THE HERTZ CORPORATION

FORM 10-Q

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549


[X]		QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended June 30, 2004


[ ]		TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

Commission file number 1-7541

THE HERTZ CORPORATION

(Exact name of Registrant as specified in its charter)


Delaware		13-1938568

(State or other jurisdiction of incorporation or organization)		(I.R.S. Employer Identification No.)

225 Brae Boulevard, Park Ridge, New Jersey 07656-0713

(Address of principal executive offices)

(Zip Code)

(201) 307-2000

(Registrant’s telephone number, including area code)

Not Applicable

(Former name, former address and former fiscal year,

if changed since last report.)

The Registrant meets the conditions set forth in General Instruction H(1)(a) and (b) of Form 10-Q and is therefore filing this Form with the reduced disclosure format as permitted.

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 [X] No [ ]

Indicate by check mark whether the Registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act). Yes [ ] No [X].

Indicate the number of shares outstanding of each of the Registrant’s classes of common stock, as of June 30, 2004: Common Stock, $0.01 par value - 100 shares.

Page 1 of 24 pages

PART I — FINANCIAL INFORMATION

ITEM l. Condensed Consolidated Financial Statements

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To The Hertz Corporation:

We have reviewed the accompanying condensed consolidated balance sheet of The Hertz Corporation and its subsidiaries (the “Company”) as of June 30, 2004, and the related condensed consolidated statements of operations for each of the three-month and six-month periods ended June 30, 2004 and 2003 and the condensed consolidated statement of cash flows for the six-month periods ended June 30, 2004 and 2003. These interim financial statements are the responsibility of the Company’s management.

We conducted our review in accordance with the standards of the Public Company Accounting Oversight Board (United States). A review of interim financial information consists principally of applying analytical procedures and making inquiries of persons responsible for financial and accounting matters. It is substantially less in scope than an audit conducted in accordance with the standards of the Public Company Accounting Oversight Board, 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 review, we are not aware of any material modifications that should be made to the accompanying condensed consolidated interim financial statements for them to be in conformity with accounting principles generally accepted in the United States of America.

We previously audited in accordance with the standards of the Public Company Accounting Oversight Board (United States), the consolidated balance sheet as of December 31, 2003, and the related consolidated statements of operations, of stockholder’s equity and of cash flows for the year then ended (not presented herein), and in our report dated January 14, 2004, we expressed an unqualified opinion on those consolidated financial statements. In our opinion, the information set forth in the accompanying condensed consolidated balance sheet as of December 31, 2003, is fairly stated in all material respects in relation to the consolidated balance sheet from which it has been derived.

PricewaterhouseCoopers LLP
Florham Park, New Jersey
August 4, 2004

CONSOLIDATED BALANCE SHEET
(In Thousands of Dollars)
Unaudited


	June 30,			December 31,
	2004			2003
ASSETS
Cash and equivalents (Notes 3 and 7)	$	860,303		$	609,986
Short-term investments (Note 3)		502,432			500,108
Receivables, less allowance for doubtful accounts of $33,792 and $35,758 (Note 7)		1,039,316			1,238,853
Due from affiliates		388,751			520,842
Inventories, at lower of cost or market		81,761			73,354
Prepaid expenses and other assets		154,502			135,922
Revenue earning equipment, at cost (Notes 6 and 7):
Cars		9,151,261			7,168,688
Less accumulated depreciation		(674,670	)		(706,719	)
Other equipment		2,329,409			2,214,901
Less accumulated depreciation		(863,700	)		(883,623	)

Total revenue earning equipment		9,942,300			7,793,247

Property and equipment, at cost:
Land, buildings and leasehold improvements		1,250,671			1,221,423
Service equipment		1,163,408			1,114,875

		2,414,079			2,336,298
Less accumulated depreciation		(1,224,435	)		(1,166,529	)

Total property and equipment		1,189,644			1,169,769

Goodwill and other intangible assets (Note 4)		532,522			536,929

Total assets	$	14,691,531		$	12,579,010

LIABILITIES AND STOCKHOLDER’S EQUITY
Accounts payable	$	1,104,257		$	757,869
Accrued liabilities (Note 7)		811,561			736,366
Accrued taxes		141,169			111,432
Debt (Note 7)		9,200,488			7,627,930
Public liability and property damage		382,785			398,822
Deferred taxes on income		765,900			721,200
Stockholder’s equity:
Common Stock, $0.01 par value, 3,000 shares authorized, 100 shares issued		—			—
Additional capital paid-in		983,132			983,132
Retained earnings		1,205,929			1,113,746
Accumulated other comprehensive income (Note 10)		96,310			128,513

Total stockholder’s equity		2,285,371			2,225,391

Total liabilities and stockholder’s equity	$	14,691,531		$	12,579,010

The accompanying notes are an integral part of this statement.

THE HERTZ CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENT OF CASH FLOWS
(In Thousands of Dollars)
Unaudited


	Six Months
	Ended June 30,
	2004			2003
Cash flows from operating activities:
Net income	$	92,183		$	1,898
Adjustments to reconcile net income to net cash used in operating activities		(1,367,913	)		(285,511	)

Net cash used in operating activities		(1,275,730	)		(283,613	)

Cash flows from investing activities:
Purchases of short-term investments, net		(2,324	)		—
Property and equipment expenditures		(144,048	)		(107,920	)
Proceeds from sales of property and equipment		32,566			32,599
Available-for-sale securities:
Purchases		(5,566	)		(4,837	)
Sales		5,516			4,138
Changes in investment in joint venture		2,000			1,800

Net cash used in investing activities		(111,856	)		(74,220	)

Cash flows from financing activities:
Proceeds from issuance of long-term debt		1,207,967			5,160
Repayment of long-term debt		(6,283	)		(456,050	)
Short-term borrowings:
Proceeds		658,355			410,657
Repayments		(403,503	)		(162,712	)
Ninety day term or less, net		198,769			1,064,929

Net cash provided by financing activities		1,655,305			861,984

Effect of foreign exchange rate changes on cash		(17,402	)		22,494

Net increase in cash and equivalents during the period		250,317			526,645
Cash and equivalents at beginning of year		609,986			601,263

Cash and equivalents at end of period	$	860,303		$	1,127,908

Supplemental disclosures of cash flow information:
Cash paid (received) during the period for:
Interest (net of amounts capitalized)	$	176,653		$	180,488
Income taxes		(6,006	)		13,146

The accompanying notes are an integral part of this statement.

THE HERTZ CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Unaudited

Note 1 – Basis of Presentation

The Hertz Corporation (together with its subsidiaries, referred to herein as “Hertz” or the “Company”) is an indirect wholly owned subsidiary of Ford Motor Company (“Ford”).

The summary of accounting policies set forth in Note 1 to the consolidated financial statements contained in the Form 10-K for the fiscal year ended December 31, 2003, filed by the Company with the Securities and Exchange Commission on March 15, 2004, has been followed in preparing the accompanying condensed consolidated financial statements.

The condensed consolidated financial statements for interim periods included herein have been reviewed, but not audited, by the Company’s independent registered public accounting firm. In the Company’s opinion, all adjustments (which include only normal recurring adjustments) necessary for a fair statement of the results of operations for the interim periods have been made. Results for interim periods are not necessarily indicative of results for a full year.

Note 2 – Recently Adopted Pronouncements

In January 2003, the Financial Accounting Standards Board (“FASB”) issued Interpretation No. 46 (“FIN 46”) “Consolidation of Variable Interest Entities, an Interpretation of Accounting Research Bulletin No. 51,” which expands upon and strengthens existing accounting guidance concerning when a company should include in its financial statements the assets, liabilities and activities of another entity. Prior to the issuance of FIN 46, a company generally included another entity in its consolidated financial statements only if it controlled the entity through voting interests. FIN 46 now requires a Variable Interest Entity (“VIE”), as defined in FIN 46, to be consolidated by a company if that company is the primary beneficiary. The primary beneficiary is the entity subject to a majority of the risk of loss from the VIE’s activities or is entitled to receive a majority of the VIE’s residual returns, or both. FIN 46 also requires disclosures about VIEs that a company is not required to consolidate but in which it has a significant variable interest. The Company adopted FIN 46 as of July 1, 2003 and the Revised Interpretation (“FIN46-R”) as of December 15, 2003. The adoption of FIN 46 and FIN 46-R did not affect the Company’s financial position, results of operations or cash flows.

In December 2003, the FASB issued Statement of Financial Accounting Standards (“SFAS”) No. 132 (revised 2003), “Employers’ Disclosures about Pensions and Other Postretirement Benefits.” SFAS No. 132, as revised, improves financial statement disclosures for defined benefit plans. The change replaces existing SFAS 132 disclosure requirements for pensions and other postretirement benefits and revised employers’ disclosures about pension plans and other postretirement benefit plans. It does not change the measurement or recognition of those plans required by SFAS No. 87, “Employers’ Accounting for Pensions,” SFAS No. 88, “Employers’ Accounting for Settlements and Curtailments of Defined Benefit Pension Plans and for Termination Benefits,” and SFAS No. 132, as revised, retains the disclosure requirements contained in the original SFAS No. 132, but requires additional disclosures about the plan assets, obligations, cash flows, and net periodic benefit cost of defined benefit pension plans and other defined postretirement plans. SFAS No. 132, as revised, is effective for annual and interim periods with fiscal years ending after December 15, 2003. See Note 8 – Employee Retirement Benefits.

Note 3 – Cash and Equivalents and Short-term Investments

Cash and equivalents includes marketable securities and other investments that are readily convertible into cash and have original maturities of three months or less. At June 30, 2004 and December 31, 2003, the Company had short-term investments of $502 million and $500 million, respectively, consisting of investments with a related party investment fund that pools and invests excess cash balances of Ford and certain Ford subsidiaries to maximize returns.

THE HERTZ CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Unaudited

Note 4 – Goodwill and Other Intangible Assets

The Company accounts for its goodwill under SFAS No. 142 “Goodwill and Other Intangible Assets.” Under SFAS No. 142, goodwill is no longer amortized, but instead must be tested for impairment at least annually. The Company conducted the required annual goodwill impairment test in the second quarter of 2004, and determined that there was no impairment. Other intangible assets are amortized over their useful lives.

The following summarizes the changes in the Company’s goodwill, by segment, and other intangible assets (in thousands of dollars):


	December 31, 2003		Change(1)			June 30, 2004
Goodwill
Car rental	$	364,160	$	(820	)	$	363,340
Industrial and construction equipment rental		170,966		(3,450	)		167,516

Total Goodwill		535,126		(4,270	)		530,856
Other intangible assets		1,803		(137	)		1,666

Total	$	536,929	$	(4,407	)	$	532,522

(1) Consists of changes resulting primarily from the translation of foreign currencies at different exchange rates on December 31, 2003 and June 30, 2004 and amortization of certain intangible assets.

Note 5 – Income Taxes

The provision for taxes on income is based upon the expected effective tax rate applicable to the full year. The effective tax rate approximates the U.S. federal statutory rate of 35% primarily due to the mix of pretax operating results among countries with different tax rates.

Note 6 — Depreciation of Revenue Earning Equipment

Depreciation of revenue earning equipment includes the following (in thousands of dollars):


	Three Months Ended
	June 30,
	2004			2003
Depreciation of revenue earning equipment	$	368,118		$	369,703
Adjustment of depreciation upon disposal of the equipment		(17,318	)		(1,429	)
Rents paid for vehicles leased		2,984			4,763

Total	$	353,784		$	373,037


	Six Months Ended
	June 30,
	2004			2003
Depreciation of revenue earning equipment	$	732,197		$	725,804
Adjustment of depreciation upon disposal of the equipment		(25,424	)		195
Rents paid for vehicles leased		6,969			10,064

Total	$	713,742		$	736,063

THE HERTZ CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Unaudited

The adjustment of depreciation upon disposal of revenue earning equipment for the three months ended June 30, 2004 and 2003 included net gains of $7.3 million and $3.3 million, respectively, on the sale of equipment in the Company’s industrial and construction equipment rental operations and a net gain of $10.0 million and a net loss of $1.9 million, respectively, in the car rental operations.

The adjustment of depreciation upon disposal of revenue earning equipment for the six months ended June 30, 2004 and 2003 included net gains of $12.9 million and $6.2 million, respectively, on the sale of equipment in the Company’s industrial and construction equipment rental operations and a net gain of $12.5 million and a net loss of $6.4 million, respectively, in the car rental operations.

During the six months ended June 30, 2004, the Company purchased Ford vehicles at a cost of approximately $2.8 billion, and sold Ford vehicles to Ford or its affiliates under various repurchase programs for approximately $1.8 billion.

The Company and Ford have reached a preliminary understanding on the terms of a new Joint Advertising Agreement and a new Car Supply Agreement, commencing September 1, 2004 for a period of three years covering the 2005 through 2007 vehicle model years. They will replace existing agreements that expire August 31, 2007. The terms of the new Joint Advertising Agreement are to include Ford’s payment of advertising contributions to the Company and provide for Hertz advertising to meet certain conditions, including the condition that the advertising indicate that the Company features Ford vehicles when a Ford vehicle is pictured. The terms of the new Car Supply Agreement are to commit Ford to supply the Company with vehicles in each model year, within which commitment it will be the Company’s target to acquire such vehicles as meet the Company’s United States daily rental fleet requirements.

As a result of the new agreements, the Company anticipates that the advertising contributions payable by Ford in the year 2004 will be less than the advertising contributions the Company received from Ford in 2003. Under the terms of the new agreements, the Company will be able to enter into long-term vehicle advertising and car supply agreements with other automotive manufacturers in the United States and in other countries, and the Company intends to explore those opportunities. However, there can be no assurance that the Company will be able to obtain advertising contributions from other vehicle manufacturers that will mitigate the reduction in Ford’s advertising contributions.

Note 7 — Debt

Debt at June 30, 2004 and December 31, 2003 consisted of the following (in thousands of dollars):


	June 30,		December 31,
	2004		2003
Notes payable, including commercial paper, average interest rate: 2004, 1.4%; 2003, 1.3%	$	1,148,411	$	1,187,142
Promissory notes, average interest rate: 2004, 5.5%; 2003, 6.2% (effective average interest rate: 2004, 5.6%; 2003, 6.2%); net of unamortized discount: 2004, $18,292; 2003, $11,676; due 2004 to 2028		6,088,566		4,895,180
Subsidiaries’ debt, in dollars and foreign currencies, including commercial paper: in millions (2004, $1,215.9; 2003, $1,034.9); and other borrowings; average interest rate: 2004, 2.7%; 2003, 3.0%		1,963,511		1,545,608

Total	$	9,200,488	$	7,627,930

The aggregate amounts of maturities of debt for each of the twelve-month periods ending June 30, are as follows (in millions): 2005, $4,502.6 (including $3,098.2 of commercial paper and short-term borrowings); 2006, $356.1; 2007, $764.7; 2008, $865.2; 2009, $469.2; after 2009, $2,242.7.

THE HERTZ CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Unaudited

On September 30, 2003, the Company issued $500 million of 4.7% Senior Promissory Notes (the “4.7% Notes”) due on October 2, 2006. On June 3, 2004, the Company issued $600 million of 6.35% Senior Promissory Notes (the “6.35% Notes”) due on June 15, 2010. Effective September 30, 2003 and June 3, 2004, the Company entered into interest rate swap agreements relating to the 4.7% Notes and 6.35% Notes, respectively. Under these agreements, the Company pays interest at a variable rate in exchange for fixed rate receipts, effectively transforming the 4.7% Notes and 6.35% Notes to floating rate obligations with effective interest rates at June 30, 2004 of 3.24% and 3.19%, respectively. The swaps are designated as fair value hedges with no ineffectiveness, as defined by SFAS No. 133, “Accounting for Derivative Instruments and Hedging Activities.” The carrying amounts of the interest rate swaps must be adjusted to their fair value for changes in market interest rates, with an offsetting adjustment to the fixed rate debt. As of June 30, 2004, the fair value adjustment relating to the interest rate swaps was $7.0 million. This was reflected in Accrued liabilities with an offsetting reduction in Debt.

At June 30, 2004, approximately $1,015 million of the Company’s consolidated stockholder’s equity was free of dividend limitations pursuant to its existing debt agreements.

During 2002, the Company established an Asset Backed Securitization (“ABS”) program to reduce its borrowing costs and enhance financing resources for its domestic car rental fleet. The ABS program provided for the initial issuance of up to $1 billion of asset backed commercial paper and subsequent issuance of asset backed medium-term notes. These notes are issued by wholly owned and consolidated special purpose entities and are included in Debt in the consolidated balance sheet. All debt issued under the ABS program is collateralized by the assets of the special purpose entities consisting of revenue earning vehicles used by the Company in its daily rental business, restricted cash and investments and certain receivables related to revenue earning vehicles.

On March 31, 2004, the Company issued $600 million of asset backed medium-term notes (“the Medium-Term Notes”) under the ABS program. Of the $600 million of the Medium-Term Notes, $500 million has fixed interest rates ranging from 2.4% to 3.2% and maturities ranging from 2007 to 2009 and the remaining $100 million of Medium-Term Notes has a variable interest rate based on the one-month LIBOR rate plus nine basis points and mature in 2007. Payments of principal and interest relating to the Medium-Term Notes are insured to the extent provided in a note guaranty insurance policy issued by MBIA Insurance Corporation.

At June 30, 2004, $499.3 million of asset backed commercial paper was outstanding under the ABS program. The average interest rate as of June 30, 2004 was 1.2%. The collateralized commercial paper has a maximum term of 58 days when issued. At June 30, 2004, $600 million of asset backed Medium-Term Notes was outstanding. The average interest rate as of June 30, 2004 was 2.6%. At June 30, 2004, the outstanding commercial paper and Medium-Term Notes were collateralized by $1,073.5 million net book value of revenue earning vehicles, $15.9 million of receivables and $12.4 million of restricted cash. The restricted cash is to be used for the purchase of revenue earning vehicles or for the repayment of outstanding indebtedness under the ABS program. (Restricted cash is included in “Cash and equivalents” in the consolidated balance sheet.)

On July 2, 2004, the Company established a Euro Medium-Term Note Program under which the Company and/or Hertz Finance Centre plc (“HFC”), a wholly owned subsidiary of the Company, can issue up to Euro 650 million in Medium-Term Notes (“Notes”). On July 16, 2004, HFC issued Euro 200 million of Notes under this program. The Notes are fully guaranteed by the Company, mature in July 2007, and have a variable interest rate based on the three-month EURIBOR rate plus 110 basis points.

On August 5, 2004, the Company issued $500 million of Promissory Notes comprised of $250 million of floating rate notes at the three-month LIBOR rate plus 120 basis points due on August 5, 2008, and $250 million of 6.90% fixed rate notes due on August 15, 2014.

THE HERTZ CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Unaudited

Note 8 – Employee Retirement Benefits

The following table sets forth net periodic pension and postretirement health care and life insurance expense (in millions of dollars):


	Three Months Ended June 30,
													Health Care & Life
	Pension Benefits												Insurance (U.S.)
	2004						2003						2004		2003
	U.S.			Non-U.S.			U.S.			Non-U.S.
Components of Net Periodic Benefit Cost:
Service Cost	$	4.6		$	1.4		$	6.6		$	0.8		$	0.1	$	0.1
Interest Cost		4.0			1.5			6.5			0.9			0.2		0.2
Expected return on plan assets		(4.0	)		(1.2	)		(7.6	)		(0.7	)		—		—
Amortization:
Transition		—			—			—			0.2			—		—
Amendments		0.1			—			0.2			—			—		—
Losses and other		0.2			0.3			0.9			0.2			0.1		0.1

Net pension/post retirement expense	$	4.9		$	2.0		$	6.6		$	1.4		$	0.4	$	0.4


	Six Months Ended June 30,
													Health Care & Life
	Pension Benefits												Insurance (U.S.)
	2004						2003						2004		2003
	U.S.			Non-U.S.			U.S.			Non-U.S.
Components of Net Periodic Benefit Cost:
Service Cost	$	9.5		$	2.8		$	12.9		$	2.2		$	0.2	$	0.2
Interest Cost		8.2			2.9			11.6			2.7			0.4		0.4
Expected return on plan assets		(8.2	)		(2.4	)		(11.8	)		(1.9	)		—		—
Amortization:
Transition		—			—			—			0.5			—		—
Amendments		0.2			—			0.3			—			—		—
Losses and other		0.4			0.7			1.5			0.8			0.1		0.1

Net pension/post retirement expense	$	10.1		$	4.0		$	14.5		$	4.3		$	0.7	$	0.7

THE HERTZ CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Unaudited

Note 9 — Segment Information

The Company’s business principally consists of two significant segments: rental of cars and light trucks (“car rental”); and rental of industrial, construction and materials handling equipment (“industrial and construction equipment rental”). The contributions of these segments, as well as “corporate and other,” to revenues and income (loss) before income taxes for the three and six months ended June 30, 2004 and 2003 are summarized below (in millions of dollars). Corporate and other includes general corporate expenses, and certain interest expense, as well as other business activities such as claim management services.


	Three Months Ended June 30,
					Income (Loss)
	Revenues				Before Income Taxes
	2004		2003		2004			2003
Car rental	$	1,202.4	$	1,047.2	$	134.3	(a)	$	72.2	(b)
Industrial and construction equipment rental		243.5		220.8		18.1			(9.4	)
Corporate and other		1.8		1.8		(5.7	)		(3.2	)

Consolidated total	$	1,447.7	$	1,269.8	$	146.7		$	59.6


	Six Months Ended June 30,
					Income (Loss)
	Revenues				Before Income Taxes
	2004		2003		2004			2003
Car rental	$	2,269.0	$	1,998.8	$	147.3	(a)	$	50.2	(b)
Industrial and construction equipment rental		453.6		415.0		6.0			(36.4	)
Corporate and other		3.1		3.7		(11.6	)		(11.0	)

Consolidated total	$	2,725.7	$	2,417.5	$	141.7		$	2.8

(a) Includes $7.0 million received from business interruption claims made by the Company relating to the terrorist attacks of September 11, 2001.

(b) Includes a gain of $8.0 million from the condemnation of a car rental and support facility in Florida.

The increase in total assets from December 31, 2003 to June 30, 2004 in the consolidated balance sheet was primarily due to an increase in revenue earning vehicles in the car rental segment.

THE HERTZ CORPORATION AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Unaudited

Note 10 — Comprehensive Income (Loss)

Accumulated other comprehensive income (loss) at June 30, 2004 and December 31, 2003 includes an accumulated translation gain (in thousands of dollars) of $107,713 and $139,598, respectively. Comprehensive income for the three and six months ended June 30, 2004 and 2003 was as follows (in thousands of dollars):


	Three Months
	Ended June 30,
	2004			2003
Net Income	$	95,466		$	39,590

Other comprehensive (loss) income, net of tax:
Foreign currency translation adjustments		(13,664	)		40,356
Unrealized (loss) gain on available-for-sale securities		(392	)		130

Total other comprehensive (loss) income		(14,056	)		40,486

Comprehensive income	$	81,410		$	80,076


	Six Months
	Ended June 30,
	2004			2003
Net Income	$	92,183		$	1,898

Other comprehensive (loss) income, net of tax:
Foreign currency translation adjustments		(31,885	)		62,561
Unrealized loss on available-for-sale securities		(318	)		(175	)

Total other comprehensive (loss) income		(32,203	)		62,386

Comprehensive income	$	59,980		$	64,284

ITEM 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

Certain statements appearing below, including, without limitation, those concerning (i) the Company’s outlook and (ii) the Company’s liquidity and capital expenditures, contain forward-looking statements concerning the Company’s operations, economic performance and financial condition. Because such statements involve risks and uncertainties, actual results may differ materially from those expressed or implied by such forward-looking statements. Factors that could cause such differences include, but are not limited to, economic downturn; competition; the Company’s dependence on air travel; terrorist attacks, acts of war, epidemic diseases, or measures taken by governments in response thereto that negatively affect the travel industry; limitations upon the Company’s liquidity and capital raising ability; increases in the cost of cars and limitations on the supply of competitively priced cars; seasonality in the Company’s businesses; and Ford’s continued control of the Company.

Three Months ended June 30, 2004 Compared with Three Months ended June 30, 2003

Summary

The following table sets forth for the three months ended June 30, 2004 and 2003 the percentage of operating revenues represented by certain items in the Company’s consolidated statement of operations:


	Percentage of Revenues
	Three Months Ended
	June 30,
	2004			2003
Revenues:
Car rental		82.0	%		81.4	%
Industrial and construction equipment rental		16.8			17.4
Other		1.2			1.2

		100.0			100.0

Expenses:
Direct operating		49.0			49.3
Depreciation of revenue earning equipment		24.4			29.4
Selling, general and administrative		9.9			9.6
Interest, net of interest income		6.6			7.0

		89.9			95.3

Income before income taxes		10.1			4.7
Provision for taxes on income		3.5			1.6

Net income		6.6	%		3.1	%

Revenues

Total revenues in the second quarter of 2004 of $1,447.7 million increased by 14.0% from $1,269.8 million in the second quarter of 2003. Revenues from car rental operations of $1,187.2 million in the second quarter of 2004 increased by $153.5 million, or 14.8%, from $1,033.7 million in the second quarter of 2003. The increase was primarily the result of higher worldwide transaction volume of 14.0%, and the effects of foreign currency translation of approximately $24.0 million, partly offset by a 2.5% decrease in pricing worldwide.

Revenues from industrial and construction equipment rental operations of $243.5 million in the second quarter of 2004 increased by $22.8 million, or 10.3%, from $220.7 million in the second quarter of 2003. The increase was due to improved pricing in the U.S., higher worldwide rental volume, and the effects of foreign currency translation of approximately $3.1 million.

Revenues from all other sources of $17.1 million in the second quarter of 2004 increased by $1.7 million, or 10.9%, from $15.4 million in the second quarter of 2003, primarily due to the increase in car rental licensee revenue and foreign currency translation.

ITEM 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations (Continued)

Expenses

Total expenses of $1,301.0 million in 2004 increased by 7.5% from $1,210.2 million in 2003, and total expenses as a percentage of revenues decreased to 89.9% in the second quarter of 2004 compared with 95.3% in 2003.

Direct operating expenses of $709.9 million in 2004 increased by 13.5% from $625.5 million in 2003. The increase was primarily the result of the effects of foreign currency translation, and increases in wages and benefits, concession fees, commissions, facility expenses and vehicle damage costs in car rental operations. This increase was reduced by $7.0 million received in 2004 regarding claims made by the Company on its insurance policies for business interruption losses resulting from the terrorist attacks of September 11, 2001, offset by a gain of $8.0 million in 2003 from the condemnation of a car rental and support facility in Florida.

Depreciation of revenue earning equipment for the car rental operations of $300.5 million in 2004 decreased by 3.6% from $311.6 million in 2003. The decrease was primarily due to the decrease in the U.S. average cost per vehicle and higher net proceeds received in excess of book value on the disposal of used vehicles worldwide, partly offset by the effects of foreign currency translation and an increase in the average number of vehicles operated worldwide. Depreciation of revenue earning equipment for the industrial and construction equipment rental operations of $53.3 million in 2004 decreased by 13.2% from $61.4 million in 2003 due to a decrease in the size of the equipment rental fleet and higher net proceeds received in excess of book value on the disposal of used equipment in the U.S.

Selling, general and administrative expenses of $142.6 million in 2004 increased by 16.7% from $122.2 million in 2003. The increase was primarily due to the effects of foreign currency translation and increases in administrative and advertising expenses.

Interest expense, net of interest income, of $94.7 million in 2004 increased by 6.0% from $89.4 million in 2003, primarily due to an increase in the weighted-average debt outstanding, foreign currency translation and lower interest income, partly offset by a decrease in the weighted average interest rate.

The provision for taxes on income of $51.3 million in 2004 increased by 155.8% from $20.0 million in 2003, primarily due to an increase in pre-tax income in 2004 and an increase in the effective tax rate. The effective tax rate in the second quarter of 2004 was 34.9% as compared to 33.6% in 2003. The increase in the effective tax rate is due primarily to the projected mix of pretax operating results among countries with different tax rates. The final effective tax rate for 2003 was 33.2%. See Note 5 to the Notes to the Company’s condensed consolidated financial statements.

Net Income

The Company had net income of $95.5 million in 2004, representing an increase of 141.1% from $39.6 million in 2003. The increase in the net income was primarily due to higher rental volume in the Company’s worldwide car rental business, lower fleet costs and improved cost performance, partly offset by lower pricing in the Company’s worldwide car rental business, as well as the net effect of other contributing factors noted above.

ITEM 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations (Continued)

Six Months ended June 30, 2004 Compared with Six Months ended June 30, 2003

Summary

The following table sets forth for the six months ended June 30, 2004 and 2003 the percentage of operating revenues represented by certain items in the Company’s consolidated statement of operations:


	Percentage of Revenues
	Six Months Ended
	June 30,
	2004			2003
Revenues:
Car rental		82.2	%		81.5	%
Industrial and construction equipment rental		16.6			17.2
Other		1.2			1.3

		100.0			100.0

Expenses:
Direct operating		51.3			51.6
Depreciation of revenue earning equipment		26.2			30.4
Selling, general and administrative		10.6			10.5
Interest, net of interest income		6.7			7.4

		94.8			99.9

Income before income taxes		5.2			0.1
Provision for taxes on income		1.8			0.0

Net income		3.4	%		0.1	%

Revenues

Total revenues in the first half of 2004 of $2,725.7 million increased by 12.7% from $2,417.5 million in the first half of 2003. Revenues from car rental operations of $2,240.4 million in the first half of 2004 increased by $267.9 million, or 13.6%, from $1,972.5 million in the first half of 2003. The increase was primarily the result of higher worldwide transaction volume of 11.4%, and the effects of foreign currency translation of approximately $63.3 million, partly offset by a 2.0% decrease in pricing worldwide.

Revenues from industrial and construction equipment rental operations of $453.4 million in the first half of 2004 increased by $38.6 million, or 9.3%, from $414.8 million in the first half of 2003. The increase was due to improved pricing in the U.S., higher worldwide rental volume, and the effects of foreign currency translation of approximately $9.9 million.

Revenues from all other sources of $31.9 million in the first half of 2004 increased by $1.7 million, or 5.7%, from $30.2 million in the first half of 2003, primarily due to the increase in car rental licensee revenue and foreign currency translation.

Expenses

Total expenses of $2,584.0 million in 2004 increased by 7.0% from $2,414.7 million in 2003, and total expenses as a percentage of revenues decreased to 94.8% in the first half of 2004 as compared to 99.9% in 2003.

Direct operating expenses of $1,398.3 million in 2004 increased by 12.1% from $1,246.9 million in 2003. The increase was primarily the result of the effects of foreign currency translation, increases in wages and benefits, concession fees, commissions, facility expenses and vehicle damage costs in car rental operations. This increase was reduced by $7.0 million received in 2004 regarding claims made by the Company on its insurance policies for business interruption losses resulting from the terrorist attacks of September 11, 2001, offset by a gain of $8.0 million in 2003 from the condemnation of a car rental and support facility in Florida.

ITEM 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations (Continued)

Depreciation of revenue earning equipment for the car rental operations of $603.5 million in 2004 decreased by 1.2%, from $610.7 million in 2003. The decrease was primarily due to the decrease in the U.S. average cost per vehicle and higher net proceeds received in excess of book value on the disposal of used vehicles worldwide, partly offset by the effects of foreign currency translation and an increase in the average number of vehicles operated worldwide. Depreciation of revenue earning equipment for the industrial and construction equipment rental operations of $110.3 million in 2004 decreased by 12.0% from $125.4 million in 2003 due to a decrease in the size of the equipment rental fleet and higher net proceeds received in excess of book value on the disposal of used equipment in the U.S.

Selling, general and administrative expenses of $289.2 million in 2004 increased by 14.1% from $253.4 million in 2003. The increase was primarily due to the effects of foreign currency translation and increases in administrative and advertising expenses.

Interest expense, net of interest income, of $182.7 million in 2004 increased by 2.5% from $178.3 million in 2003, primarily due to an increase in the weighted-average debt outstanding and foreign currency translation, partly offset by a decrease in the weighted average interest rate.

The provision for taxes on income of $49.5 million in 2004 increased by $48.6 million from $0.9 million in 2003, primarily due to an increase in pre-tax income in 2004 and an increase in the effective tax rate. The effective tax rate in 2004 was 35.0% as compared to 31.9% in 2003. The increase in the effective tax rate is due primarily to the projected mix of pretax operating results among countries with different tax rates. The final effective tax rate for 2003 was 33.2%. See Note 5 to the Notes to the Company’s condensed consolidated financial statements.

Net Income

The Company had net income of $92.2 million in 2004, representing an increase of $90.3 million from $1.9 million in 2003. The increase in net income was primarily due to higher rental volume in the Company’s worldwide car rental business, lower fleet costs and improved cost performance, partly offset by lower pricing in the Company’s worldwide car rental business, as well as the net effect of other contributing factors noted above.

Outlook

The Company expects that continued improvement in the economy will favorably affect both the travel industry and non-residential construction, resulting in increased demand in both the car and equipment rental businesses during 2004 as compared to 2003. Full year 2004 income before income taxes is anticipated to improve significantly over 2003 levels but not to annual levels seen prior to September 11, 2001.

Liquidity and Capital Resources

At June 30, 2004, the Company had cash and cash equivalents of $860.3 million, an increase of $250.3 million from December 31, 2003, which includes $12.4 million of restricted cash to be used for the purchase of revenue earning vehicles or for the repayment of outstanding indebtedness under the ABS program. The Company made short-term investments with a related party investment fund that pools and invests excess cash balances of certain Ford subsidiaries to maximize returns. These short-term investments totaled $502.4 million as of June 30, 2004. The cash equivalents and short-term investments are being held until the funds are required for operating purposes or to reduce indebtedness.

The Company’s domestic and foreign operations are funded by cash provided by operating activities, and by extensive financing arrangements maintained by the Company in the United States, Europe, Australia, New Zealand, Canada and Brazil. The Company’s primary use of funds is for the acquisition of revenue earning equipment, which consists of cars and industrial and construction equipment. Net cash used in operating activities during the first half of 2004 increased approximately $992.1 million from the first half of 2003 primarily due to an increase in expenditures for revenue earning vehicles. For the six months ended June 30, 2004, the Company’s expenditures for revenue earning equipment were $6.7 billion (partially offset by proceeds from the sale of such equipment of $3.8 billion). These assets are purchased by the Company in accordance with the terms of programs negotiated with automobile and equipment manufacturers. For the six months ended June 30, 2004, the Company’s capital expenditures for property and non-revenue earning equipment were $144.0 million.

ITEM 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations (Continued)

To finance its domestic operations, the Company maintains active unsecured and asset backed commercial paper programs. The Company is also active in the domestic unsecured and asset backed medium-term and long-term debt markets.

During the third quarter of 2002, the Company established an Asset Backed Securitization (“ABS”) program for its domestic car rental fleet to reduce its borrowing costs and enhance its financing resources. The ABS program provided for the initial issuance of up to $1 billion of asset backed commercial paper and subsequent issuance of asset backed medium-term notes. These notes are issued by wholly owned and consolidated special purpose entities and are classified as debt on the Company’s consolidated balance sheet. The commercial paper notes have ratings of A-1 by Standard & Poors Rating Services, Prime-1 by Moody’s Investors Service, Inc. and F1 by Fitch Ratings. Under certain conditions, the commercial paper notes may be repaid by draws under a related bank liquidity facility ($814 million), which expires in September 2004, or a related letter of credit issued under a letter of credit facility ($215 million), which also expires in September 2004. The Company expects to renew these facilities prior to their expiration. All debt issued under the ABS program is collateralized by the assets of the special purpose entities, consisting of revenue earning vehicles used by the Company in its car rental business, restricted cash and investments, and certain receivables related to the revenue earning vehicles. As of June 30, 2004, $499.3 million of asset backed commercial paper and $600.0 million of asset backed medium-term notes were outstanding.

As the need arises, it is the Company’s intention to issue either unsecured senior, senior subordinated, junior subordinated or asset backed securities on terms to be determined at the time the securities are offered for sale. The total amount of unsecured and asset backed medium-term and long-term debt outstanding as of June 30, 2004 was $6.1 billion with maturities ranging from 2004 to 2028.

Borrowing for the Company’s international operations consists mainly of loans obtained from local and international banks and commercial paper programs established in Australia, Belgium, Canada, Ireland and the Netherlands. The Company guarantees only the borrowings under these commercial paper programs and certain credit facilities extended by local banks to the Company’s subsidiaries in Canada and Australia. All borrowings by international operations are either in the international operation’s local currency or, if in non-local currency, hedged to minimize foreign exchange exposure. At June 30, 2004, the total debt for the foreign operations was $1,962 million, of which $1,955 million was short-term (original maturity of less than one year) and $7 million was long-term. At June 30, 2004, the total amounts outstanding (in millions of U.S. dollars) under the commercial paper programs in Ireland, Canada, Belgium, the Netherlands and Australia were $602, $500, $65, $48 and $1, respectively.

At June 30, 2004, the Company had committed credit facilities totaling $2.7 billion.

ITEM 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations (Continued)

Currently $1.2 billion of the committed credit facilities are represented by a combination of multi-year and 364-day global committed credit facilities provided by 20 participating banks. In addition to direct borrowings by the Company, the multi-year and 364-day global facilities allow any subsidiary of the Company to borrow on the basis of a guarantee by the Company. The multi-year facilities were re-negotiated effective July 1, 2004 and currently total $999 million with expirations as follows (in millions of dollars): $46 on June 30, 2005, $35 on June 30, 2006, $108 on June 30, 2007, $102 on June 30, 2008 and $708 on June 30, 2009. The multi-year facilities that expire in 2009 have an evergreen feature, which provides for the automatic extension of the expiration date one year forward unless the bank provides timely notice. Effective June 17, 2004, the 364-day global committed credit facilities, which totaled $94 million were renegotiated and currently expire on June 16, 2005. Under the terms of the 364-day facilities, the Company is permitted to convert any amount outstanding prior to expiration into a two-year loan. The other credit facilities total $124 million and expire at various times during 2004 and 2005.

Effective September 18, 2002, as part of the ABS program, the Company transferred $928 million of its 364-day global committed credit facilities to the ABS program. In accordance with the agreement to transfer these commitments, the Company has waived any right to transfer these commitments back to the 364-day global committed credit facilities without the consent of the participating banks. As of June 30, 2004, $814 million is currently available. In addition to the transfer of the 364-day commitments, the Company raised $215 million of committed credit support through an ABS letter of credit from banks that participate in the Company’s multi-year global committed credit facilities. In exchange for this credit support, the Company agreed to reduce the banks’ multi-year facility commitment by one half of the amount of their ABS letter of credit participation.

In addition to these bank credit facilities, in February 1997, Ford extended to the Company a credit facility for $500 million that currently expires on June 30, 2006. This line of credit has an evergreen feature that provides on an annual basis for automatic one-year extensions of the expiration date, unless timely notice is provided by Ford at least one year prior to the then scheduled expiration date. The line of credit automatically terminates however, at any time Ford ceases to own, directly or indirectly, capital stock of the Company having more than 50% of the total voting power of all capital stock outstanding of the Company. Obligations of the Company under this agreement would rank pari passu with the Company’s senior debt securities. A commitment fee of 0.2% per annum is payable on the unused available credit.

In April 2004, Moody’s Investors Service, Inc. (“Moody’s”) and, in May 2004, Standard & Poor’s Rating Services, a division of McGraw-Hill Companies, Inc. (“S&P”), each affirmed the long and short-term debt ratings of, and their outlook for Ford, Ford Credit and the Company. Also in May 2004, Fitch, Inc. (“Fitch”) affirmed the long and short-term debt ratings of Ford, Ford Credit and the Company, and revised the outlook for all three entities from negative to stable. On July 19, 2004, Dominion Bond Rating Service Limited (“DBRS”) affirmed the Company’s long and short-term debt ratings and revised the trend from negative to stable, similar to Ford and Ford Credit. The current ratings for the Company are as follows:

Debt Ratings

Long-Term

Short-Term

Outlook/Trend

Moody’s

Baa2

P-2

Negative

S&P

BBB-

A-3

Stable

Fitch

BBB+

Stable

DBRS

BBB (high)

R-1 (low)

Stable

By virtue of its 100% ownership interest in the Company, Ford has the right to make any changes that it deems appropriate in the Company’s assets, corporate structure, capitalization, operations, properties and policies (including dividend policies).

Car rental and equipment rental operations are seasonal businesses, with decreased levels of business in the winter months and heightened activity during the spring and summer. To accommodate increased demand, the Company increases its available fleet and staff during the second and third quarters. As business demand declines, fleet and staff are decreased accordingly. However, certain operating expenses, including rent, insurance, and administrative overhead, remain fixed and cannot be adjusted for seasonal demand.

ITEM 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations (Continued)

Other Financial Information

The interim financial information included in this quarterly report on Form 10-Q has not been audited by PricewaterhouseCoopers LLP (“PwC”). In reviewing such information, PwC has applied limited procedures in accordance with professional standards for reviews of interim financial information. Accordingly, reliance on their reports on such information should be restricted. PwC is not subject to the liability provisions of Section 11 of the Securities Act of 1933 for its reports on the interim financial information because such reports do not constitute “reports” or “parts” of registration statements prepared or certified by PwC within the meaning of Sections 7 and 11 of the Securities Act of 1933.

ITEM 4. Controls and Procedures

Disclosure controls and procedures are controls and other procedures that are designed to ensure that information required to be disclosed in company reports filed or submitted under the Securities Exchange Act of 1934 (the “Exchange Act”) is recorded, processed, summarized and reported, within the time periods specified in the Securities and Exchange Commission’s rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed in company reports filed under the Exchange Act is accumulated and communicated to management, including the Company’s Chairman of the Board and Chief Executive Officer and Executive Vice President and Chief Financial Officer (the “Certifying Officers”), as appropriate to allow timely decisions regarding required disclosure.

As required by Rules 13a-15 and 15d-15 under the Exchange Act, the Certifying Officers carried out an evaluation of the effectiveness of the design and operation of the Company’s disclosure controls and procedures as of June 30, 2004. Their evaluation was carried out with the participation of other members of the Company’s management. Based upon their evaluation, the Certifying Officers concluded that the Company’s disclosure controls and procedures were effective.

The Company’s internal control over financial reporting is a process designed by, or under the supervision of, the Certifying Officers and effected by the Company’s Board of Directors, management and other personnel, to provide reasonable assurance regarding the reliability of the Company’s financial reporting and the preparation of the Company’s financial statements for external purposes in accordance with generally accepted accounting principles. Internal control over financial reporting includes policies and procedures that pertain to the maintenance of records that in reasonable detail accurately and fairly reflect the transactions and dispositions of the Company’s assets; provide reasonable assurance that transactions are recorded as necessary to permit preparation of the Company’s financial statements in accordance with generally accepted accounting principles; and that the Company’s receipts and expenditures are being made only in accordance with the authorization of the Company’s Board of Directors and management; and provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of the Company’s assets that could have a material effect on its financial statements. There has been no change in the Company’s internal control over financial reporting that occurred in the quarter ended June 30, 2004, that has materially affected, or is reasonably likely to affect, the Company’s internal control over financial reporting.

PART II — OTHER INFORMATION

ITEM 1. Legal Proceedings

The Company is not required to disclose any pending legal proceedings in response to Item 103 of Regulation S-K. The following information is furnished on a supplemental basis.

The Company notes the following recent developments pertaining to legal proceedings described in the Company’s Form 10-K for the fiscal year ended December 31, 2003:

In Bowdoin Square, L.L.C. v. Winn-Dixie Montgomery, Inc., Wal-Mart Stores East, Inc., The Hertz Corporation, et al., it now appears that trial of the claims against Wal-Mart and the Company will not occur until at least the second quarter of 2005.

In Jennifer Myers, an individual and on behalf of all others similarly situated, v. The Hertz Corporation, the Company’s motion for summary judgment has now been filed.

In Wide World Tours of Mission Valley, Inc. et al. v. The Hertz Corporation, the plaintiffs sought class certification of a class composed of all travel agencies in the United States. After a hearing in April of 2004, the judge certified a class of “California Only” travel agencies. It should be noted that this decision was procedural only and was not a decision on the merits of the case. The Company has since filed a motion for summary judgment, which is currently scheduled for a hearing in September 2004.

In Stephen Moore, on behalf of himself and all other similarly situated, v. The Hertz Corporation, the plaintiff filed an amended class action complaint which alleges that, in addition to overcharging for the recovery of a tire and battery solid waste management fee and the recovery of registration fees for the issuance of Florida license plates, the Company deceptively collected an improper “federal excise tax” on frequent flyer mileage awards to class members. The Company has answered the amended complaint and discovery has now commenced.

ITEM 5. Other Information

ITEM 6. Exhibits and Reports on Form 8-K

(a) Exhibits:

12 Consolidated Computation of Ratio of Earnings to Fixed Charges for the six months ended June 30, 2004 and 2003.

15 Letter of PricewaterhouseCoopers LLP, Independent Registered Public Accounting Firm, dated August 9, 2004, relating to Financial Information.

31.1 Certification of Chief Executive Officer Pursuant to Rule 15d – 14(a).

31.2 Certification of Chief Financial Officer Pursuant to Rule 15d – 14(a).

32.1 Certification of Chief Executive Officer Pursuant to 18 U.S.C. Section 1350.

32.2 Certification of Chief Financial Officer Pursuant to 18 U.S.C. Section 1350.

(b) Reports on Form 8-K:

The Company filed a Form 8-K dated June 3, 2004, reporting under Item 5 thereof, instruments defining the rights of security holders, in connection with the Registration Statement on Form S-3 (File No. 333-109955) filed by the Company with the Securities and Exchange Commission covering $600,000,000 principal amount of 6.35% Notes due June 15, 2010.

SIGNATURES

Pursuant to the requirements 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.


	THE HERTZ CORPORATION
	(Registrant)

Date: August 9, 2004	By:	/s/ Paul J. Siracusa

		Paul J. Siracusa
		Executive Vice President and Chief Financial Officer (principal financial officer and duly authorized officer)


	Page
PART I.FINANCIAL INFORMATION
ITEM 1.Condensed Consolidated Financial Statements
Report of Independent Registered Public Accounting Firm		3
Consolidated Balance Sheet as of June 30, 2004 and December 31, 2003		4
Consolidated Statement of Operations for the three months ended June 30, 2004 and 2003		5
Consolidated Statement of Operations for the six months ended June 30, 2004 and 2003		6
Consolidated Statement of Cash Flows for the six months ended June 30, 2004 and 2003		7
Notes to Condensed Consolidated Financial Statements		8–14
ITEM 2.Management’s Discussion and Analysis of Financial Condition and Results of Operations		15–21
ITEM 4.Controls and Procedures		21
PART II.OTHER INFORMATION
ITEM 1.Legal Proceedings		22
ITEM 5.Other Information		22
ITEM 6.Exhibits and Reports on Form 8-K		23
SIGNATURES		23
EXHIBIT INDEX		24
CONS COMP OF RATIO OF EARNINGS TO FIXED CHARGES
LETTER OF PRICEWATERHOUSECOOPERS LLP
CERTIFICATION
CERTIFICATION
CERTIFICATION
CERTIFICATION


	Three Months
	Ended June 30,
	2004		2003
Revenues:
Car rental	$	1,187,158	$	1,033,668
Industrial and construction equipment rental		243,467		220,710
Other		17,111		15,431

Total revenues		1,447,736		1,269,809

Expenses:
Direct operating		709,907		625,522
Depreciation of revenue earning equipment (Note 6)		353,784		373,037
Selling, general and administrative		142,586		122,204
Interest, net of interest income of $4,235 and $5,587		94,743		89,422

Total expenses		1,301,020		1,210,185

Income before income taxes		146,716		59,624
Provision for taxes on income (Note 5)		51,250		20,034

Net income	$	95,466	$	39,590


	Six Months
	Ended June 30,
	2004		2003
Revenues:
Car rental	$	2,240,400	$	1,972,518
Industrial and construction equipment rental		453,423		414,797
Other		31,861		30,154

Total revenues		2,725,684		2,417,469

Expenses:
Direct operating		1,398,343		1,246,891
Depreciation of revenue earning equipment (Note 6)		713,742		736,063
Selling, general and administrative		289,173		253,417
Interest, net of interest income of $9,010 and $8,822		182,706		178,310

Total expenses		2,583,964		2,414,681

Income before income taxes		141,720		2,788
Provision for taxes on income (Note 5)		49,537		890

Net income	$	92,183	$	1,898


	Six Months Ended
	June 30,
	2004		2003
Income before income taxes	$	141,720	$	2,788
Interest expense		191,716		187,132
Portion of rent estimated to represent the interest factor		63,282		58,547

Earnings before income taxes and fixed charges	$	396,718	$	248,467

Interest expense (including capitalized interest)	$	192,079	$	187,407
Portion of rent estimated to represent the interest factor		63,282		58,547

Fixed charges	$	255,361	$	245,954

Ratio of earnings to fixed charges		1.6		1.0

	a)		Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

	b)		Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

	c)		Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

	12		Consolidated Computation of Ratio of Earnings to Fixed Charges for the six months ended June 30, 2004 and 2003.

	15		Letter of PricewaterhouseCoopers LLP, Independent Registered Public Accounting Firm, dated August 9, 2004, relating to Financial Information.

	31.1		Certification of Chief Executive Officer Pursuant to Rule 15d – 14(a).

	31.2		Certification of Chief Financial Officer Pursuant to Rule 15d – 14(a).

	32.1		Certification of Chief Executive Officer Pursuant to 18 U.S.C. Section 1350.

	32.2		Certification of Chief Financial Officer Pursuant to 18 U.S.C. Section 1350.

	1.		I have reviewed this quarterly report on Form 10-Q for the quarter ended June 30, 2004 of The Hertz Corporation;

	2.		Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

	3.		Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

	4.		The registrant’s other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and have:

	a)		All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial data; and

	b)		Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.



	By:	/s/ Paul J. Siracusa
		Paul J. Siracusa
		Chief Financial Officer

	(1)		the Report fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

	(2)		the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.



Date: August 9, 2004	By:	/s/ Craig R. Koch
		Craig R. Koch
		Chief Executive Officer