
Net cash provided by (used in) operating activities exclusive of management programs | (45,523 | ) | (18,606 | ) | 157,300 | | 93,171 | ||||||||||
Management programs: | |||||||||||||||||
Vehicle depreciation | | 444,725 | 34,193 | | 478,918 | ||||||||||||
Net cash provided by (used in) operating activities | (45,523 | ) | 426,119 | 191,493 | | 572,089 | |||||||||||
Investing Activities | |||||||||||||||||
Property and equipment additions | | (36,380 | ) | (1,863 | ) | | (38,243 | ) | |||||||||
Proceeds from sales of property and equipment | | 2,974 | 803 | | 3,777 | ||||||||||||
Payment for purchase of rental car franchise licensees | | (2,835 | ) | (264 | ) | | (3,099 | ) | |||||||||
Net cash used in investing activities exclusive of management programs | | (36,241 | ) | (1,324 | ) | | (37,565 | ) | |||||||||
Management programs: | |||||||||||||||||
Decrease in program cash | | 9,239 | 316,696 | | 325,935 | ||||||||||||
Increase in due from vehicle manufacturers | | (1,602 | ) | (148,482 | ) | | (150,084 | ) | |||||||||
Investment in vehicles | | (131,724 | ) | (4,256,608 | ) | | (4,388,332 | ) | |||||||||
Payments received (made) on investment in vehicles | | (350,194 | ) | 3,559,775 | | 3,209,581 | |||||||||||
| (474,281 | ) | (528,619 | ) | | (1,002,900 | ) | ||||||||||
Net cash used in investing activities | | (510,522 | ) | (529,943 | ) | | (1,040,465 | ) | |||||||||
Financing Activities | |||||||||||||||||
Net decrease in non-vehicle debt | (10,900 | ) | (370 | ) | | | (11,270 | ) | |||||||||
Increase (decrease) in due to Cendant Corporation and affiliates, net | 56,566 | 91,414 | (127,038 | ) | | 20,942 | |||||||||||
Net cash provided by (used in) financing activities exclusive of management programs | 45,666 | 91,044 | (127,038 | ) | | 9,672 | |||||||||||
Management programs: | |||||||||||||||||
Net increase in borrowings | | | 469,728 | | 469,728 | ||||||||||||
Payments for debt issuance costs | | (5,369 | ) | | | (5,369 | ) | ||||||||||
| (5,369 | ) | 469,728 | | 464,359 | ||||||||||||
Net cash provided by financing activities | 45,666 | 85,675 | 342,690 | | 474,031 | ||||||||||||
Effect of changes in exchange rates on cash and cash equivalents | | | 199 | | 199 | ||||||||||||
Net increase in cash and cash equivalents | 143 | 1,272 | 4,439 | | 5,854 | ||||||||||||
Cash and cash equivalents, beginning of period | 18 | 5,210 | 8,083 | | 13,311 | ||||||||||||
Cash and cash equivalents, end of period | $ | 161 | $ | 6,482 | $ | 12,522 | $ | | $ | 19,165 | |||||||
18
Item 2. Management's Narrative Analysis of the Results of Operations
The following discussion should be read in conjunction with our Consolidated Condensed Financial Statements and accompanying Notes thereto included elsewhere herein and with our 2002 Annual Report on Form 10-K filed with the Commission on March 6, 2003. Unless otherwise noted, all dollar amounts are in thousands.
We are one of the largest car rental companies in the world and a wholly-owned subsidiary of Cendant Corporation.
Our comparative results of operations for the three months ended September 30, 2003 and 2002 comprised the following:
|
2003 |
2002 |
Change |
|||||||
---|---|---|---|---|---|---|---|---|---|---|
Revenues | $ | 830,785 | $ | 710,556 | $ | 120,229 | ||||
Total expenses | 769,942 | 648,342 | 121,600 | |||||||
Income before income taxes | 60,843 | 62,214 | (1,371 | ) | ||||||
Provision for income taxes | 22,274 | 26,129 | (3,855 | ) | ||||||
Net income | $ | 38,569 | $ | 36,085 | $ | 2,484 | ||||
Total revenues and expenses increased 16.9% and 18.8%, respectively, primarily due to our subleasing arrangement with Budget Rent A Car System, Inc., a wholly-owned subsidiary of Cendant not within our ownership structure. We sublease a portion of our fleet to Budget for a monthly fee comprised of depreciation, interest and an administrative fee. As a result of this relationship, we generated incremental revenues and expenses of $129.6 million and $128.7 million (consisting of vehicle depreciation expense of $103.1 million and vehicle interest expense of $25.6 million), respectively. Excluding such amounts, domestic car rental revenues declined $25.8 million (4.1%) in the third quarter 2003 compared with the third quarter 2002. The net reduction in domestic car rental revenues was primarily due to a 5.0% quarter-over-quarter reduction in domestic car rental days, which was partially offset by a 2.2% increase in time and mileage revenue per domestic rental day, reflecting an increase in pricing which has minimal associated incremental costs. In addition, quarter-over-quarter expenses include favorable interest costs of $9.1 million on the financing of vehicles due to lower interest rates, which were offset by increased vehicle-related net expenses primarily due to incremental maintenance costs and damages. Despite reduced revenue domestically, revenues from our international operations increased $16.4 million due to increased car rental transaction volume and pricing and the favorable impact to revenues of foreign exchange rates, principally in Australia, New Zealand and Canada (principally offset by the unfavorable impact on expenses).
Our overall effective tax rate was 36.6% and 42.0% for the three months ended September 30, 2003 and 2002, respectively. The effective tax rate for the third quarter of 2003 was lower primarily due to foreign and state taxes.
Our comparative results of operations for the nine months ended September 30, 2003 and 2002 comprised the following:
|
2003 |
2002 |
Change |
|||||||
---|---|---|---|---|---|---|---|---|---|---|
Revenues | $ | 2,165,040 | $ | 1,925,790 | $ | 239,250 | ||||
Total expenses | 2,077,431 | 1,828,401 | 249,030 | |||||||
Income before income taxes | 87,609 | 97,389 | (9,780 | ) | ||||||
Provision for income taxes | 32,152 | 40,903 | (8,751 | ) | ||||||
Net income | $ | 55,457 | $ | 56,486 | $ | (1,029 | ) | |||
Total revenues and expenses increased 12.4% and 13.6%, respectively, primarily due to our subleasing arrangement with Budget, as discussed above. As a result of this relationship, we generated incremental revenues and expenses of $288.3 million and $282.2 million (consisting of vehicle depreciation expense of $222.9 million and vehicle interest expense of $59.3 million), respectively. Excluding such amounts, domestic car rental revenues declined $87.2 million (5.0%) in the nine months ended September 30, 2003 compared with the nine months ended September 30, 2002. The net reduction in domestic car rental revenues was primarily due to a 6.0% period-over-period reduction in domestic car rental days, which was partially offset by a 1.9% increase in time and mileage revenue per domestic rental day reflecting an increase in pricing which has minimal associated incremental costs. In addition, period-over-period expenses includes favorable interest costs of $27.1 million on the financing of vehicles due to lower interest rates, which were offset by incremental vehicle-related net expenses. The increase in vehicle-related net expenses includes incremental maintenance costs, damages on vehicles and a decline in gas reimbursements from our car rental customers and higher vehicle license and registration costs. Despite reduced revenue domestically, revenues from our international operations increased $38 million, due to increased transaction volume and the favorable impact to revenues (principally offset by an unfavorable impact on expenses) of foreign exchange rates, principally in Australia, New Zealand and Canada.
19
Our overall effective tax rate was 36.7% and 42.0% for the nine months ended September 30, 2003 and 2002, respectively. The effective tax rate for the nine months ended September 30, 2003 was lower primarily due to foreign and state taxes.
ACCOUNTING POLICIES
We operate in an environment where we are paid a fee for a service performed. Therefore, the results of our recurring operations are recorded in our financial statements using accounting policies that are not particularly subjective, nor complex. However, in presenting our financial statements in conformity with generally accepted accounting principles, we are required to make estimates and assumptions that affect the amounts reported therein. Several of the estimates and assumptions that we are required to make pertain to matters that are inherently uncertain as they relate to future events. Presented within the section entitled "Critical Accounting Policies" of our 2002 Annual Report on Form 10-K are the accounting policies that we believe require subjective and/or complex judgments that could potentially affect reported results (financial instruments and goodwill and other intangible assets). There have not been any significant changes to those accounting policies or to our assessment of which accounting policies that we would consider to be critical accounting policies with the exception of our current application of FIN 46 to specific entities as discussed in Note 1 to our Consolidated Condensed Financial Statements. From time to time, we evaluate the estimates used in recording goodwill in connection with the acquisition of a business. In certain circumstances, those estimates may be based upon preliminary or outdated information. Accordingly, the allocation to goodwill is subject to revision when we receive new information. Revisions to the estimates are recorded as further adjustments to goodwill or within the Consolidated Condensed Statements of Income, as appropriate.
On January 1, 2003, Cendant adopted the fair value method of accounting for stock-based compensation provisions of Statement of Financial Accounting Standards ("SFAS") No. 123, "Accounting for Stock-Based Compensation" and all the provisions of SFAS No. 148, "Accounting for Stock-Based CompensationTransition and Disclosure." As a result, our financial statements beginning on January 1, 2003 reflect compensation expense for all stock-based compensation, including common stock options granted by Cendant as such expense is now allocated to us by Cendant.
In addition, on January 1, 2003, we adopted the following standards as a result of the issuance of new accounting pronouncements by the Financial Accounting Standards Board ("FASB") in 2002:
On January 17, 2003, the FASB issued FASB Interpretation No. 46, "Consolidation of Variable Interest Entities." As of September 30, 2003, we have applied the provisions of this Interpretation for all transactions initiated subsequent to January 31, 2003. We are currently assessing the application of this Interpretation to certain entities and are awaiting the additional clarification that the FASB is expected to provide prior to December 31, 2003.
During 2003, the FASB also issued the following literature, which we have adopted as of July 1, 2003:
For more detailed information regarding any of these pronouncements and the impact thereof on our business, see Note 1 to our Consolidated Condensed Financial Statements.
Item 3. Quantitative And Qualitative Disclosure About Market Risks
As previously discussed in our 2002 Annual Report on Form 10-K, we assess our market risk based on changes in interest and foreign currency exchange rates utilizing a sensitivity analysis. The sensitivity analysis measures the potential loss in earnings, fair values, and cash flows based on a hypothetical 10% change (increase and decrease) in our market risk sensitive positions. We used September 30, 2003 market rates to perform a sensitivity analysis separately for each of our market risk exposures. The estimates assume instantaneous, parallel shifts in interest rate yield curves and exchange rates. We have determined, through such analyses, that the impact of a 10% change in interest and foreign currency exchange rates and prices on our earnings, fair values and cash flows would not be material.
20
Item 4. Controls and Procedures
PART IIOTHER INFORMATION
Item 6. Exhibits and Reports on Form 8-K
(a) Exhibits
See Exhibit Index
(b) Reports on Form 8-K
None.
21
Pursuant to the requirements of the Section 13 or 15(d) of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
AVIS GROUP HOLDINGS, INC. |
|||||
/s/ KEVIN M. SHEEHAN Kevin M. Sheehan President |
|||||
/s/ KURT FREUDENBERG Kurt Freudenberg Senior Vice President and Controller |
|||||
Date: November 13, 2003 |
22
Exhibit No. |
Description |
|
---|---|---|
3.1 | Certificate of Incorporation of Avis Rent A Car, Inc. (Incorporated by reference to the Company's Registration Statement on Form S-1, Registration No. 333-46737, dated February 23, 1998). | |
3.2 |
By-Laws of Avis Group Holdings, Inc. (Incorporated by reference to the Company's Registration Statement on Form S-1, Registration No. 333-46737, dated February 23, 1998). |
|
10.1 |
Series 2003-1 Supplement, dated as of August 5, 2003, to the Amended and Restated Trust Indenture, dated as of June 30, 1997, between BNY Trust Company of Canada in its capacity as Trustee of Stars Trust and Computershare Trust Company of Canada. |
|
12 |
Statement Re: Computation of Ratio of Earnings to Fixed Charges. |
|
31.1 |
Certification of President Pursuant to Rules 13a-14(a) and 15d-14(a) Promulgated Under the Securities Exchange Act of 1934, as amended. |
|
31.2 |
Certification of Senior Vice President and Controller Pursuant to Rules 13a-14(a) and 15d-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. |
23