10-Q

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, 2011
OR
o	TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

Commission File Number 001-07541

THE HERTZ CORPORATION
(Exact name of registrant as specified in its charter)

Delaware
(State or other jurisdiction of
incorporation or organization) 13-1938568
(I.R.S. Employer
Identification Number)

225 Brae Boulevard
Park Ridge, New Jersey 07656-0713
(201) 307-2000
(Address, including Zip Code, and telephone number,
including area code, of registrant's principal executive offices)

Not Applicable
(Former name, former address and former fiscal year,
if changed since last report.)

The registrant meets the conditions as set forth in General Instructions H(1)(a) and (b) of Form 10-Q and is therefore filing this Form 10-Q 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 ý    No o

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes ý    No o

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of "large accelerated filer," "accelerated filer" and "smaller reporting company" in Rule 12b-2 of the Exchange Act.

Large accelerated filer o Accelerated filer o Non-accelerated filer ý
(Do not check if a smaller
reporting company) Smaller reporting company o

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes o No ý

As of November 7, 2011, all of the common stock of the registrant was owned by its affiliate, Hertz Investors, Inc. As of November 7, 2011, 100 shares of the registrant's common stock (par value $0.01) were issued and outstanding.

THE HERTZ CORPORATION AND SUBSIDIARIES
INDEX

			Page
PART I. FINANCIAL INFORMATION
	ITEM 1.	Condensed Consolidated Financial Statements (Unaudited)
		Report of Independent Registered Public Accounting Firm		1
		Condensed Consolidated Balance Sheets as of September 30, 2011 and December 31, 2010		2
		Consolidated Statements of Operations for the Three and Nine Months Ended September 30, 2011 and 2010		3
		Consolidated Statements of Cash Flows for the Nine Months Ended September 30, 2011 and 2010		4-5
		Notes to Condensed Consolidated Financial Statements		6-44
	ITEM 2.	Management's Discussion and Analysis of Financial Condition and Results of Operations		45-78
	ITEM 3.	Quantitative and Qualitative Disclosures About Market Risk		78
	ITEM 4.	Controls and Procedures		78
PART II. OTHER INFORMATION
	ITEM 1.	Legal Proceedings		79
	ITEM 1A.	Risk Factors		79-80
	ITEM 6.	Exhibits		80
SIGNATURE				81
EXHIBIT INDEX				82-83

PART I—FINANCIAL INFORMATION

ITEM l.    Condensed Consolidated Financial Statements

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Board of Directors and
Shareholder of The Hertz Corporation:

We have reviewed the accompanying condensed consolidated balance sheet of The Hertz Corporation and its subsidiaries as of September 30, 2011, and the related consolidated statements of operations for the three-month and nine-month periods ended September 30, 2011 and September 30, 2010 and the consolidated statements of cash flows for the nine-month periods ended September 30, 2011 and September 30, 2010. 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 (United States), 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, 2010, and the related consolidated statements of operations, of changes in equity and of cash flows for the year then ended (not presented herein), and in our report dated February 28, 2011, 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, 2010, is fairly stated in all material respects in relation to the consolidated balance sheet from which it has been derived.

/s/ PricewaterhouseCoopers LLP
Florham Park, New Jersey
November 7, 2011

1

THE HERTZ CORPORATION AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(In Thousands of Dollars)

Unaudited

				September 30, 2011			December 31, 2010
ASSETS
Cash and cash equivalents				$	385,273		$	2,374,006
Restricted cash and cash equivalents					332,806			207,576
Receivables, less allowance for doubtful accounts of $21,909 and $19,708					1,996,038			1,356,553
Inventories, at lower of cost or market					94,476			87,429
Prepaid expenses and other assets					434,870			344,926
Revenue earning equipment, at cost:
	Cars				11,184,823			8,435,077
		Less accumulated depreciation			(1,325,457	)		(1,215,012	)
	Other equipment				2,836,745			2,756,101
		Less accumulated depreciation			(1,057,578	)		(1,052,414	)
			Total revenue earning equipment		11,638,533			8,923,752
Property and equipment, at cost:
	Land, buildings and leasehold improvements				1,126,324			1,071,987
	Service equipment and other				1,038,323			900,271
					2,164,647			1,972,258
		Less accumulated depreciation			(922,601	)		(808,689	)
			Total property and equipment		1,242,046			1,163,569
Other intangible assets, net					2,579,345			2,550,559
Goodwill					379,861			328,560
			Total assets	$	19,083,248		$	17,336,930
LIABILITIES AND EQUITY
Accounts payable				$	997,287		$	954,261
Due to Hertz Global Holdings, Inc.					1,713			1,396
Accrued liabilities					1,215,856			1,068,002
Accrued taxes					195,162			136,397
Debt					12,102,764			10,919,345
Public liability and property damage					289,430			278,685
Deferred taxes on income					1,622,245			1,476,525
			Total liabilities		16,424,457			14,834,611
Commitments and contingencies
Equity:
The Hertz Corporation and Subsidiaries stockholder's equity
	Common Stock, $0.01 par value, 3,000 shares authorized, 100 shares issued and outstanding				—			—
	Additional paid-in capital				3,481,112			3,452,019
	Accumulated deficit				(864,673	)		(1,004,025	)
	Accumulated other comprehensive income				21,845			37,823
			Total The Hertz Corporation and Subsidiaries stockholder's equity		2,638,284			2,485,817
Noncontrolling interest					20,507			16,502
			Total equity		2,658,791			2,502,319
			Total liabilities and equity	$	19,083,248		$	17,336,930

The accompanying notes are an integral part of these financial statements.

2

THE HERTZ CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

(In Thousands of Dollars)

Unaudited

			Three Months Ended September 30,						Nine Months Ended September 30,
			2011			2010			2011			2010
Revenues:
	Car rental		$	2,062,457		$	1,862,600		$	5,272,595		$	4,842,154
	Equipment rental			321,555			281,138			891,282			783,815
	Other			48,254			42,566			120,685			100,809
		Total revenues		2,432,266			2,186,304			6,284,562			5,726,778
Expenses:
	Direct operating			1,247,617			1,159,634			3,508,588			3,248,365
	Depreciation of revenue earning equipment and lease charges			523,283			501,009			1,379,041			1,416,902
	Selling, general and administrative			197,543			168,687			575,231			508,407
	Interest expense			156,795			190,352			495,145			537,162
	Interest income			(1,249	)		(1,416	)		(4,651	)		(10,485	)
	Other (income) expense, net			29			61			62,706			61
		Total expenses		2,124,018			2,018,327			6,016,060			5,700,412
Income (loss) before income taxes				308,248			167,977			268,502			26,366
(Provision) benefit for taxes on income				(89,915	)		(20,911	)		(102,280	)		(14,672	)
Net income (loss)				218,333			147,066			166,222			11,694
Less: Net income attributable to noncontrolling interest				(5,771	)		(4,664	)		(14,531	)		(12,915	)
Net income (loss) attributable to The Hertz Corporation and Subsidiaries' common stockholder			$	212,562		$	142,402		$	151,691		$	(1,221	)

The accompanying notes are an integral part of these financial statements.

3

THE HERTZ CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In Thousands of Dollars)

Unaudited

				Nine Months Ended September 30,
				2011			2010
Cash flows from operating activities:
	Net income			$	166,222		$	11,694
	Adjustments to reconcile net income to net cash provided by operating activities:
		Depreciation of revenue earning equipment			1,306,661			1,359,878
		Depreciation of property and equipment			117,837			116,238
		Amortization of other intangible assets			51,175			48,990
		Amortization and write-off of deferred financing costs			75,891			55,001
		Amortization and write-off of debt discount			13,914			16,693
		Stock-based compensation charges			24,438			28,011
		(Gain) loss on derivatives			(14,330	)		16,406
		Amortization of cash flow hedges			—			56,836
		Provision for losses on doubtful accounts			21,211			15,203
		Asset writedowns			22,782			19,523
		Deferred taxes on income			42,268			(15,125	)
		Gain on sale of property and equipment			(5,199	)		(2,660	)
	Changes in assets and liabilities, net of effects of acquisition:
		Receivables			(150,212	)		(93,506	)
		Inventories, prepaid expenses and other assets			(12,547	)		(47,589	)
		Accounts payable			66,808			206,023
		Accrued liabilities			(130,558	)		(72,945	)
		Accrued taxes			56,268			14,952
		Public liability and property damage			8,628			12,720
			Net cash provided by operating activities		1,661,257			1,746,343
Cash flows from investing activities:
	Net change in restricted cash and cash equivalents				(123,511	)		(378,796	)
	Revenue earning equipment expenditures				(7,864,609	)		(7,113,678	)
	Proceeds from disposal of revenue earning equipment				4,932,410			5,146,068
	Property and equipment expenditures				(202,276	)		(134,269	)
	Proceeds from disposal of property and equipment				48,133			25,459
	Acquisitions, net of cash acquired				(222,988	)		(12,074	)
	(Purchase) sale of short-term investments, net				(32,891	)		3,171
	Other investing activities				760			1,694
			Net cash used in investing activities	$	(3,464,972	)	$	(2,462,425	)

The accompanying notes are an integral part of these financial statements.

4

THE HERTZ CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)

(In Thousands of Dollars)

Unaudited

				Nine Months Ended September 30,
				2011			2010
Cash flows from financing activities:
	Proceeds from issuance of long-term debt			$	3,058,395		$	2,133,958
	Payment of long-term debt				(3,641,281	)		(2,074,930	)
	Short-term borrowings:
		Proceeds			371,994			392,187
		Payments			(814,894	)		(528,333	)
		Proceeds (payments) under the revolving lines of credit, net			934,364			1,406,666
	Distributions to noncontrolling interest				(10,500	)		(12,600	)
	Proceeds from employee stock purchase plan				2,690			1,857
	Loan with Hertz affiliate				317			(6,567	)
	Payment of financing costs				(87,640	)		(51,515	)
	Dividends paid				(12,450	)		(12,500	)
			Net cash provided by (used in) financing activities		(199,005	)		1,248,223
Effect of foreign exchange rate changes on cash and cash equivalents					13,987			(34,339	)
Net change in cash and cash equivalents during the period					(1,988,733	)		497,802
Cash and cash equivalents at beginning of period					2,374,006			985,467
Cash and cash equivalents at end of period				$	385,273		$	1,483,269
Supplemental disclosures of cash flow information:
	Cash paid during the period for:
		Interest (net of amounts capitalized)		$	475,521		$	436,461
		Income taxes			32,544			41,451
Supplemental disclosures of non-cash flow information:
		Purchases of revenue earning equipment included in accounts payable and accrued liabilities		$	217,675		$	172,188
		Sales of revenue earning equipment included in receivables			949,824			751,130
		Purchases of property and equipment included in accounts payable			52,787			26,251
		Sales of property and equipment included in receivables			10,777			8,352

The accompanying notes are an integral part of these financial statements.

5

THE HERTZ CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

Unaudited

Note 1—Background

The Hertz Corporation, together with its subsidiaries, is referred to herein as "we," "our" and "us." The Hertz Corporation is also referred to herein as "Hertz." Hertz Global Holdings, Inc., our ultimate parent company, is referred to herein as "Hertz Holdings."

We are a successor to corporations that have been engaged in the car and truck rental and leasing business since 1918 and the equipment rental business since 1965. Hertz was incorporated in Delaware in 1967. Ford Motor Company, or "Ford," acquired an ownership interest in Hertz in 1987. Prior to this, we were a subsidiary of United Continental Holdings, Inc. (formerly Allegis Corporation), which acquired our outstanding capital stock from RCA Corporation in 1985.

On December 21, 2005, investment funds associated with or designated by:

•

Clayton, Dubilier & Rice, Inc., or "CD&R,"

•

The Carlyle Group, or "Carlyle," and

•

BAML Capital Partners, or "BAMLCP" (formerly known as Merrill Lynch Global Private Equity),

or collectively the "Sponsors," acquired all of our common stock from Ford Holdings LLC. We refer to the acquisition of all of our common stock by the Sponsors as the "Acquisition."

In January 2009, Bank of America Corporation, or "Bank of America," acquired Merrill Lynch & Co., Inc., the parent company of BAMLCP. Accordingly, Bank of America is now an indirect beneficial owner of Hertz Holdings' common stock held by BAMLCP and certain of its affiliates.

In March 2011, the Sponsors sold 50,000,000 shares of their Hertz Holdings common stock to Goldman, Sachs & Co. as the sole underwriter in the registered public offering of those shares.

As a result of Hertz Holdings' initial public offering in November 2006 and subsequent offerings in June 2007, May 2009, June 2009 and March 2011, the Sponsors reduced their holdings to approximately 39% of the outstanding shares of common stock of Hertz Holdings.

On September 1, 2011, Hertz completed the acquisition of Donlen Corporation, or "Donlen," a leading provider of fleet leasing and management services. See Note 4—Goodwill and Other Intangible Assets.

Note 2—Basis of Presentation and Recently Issued Accounting Pronouncements

Basis of Presentation

The significant accounting policies summarized in Note 2 to our audited consolidated financial statements contained in our Annual Report on Form 10-K for the fiscal year ended December 31, 2010, filed with the United States Securities and Exchange Commission, or "SEC," on February 28, 2011, or the "Form 10-K," have been followed in preparing the accompanying condensed consolidated financial statements.

The December 31, 2010 condensed consolidated balance sheet data was derived from our audited financial statements, but does not include all disclosures required by accounting principles generally accepted in the United States of America, or "GAAP."

6

THE HERTZ CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

Unaudited

The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the amounts reported in the financial statements and footnotes. Actual results could differ materially from those estimates.

In our opinion, all 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.

Certain prior period amounts have been reclassified to conform with current reporting.

During the third quarter of 2011, we identified certain errors in our previously issued consolidated financial statements. While these errors did not, individually or in the aggregate, result in a material misstatement of the Company's previously issued consolidated financial statements, correcting these items in the third quarter would have been material to the third quarter and nine-months ending September 30, 2011 results. Accordingly, management has revised in this filing and will revise in its 2011 Form 10-K and its subsequent quarterly filings on Form 10-Q, its previously reported balance sheets and consolidated statement of operations as noted below. These errors relate to additional telecommunication charges and depreciation of revenue earning equipment, as well as certain corrections to deferred taxes on income for years 2005 through 2010 and the related impact on the 2008 goodwill impairment. We are recording the cumulative effect $(26.9) million of these adjustments for the periods prior to 2008 as a decrease to the previously reported December 31, 2007 Retained earnings of $170.5 million, resulting in revised December 31, 2007 Retained earnings of $143.6 million. These adjustments also resulted in a decrease to revenue earning equipment, net and increases to goodwill, accounts payable and deferred taxes on income as of December 31, 2010 and 2009. As such, total assets were revised from the previously reported $17,324.2 million to $17,336.9 million, total liabilities were revised from the previously reported $14,809.0 million to $14,834.6 million and total equity was revised from the previously reported $2,515.2 million to $2,502.3 million as of December 31, 2010. Also, total assets were revised from the previously reported $15,996.4 million to $16,009.1 million, total liabilities were revised from the previously reported $13,522.4 million to $13,547.4 million and total equity was revised from the previously reported $2,474.1 million to $2,463.8 million as of December 31, 2009.

The following tables present the effect of this correction on our Consolidated Statements of Operations (in thousands):

	Year Ended December 31, 2010									Year Ended December 31, 2009
	As Previously Reported			Adjustment			As Revised			As Previously Reported			Adjustment			As Revised
Direct operating	$	4,282,351		$	1,043		$	4,283,394		$	4,084,176		$	6,300		$	4,090,476
Depreciation of revenue earning equipment and lease charges		1,868,147			—			1,868,147			1,931,358			2,453			1,933,811
Other corrections		—						—			—			(2,870	)		(2,870	)
(Provision) benefit for taxes on income		(33,728	)		407			(33,321	)		48,398			2,377			50,775
Net loss attributable to The Hertz Corporation and Subsidiaries' common stockholder		(17,746	)		(636	)		(18,382	)		(110,535	)		(3,506	)		(114,041	)

7

THE HERTZ CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

Unaudited

	Year Ended December 31, 2008
	As Previously Reported			Adjustment		As Revised
Direct operating	$	4,930,018		$	1,638	$	4,931,656
Depreciation of revenue earning equipment and lease charges		2,194,164			2,703		2,196,867
Impairment charges		1,168,900			26,087		1,194,987
Other corrections		—			2,870		2,870
Benefit for taxes on income		197,657			51,483		249,140
Net income (loss) attributable to The Hertz Corporation and Subsidiaries' common stockholder		(1,206,524	)		18,185		(1,188,339	)

	Three Months Ended March 31, 2010									Three Months Ended June 30, 2010
	As Previously Reported			Adjustment			As Revised			As Previously Reported			Adjustment			As Revised
Direct operating	$	1,012,999		$	1,069		$	1,014,068		$	1,075,037		$	(374	)	$	1,074,663
(Provision) benefit for taxes on income		14,213			417			14,630			(8,245	)		(146	)		(8,391	)
Net income (loss) attributable to The Hertz Corporation and Subsidiaries' common stockholder		(135,677	)		(652	)		(136,329	)		(7,522	)		228			(7,294	)

	Three Months Ended September 30, 2010									Nine Months Ended September 30, 2010
	As Previously Reported			Adjustment			As Revised			As Previously Reported			Adjustment			As Revised
Direct operating	$	1,157,485		$	2,149		$	1,159,634		$	3,245,521		$	2,844		$	3,248,365
(Provision) benefit for taxes on income		(21,750	)		839			(20,911	)		(15,782	)		1,110			(14,672	)
Net income (loss) attributable to The Hertz Corporation and Subsidiaries' common stockholder		143,712			(1,310	)		142,402			513			(1,734	)		(1,221	)

As previously reported, for the nine months ended September 30, 2010, we have revised net cash provided by operating activities and net cash used in investing activities within our consolidated statements of cash flows due to a gross-up of cash lease payments relating to our revenue earning equipment in the non-cash add back previously included in depreciation of revenue earning equipment and proceeds from disposal of revenue earning equipment.

Recently Issued Accounting Pronouncements

In June 2011, the Financial Accounting Standards Board, or "FASB," issued Accounting Standards Update No. 2011-05, "Presentation of Comprehensive Income," requiring companies to present items of net income and other comprehensive income either in one continuous statement, referred to as the statement of comprehensive income, or in two separate, but consecutive statements of net income and other comprehensive income. The amendments in this update do not change the items that must be reported in other comprehensive income or when an item of other comprehensive income must be reclassified to net income. These provisions will become effective for us beginning with our quarterly

8

THE HERTZ CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

Unaudited

report for the period ended March 31, 2012. In October 2011, the FASB decided to propose a deferral of the requirement to present reclassifications of other comprehensive income on the face of the income statement, which was also included in this accounting standards update.

In September 2011, the FASB issued Accounting Standards Update No. 2011-08, "Testing Goodwill for Impairment," which gives companies the option to first assess qualitative factors to determine whether the existence of events or circumstances leads to a determination that it is more likely than not that the fair value of a reporting unit is less than its carrying amount. If, after assessing the totality of events or circumstances, an entity determines it is not more likely than not that the fair value of a reporting unit is less than its carrying amount, then performing the two-step impairment test is unnecessary. This option is available to us effective immediately for all future goodwill impairment tests.

In September 2011, the FASB issued Accounting Standards Update No. 2011-09, "Disclosures about an Employer's Participation in a Multiemployer Plan," which require that employers provide additional separate disclosures for multiemployer pension plans and multiemployer other postretirement benefit plans. These provisions will become effective for us beginning with our annual report for the period ended December 31, 2011.

Note 3—Cash and Cash Equivalents and Restricted Cash and Cash Equivalents

We consider all highly liquid debt instruments purchased with an original maturity of three months or less to be cash equivalents.

In our Consolidated Statements of Cash Flows, we net cash flows from revolving borrowings in the line item "Proceeds (payments) under the revolving lines of credit, net." The contractual maturities of such borrowings may exceed 90 days in certain cases.

Restricted cash and cash equivalents includes cash and cash equivalents that are not readily available for our normal disbursements. Restricted cash and cash equivalents are restricted for the purchase of revenue earning vehicles and other specified uses under our Fleet Debt facilities, for our Like-Kind Exchange Program, or "LKE Program," and to satisfy certain of our self-insurance regulatory reserve requirements. As of September 30, 2011 and December 31, 2010, the portion of total restricted cash and cash equivalents that was associated with our Fleet Debt facilities was $215.6 million and $115.6 million, respectively. The increase in restricted cash and cash equivalents associated with our fleet debt of $100.0 million from December 31, 2010 to September 30, 2011 was primarily related to the timing of purchases and sales of revenue earning vehicles.

9

THE HERTZ CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

Unaudited

Note 4—Goodwill and Other Intangible Assets

The following summarizes the changes in our goodwill, by segment (in millions of dollars):

		Car Rental			Equipment Rental			Total
Balance as of January 1, 2011
	Goodwill	$	367.9		$	681.7		$	1,049.6
	Accumulated impairment losses		(46.1	)		(674.9	)		(721.0	)
			321.8			6.8			328.6
	Goodwill acquired during the period		50.9			0.2			51.1
	Adjustments to previously recorded purchase price allocation		(0.8	)		—			(0.8	)
	Other changes during the period(1)		1.0			—			1.0
			51.1			0.2			51.3
Balance as of September 30, 2011
	Goodwill		419.0			681.9			1,100.9
	Accumulated impairment losses		(46.1	)		(674.9	)		(721.0	)
		$	372.9		$	7.0		$	379.9

		Car Rental			Equipment Rental			Total
Balance as of January 1, 2010
	Goodwill	$	367.3		$	677.5		$	1,044.8
	Accumulated impairment losses		(46.1	)		(674.9	)		(721.0	)
			321.2			2.6			323.8
	Goodwill acquired during the year		2.7			4.3			7.0
	Other changes during the year(1)		(2.1	)		(0.1	)		(2.2	)
			0.6			4.2			4.8
Balance as of December 31, 2010
	Goodwill		367.9			681.7			1,049.6
	Accumulated impairment losses		(46.1	)		(674.9	)		(721.0	)
		$	321.8		$	6.8		$	328.6

(1)

Primarily consists of changes resulting from the translation of foreign currencies at different exchange rates from the beginning of the period to the end of the period.

10

THE HERTZ CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

Unaudited

Other intangible assets, net, consisted of the following major classes (in millions of dollars):

				September 30, 2011
				Gross Carrying Amount		Accumulated Amortization			Net Carrying Value
Amortizable intangible assets:
	Customer-related			$	671.6	$	(349.3	)	$	322.3
	Other(1)				73.9		(25.1	)		48.8
		Total			745.5		(374.4	)		371.1
Indefinite-lived intangible assets:
	Trade name				2,190.0		—			2,190.0
	Other(2)				18.2		—			18.2
		Total			2,208.2		—			2,208.2
			Total other intangible assets, net	$	2,953.7	$	(374.4	)	$	2,579.3

				December 31, 2010
				Gross Carrying Amount		Accumulated Amortization			Net Carrying Value
Amortizable intangible assets:
	Customer-related			$	606.5	$	(304.6	)	$	301.9
	Other(1)				59.1		(18.6	)		40.5
		Total			665.6		(323.2	)		342.4
Indefinite-lived intangible assets:
	Trade name				2,190.0		—			2,190.0
	Other(2)				18.2		—			18.2
		Total			2,208.2		—			2,208.2
			Total other intangible assets, net	$	2,873.8	$	(323.2	)	$	2,550.6

(1)

Other amortizable intangible assets primarily consist of our Advantage trade name and concession rights, Donlen trade name, reacquired franchise rights, non-compete agreements and technology-related intangibles.

(2)

Other indefinite-lived intangible assets primarily consist of reacquired franchise rights.

Amortization of other intangible assets for the three months ended September 30, 2011 and 2010, was approximately $17.5 million and $16.3 million, respectively, and for the nine months ended September 30, 2011 and 2010, was approximately $51.2 million and $49.0 million, respectively. Based on our amortizable intangible assets as of September 30, 2011, we expect amortization expense to be approximately $17.7 million for the remainder of 2011, $72.5 million in 2012, $71.2 million in 2013, $67.9 million in 2014, $66.4 million in 2015 and $19.3 million in 2016.

11

THE HERTZ CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

Unaudited

Donlen Acquisition

On September 1, 2011, Hertz acquired 100% of the equity interest in Donlen, a leading provider of fleet leasing and management services. Donlen provides Hertz an immediate leadership position in long-term car, truck and equipment leasing and fleet management. This transaction is part of the overall growth strategy of Hertz to provide the most flexible transportation programs for corporate and general consumers. Additionally, Donlen brings to Hertz a specialized consulting and technology expertise that we expect to enable us to better model, measure and manage fleet performance. All goodwill recognized as part of this acquisition is reported in the car rental segment.

The Donlen base equity valuation for the transaction was $250.0 million, subject to adjustment based on the net assets of Donlen at closing. The preliminary purchase price adjustment at closing resulted in a downward adjustment of $2.4 million (resulting in a closing cash payment for equity of $247.6 million) and is subject to further adjustment upon finalization of the Donlen closing date balance sheet. None of the goodwill recognized as part of this acquisition is expected to be deductible for tax purposes.

The following summarizes the fair values of the assets purchased and liabilities assumed as of the acquisition date (in millions):

Cash and cash equivalents		$	35.6
Receivables			64.0
Prepaid expenses and other assets			7.0
Revenue earning equipment			1,120.6
Property and equipment			13.5
Other intangible assets			75.0
Goodwill			48.8
Accounts payable			(39.4	)
Accrued liabilities			(235.2	)
Deferred taxes on income			(113.5	)
Debt			(728.8	)
	Total	$	247.6

Other intangible assets and their amortization periods are as follows:

		Useful life (in years)		Fair value (in millions)
Customer relationships			16	$	65.0
Trademark			20		7.0
Non-compete agreement			5		3.0
	Total			$	75.0

12

THE HERTZ CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

Unaudited

The amount of Donlen's revenue and earnings included in Hertz's consolidated statement of operations for the three and nine months ended September 30, 2011, and the revenue and earnings of the combined entity had the acquisition date been January 1, 2010, are as follows (in millions):

	Revenue		Earnings
Actual from 9/1/11–9/30/11	$	35.1	$	0.1
2011 supplemental pro forma from 7/1/11–9/30/11	$	2,500.8	$	216.9
2011 supplemental pro forma from 1/1/11–9/30/11	$	6,545.8	$	161.5
2010 supplemental pro forma from 7/1/10–9/30/10	$	2,272.1	$	138.6
2010 supplemental pro forma from 1/1/10–9/30/10	$	5,977.8	$	(2.6	)

Donlen's actual earnings for the month of September 2011 was impacted by $0.7 million related to the amortization expense associated with the acquired intangible assets and the fair value adjustment related to acquired software, as well as, the write-off of certain unamortized debt costs.

2011 supplemental pro forma revenue for the three and nine months ended September 30, 2011 excludes $0.6 million and $3.2 million, respectively, related to deferred revenue which was eliminated as part of acquisition accounting. 2011 supplemental pro forma earnings for the three and nine months ended September 30, 2011 excludes $0.4 million and $2.0 million, respectively, related to deferred income which was eliminated as part of acquisition accounting; and $5.3 million and $5.3 million, respectively, of acquisition related costs incurred in 2011.

2010 supplemental pro forma revenue for the three and nine months ended September 30, 2010 excludes $2.0 million and $7.0 million, respectively, related to deferred revenue which was eliminated as part of acquisition accounting. 2010 supplemental pro forma earnings for the three and nine months ended September 30, 2010 excludes $1.2 million and $4.3 million, respectively, related to deferred income which was eliminated as part of acquisition accounting, and includes $5.3 million and $5.3 million, respectively, of acquisition related costs incurred.

This transaction has been accounted for using the acquisition method of accounting in accordance with GAAP and operating results of Donlen from the date of acquisition are included in our consolidated statement of operations. The allocation of the purchase price to the tangible and intangible net assets acquired is preliminary and subject to finalization.

Other Acquisitions

Additionally, during the nine months ended September 30, 2011, we added eight international car rental locations and one domestic equipment rental location through external acquisitions. These acquisitions are not material to the consolidated amounts presented within our statement of operations for the three-month and nine-month periods ended September 30, 2011.

Note 5—Taxes on Income

The effective tax rate for the three and nine months ended September 30, 2011 was 29.2% and 38.1%, respectively. The provision for taxes on income of $89.9 million in the three months ended September 30, 2011 increased from $20.9 million in the three months ended September 30, 2010, primarily due to higher income before income taxes, changes in geographic earnings mix and changes in losses in certain non-U.S. jurisdictions for which tax benefits cannot be realized. The provision for taxes on income of $102.3 million in the nine months ended September 30, 2011 increased from $14.7 million in the nine months ended September 30, 2010, primarily due to higher income before

13

THE HERTZ CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

Unaudited

income taxes, changes in geographic earnings mix and changes in losses in certain non-U.S. jurisdictions for which tax benefits cannot be realized.

Note 6—Depreciation of Revenue Earning Equipment and Lease Charges

Depreciation of revenue earning equipment and lease charges includes the following (in millions of dollars):

		Three Months Ended September 30,
		2011			2010
Depreciation of revenue earning equipment		$	528.1		$	467.5
Adjustment of depreciation upon disposal of revenue earning equipment			(30.9	)		10.6
Rents paid for vehicles leased			26.1			22.9
	Total	$	523.3		$	501.0

		Nine Months Ended September 30,
		2011			2010
Depreciation of revenue earning equipment		$	1,399.9		$	1,321.9
Adjustment of depreciation upon disposal of revenue earning equipment			(93.3	)		38.0
Rents paid for vehicles leased			72.4			57.0
	Total	$	1,379.0		$	1,416.9

The adjustment of depreciation upon disposal of revenue earning equipment for the three months ended September 30, 2011 and 2010, included a net gain of $26.3 million and a net loss of $7.1 million, respectively, on the disposal of vehicles used in our car rental operations and a net gain of $4.6 million and a net loss of $3.5 million, respectively, on the disposal of industrial and construction equipment used in our equipment rental operations. The adjustment of depreciation upon disposal of revenue earning equipment for the nine months ended September 30, 2011 and 2010, included a net gain of $86.0 million and a net loss of $27.6 million, respectively, on the disposal of vehicles used in our car rental operations and a net gain of $7.3 million and a net loss of $10.4 million, respectively, on the disposal of industrial and construction equipment used in our equipment rental operations.

Depreciation rates are reviewed on a quarterly basis based on management's routine review of present and estimated future market conditions and their effect on residual values at the time of disposal. During the nine months ended September 30, 2011, depreciation rates being used to compute the provision for depreciation of revenue earning equipment were adjusted on certain vehicles in our car rental operations to reflect changes in the estimated residual values to be realized when revenue earning equipment is sold. These depreciation rate changes resulted in net decreases of $7.7 million and $16.3 million in depreciation expense for the three and nine months ended September 30, 2011, respectively. During the three and nine months ended September 30, 2011, depreciation rate changes in certain of our equipment rental operations resulted in net decreases of $1.3 million and $3.6 million in depreciation expense.

For the three months ended September 30, 2011 and 2010, our worldwide car rental operations sold approximately 46,000 and 44,400 non-program cars, respectively, a 3.6% year over year increase primarily due to higher average number of vehicles in our fleet. For the nine months ended September 30, 2011 and 2010, our worldwide car rental operations sold approximately 121,700 and 130,900 non-program cars, respectively, a 7.0% year over year decrease primarily due to an increase in rental demand which required us to maintain our fleet size.

14

THE HERTZ CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

Unaudited

Note 7—Debt

Our debt consists of the following (in millions of dollars):

Facility			Average Interest Rate at September 30, 2011(1)			Fixed or Floating Interest Rate	Maturity		September 30, 2011			December 31, 2010
Corporate Debt
	Senior Term Facility(2)			3.75	%	Floating		3/2018	$	1,393.0		$	1,345.0
	Senior ABL Facility(2)			2.47	%	Floating		3/2016		200.0			—
	Senior Notes(3)			7.32	%	Fixed		1/2014–1/2021		2,651.4			3,229.6
	Senior Subordinated Notes			10.50	%	Fixed		1/2016		—			518.5
	Promissory Notes			7.48	%	Fixed		6/2012–1/2028		224.8			345.6
	Other Corporate Debt			3.93	%	Floating		Various		70.4			22.0
	Unamortized Net (Discount) Premium (Corporate)									(0.7	)		(17.1	)
Total Corporate Debt										4,538.9			5,443.6
Fleet Debt
U.S. ABS Program
	U.S. Fleet Variable Funding Notes:
		Series 2009-1(4)		1.25	%	Floating		3/2013		1,538.0			1,488.0
		Series 2010-2(4)		1.29	%	Floating		3/2013		185.0			35.0
	U.S. Fleet Medium Term Notes
		Series 2009-2 Notes(4)		4.95	%	Fixed		3/2013–3/2015		1,384.3			1,384.3
		Series 2010-1 Notes(4)		3.77	%	Fixed		2/2014–2/2018		749.8			749.8
		Series 2011-1 Notes(4)		2.86	%	Fixed		3/2015–3/2017		598.0			—
Donlen ABS Program
	Donlen GN II Variable Funding Note Facility			1.17	%	Floating		8/2012		769.3			—
Other Fleet Debt
	U.S. Fleet Financing Facility			2.97	%	Floating		9/2015		151.0			163.0
	European Revolving Credit Facility			5.10	%	Floating		6/2013		297.2			168.6
	European Seasonal Revolving Credit Facility			3.86	%	Floating		11/2011		135.4			—
	European Fleet Notes			8.50	%	Fixed		7/2015		541.7			529.0
	European Securitization(4)			3.76	%	Floating		7/2013		454.2			236.9
	Canadian Securitization(4)			1.11	%	Floating		11/2011		126.3			80.4
	Australian Securitization(4)			6.32	%	Floating		12/2012		136.9			183.2
	Brazilian Fleet Financing Facility			19.01	%	Floating		12/2011		30.8			77.8
	Capitalized Leases			4.60	%	Floating		Various		478.6			398.1
	Unamortized Discount (Fleet)									(12.6	)		(18.4	)
Total Fleet Debt										7,563.9			5,475.7
Total Debt									$	12,102.8		$	10,919.3

Note:

For further information on the definitions and terms of our debt, see Note 4 of the Notes to our audited annual consolidated financial statements included in our Form 10-K under the caption "Item 8—Financial Statements and Supplementary Data."

(1)

As applicable, reference is to the September 30, 2011 weighted average interest rate (weighted by principal balance).

15

THE HERTZ CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

Unaudited

(2)

December 31, 2010 balance refers to the former facilities which were refinanced on March 11, 2011, see "2011 Events," below.

(3)

References to our "Senior Notes" include the series of Hertz's unsecured senior notes set forth in the table below. As of September 30, 2011, the outstanding principal amount for each such series of the Senior Notes is also specified below.

Senior Notes	Outstanding Principal
8.875% Senior Notes due January 2014	$162.3 million
7.875% Senior Notes due January 2014	$289.1 million (€213.5 million)
7.50% Senior Notes due October 2018	$700 million
7.375% Senior Notes due January 2021	$500 million
6.75% Senior Notes due April 2019	$1,000 million

(4)

Maturity reference is to the "expected final maturity date" as opposed to the subsequent "legal maturity date." The expected final maturity date is the date by which Hertz and investors in the relevant indebtedness expect the relevant indebtedness to be repaid. The legal final maturity date is the date on which the relevant indebtedness is legally due and payable.

Maturities

The aggregate amounts of maturities of debt for each of the twelve-month periods ending September 30 (in millions of dollars) are as follows:

2012	$	4,724.1	(including $4,514.4 of other short-term borrowings)
2013	$	672.6
2014	$	703.0
2015	$	884.1
2016	$	1,236.3
After 2016	$	3,896.0

We are highly leveraged and a substantial portion of our liquidity needs arise from debt service on our indebtedness and from the funding of our costs of operations and capital expenditures. We believe that cash generated from operations and cash received on the disposal of vehicles and equipment, together with amounts available under various liquidity facilities, will be adequate to permit us to meet our debt maturities over the next twelve months.

Our short-term borrowings as of September 30, 2011 include, among other items, the amounts outstanding under the Senior ABL Facility, European Securitization, Australian Securitization, U.S. Fleet Financing Facility, U.S. Variable Funding Notes, Brazilian Fleet Financing Facility, Canadian Securitization, Capitalized Leases, European Revolving Credit Facility, Donlen GN II Variable Funding Note Facility and European Seasonal Revolving Facility. These amounts are reflected as short-term borrowings, regardless of the facility maturity date, as these facilities are revolving in nature and/or the outstanding borrowings have maturities of three months or less. As of September 30, 2011, short-term borrowings had a weighted average interest rate of 2.6%.

Letters of Credit

As of September 30, 2011, there were outstanding standby letters of credit totaling $595.3 million. Of this amount, $541.0 million was issued under the Senior Credit Facilities ($291.1 million of which was issued for the benefit of the U.S. ABS Program and $45.1 million was related to other debt obligations) and the remainder is primarily to support self-insurance programs (including insurance policies with respect to which we have agreed to indemnify the policy issuers for any losses) as well as airport concession

16

THE HERTZ CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

Unaudited

obligations in the United States, Canada and Europe. As of September 30, 2011, none of these letters of credit have been drawn upon.

2011 Events

In January 2011, Hertz redeemed in full its outstanding ($518.5 million principal amount) 10.50% Senior Subordinated Notes due 2016 which resulted in premiums paid of $27.2 million and the write-off of unamortized debt costs of $8.6 million. In January and February 2011, Hertz redeemed $1,105 million principal amount of its outstanding 8.875% Senior Notes due 2014 which resulted in premiums paid of $24.5 million and the write-off of unamortized debt costs of $14.4 million. Hertz used the proceeds from the September 2010 issuance of $700 million aggregate principal amount of 7.50% Senior Notes, the December 2010 issuance of $500 million aggregate principal amount of 7.375% Senior Notes and the February 2011 issuance of $500 million aggregate principal amount of 6.75% Senior Notes (see below) for these redemptions. Premiums paid are recorded in "Other (income) expense, net" on our consolidated statement of operations.

In February 2011, Hertz issued $500 million aggregate principal amount of 6.75% Senior Notes due 2019. The 6.75% Senior Notes are guaranteed on a senior unsecured basis by the domestic subsidiaries of Hertz that guarantee its Senior Credit Facilities.

In February 2011, Hertz used existing corporate liquidity to pay off the maturing amount of the Brazilian Fleet Financing Facility. A foreign subsidiary continues to maintain another facility as a source of financing for our rental car operations in Brazil.

In March 2011, Hertz issued an additional $500 million aggregate principal of the 6.75% Senior Notes due 2019. The proceeds of this March 2011 offering were used in April 2011 to redeem $480 million principal amount of Hertz's outstanding 8.875% Senior Notes due 2014 which resulted in premiums paid during the three months ended June 30, 2011, of $10.7 million recorded in "Other (income) expense, net" on our consolidated statement of operations and the write-off of unamortized debt costs of $5.8 million.

In March 2011, Hertz refinanced its 2005 Senior Term Facility and 2005 Senior ABL Facility. A description of the new Senior Term Facility and Senior ABL Facility is set forth below. During the three months ended March 31, 2011, we recorded an expense of $9.3 million in "Interest expense" on our consolidated statement of operations associated with the write-off of unamortized debt costs in connection with the refinancing of our 2005 Senior Term Facility and 2005 Senior ABL Facility. Additionally, a portion of the unamortized debt costs associated with the 2005 Senior Term Facility and 2005 Senior ABL Facility are continuing to be amortized over the terms of the new Senior Term Facility and Senior ABL Facility. The determination of whether these costs were expensed or further deferred was dependent upon whether the terms of the old and new instruments were considered to be substantially different. In regards to the Senior Term Facility, the determination as to whether the 2005 Senior Term Facility and the new Senior Term Facility were considered to be substantially different was made on a lender by lender basis using the "net method" which compares the cash flows related to the lowest common principal balance between the old and new instruments.

In March 2011, Hertz entered into a credit agreement that provides a $1,400.0 million secured term loan facility (as amended, the "Senior Term Facility"). In addition, the Senior Term Facility includes a pre-funded synthetic letter of credit facility in an aggregate principal amount of $200.0 million. Subject to the satisfaction of certain conditions and limitations, the Senior Term Facility allows for the addition of

17

THE HERTZ CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

Unaudited

incremental term and/or revolving loans. Hertz used approximately $1,345.0 million of borrowings under the Senior Term Facility to refinance indebtedness under the 2005 Senior Term Facility. We reflected this transaction on a gross basis in our Consolidated Statement of Cash Flows in "Proceeds from issuance of long-term debt" and "Payment of long-term debt." During the three months ended March 31, 2011, we recorded financing costs of $6.6 million in "Interest expense" on our consolidated statement of operations associated with the new Senior Term Facility.

In March 2011, Hertz, Hertz Equipment Rental Corporation and certain other of our subsidiaries entered into a credit agreement that provides for aggregate maximum borrowings of $1,800.0 million (subject to borrowing base availability) on a revolving basis under an asset-based revolving credit facility (as amended, the "Senior ABL Facility"). Up to $1,500.0 million of the Senior ABL Facility is available for the issuance of letters of credit subject to certain conditions including issuing lender participation. Subject to the satisfaction of certain conditions and limitations, the Senior ABL Facility allows for the addition of incremental revolving and/or term loan commitments. In addition, the Senior ABL Facility permits Hertz to increase the amount of commitments under the Senior ABL with the consent of each lender providing an additional commitment, subject to satisfaction of certain conditions.

In March 2011, Hertz amended the Canadian Securitization to extend the maturity date from May 2011 to November 2011.

In June 2011, Hertz Vehicle Financing LLC, or "HVF," a special purpose bankruptcy remote limited liability company of which Hertz is the sole member, closed on $598 million in aggregate principal amount of 3.5 year and 5.5 year weighted average life Series 2011-1 Rental Car Asset Backed Notes, Class A and Class B.

In June 2011, Hertz Holdings Netherlands B.V., an indirect wholly-owned subsidiary of Hertz organized under the laws of The Netherlands, entered into an accordion facility, or the "European Seasonal Revolving Credit Facility," under the European Revolving Credit Facility that provides for aggregate maximum borrowings of €100 million (the equivalent of $135.4 million as of September 30, 2011), subject to borrowing base availability.

In August 2011, we extended the expected maturity of our European Securitization Facility to July 2013. In connection with the extension, we made a number of modifications to the financing arrangement including increasing the advance rate and decreasing pricing.

In September 2011, we extended the maturity of our U.S. Fleet Financing Facility to September 2015 and increased the facility size to $190.0 million. In connection with the extension, we made a number of modifications to the financing arrangement including decreasing the advance rate and increasing pricing.

On September 1, 2011, in connection with our acquisition of Donlen Corporation, Donlen's GN II Variable Funding Note Facility remained outstanding and lender commitments thereunder were increased to permit aggregate maximum borrowings of $850.0 million (subject to borrowing base availability).

18

THE HERTZ CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

Unaudited

Registration Rights

Pursuant to the terms of exchange and registration rights agreements entered into in connection with the separate issuances of the 7.5% Senior Notes due 2018, the 7.375% Senior Notes due 2021 and the 6.75% Senior Notes due 2019, Hertz agreed to file a registration statement under the Securities Act of 1933, as amended, to permit either the exchange of such notes for registered notes or, in the alternative, the registered resale of such notes. The registration statement was declared effective on August 19, 2011 and the exchange offers were consummated in September 2011.

Guarantees and Security

In September 2011, we added Donlen as a guarantor under certain of our debt instruments and credit facilities. There have been no material changes to the guarantees and security provisions of the debt instruments and credit facilities under which our indebtedness as of September 30, 2011 has been issued from the terms as disclosed in our Form 10-K.

Financial Covenant Compliance

Under the new terms of our amended Senior Term Facility and Senior ABL Facility, we are not subject to ongoing financial maintenance covenants; however, under the Senior ABL Facility we are subject to a springing financial maintenance covenant upon the occurrence of certain triggering events. As of September 30, 2011, no triggering event had occurred requiring testing of the springing financial maintenance covenant.

Borrowing Capacity and Availability

As of September 30, 2011, the following facilities were available for the use of Hertz and its subsidiaries (in millions of dollars):

		Remaining Capacity		Availability Under Borrowing Base Limitation
Corporate Debt
Senior ABL Facility		$	1,258.7	$	786.4
	Total Corporate Debt		1,258.7		786.4
Fleet Debt
Donlen GN II Variable Funding Note Facility			85.7		85.7
U.S. Fleet Variable Funding Notes			415.1		76.7
U.S. Fleet Financing Facility			39.0		3.6
European Securitization			57.2		30.1
Canadian Securitization			91.4		12.5
Australian Securitization			107.6		1.2
Capitalized Leases			7.4		1.0
	Total Fleet Debt		803.4		210.8
Total		$	2,062.1	$	997.2

19

THE HERTZ CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

Unaudited

Our borrowing capacity and availability primarily comes from our "revolving credit facilities," which are a combination of asset-backed securitization facilities and asset-based revolving credit facilities. Creditors under each of our revolving credit facilities have a claim on a specific pool of assets as collateral. Our ability to borrow under each revolving credit facility is a function of, among other things, the value of the assets in the relevant collateral pool. We refer to the amount of debt we can borrow given a certain pool of assets as the "borrowing base."

We refer to "Remaining Capacity" as the maximum principal amount of debt permitted to be outstanding under the respective facility (i.e., the amount of debt we could borrow assuming we possessed sufficient assets as collateral) less the principal amount of debt then-outstanding under such facility.

We refer to "Availability Under Borrowing Base Limitation" and "borrowing base availability" as the lower of Remaining Capacity or the borrowing base less the principal amount of debt then-outstanding under such facility (i.e., the amount of debt we could borrow given the collateral we possess at such time).

As of September 30, 2011, the Senior Term Facility had approximately $0.3 million available under the letter of credit facility and the Senior ABL Facility had $1,103.7 million available under the letter of credit facility sublimit, subject to borrowing base restrictions.

Substantially all of our revenue earning equipment and certain related assets are owned by special purpose entities, or are encumbered in favor of our lenders under our various credit facilities.

Some of these special purpose entities are consolidated variable interest entities, of which we are the primary beneficiary, whose sole purpose is to provide commitments to lend in various currencies subject to borrowing bases comprised of rental vehicles and related assets of certain of Hertz International, Ltd.'s subsidiaries. As of September 30, 2011 and December 31, 2010, our International Fleet Financing No. 1 B.V., International Fleet Financing No. 2 B.V. and HA Funding Pty, Ltd. variable interest entities had total assets primarily comprised of loans receivable and revenue earning equipment of $693.8 million and $652.1 million, respectively, and total liabilities primarily comprised of debt of $693.3 million and $651.6 million, respectively.

Note 8—Employee Retirement Benefits

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

		Pension Benefits
														Postretirement Benefits (U.S.)
		U.S.						Non-U.S.
		Three Months Ended September 30,
		2011			2010			2011			2010			2011			2010
Components of Net Periodic Benefit Cost:
	Service cost	$	6.6		$	4.6		$	(0.5	)	$	1.4		$	0.1		$	0.1
	Interest cost		6.6			6.0			2.9			2.6			0.2			0.3
	Expected return on plan assets		(7.7	)		(6.6	)		(3.5	)		(2.5	)		—			—
	Net amortizations		1.1			0.2			0.1			(0.1	)		(0.1	)		0.2
	Settlement loss		1.5			—			—			—			—			—
	Net pension/postretirement expense	$	8.1		$	4.2		$	(1.0	)	$	1.4		$	0.2		$	0.6

20

THE HERTZ CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

Unaudited

		Pension Benefits
														Postretirement Benefits (U.S.)
		U.S.						Non-U.S.
		Nine Months Ended September 30,
		2011			2010			2011			2010			2011		2010
Components of Net Periodic Benefit Cost:
	Service cost	$	19.7		$	18.0		$	3.0		$	3.9		$	0.2	$	0.2
	Interest cost		20.6			19.6			8.5			7.7			0.7		0.7
	Expected return on plan assets		(22.9	)		(20.0	)		(9.7	)		(7.4	)		—		—
	Net amortizations		5.4			3.5			(0.5	)		(0.2	)		—		—
	Settlement loss		2.2			0.4			—			—			—		—
	Curtailment gain		—			—			(13.1	)		—			—		—
	Net pension/postretirement expense	$	25.0		$	21.5		$	(11.8	)	$	4.0		$	0.9	$	0.9

Our policy for funded plans is to contribute annually, at a minimum, amounts required by applicable laws, regulations and union agreements. From time to time we make contributions beyond those legally required. For the three and nine months ended September 30, 2011, we contributed $16.6 million and $73.7 million, respectively, to our worldwide pension plans, including discretionary contributions of $0.5 million and $13.7 million, respectively, to our United Kingdom, or "U.K.," defined benefit pension plan and benefit payments made through unfunded plans. For the three and nine months ended September 30, 2010, we contributed $11.2 million and $57.8 million, respectively, to our worldwide pension plans, including discretionary contributions of $2.3 million and $5.5 million, respectively, to our U.K. defined benefit pension plan and benefit payments made through unfunded plans. Based upon the significant decline in asset values in 2008, which were in line with the overall market declines, it is likely we will continue to make cash contributions in 2011 and possibly in future years.

We sponsored a defined benefit pension plan in the U.K. On June 30, 2011, we approved an agreement with the trustees of that plan to cease all future benefit accruals to existing members and to close the plan to new members. Effective July 1, 2011, we introduced a defined contribution plan with company matching contributions to replace the defined benefit pension plan. The company matching contributions are generally 100% of the employee contributions, up to 8% of pay, except that former members of the defined benefit plan receive an enhanced match for five years. This will result in somewhat lower contributions this year into the defined benefit plan, which will be offset by matching contributions to the new defined contribution plan. In the three months ended June 30, 2011, we recognized a gain of $13.1 million for the U.K. plan that represented unamortized prior service cost from a 2010 amendment that eliminated discretionary pension increases related to pre-1997 service primarily related to inactive employees.

We participate in various "multiemployer" pension plans. In the event that we withdraw from participation in one of these plans, then applicable law could require us to make an additional lump-sum contribution to the plan, and we would have to reflect that as an expense in our consolidated statement of operations and as a liability on our condensed consolidated balance sheet. Our withdrawal liability for any multiemployer plan would depend on the extent of the plan's funding of vested benefits. At least one multiemployer plan in which we participate is reported to have, and other of our multiemployer plans could have, significant underfunded liabilities. Such underfunding may increase in the event other employers become insolvent or withdraw from the applicable plan or upon the inability or failure of withdrawing employers to pay their withdrawal liability. In addition, such underfunding may increase as a result of lower than expected returns on pension fund assets or other funding deficiencies.

21

THE HERTZ CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

Unaudited

Note 9—Stock-Based Compensation

In March 2011, Hertz Holdings granted 371,505 Restricted Stock Units, or "RSUs," to certain executives and employees at fair values ranging from $14.60 to $15.02, 499,515 Performance Stock Units, or "PSUs," at a fair value of $14.60, and 193,798 PSUs at a fair value of $10.19 under the Hertz Global Holdings, Inc. 2008 Omnibus Incentive Plan, or the "Omnibus Plan." For the PSUs, 499,515 have a performance condition under which the number of units that will ultimately be awarded will vary from 0% to 150% of the original grant, based on the sum of 2011 and 2012 Corporate EBITDA results. The remaining 193,798 PSUs granted contain a market condition whereby the 20 day average trailing stock price must equal or exceed a certain price target at any time during the five year performance period. In May 2011, Hertz Holdings granted 130,275 RSUs at a fair value of $16.39. In August 2011, Hertz Holdings granted 47,473 RSUs at a fair value of $11.79.

In March 2011, Hertz Holdings granted options to acquire 2,108,944 shares of its common stock to certain executives and employees at exercise prices ranging from $14.60 to $15.02 under the Omnibus Plan.

The non-cash stock-based compensation expense associated with the Prior Plans (as defined below) and the Omnibus Plan is pushed down from Hertz Holdings and recorded on the books at the Hertz level.

A summary of the total compensation expense and associated income tax benefits recognized under the Hertz Global Holdings, Inc. Stock Incentive Plan and Hertz Global Holdings, Inc. Director Stock Incentive Plan, or the "Prior Plans," and the Omnibus Plan, including the cost of stock options, RSUs, and PSUs, is as follows (in millions of dollars):

		Three Months Ended September 30,						Nine Months Ended September 30,
		2011			2010			2011			2010
Compensation Expense		$	7.8		$	8.7		$	24.4		$	28.0
Income Tax Benefit			(3.0	)		(3.4	)		(9.4	)		(10.8	)
	Total	$	4.8		$	5.3		$	15.0		$	17.2

As of September 30, 2011, there was approximately $43.5 million of total unrecognized compensation cost related to non-vested stock options, RSUs and PSUs granted by Hertz Holdings under the Prior Plans and the Omnibus Plan. The total unrecognized compensation cost is expected to be recognized over the remaining 1.7 years, on a weighted average basis, of the requisite service period that began on the grant dates.

Note 10—Segment Information

Our operating segments are aggregated into reportable business segments based primarily upon similar economic characteristics, products, services, customers, and delivery methods. We have identified two reportable segments: rental and leasing of cars, crossovers and light trucks, or "car rental," and rental of industrial, construction and material handling equipment, or "equipment rental." Other reconciling items include general corporate assets and expenses, certain interest expense (including net interest on corporate debt), as well as other business activities, such as our third party claim management services. Donlen is included in the car rental reportable segment.

22

THE HERTZ CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

Unaudited

Adjusted pre-tax income (loss) is the measure utilized by management in making decisions about allocating resources to segments and measuring their performance. We believe this measure best reflects the financial results from ongoing operations. Adjusted pre-tax income (loss) is calculated as income (loss) before income taxes plus other reconciling items, non-cash purchase accounting charges, non-cash debt charges and certain one-time charges and non-operational items. The contribution of our reportable segments to revenues and adjusted pre-tax income (loss) and the reconciliation to consolidated amounts are summarized below (in millions of dollars).

			Three Months Ended September 30,
			Revenues				Adjusted Pre-Tax Income (Loss)
			2011		2010		2011			2010
Car rental			$	2,109.1	$	1,903.5	$	375.3		$	307.1
Equipment rental				321.7		281.2		55.9			33.7
		Total reportable segments		2,430.8		2,184.7		431.2			340.8
Other				1.5		1.6
		Total	$	2,432.3	$	2,186.3
Adjustments:
	Other reconciling items(1)							(77.9	)		(83.1	)
	Purchase accounting(2)							(19.1	)		(23.8	)
	Non-cash debt charges(3)							(14.8	)		(40.8	)
	Restructuring charges							(1.9	)		(14.6	)
	Restructuring related charges(4)							(3.2	)		(0.6	)
	Derivative gains (losses)(5)							0.1			(0.2	)
	Management transition costs							(1.5	)		—
	Acquisition related costs							(4.6	)		(9.7	)
		Income before income taxes					$	308.3		$	168.0

23

THE HERTZ CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

Unaudited

			Nine Months Ended September 30,
			Revenues				Adjusted Pre-Tax Income (Loss)
			2011		2010		2011			2010
Car rental			$	5,388.3	$	4,938.2	$	678.8		$	509.9
Equipment rental				891.6		784.1		99.5			43.0
		Total reportable segments		6,279.9		5,722.3		778.3			552.9
Other				4.7		4.5
		Total	$	6,284.6	$	5,726.8
Adjustments:
	Other reconciling items(1)							(244.1	)		(256.9	)
	Purchase accounting(2)							(62.2	)		(68.4	)
	Non-cash debt charges(3)							(89.9	)		(128.6	)
	Restructuring charges							(40.4	)		(45.5	)
	Restructuring related charges(4)							(6.4	)		(7.9	)
	Derivative gains (losses)(5)							0.1			(2.5	)
	Acquisition related costs							(13.6	)		(16.7	)
	Management transition costs							(4.0	)		—
	Pension adjustment(6)							13.1			—
	Premiums paid on debt(7)							(62.4	)		—
		Income before income taxes					$	268.5		$	26.4

(1)

Represents general corporate expenses, certain interest expense (including net interest on corporate debt), as well as other business activities such as our third-party claim management services.

(2)

Represents the purchase accounting effects of the Acquisition on our results of operations relating to increased depreciation and amortization of tangible and intangible assets and accretion of revalued workers' compensation and public liability and property damage liabilities. Also represents the purchase accounting effects of subsequent acquisitions on our results of operations relating to increased amortization of intangible assets.

(3)

Represents non-cash debt charges relating to the amortization and write-off of deferred debt financing costs and debt discounts. For the three and nine months ended September 30, 2010, also includes $18.0 million and $56.9 million, respectively, associated with the amortization of amounts pertaining to the de-designation of the Hertz Vehicle Financing LLC, or "HVF," interest rate swaps as effective hedging instruments.

(4)

Represents incremental costs incurred directly supporting our business transformation initiatives. Such costs include transition costs incurred in connection with our business process outsourcing arrangements and incremental costs incurred to facilitate business process re-engineering initiatives that involve significant organization redesign and extensive operational process changes.

(5)

Represents the mark-to-market adjustment on our interest rate cap.

(6)

Represents a gain for the U.K. pension plan relating to unamortized prior service cost from a 2010 amendment that eliminated discretionary pension increases related to pre-1997 service primarily pertaining to inactive employees.

(7)

Represents premiums paid to redeem our 10.5% Senior Subordinated Notes and a portion of our 8.875% Senior Notes.

Total assets increased $1,746.3 million from December 31, 2010 to September 30, 2011. The increase was primarily related to an increase in our car rental segment's revenue earning equipment and receivables, partly offset by a decrease in other cash and cash equivalents primarily relating to the redemption of our 10.5% Senior Subordinated Notes and a portion of our 8.875% Senior Notes.

24

THE HERTZ CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

Unaudited

Note 11—Total Equity

(in Millions)		100 Shares Common Stock		Additional Paid-In Capital		Retained Earnings (Deficit)			Accumulated Other Comprehensive Income (Loss)			Non- controlling Interest			Total Equity
December 31, 2010		$	—	$	3,452.0	$	(1,004.0	)	$	37.8		$	16.5		$	2,502.3
	Net loss attributable to The Hertz Corporation and Subsidiaries' common stockholder						151.7									151.7
	Translation adjustment changes, net of tax									(7.8	)					(7.8	)
	Unrealized holding gains on securities, net of tax									(3.8	)					(3.8	)
	Unrealized gain on Euro-denominated debt, net of tax									(4.2	)					(4.2	)
	Defined benefit pension plans, net of tax									(0.1	)					(0.1	)
	Total Comprehensive Loss															135.8
	Net income relating to noncontrolling interest												14.5			14.5
	Dividend payment to noncontrolling interest												(10.5	)		(10.5	)
	Dividends paid						(12.4	)								(12.4	)
	Stock-based employee compensation charges, net of tax				24.4											24.4
	Employee stock purchase plan				3.2											3.2
	Hertz Holdings common shares issued to Directors				1.5											1.5
September 30, 2011		$	—	$	3,481.1	$	(864.7	)	$	21.9		$	20.5		$	2,658.8

25

THE HERTZ CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

Unaudited

(in Millions)		100 Shares Common Stock		Additional Paid-In Capital		Retained Earnings (Deficit)			Accumulated Other Comprehensive Income (Loss)			Non- controlling Interest			Total Equity
December 31, 2009		$	—	$	3,410.5	$	(960.7	)	$	(3.3	)	$	17.3		$	2,463.8
	Net loss attributable to The Hertz Corporation and Subsidiaries' common stockholder						(1.2	)								(1.2	)
	Change in fair value of derivatives qualifying as cash flow hedges, net of tax									41.9						41.9
	Translation adjustment changes, net of tax									(16.6	)					(16.6	)
	Unrealized gain on Euro-denominated debt, net of tax									10.5						10.5
	Defined benefit pension plans, net of tax									(0.4	)					(0.4	)
	Total Comprehensive Loss															34.2
	Dividend payment to noncontrolling interest												(12.6	)		(12.6	)
	Net income relating to noncontrolling interest												12.9			12.9
	Dividends paid						(12.5	)								(12.5	)
	Stock-based employee compensation charges, net of tax				28.0											28.0
	Proceeds from employee stock purchase plan				2.2											2.2
	Hertz Holdings common shares issued to Directors				1.3											1.3
September 30, 2010		$	—	$	3,442.0	$	(974.4	)	$	32.1		$	17.6		$	2,517.3

Accumulated other comprehensive income (loss) as of September 30, 2011 and December 31, 2010 includes accumulated translation gains of $107.0 million and $114.9 million, respectively, pension benefits of $(70.5) million and $(70.2) million, respectively, unrealized losses on our Euro-denominated debt of $(11.0) million and $(6.8) million, respectively, and unrealized holding losses of $(3.7) million and unrealized holding gains of $0.1 million, respectively.

Note 12—Restructuring

As part of our ongoing effort to implement our strategy of reducing operating costs, we have evaluated our workforce and operations and made adjustments, including headcount reductions and business

26

THE HERTZ CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

Unaudited

process reengineering resulting in optimized work flow at rental locations and maintenance facilities as well as streamlined our back-office operations and evaluated potential outsourcing opportunities. When we made adjustments to our workforce and operations, we incurred incremental expenses that delay the benefit of a more efficient workforce and operating structure, but we believe that increased operating efficiency and reduced costs associated with the operation of our business are important to our long-term competitiveness.

During 2007 through 2010, we announced several initiatives to improve our competitiveness and industry leadership through targeted job reductions. These initiatives included, but were not limited to, job reductions at our corporate headquarters and back-office operations in the U.S. and Europe. As part of our re-engineering optimization we outsourced selected functions globally. In addition, we streamlined operations and reduced costs by initiating the closure of targeted car rental locations and equipment rental branches throughout the world. The largest of these closures occurred in 2008 which resulted in closures of approximately 250 off-airport locations and 22 branches in our U.S. equipment rental business. These initiatives impacted approximately 8,500 employees.

During the first quarter of 2011, we continued to streamline operations and reduce costs with the closure of several car rental and equipment rental locations globally as well as a reduction in our workforce by approximately 100 employees.

During the second quarter of 2011, we continued to streamline operations and reduce costs with the closure of twelve equipment rental locations in the U.S., consolidation of our European headquarters and the reduction in our global workforce by approximately 50 employees.

During the third quarter of 2011, we continued to streamline operations and reduce costs by reducing our global workforce by approximately 170 employees.

From January 1, 2007 through September 30, 2011, we incurred $514.6 million ($247.0 million for our car rental segment, $213.8 million for our equipment rental segment and $53.8 million of other) of restructuring charges.

Additional efficiency and cost saving initiatives are being developed, however, we presently do not have firm plans or estimates of any related expenses.

Restructuring charges in our consolidated statement of operations can be summarized as follows (in millions of dollars):

			Three Months Ended September 30,					Nine Months Ended September 30,
			2011			2010		2011		2010
By Type:
	Involuntary termination benefits		$	2.4		$	2.7	$	6.8	$	7.5
	Pension and post retirement expense			—			—		0.3		0.6
	Consultant costs			0.3			0.2		0.6		0.9
	Asset writedowns			(0.5	)		5.0		22.8		19.5
	Facility closure and lease obligation costs			(0.4	)		5.3		9.6		11.9
	Relocation costs and temporary labor costs			0.1			1.3		0.1		3.8
	Other			—			0.1		0.2		1.3
		Total	$	1.9		$	14.6	$	40.4	$	45.5

27

THE HERTZ CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

Unaudited

			Three Months Ended September 30,				Nine Months Ended September 30,
			2011		2010		2011		2010
By Caption:
	Direct operating		$	0.7	$	12.5	$	35.3	$	37.7
	Selling, general and administrative			1.2		2.1		5.1		7.8
		Total	$	1.9	$	14.6	$	40.4	$	45.5

			Three Months Ended September 30,					Nine Months Ended September 30,
			2011			2010		2011		2010
By Segment:
	Car rental		$	2.8		$	4.0	$	7.3	$	13.4
	Equipment rental			(0.9	)		10.6		32.7		31.4
	Other reconciling items			—			—		0.4		0.7
		Total	$	1.9		$	14.6	$	40.4	$	45.5

The following table sets forth the activity affecting the restructuring accrual during the nine months ended September 30, 2011 (in millions of dollars). We expect to pay the remaining restructuring obligations relating to involuntary termination benefits over the next twelve months. The remainder of the restructuring accrual relates to future lease obligations which will be paid over the remaining term of the applicable leases.

		Involuntary Termination Benefits			Pension and Post Retirement Expense			Consultant Costs			Other			Total
Balance as of January 1, 2011		$	6.3		$	0.2		$	0.1		$	10.9		$	17.5
	Charges incurred		6.8			0.3			0.6			32.7			40.4
	Cash payments		(10.7	)		—			(0.5	)		(1.7	)		(12.9	)
	Other(1)		0.9			(0.3	)		—			(31.1	)		(30.5	)
Balance as of September 30, 2011		$	3.3		$	0.2		$	0.2		$	10.8		$	14.5

(1)

Primarily consists of decreases of $(22.8) million for asset writedowns, $(8.3) million for facility closures and $(0.3) million FAS 88 pension adjustment, partly offset by increases of $0.8 million for involuntary benefits and an increase of $0.2 million due to foreign currency translation.

Note 13—Financial Instruments

Cash and Cash Equivalents and Restricted Cash and Cash Equivalents

Fair value approximates the amount indicated on the balance sheet at September 30, 2011 and December 31, 2010 because of the short-term maturity of these instruments. Money market accounts, whose fair value at September 30, 2011, is measured using Level 1 inputs, totaling $45.9 million and $177.6 million are included in "Cash and cash equivalents" and "Restricted cash and cash equivalents," respectively. Money market accounts, whose fair value at December 31, 2010, is measured using Level 1 inputs, totaling $1,747.9 million and $24.1 million are included in "Cash and cash equivalents" and "Restricted cash and cash equivalents," respectively.

28

THE HERTZ CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

Unaudited

Marketable Securities

Marketable securities held by us consist of equity securities classified as available-for-sale, which are carried at fair value and are included within "Prepaid expenses and other assets." Unrealized gains and losses, net of related income taxes, are included in "Accumulated other comprehensive income." As of September 30, 2011 and December 31, 2010, the fair value of marketable securities was $26.6 million and $0.0 million, respectively. For the three and nine months ended September, 30, 2011, unrealized losses of $8.2 million and $6.3 million, respectively, were recorded in "Accumulated other comprehensive income." Fair values for marketable securities are based on Level 1 inputs consisting of quoted market prices.

Debt

For borrowings with an initial maturity of 93 days or less, fair value approximates carrying value because of the short-term nature of these instruments. For all other debt, fair value is estimated based on quoted market rates as well as borrowing rates currently available to us for loans with similar terms and average maturities (Level 2 inputs). The aggregate fair value of all debt at September 30, 2011 was $12,013.2 million, compared to its aggregate unpaid principal balance of $12,116.1 million. The aggregate fair value of all debt at December 31, 2010 was $11,156.1 million, compared to its aggregate unpaid principal balance of $10,954.8 million.

Derivative Instruments and Hedging Activities

The following table summarizes our financial assets and liabilities measured at fair value on a recurring basis (in millions of dollars):

			Fair Value of Derivative Instruments(1)
			Asset Derivatives(2)				Liability Derivatives(2)
			September 30, 2011		December 31, 2010		September 30, 2011		December 31, 2010
Derivatives not designated as hedging instruments under ASC 815:
	Gasoline swaps		$	—	$	3.1	$	2.2	$	—
	Interest rate caps			0.6		7.2		0.6		7.2
	Foreign exchange forward contracts			15.5		2.6		4.7		11.1
	Interest rate swaps			—		—		0.3		—
	Foreign exchange options			0.1		0.1		—		—
		Total derivatives not designated as hedging instruments under ASC 815	$	16.2	$	13.0	$	7.8	$	18.3

(1)

All fair value measurements were primarily based upon significant observable (Level 2) inputs.

29

THE HERTZ CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

Unaudited

(2)

All asset derivatives are recorded in "Prepaid expenses and other assets" and all liability derivatives are recorded in "Accrued liabilities" on our condensed consolidated balance sheets.

		Amount of Gain or (Loss) Recognized in Other Comprehensive Income (Loss) on Derivative (Effective Portion)				Amount of Gain or (Loss) Reclassified from Accumulated Other Comprehensive Income (Loss) into Income (Effective Portion)
		Three Months Ended September 30,
		2011		2010		2011		2010
Derivatives in ASC 815 Cash Flow Hedging Relationship:
	HVF interest rate swaps	$	—	$	3.1	$	—	$	(21.6	)(1)

		Amount of Gain or (Loss) Recognized in Other Comprehensive Income (Loss) on Derivative (Effective Portion)				Amount of Gain or (Loss) Reclassified from Accumulated Other Comprehensive Income (Loss) into Income (Effective Portion)
		Nine Months Ended September 30,
		2011		2010		2011		2010
Derivatives in ASC 815 Cash Flow Hedging Relationship:
	HVF interest rate swaps	$	—	$	11.9	$	—	$	(72.1	)(1)

Note:

As of December 31, 2010, the HVF interest rate swaps and associated debt matured. The location of the effective portion reclassified from "Accumulated other comprehensive income" into income is in "Interest expense" on our consolidated statement of operations. No amount of gain or loss was recognized in income (ineffective portion) during the three and nine months ended September 30, 2011 and 2010.

(1)

Includes the amortization of amounts in "Accumulated other comprehensive income" associated with the de-designation of a previous cash flow hedging relationship.

				Amount of Gain or (Loss) Recognized in Income on Derivative
				Three Months Ended September 30,
			Location of Gain or (Loss) Recognized on Derivative
				2011			2010
Derivatives Not Designated as Hedging Instruments under ASC 815:
	Gasoline swaps		Direct operating	$	(1.9	)	$	1.7
	Interest rate caps		Selling, general and administrative		0.1			(0.2	)
	Foreign exchange forward contracts		Selling, general and administrative		11.3			(18.5	)
	Foreign exchange options		Selling, general and administrative		(0.1	)		(0.1	)
		Total		$	9.4		$	(17.1	)

30

THE HERTZ CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

Unaudited

				Amount of Gain or (Loss) Recognized in Income on Derivative
				Nine Months Ended September 30,
			Location of Gain or (Loss) Recognized on Derivative
				2011			2010
Derivatives Not Designated as Hedging Instruments under ASC 815:
	Gasoline swaps		Direct operating	$	1.0		$	—
	Interest rate caps		Selling, general and administrative		0.1			(2.5	)
	Foreign exchange forward contracts		Selling, general and administrative		3.4			(19.9	)
	Foreign exchange options		Selling, general and administrative		(0.1	)		(0.2	)
		Total		$	4.4		$	(22.6	)

In conjunction with the refinanced Series 2009-1 Notes and the Series 2010-2 Notes, HVF purchased an interest rate cap for $6.7 million, with a maximum notional amount equal to the refinanced Series 2009-1 Notes and the Series 2010-2 Notes with a combined maximum principal amount of $2.1 billion, a strike rate of 5% and expected maturity date of March 25, 2013. Additionally, Hertz sold a 5% interest rate cap for $6.2 million, with a matching notional amount and term to the HVF interest rate cap. Also in December 2010, the Australian Securitization was completed and our Australian operating subsidiary purchased an interest rate cap for $0.5 million, with a maximum notional amount equal to the Australian Securitization maximum principal amount of A$250 million, a strike rate of 7% and expected maturity date of December 2012. Additionally, Hertz sold a 7% interest rate cap, for $0.4 million with a matching notional amount and term to the Australian operating subsidiary's interest rate cap. The fair values of all interest rate caps were calculated using a discounted cash flow method and applying observable market data (i.e. the 1-month LIBOR yield curve and credit default swap spreads). Gains and losses resulting from changes in the fair value of these interest rate caps are included in our results of operations in the periods incurred.

In connection with our acquisition of Donlen, we acquired interest rate swaps with a total notional amount of $30.4 million at September 30, 2011, associated with floating rate debt. These interest rate swaps are used to effectively convert an amount of floating rate debt into fixed rate debt. The fair values of these interest rate swaps were calculated using a discounted cash flow method and applying observable market data (i.e. the 1-month LIBOR yield curve). Gains and losses resulting from changes in the fair value of these interest rate swaps are included in our results of operations in the periods incurred (in Selling, general and administrative).

We purchase unleaded gasoline and diesel fuel at prevailing market rates and maintain a program to manage our exposure to changes in fuel prices through the use of derivative commodity instruments. We currently have in place swaps to cover a portion of our fuel price exposure through November 2012. We presently hedge a portion of our overall unleaded gasoline and diesel fuel purchases with commodity swaps and have contracts in place that settle on a monthly basis. As of September 30, 2011, our outstanding commodity instruments for unleaded gasoline and diesel fuel totaled approximately 9.3 million gallons and 2.1 million gallons, respectively. The fair value of these commodity instruments was calculated using a discounted cash flow method and applying observable market data (i.e., NYMEX RBOB Gasoline and U.S. Department of Energy surveys, etc.). Gains and losses resulting from changes

31

THE HERTZ CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

Unaudited

in the fair value of these commodity instruments are included in our results of operations in the periods incurred.

We manage our foreign currency risk primarily by incurring, to the extent practicable, operating and financing expenses in the local currency in the countries in which we operate, including making fleet and equipment purchases and borrowing for working capital needs. Also, we have purchased foreign exchange options to manage exposure to fluctuations in foreign exchange rates for selected marketing programs. The effect of exchange rate changes on these financial instruments would not materially affect our consolidated financial position, results of operations or cash flows. Our risks with respect to foreign exchange options are limited to the premium paid for the right to exercise the option and the future performance of the option's counterparty. Premiums paid for options outstanding as of September 30, 2011, were approximately $0.2 million. We limit counterparties to the transactions to financial institutions that have strong credit ratings. As of September 30, 2011 and December 31, 2010, the total notional amount of these foreign exchange options was $5.3 million and $3.5 million, respectively. As of September 30, 2011, these foreign exchange options mature through January 2013. The fair value of the foreign exchange options was calculated using a discounted cash flow method and applying observable market data (i.e. foreign currency exchange rates). Gains and losses resulting from changes in the fair value of these options are included in our results of operations in the periods incurred.

We also manage exposure to fluctuations in currency risk on intercompany loans we make to certain of our subsidiaries by entering into foreign currency forward contracts at the time of the loans which are intended to offset the impact of foreign currency movements on the underlying intercompany loan obligations. As of September 30, 2011 and December 31, 2010, the total notional amount of these forward contracts was $1,043.0 million and $721.8 million, respectively. As of September 30, 2011 these foreign currency forward contracts mature within four months. The fair value of these foreign currency forward contracts was calculated based on foreign currency forward exchange rates.

On October 1, 2006, we designated our 7.875% Senior Notes due 2014 as an effective net investment hedge of our Euro-denominated net investment in our international operations. As a result of this net investment hedge designation, as of September 30, 2011 and December 31, 2010, losses of $11.0 million (net of tax of $7.8 million) and $6.8 million (net of tax of $5.1 million), respectively, attributable to the translation of our 7.875% Senior Notes due 2014 into the U.S. dollar are recorded in our condensed consolidated balance sheet in "Accumulated other comprehensive income."

Note 14—Related Party Transactions

Relationship with Hertz Investors, Inc., Hertz Holdings and the Sponsors

Other than as disclosed below, in the nine months ended September 30, 2011, there were no material changes to our relationship with Hertz Investors, Inc., Hertz Holdings or the Sponsors.

On March 31, 2011, the Sponsors sold 50 million of Hertz Holdings' common shares to Goldman, Sachs & Co. as the sole underwriter in the registered public offering of those shares. Following this offering, the Sponsors continue to own an aggregate of approximately 160 million shares, or approximately 39% of Hertz Holdings' outstanding common stock.

32

THE HERTZ CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

Unaudited

Financing Arrangements with Related Parties

Affiliates of BAMLCP (which is one of the Sponsors), including Merrill Lynch & Co., Inc., Bank of America, N.A. and certain of their affiliates (which are stockholders of Hertz Holdings), have provided various investment and commercial banking and financial advisory services to us for which they have received customary fees and commissions. In addition, these parties have acted as agents, lenders, purchasers and/or underwriters to us under our respective financing arrangements, for which they have received customary fees, commissions, expenses and/or other compensation. More specifically, these parties have acted in the following capacities, or similar capacities, with respect to our financing arrangements: lenders and/or agents under the Senior Credit Facilities, the U.S. Fleet Financing Facility and certain of the U.S. Fleet Variable Funding Notes; purchasers and/or underwriters under the Senior Notes and certain of the U.S. Fleet Medium Term Notes; and structuring advisors and/or agents under the U.S. ABS Program.

As of September 30, 2011 and December 31, 2010, approximately $182 million and $255 million, respectively, of our outstanding debt was with related parties.

See Note 7—Debt.

On June 29, 2007, we entered into a master loan agreement with Hertz Holdings. The maximum amount which may be borrowed by us under this facility is $100 million. The facility expires on June 29, 2012, or on an earlier date if mutually agreed by both parties. The interest rate is based on the U.S. Dollar LIBOR rate plus the margin in effect for the Eurocurrency Loans under our Senior ABL Facility. As of September 30, 2011 and December 31, 2010, $1.7 million and $1.4 million in borrowings were outstanding, respectively.

Note 15—Contingencies and Off-Balance Sheet Commitments

Off-Balance Sheet Commitments

As of September 30, 2011 and December 31, 2010, the following guarantees (including indemnification commitments) were issued and outstanding.

Indemnification Obligations

In the ordinary course of business, we execute contracts involving indemnification obligations customary in the relevant industry and indemnifications specific to a transaction such as the sale of a business. These indemnification obligations might include claims relating to the following: environmental matters; intellectual property rights; governmental regulations and employment-related matters; customer, supplier and other commercial contractual relationships; and financial matters. Performance under these indemnification obligations would generally be triggered by a breach of terms of the contract or by a third party claim. We regularly evaluate the probability of having to incur costs associated with these indemnification obligations and have accrued for expected losses that are

33

THE HERTZ CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

Unaudited

probable and estimable. The types of indemnification obligations for which payments are possible include the following:

Sponsors; Directors

We have entered into customary indemnification agreements with Hertz Holdings, the Sponsors and Hertz Holdings' stockholders affiliated with the Sponsors, pursuant to which Hertz Holdings and we will indemnify the Sponsors, Hertz Holdings' stockholders affiliated with the Sponsors and their respective affiliates, directors, officers, partners, members, employees, agents, representatives and controlling persons, against certain liabilities arising out of performance of a consulting agreement with Hertz Holdings and each of the Sponsors and certain other claims and liabilities, including liabilities arising out of financing arrangements or securities offerings. We do not believe that these indemnifications are reasonably likely to have a material impact on us. Hertz Holdings has entered into indemnification agreements with each of its directors.

Environmental

We have indemnified various parties for the costs associated with remediating numerous hazardous substance storage, recycling or disposal sites in many states and, in some instances, for natural resource damages. The amount of any such expenses or related natural resource damages for which we may be held responsible could be substantial. The probable expenses that we expect to incur for such matters have been accrued, and those expenses are reflected in our condensed consolidated financial statements. As of September 30, 2011 and December 31, 2010, the aggregate amounts accrued for environmental liabilities including liability for environmental indemnities, reflected in our condensed consolidated balance sheets in "Accrued liabilities" were $1.8 million and $1.6 million, respectively. The accrual generally represents the estimated cost to study potential environmental issues at sites deemed to require investigation or clean-up activities, and the estimated cost to implement remediation actions, including on-going maintenance, as required. Cost estimates are developed by site. Initial cost estimates are based on historical experience at similar sites and are refined over time on the basis of in-depth studies of the sites. For many sites, the remediation costs and other damages for which we ultimately may be responsible cannot be reasonably estimated because of uncertainties with respect to factors such as our connection to the site, the materials there, the involvement of other potentially responsible parties, the application of laws and other standards or regulations, site conditions, and the nature and scope of investigations, studies, and remediation to be undertaken (including the technologies to be required and the extent, duration, and success of remediation).

Legal Proceedings

From time to time we are a party to various legal proceedings. We are currently a defendant in numerous actions and have received numerous claims on which actions have not yet been commenced for public liability and property damage arising from the operation of motor vehicles and equipment rented from us and our licensees. The obligation for public liability and property damage on self-insured U.S. and international vehicles and equipment, as stated on our balance sheet, represents an estimate for both reported accident claims not yet paid and claims incurred but not yet reported. The related liabilities are recorded on a non-discounted basis. Reserve requirements are based on actuarial evaluations of historical accident claim experience and trends, as well as future projections of ultimate losses, expenses, premiums and administrative costs. At September 30, 2011 and December 31, 2010 our

34

THE HERTZ CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

Unaudited

liability recorded for public liability and property damage matters was $289.4 million and $278.7 million, respectively. We believe that our analysis was based on the most relevant information available, combined with reasonable assumptions, and that we may prudently rely on this information to determine the estimated liability. We note the liability is subject to significant uncertainties. The adequacy of the liability reserve is regularly monitored based on evolving accident claim history and insurance related state legislation changes. If our estimates change or if actual results differ from these assumptions, the amount of the recorded liability is adjusted to reflect these results.

For a detailed description of certain of our legal proceedings please see Note 11 of the Notes to our audited annual consolidated financial statements included in our Form 10-K under the caption "Item 8—Financial Statements and Supplementary Data."

The following recent developments pertaining to legal proceedings described in our Form 10-K are furnished on a supplemental basis:

Following the entry of the Court's June 27, 2011 Order in Janet Sobel et al. v. The Hertz Corporation et al. which formally denied the plaintiffs' motion for final approval of the settlement, the plaintiffs filed a motion for class certification—which we opposed—and discovery has again commenced. A separate action is proceeding against Enterprise, National and Alamo.

The Kansas Supreme Court issued its decision in Critchfield Physical Therapy, Inc. v. Taranto Group, Inc.—another Telephone Consumer Protection Act case—in September of 2011, so the stay that had been pending in Fun Services of Kansas City, Inc. v. Hertz Equipment Rental Corporation has now been lifted and the case will proceed.

None of the other legal proceedings described in our Form 10-K have experienced material changes.

In addition to the above mentioned and those described in our Form 10-K or in our other filings with Securities and Exchange Commission, various other legal actions, claims and governmental inquiries and proceedings are pending or may be instituted or asserted in the future against us and our subsidiaries. Other than with respect to the aggregate claims for public liability and property damage pending against us, management does not believe that any of the matters resolved, or pending against us, are material to us and our subsidiaries taken as a whole.

We have established reserves for matters where we believe that the losses are probable and reasonably estimated. Other than with respect to the reserve established for claims for public liability and property damage, none of those reserves are material. For matters where we have not established a reserve, the ultimate outcome or resolution cannot be predicted at this time, or the amount of ultimate loss, if any, cannot be reasonably estimated. Litigation is subject to many uncertainties and the outcome of the individual litigated matters is not predictable with assurance. It is possible that certain of the actions, claims, inquiries or proceedings, including those discussed in our Form 10-K or in our other filings with Securities and Exchange Commission, could be decided unfavorably to us or any of our subsidiaries involved. Accordingly, it is possible that an adverse outcome from such a proceeding could exceed the amount accrued in an amount that could be material to our consolidated financial condition, results of operations or cash flows in any particular reporting period.

35

THE HERTZ CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

Unaudited

Note 16—Guarantor and Non-Guarantor Condensed Consolidating Financial Statements

The following condensed consolidating financial information presents the Condensed Consolidating Balance Sheets as of September 30, 2011 and December 31, 2010 and the Condensed Consolidating Statements of Operations for the three and nine month periods ended September 30, 2011 and 2010, and Statements of Cash Flows for the nine months ended September 30, 2011 and 2010, of (a) The Hertz Corporation, ("the Company" or "the Parent"); (b) the Parent's subsidiaries that guarantee the Parent's indebtedness, or the Guarantor Subsidiaries; (c) the Parent's subsidiaries that do not guarantee the Parent's indebtedness, or the Non-Guarantor Subsidiaries; (d) elimination entries necessary to consolidate the Parent with the Guarantor Subsidiaries and Non-Guarantor Subsidiaries; and of (e) the Company on a consolidated basis.

Investments in subsidiaries are accounted for using the equity method for purposes of the consolidating presentation. The principal elimination entries relate to investments in subsidiaries and intercompany balances and transactions. Separate financial statements and other disclosures with respect to the Guarantor Subsidiaries have not been provided as management believes the following information is sufficient, as the Guarantor Subsidiaries are 100% owned by the Parent and all guarantees are full and unconditional and joint and several. Additionally, substantially all of the assets of the Guarantor Subsidiaries are pledged under the Senior Credit Facilities, and consequently will not be available to satisfy the claims of our general creditors.

We have revised our Condensed Consolidated Balance Sheet as of December 31, 2010 and our Condensed Consolidating Statement of Operations for the three and nine months ended September 30, 2010, to reflect prior period adjustments, as disclosed in Note 2—Basis of Presentation and Recently Issued Accounting Pronouncements, within the Parent, Non-Guarantor Subsidiaries and the Eliminations. As of December 31, 2010, we previously reported "Total assets" and "Total liabilities and equity" of $9,448.1 million for the Parent, $10,299.0 million for the Non-Guarantor Subsidiaries and $(6,541.7) million for the Eliminations. We previously reported "Net income attributable to The Hertz Corporation and Subsidiaries' common stockholder" for the Parent of $143.7 million and $0.5 million for the three and nine months ended September 30, 2010, respectively. We have revised our Condensed Consolidated Statement of Cash Flows for the nine months ended September 30, 2010 to reflect a reclassification of revenue earning equipment proceeds between the operating and investing sections of the Parent and Non-Guarantor Subsidiaries. We previously reported "Net cash provided by operating activities" of $112.2 million for the Parent and $1,945.3 million for the Non-Guarantor Subsidiaries for the nine months ended September 30, 2010. We previously reported "Net cash provided by (used in) investing activities" of $37.9 million for the Parent and $(2,432.3) million for the Non-Guarantor Subsidiaries for the nine months ended September 30, 2010. We have also revised our Condensed Consolidated Statement of Cash Flows for the nine months ended September 30, 2010 to reflect a reclassification of certain capital lease payments for purchases of revenue earning equipment between the investing and financing sections of the Parent and Non-Guarantor Subsidiaries. We previously reported "Net cash provided by financing activities" of $596.7 million for the Parent and $269.0 million for the Non-Guarantor Subsidiaries for the nine months ended September 30, 2010. Management has concluded that these footnote revisions are not material to our previously issued financial statements.

36

THE HERTZ CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

Unaudited

CONDENSED CONSOLIDATING BALANCE SHEET
September 30, 2011
(In Thousands of Dollars)

		Parent (The Hertz Corporation)		Guarantor Subsidiaries		Non-Guarantor Subsidiaries		Eliminations			The Hertz Corporation & Subsidiaries
ASSETS
Cash and cash equivalents		$	16,914	$	12,217	$	356,142	$	—		$	385,273
Restricted cash and cash equivalents			53,008		4,626		275,172		—			332,806
Receivables, less allowance for doubtful accounts			89,205		240,113		1,666,720		—			1,996,038
Due from Hertz affiliate			857,943		71,234		641,613		(1,570,790	)		—
Inventories, at lower cost or market			26,488		30,818		37,170		—			94,476
Prepaid expenses and other assets			2,018,100		30,304		123,113		(1,736,647	)		434,870
Revenue earning equipment, net			90,269		1,544,873		10,003,391		—			11,638,533
Property and equipment, net			813,146		179,241		249,659		—			1,242,046
Investment in subsidiaries, net			4,871,365		432,398		—		(5,303,763	)		—
Other intangible assets, net			99,713		2,394,152		85,480		—			2,579,345
Goodwill			100,221		60,016		219,624		—			379,861
	Total assets	$	9,036,372	$	4,999,992	$	13,658,084	$	(8,611,200	)	$	19,083,248
LIABILITIES AND EQUITY
Due to Hertz affiliate		$	706,027	$	254,902	$	611,574	$	(1,570,790	)	$	1,713
Accounts payable			140,523		210,986		645,778		—			997,287
Accrued liabilities			664,129		246,072		305,655		—			1,215,856
Accrued taxes			67,122		185,524		253,240		(310,724	)		195,162
Debt			4,712,696		4,415		7,385,653		—			12,102,764
Public liability and property damage			107,591		16,260		165,579		—			289,430
Deferred taxes on income			—		1,389,126		1,659,042		(1,425,923	)		1,622,245
	Total liabilities		6,398,088		2,307,285		11,026,521		(3,307,437	)		16,424,457
Equity:
The Hertz Corporation and Subsidiaries stockholder's equity			2,638,284		2,692,707		2,611,056		(5,303,763	)		2,638,284
Noncontrolling interest			—		—		20,507		—			20,507
	Total equity		2,638,284		2,692,707		2,631,563		(5,303,763	)		2,658,791
	Total liabilities and equity	$	9,036,372	$	4,999,992	$	13,658,084	$	(8,611,200	)	$	19,083,248

37

THE HERTZ CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

Unaudited

CONDENSED CONSOLIDATING BALANCE SHEET
December 31, 2010
(In Thousands of Dollars)

		Parent (The Hertz Corporation)		Guarantor Subsidiaries		Non-Guarantor Subsidiaries		Eliminations			The Hertz Corporation & Subsidiaries
ASSETS
Cash and cash equivalents		$	1,754,378	$	5,180	$	614,448	$	—		$	2,374,006
Restricted cash and cash equivalents			16,092		25,468		166,016		—			207,576
Receivables, less allowance for doubtful accounts			265,195		166,483		924,875		—			1,356,553
Due from Hertz affiliate			501,735		47,166		313,467		(862,368	)		—
Inventories, at lower cost or market			21,164		31,734		34,531		—			87,429
Prepaid expenses and other assets			1,726,883		6,814		157,178		(1,545,949	)		344,926
Revenue earning equipment, net			166,316		1,265,641		7,491,795		—			8,923,752
Property and equipment, net			735,770		178,691		249,108		—			1,163,569
Investment in subsidiaries, net			4,041,936		47,109		—		(4,089,045	)		—
Other intangible assets, net			114,840		2,334,500		101,219		—			2,550,559
Goodwill			100,221		9,971		218,368		—			328,560
	Total assets	$	9,444,530	$	4,118,757	$	10,271,005	$	(6,497,362	)	$	17,336,930
LIABILITIES AND EQUITY
Due to Hertz affiliate		$	360,070	$	191,833	$	311,863	$	(862,370	)	$	1,396
Accounts payable			153,549		177,170		623,542		—			954,261
Accrued liabilities			681,125		30,960		355,917		—			1,068,002
Accrued taxes			51,916		174,553		22,331		(112,403	)		136,397
Debt			5,601,707		112		5,317,526		—			10,919,345
Public liability and property damage			110,346		16,939		151,400		—			278,685
Deferred taxes on income			—		1,271,902		1,638,167		(1,433,544	)		1,476,525
	Total liabilities		6,958,713		1,863,469		8,420,746		(2,408,317	)		14,834,611
Equity:
The Hertz Corporation and Subsidiaries stockholder's equity			2,485,817		2,255,288		1,833,757		(4,089,045	)		2,485,817
Noncontrolling interest			—		—		16,502		—			16,502
	Total equity		2,485,817		2,255,288		1,850,259		(4,089,045	)		2,502,319
	Total liabilities and equity	$	9,444,530	$	4,118,757	$	10,271,005	$	(6,497,362	)	$	17,336,930

38

THE HERTZ CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

Unaudited

CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS
For the Three Months Ended September 30, 2011
(In Thousands of Dollars)

		Parent (The Hertz Corporation)			Guarantor Subsidiaries			Non- Guarantor Subsidiaries			Eliminations			The Hertz Corporation & Subsidiaries
Total revenues		$	1,169,613		$	271,193		$	1,616,573		$	(625,113	)	$	2,432,266
Expenses:
	Direct operating		615,251			146,966			485,400			—			1,247,617
	Depreciation of revenue earning equipment		535,840			54,139			558,417			(625,113	)		523,283
	Selling, general and administrative		90,172			25,598			81,773			—			197,543
	Interest expense		61,401			9,081			86,313			—			156,795
	Interest income		(24	)		(37	)		(1,188	)		—			(1,249	)
	Other (income) expense, net		—			(5	)		34			—			29
	Total expenses		1,302,640			235,742			1,210,749			(625,113	)		2,124,018
Income (loss) before income taxes, noncontrolling interest and equity in earnings (losses) of subsidiaries			(133,027	)		35,451			405,824			—			308,248
(Provision) benefit for taxes on income			48,077			(11,319	)		(126,673	)		—			(89,915	)
Net income (loss)			(84,950	)		24,132			279,151			—			218,333
Noncontrolling interest			—			—			(5,771	)		—			(5,771	)
Equity in earnings (losses) of subsidiaries (net of tax)			297,512			1,556			—			(299,068	)		—
Net income (loss) attributable to The Hertz Corporation and Subsidiaries' common stockholder		$	212,562		$	25,688		$	273,380		$	(299,068	)	$	212,562

39

THE HERTZ CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

Unaudited

CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS
For the Nine Months Ended September 30, 2011
(In Thousands of Dollars)

		Parent (The Hertz Corporation)			Guarantor Subsidiaries			Non- Guarantor Subsidiaries			Eliminations			The Hertz Corporation & Subsidiaries
Total revenues		$	3,122,111		$	727,420		$	4,242,151		$	(1,807,120	)	$	6,284,562
Expenses:
	Direct operating		1,748,070			459,842			1,300,676			—			3,508,588
	Depreciation of revenue earning equipment		1,512,691			167,491			1,505,979			(1,807,120	)		1,379,041
	Selling, general and administrative		269,934			68,538			236,759			—			575,231
	Interest expense		236,443			24,594			234,108			—			495,145
	Interest income		(434	)		(45	)		(4,172	)		—			(4,651	)
	Other (income) expense, net		62,396			(13	)		323			—			62,706
	Total expenses		3,829,100			720,407			3,273,673			(1,807,120	)		6,016,060
Income (loss) before income taxes, noncontrolling interest and equity in earnings (losses) of subsidiaries			(706,989	)		7,013			968,478			—			268,502
(Provision) benefit for taxes on income			230,769			(2,301	)		(330,748	)		—			(102,280	)
Net income (loss)			(476,220	)		4,712			637,730			—			166,222
Less: Net income attributable to noncontrolling interest			—			—			(14,531	)		—			(14,531	)
Equity in earnings (losses) of subsidiaries (net of tax)			627,911			(1,748	)		—			(626,163	)		—
Net income (loss) attributable to The Hertz Corporation and Subsidiaries' common stockholder		$	151,691		$	2,964		$	623,199		$	(626,163	)	$	151,691

40

THE HERTZ CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

Unaudited

CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS
For the Three Months Ended September 30, 2010
(In Thousands of Dollars)

		Parent (The Hertz Corporation)			Guarantor Subsidiaries			Non- Guarantor Subsidiaries			Eliminations			The Hertz Corporation & Subsidiaries
Total revenues		$	1,122,839		$	232,158		$	1,413,360		$	(582,053	)	$	2,186,304
Expenses:
	Direct operating		593,253			142,232			424,149			—			1,159,634
	Depreciation of revenue earning equipment		508,731			60,139			514,192			(582,053	)		501,009
	Selling, general and administrative		88,879			18,079			61,729			—			168,687
	Interest expense		71,361			7,237			111,754			—			190,352
	Interest income		(55	)		16			(1,377	)		—			(1,416	)
	Other (income) expense, net		—			—			61			—			61
	Total expenses		1,262,169			227,703			1,110,508			(582,053	)		2,018,327
Income (loss) before income taxes, noncontrolling interest and equity in earnings (losses) of subsidiaries			(139,330	)		4,455			302,852			—			167,977
(Provision) benefit for taxes on income			6,657			(2,049	)		(25,519	)		—			(20,911	)
Net income (loss)			(132,673	)		2,406			277,333			—			147,066
Less: Net income attributable to noncontrolling interest			—			—			(4,664	)		—			(4,664	)
Equity in earnings (losses) of subsidiaries (net of tax)			275,075			(2,196	)		—			(272,879	)		—
Net income (loss) attributable to The Hertz Corporation and Subsidiaries' common stockholder		$	142,402		$	210		$	272,669		$	(272,879	)	$	142,402

41

THE HERTZ CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

Unaudited

CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS
For the Nine Months Ended September 30, 2010
(In Thousands of Dollars)

		Parent (The Hertz Corporation)			Guarantor Subsidiaries			Non- Guarantor Subsidiaries			Eliminations			The Hertz Corporation & Subsidiaries
Total revenues		$	3,029,572		$	613,529		$	3,844,090		$	(1,760,413	)	$	5,726,778
Expenses:
	Direct operating		1,688,662			402,934			1,156,769			—			3,248,365
	Depreciation of revenue earning equipment		1,477,725			176,227			1,523,363			(1,760,413	)		1,416,902
	Selling, general and administrative		259,153			52,791			196,463			—			508,407
	Interest expense		213,780			21,600			301,782			—			537,162
	Interest income		(147	)		12			(10,350	)		—			(10,485	)
	Other (income) expense, net		—			—			61			—			61
	Total expenses		3,639,173			653,564			3,168,088			(1,760,413	)		5,700,412
Income (loss) before income taxes, noncontrolling interest and equity in earnings (losses) of subsidiaries			(609,601	)		(40,035	)		676,002			—			26,366
(Provision) benefit for taxes on income			90,553			5,915			(111,140	)		—			(14,672	)
Net income (loss)			(519,048	)		(34,120	)		564,862			—			11,694
Less: Net income attributable to noncontrolling interest			—			—			(12,915	)		—			(12,915	)
Equity in earnings (losses) of subsidiaries (net of tax)			517,827			(3,987	)		—			(513,840	)		—
Net income (loss) attributable to The Hertz Corporation and Subsidiaries' common stockholder		$	(1,221	)	$	(38,107	)	$	551,947		$	(513,840	)	$	(1,221	)

42

THE HERTZ CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

Unaudited

CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
For the Nine Months Ended September 30, 2011
(In Thousands of Dollars)

			Parent (The Hertz Corporation)			Guarantor Subsidiaries			Non- Guarantor Subsidiaries			Eliminations			The Hertz Corporation & Subsidiaries
Net cash provided by (used in) operating activities			$	787,422		$	645,186		$	643,231		$	(414,582	)	$	1,661,257
Cash flows from investing activities:
	Net change in restricted cash and cash equivalents			(36,916	)		20,843			(107,438	)		—			(123,511	)
	Revenue earning equipment expenditures			(72,286	)		(489,314	)		(7,303,009	)		—			(7,864,609	)
	Proceeds from disposal of revenue earning equipment			51,079			89,517			4,791,814			—			4,932,410
	Property and equipment expenditures			(139,952	)		(17,447	)		(44,877	)		—			(202,276	)
	Proceeds from disposal of property and equipment			27,139			4,256			16,738			—			48,133
	Capital contributions to subsidiaries			(2,425,886	)		—			—			2,425,886			—
	Return of capital from subsidiaries			1,370,418			—			—			(1,370,418	)		—
	Acquisitions, net of acquired			(212,011	)		(501	)		(10,476	)		—			(222,988	)
	Purchase of short-term investments, net			(32,891	)		—			—			—			(32,891	)
	Other investing activities			—			(13,602	)		14,362			—			760
	Net cash provided by (used in) investing activities			(1,471,306	)		(406,248	)		(2,642,886	)		1,055,468			(3,464,972	)
Cash flows from financing activities:
	Proceeds from issuance of long-term debt			2,454,744			—			603,651			—			3,058,395
	Payment of long-term debt			(3,591,349	)		(13	)		(49,919	)		—			(3,641,281	)
	Short-term borrowings:
		Proceeds		—			—			371,994			—			371,994
		Payments		(15,095	)		—			(799,799	)		—			(814,894	)
		Proceeds (payments) under the revolving lines of credit, net		185,872			(229,604	)		978,096			—			934,364
	Distributions to noncontrolling interest			—			—			(10,500	)		—			(10,500	)
	Capital contributions received from parent			—			—			2,425,886			(2,425,886	)		—
	Payment of dividends and return of capital			(12,450	)		—			(1,785,000	)		1,785,000			(12,450	)
	Proceeds from employee stock purchase plan			2,690			—			—			—			2,690
	Loan from Hertz Global Holdings, Inc.			317			—			—			—			317
	Payment of financing costs			(78,309	)		(2,284	)		(7,047	)		—			(87,640	)
	Net cash provided by (used in) financing activities			(1,053,580	)		(231,901	)		1,727,362			(640,886	)		(199,005	)
Effect of foreign exchange rate changes on cash and cash equivalents				—			—			13,987			—			13,987
Net change in cash and cash equivalents during the period				(1,737,464	)		7,037			(258,306	)		—			(1,988,733	)
Cash and cash equivalents at beginning of period				1,754,378			5,180			614,448			—			2,374,006
Cash and cash equivalents at end of period			$	16,914		$	12,217		$	356,142		$	—		$	385,273

43

THE HERTZ CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

Unaudited

CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
For the Nine Months Ended September 30, 2010
(In Thousands of Dollars)

			Parent (The Hertz Corporation)			Guarantor Subsidiaries			Non- Guarantor Subsidiaries			Eliminations			The Hertz Corporation & Subsidiaries
Net cash provided by (used in) operating activities			$	112,194		$	41,221		$	1,888,286		$	(295,358	)	$	1,746,343
Cash flows from investing activities:
	Net change in restricted cash and cash equivalents			(9,754	)		(7,419	)		(361,623	)		—			(378,796	)
	Revenue earning equipment expenditures			(29,632	)		(58,764	)		(7,025,282	)		—			(7,113,678	)
	Proceeds from disposal of revenue earning equipment			29,015			43,701			5,073,352			—			5,146,068
	Property and equipment expenditures			(68,727	)		(13,408	)		(52,134	)		—			(134,269	)
	Proceeds from disposal of property and equipment			1,146			11,190			13,123			—			25,459
	Capital contributions to subsidiaries			(417,521	)		—			—			417,521			—
	Return of capital from subsidiaries			537,892			—			—			(537,892	)		—
	Acquisitions, net of cash acquired			(35	)		(10,809	)		(1,230	)		—			(12,074	)
	Purchase of short-term investments, net			3,183			94			(106	)		—			3,171
	Other investing activities			—			—			1,694			—			1,694
	Net cash provided by (used in) investing activities			45,567			(35,415	)		(2,352,206	)		(120,371	)		(2,462,425	)
Cash flows from financing activities:
	Proceeds from issuance of long-term debt			709,170			—			1,424,788			—			2,133,958
	Payment of long-term debt			(69,997	)		(58	)		(2,004,875	)		—			(2,074,930	)
	Short-term borrowings:
		Proceeds		1,554			—			390,633			—			392,187
		Repayments		—			—			(528,333	)		—			(528,333	)
		Proceeds (payments) under the revolving lines of credit, net		(17,394	)		(2,470	)		1,426,530			—			1,406,666
	Distributions to noncontrolling interest			—			—			(12,600	)		—			(12,600	)
	Capital contributions received from parent			—			—			417,521			(417,521	)		—
	Payment of dividends and return of capital			(12,500	)		—			(833,250	)		833,250			(12,500	)
	Proceeds from employee stock purchase plan			1,857			—			—			—			1,857
	Loan from Hertz Global Holdings, Inc.			(6,567	)		—			—			—			(6,567	)
	Payment of financing costs			(17,063	)		—			(34,452	)		—			(51,515	)
	Net cash provided by (used in) financing activities			589,060			(2,528	)		245,962			415,729			1,248,223
Effect of foreign exchange rate changes on cash and cash equivalents				—			—			(34,339	)		—			(34,339	)
Net change in cash and cash equivalents during the period				746,821			3,278			(252,297	)		—			497,802
Cash and cash equivalents at beginning of period				108,522			6,069			870,876			—			985,467
Cash and cash equivalents at end of period			$	855,343		$	9,347		$	618,579		$	—		$	1,483,269

44

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

The following discussion and analysis provides information that we believe to be relevant to an understanding of our consolidated financial condition and results of operations. Unless the context otherwise requires, in this Report, (i) "we," "us" and "our" mean The Hertz Corporation and its consolidated subsidiaries, (ii) "Hertz," the "Registrant," or the "Company" means The Hertz Corporation, (iii) "HERC" means Hertz Equipment Rental Corporation, our wholly-owned equipment rental subsidiary, together with our various other wholly-owned international subsidiaries that conduct our industrial, construction and material handling equipment rental business, (iv) "Hertz Holdings" means Hertz Global Holdings, Inc., our ultimate parent company (previously known as CCMG Holdings, Inc.), (v) "cars" means cars, crossovers and light trucks (including sport utility vehicles and, outside North America, light commercial vehicles), (vi) "program cars" means cars purchased by car rental companies under repurchase or guaranteed depreciation programs with car manufacturers, (vii) "non-program cars" mean cars not purchased under repurchase or guaranteed depreciation programs for which the car rental company is exposed to residual risk and (viii) "equipment" means industrial, construction and material handling equipment.

You should read the following discussion and analysis together with the section below entitled "Cautionary Note Regarding Forward-Looking Statements," with the financial statements and the related notes thereto contained elsewhere in this Form 10-Q, or this "Report."

Cautionary Note Regarding Forward-Looking Statements

Certain statements contained or incorporated by reference in this Report and in reports we subsequently file with the United States Securities and Exchange Commission, or the "SEC," on Forms 10-K, 10-Q and file or furnish on Form 8-K, and in related comments by our management, include "forward-looking statements." Forward-looking statements include information concerning our liquidity and our possible or assumed future results of operations, including descriptions of our business strategies. These statements often include words such as "believe," "expect," "project," "anticipate," "intend," "plan," "estimate," "seek," "will," "may," "would," "should," "could," "forecasts" or similar expressions. These statements are based on certain assumptions that we have made in light of our experience in the industry as well as our perceptions of historical trends, current conditions, expected future developments and other factors we believe are appropriate in these circumstances. We believe these judgments are reasonable, but you should understand that these statements are not guarantees of performance or results, and our actual results could differ materially from those expressed in the forward-looking statements due to a variety of important factors, both positive and negative, that may be revised or supplemented in subsequent reports on SEC Forms 10-K, 10-Q and 8-K.

Some important factors that could affect our actual results include, among others, those that may be disclosed from time to time in subsequent reports filed with the SEC, those described under "Item 1A—Risk Factors" included in The Hertz Corporation's Annual Report on Form 10-K for the fiscal year ended December 31, 2010, filed with the SEC, on February 28, 2011, or our "Form 10-K," in Part II, "Item 1A—Risk Factors" included in Hertz Holdings' Quarterly Report on Form 10-Q for the quarterly period ended June 30, 2011, filed with the SEC, on August 5, 2011, or our "Second Quarter Form 10-Q," and in Part II, "Item 1A—Risk Factors" included in this Form 10-Q, and the following, which were derived in part from the risks set forth in the Form 10-K and the Second Quarter Form 10-Q:

•

our ability to consummate our contemplated acquisition of Dollar Thrifty Automotive Group, or "Dollar Thrifty," within the timeframe and upon the terms contemplated by our management;

•

the risk that expected synergies, operational efficiencies and cost savings from the Dollar Thrifty acquisition may not be fully realized or realized within the expected time frame;

45

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

•

the operational and profitability impact of divestitures that may be required to be undertaken to secure regulatory approval of the Dollar Thrifty acquisition;

•

levels of travel demand, particularly with respect to airline passenger traffic in the United States and in global markets;

•

significant changes in the competitive environment, including as a result of industry consolidation, and the effect of competition in our markets, including on our pricing policies or use of incentives;

•

occurrences that disrupt rental activity during our peak periods;

•

our ability to achieve cost savings and efficiencies and realize opportunities to increase productivity and profitability;

•

an increase in our fleet costs as a result of an increase in the cost of new vehicles and/or a decrease in the price at which we dispose of used vehicles either in the used vehicle market or under repurchase or guaranteed depreciation programs;

•

our ability to accurately estimate future levels of rental activity and adjust the size of our fleet accordingly;

•

our ability to maintain sufficient liquidity and the availability to us of additional or continued sources of financing for our revenue earning equipment and to refinance our existing indebtedness;

•

safety recalls by the manufacturers of our vehicles and equipment;

•

a major disruption in our communication or centralized information networks;

•

financial instability of the manufacturers of our vehicles and equipment;

•

any impact on us from the actions of our licensees, franchisees, dealers and independent contractors;

•

our ability to maintain profitability during adverse economic cycles and unfavorable external events (including war, terrorist acts, natural disasters and epidemic disease);

•

shortages of fuel and increases or volatility in fuel costs;

•

our ability to successfully integrate acquisitions and complete dispositions;

•

our ability to maintain favorable brand recognition;

•

costs and risks associated with litigation;

•

risks related to our indebtedness, including our substantial amount of debt, our ability to incur substantially more debt and increases in interest rates or in our borrowing margins;

•

our ability to meet the financial and other covenants contained in our Senior Credit Facilities, our outstanding unsecured Senior Notes and certain asset-backed and asset-based arrangements;

•

changes in accounting principles, or their application or interpretation, and our ability to make accurate estimates and the assumptions underlying the estimates, which could have an effect on earnings;

•

changes in the existing, or the adoption of new laws, regulations, policies or other activities of governments, agencies and similar organizations where such actions may affect our operations, the cost thereof or applicable tax rates;

46

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

•

changes to our senior management team;

•

the effect of tangible and intangible asset impairment charges;

•

the impact of our derivative instruments, which can be affected by fluctuations in interest rates and commodity prices;

•

our exposure to fluctuations in foreign exchange rates; and

•

other risks described from time to time in periodic and current reports that we file with the SEC.

You should not place undue reliance on forward-looking statements. All forward-looking statements attributable to us or persons acting on our behalf are expressly qualified in their entirety by the foregoing cautionary statements. All such statements speak only as of the date made, and we undertake no obligation to update or revise publicly any forward-looking statements, whether as a result of new information, future events or otherwise.

Corporate History

We are a successor to corporations that have been engaged in the car and truck rental and leasing business since 1918 and the equipment rental business since 1965. Hertz was incorporated in Delaware in 1967. Ford Motor Company, "Ford," acquired an ownership interest in us in 1987. Prior to this, we were a subsidiary of United Continental Holdings, Inc. (formerly Allegis Corporation), which acquired our outstanding capital stock from RCA Corporation in 1985.

On December 21, 2005, investment funds associated with or designated by:

•

Clayton, Dubilier & Rice, Inc., or "CD&R,"

•

The Carlyle Group, or "Carlyle," and

•

BAML Capital Partners, or "BAMLCP" (formerly known as Merrill Lynch Global Private Equity),

or collectively the "Sponsors," acquired all of our common stock from Ford Holdings LLC. We refer to the acquisition of all of our common stock by the Sponsors as the "Acquisition."

In January 2009, Bank of America Corporation, or "Bank of America," acquired Merrill Lynch & Co., Inc., the parent company of BAMLCP. Accordingly, Bank of America is now an indirect beneficial owner of Hertz Holdings' common stock held by BAMLCP and certain of its affiliates.

In March 2011, the Sponsors sold 50,000,000 shares of their Hertz Holdings common stock to Goldman, Sachs & Co. as the sole underwriter in the registered public offering of those shares.

As a result of Hertz Holdings' initial public offering in November 2006 and subsequent offerings in June 2007, May 2009, June 2009 and March 2011, the Sponsors reduced their holdings to approximately 39% of the outstanding shares of common stock of Hertz Holdings.

On September 1, 2011, Hertz completed the acquisition of Donlen Corporation, or "Donlen," a leading provider of fleet leasing and management services.

Overview of Our Business

We are engaged principally in the business of renting and leasing of cars and equipment.

47

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

Our revenues primarily are derived from rental and related charges and consist of:

•

Car rental revenues (revenues from all company-operated car rental and fleet leasing operations and management services, including charges to customers for the reimbursement of costs incurred relating to airport concession fees and vehicle license fees, the fueling of vehicles and the sale of loss or collision damage waivers, liability insurance coverage and other products);

•

Equipment rental revenues (revenues from all company-operated equipment rental operations, including amounts charged to customers for the fueling and delivery of equipment and sale of loss damage waivers, as well as revenues from the sale of new equipment and consumables); and

•

Other revenues (primarily relates to fees and certain cost reimbursements from our licensees and revenues from our third-party claim management services).

Our expenses primarily consist of:

•

Direct operating expenses (primarily wages and related benefits; commissions and concession fees paid to airport authorities, travel agents and others; facility, self-insurance and reservation costs; the cost of new equipment and consumables purchased for resale; and other costs relating to the operation and rental of revenue earning equipment, such as damage, maintenance and fuel costs);

•

Depreciation expense and lease charges relating to revenue earning equipment (including net gains or losses on the disposal of such equipment). Revenue earning equipment includes cars and rental equipment;

•

Selling, general and administrative expenses (including advertising); and

•

Interest expense.

Our profitability is primarily a function of the volume, mix and pricing of rental transactions and the utilization of cars and equipment. Significant changes in the purchase price or residual values of cars and equipment or interest rates can have a significant effect on our profitability depending on our ability to adjust pricing for these changes. We continue to balance our mix of non-program and program vehicles based on market conditions. Our business requires significant expenditures for cars and equipment, and consequently we require substantial liquidity to finance such expenditures. See "Liquidity and Capital Resources" below.

We have revised our consolidated statement of operations as a result of adjustments relating to additional telecommunication charges (direct operating expenses) and depreciation of revenue earning equipment and lease charges. See Note 2 to the Notes to our condensed consolidated financial statements included in this Report.

Car Rental

In the U.S., as of September 30, 2011, the percentage of non-program cars was 70% as compared to 64% as of September 30, 2010. Internationally, as of September 30, 2011, the percentage of non-program cars was 61% as compared to 60% as of September 30, 2010. In the U.S., as of December 31, 2010, the percentage of non-program cars was 72% as compared to 67% as of December 31, 2009. Internationally, as of December 31, 2010, the percentage of non-program cars was 70%, compared to 71% as of December 31, 2009.

48

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

In recent periods we have decreased the percentage of program cars in our car rental fleet. Non-program cars typically have lower acquisition costs and lower depreciation rates than comparable program cars. As a result of decreasing our reliance on program cars, we reduce our risk related to the creditworthiness of the vehicle manufacturers. With fewer program cars in our fleet, we have an increased risk that the market value of a car at the time of its disposition will be less than its estimated residual value. Program cars generally provide us with flexibility to reduce the size of our fleet by returning cars sooner than originally expected without risk of loss in the event of an economic downturn or to respond to changes in rental demand. This flexibility will be reduced as the percentage of non-program cars in our car rental fleet increases. Furthermore, it is expected that the average age of our fleet will increase since the average holding period for non-program vehicles is longer than program vehicles. However, the longer holding period does not necessarily equate to higher costs due to the stringent turnback requirements imposed by vehicle manufacturers for program cars.

In the nine months ended September 30, 2011, our vehicle depreciation costs decreased as compared to the prior year period due to improved residual values in the U.S., a continued move towards a greater proportion of non-program vehicles, mix optimization and improved procurement and remarketing efforts. We believe the increase in residual values in the U.S. was partially due to the events in Japan earlier this year which have started to level off as these events have worked their way through the vehicle supply chain.

For the nine months ended September 30, 2011, we experienced an 8.4% increase in transaction days versus the prior period in the United States, while rental rate revenue per transaction day, or "RPD," declined by 4.2%. During the nine months ended September 30, 2011, in our European operations, we experienced a 7.1% improvement in transaction days while RPD declined by 3.3% compared to the nine months ended September 30, 2010.

Our U.S. off-airport operations represented $907.1 million and $816.9 million of our total car rental revenues in the nine months ended September 30, 2011 and 2010, respectively. As of September 30, 2011, we have approximately 2,090 off-airport locations. Our strategy includes selected openings of new off-airport locations, the disciplined evaluation of existing locations and the pursuit of same-store sales growth. Our strategy also includes increasing penetration in the off-airport market and growing the online leisure market, particularly in the longer length weekly sector, which is characterized by lower vehicle costs and lower transaction costs at a lower RPD. Increasing our penetration in these sectors is consistent with our long-term strategy to generate profitable growth. When we open a new off-airport location, we incur a number of costs, including those relating to site selection, lease negotiation, recruitment of employees, selection and development of managers, initial sales activities and integration of our systems with those of the companies who will reimburse the location's replacement renters for their rentals. A new off-airport location, once opened, takes time to generate its full potential revenues and, as a result, revenues at new locations do not initially cover their start-up costs and often do not, for some time, cover the costs of their ongoing operations.

Equipment Rental

HERC experienced higher rental volumes and pricing worldwide for the nine months ended September 30, 2011 compared to the prior year period as the industry continued its recovery and fleet levels began to align with demand in the industry. Specifically, we continued to see growth in our specialty services such as Pump & Power, Industrial Plant Services and Hertz Entertainment Services capitalizing on the opportunities in these strategic market niches.

49

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

HERC locations:

		Total			U.S.			Canada		France		Spain			Italy		China		Saudi Arabia
December 31, 2010			322			210			38		65		4			1		4		—
	Net increase (decrease)		(10	)		(9	)		—		—		(2	)		—		—		1
	Additions relating to acquisitions		1			1			—		—		—			—		—		—
September 30, 2011			313			202			38		65		2			1		4		1

Seasonality

Our 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. We have the ability to dynamically manage fleet capacity, the most significant portion of our cost structure, to meet market demand. For instance, to accommodate increased demand, we increase our available fleet and staff during the second and third quarters of the year. As business demand declines, fleet and staff are decreased accordingly. A number of our other major operating costs, including airport concession fees, commissions and vehicle liability expenses, are directly related to revenues or transaction volumes. In addition, our management expects to utilize enhanced process improvements, including efficiency initiatives and the use of our information technology systems, to help manage our variable costs. Approximately two-thirds of our typical annual operating costs represent variable costs, while the remaining one-third is fixed or semi-fixed. We also maintain a flexible workforce, with a significant number of part time and seasonal workers. However, certain operating expenses, including rent, insurance, and administrative overhead, remain fixed and cannot be adjusted for seasonal demand.

Restructuring

During the first quarter of 2011, we continued to streamline operations and reduce costs with the closure of several car rental and equipment rental locations globally as well as a reduction in our workforce by approximately 100 employees.

During the second quarter of 2011, we continued to streamline operations and reduce costs with the closure of twelve equipment rental locations in the U.S., consolidation of our European headquarters and the reduction in our global workforce by approximately 50 employees.

During the third quarter of 2011, we continued to streamline operations and reduce costs by reducing our global workforce by approximately 170 employees.

For the three and nine months ended September 30, 2011, our consolidated statement of operations includes restructuring charges of $1.9 million and $40.4 million, respectively. For the three and nine months ended September 30, 2010, our consolidated statement of operations includes restructuring charges relating to the initiatives discussed above of $14.6 million and $45.5 million, respectively.

Additional efficiency and cost saving initiatives are being developed, however, we presently do not have firm plans or estimates of any related expenses. See Note 12 to the Notes to our condensed consolidated financial statements included in this Report.

50

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

RESULTS OF OPERATIONS

Three Months Ended September 30, 2011 Compared with Three Months Ended September 30, 2010

Summary

The following table sets forth the percentage of total revenues represented by the various line items in our consolidated statements of operations for the three months ended September 30, 2011 and 2010 (in millions of dollars):

									Percentage of Revenues
			Three Months Ended September 30,						Three Months Ended September 30,
			2011			2010			2011			2010
Revenues:
	Car rental		$	2,062.5		$	1,862.6			84.8	%		85.2	%
	Equipment rental			321.6			281.1			13.2			12.9
	Other			48.2			42.6			2.0			1.9
		Total revenues		2,432.3			2,186.3			100.0			100.0
Expenses:
	Direct operating			1,247.6			1,159.6			51.2			53.0
	Depreciation of revenue earning equipment and lease charges			523.3			501.0			21.5			22.9
	Selling, general and administrative			197.5			168.7			8.1			7.7
	Interest expense			156.8			190.3			6.5			8.7
	Interest income			(1.2	)		(1.3	)		—			—
		Total expenses		2,124.0			2,018.3			87.3			92.3
Income before income taxes				308.3			168.0			12.7			7.7
Provision for taxes on income				(89.9	)		(20.9	)		(3.7	)		(1.0	)
Net income				218.4			147.1			9.0			6.7
Less: Net income attributable to noncontrolling interest				(5.8	)		(4.7	)		(0.3	)		(0.2	)
Net income attributable to The Hertz Corporation and Subsidiaries' common stockholder			$	212.6		$	142.4			8.7	%		6.5	%

51

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

The following table sets forth certain of our selected car rental, equipment rental and other operating data for the three months ended or as of September 30, 2011 and 2010:

			Three Months Ended or as of September 30,
			2011			2010
Selected Car Rental Operating Data:
	Worldwide number of transactions (in thousands)			7,401			6,969
		Domestic (Hertz)		5,368			5,016
		International (Hertz)		2,033			1,953
	Worldwide transaction days (in thousands)(a)			40,240			36,441
		Domestic (Hertz)		26,452			23,637
		International (Hertz)		13,788			12,804
	Worldwide rental rate revenue per transaction day(b)		$	42.50		$	44.85
		Domestic (Hertz)	$	41.44		$	44.21
		International (Hertz)	$	44.52		$	46.03
	Worldwide average number of company-operated cars during the period			667,800			487,100
		Domestic (Hertz)		352,700			312,400
		International (Hertz)		186,000			174,700
		Donlen		129,100			N/A
	Adjusted pre-tax income (in millions of dollars)(c)		$	375.3		$	307.1
	Worldwide revenue earning equipment, net (in millions of dollars)		$	9,859.4		$	8,103.7
Selected Worldwide Equipment Rental Operating Data:
	Rental and rental related revenue (in millions of dollars)(d)		$	292.3		$	259.9
	Same store revenue growth (decline), including growth initiatives(e)			11.3	%		2.6	%
	Average acquisition cost of rental equipment operated during the period (in millions of dollars)		$	2,830.3		$	2,691.9
	Adjusted pre-tax income (in millions of dollars)(c)		$	55.9		$	33.7
	Revenue earning equipment, net (in millions of dollars)		$	1,779.1		$	1,681.4

(a)

Transaction days represents the total number of days that vehicles were on rent in a given period.

(b)

Car rental rate revenue consists of all revenue, net of discounts, associated with the rental of cars including charges for optional insurance products, but excluding revenue derived from fueling and concession and other expense pass-throughs, NeverLost units in the U.S. and certain ancillary revenue. Rental rate revenue per transaction day is calculated as total rental rate revenue, divided by the total number of transaction days, with all periods adjusted to eliminate the effect of fluctuations in foreign currency. Our management believes eliminating the effect of fluctuations in foreign currency is appropriate so as not to affect the comparability of underlying trends. This statistic is important to our management as it represents the best measurement of the changes in underlying pricing in the car rental business and encompasses the elements in car rental pricing that management has the ability to control. The optional insurance products are packaged within certain negotiated corporate, government and membership programs and within certain retail rates being charged. Based upon these existing programs and rate packages, management believes that these optional insurance products should be consistently included in the daily pricing of car rental transactions. On the other hand, non-rental rate revenue items such as refueling and concession pass-through expense items are driven by factors beyond the control of management (i.e. the price of fuel and the concession fees charged by airports). Additionally, NeverLost units are an optional revenue product which management does not consider to be part of their daily pricing of car rental transactions. The following table reconciles our car rental

52

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

segment revenues to our rental rate revenue and rental rate revenue per transaction day (based on December 31, 2010 foreign exchange rates) for the three months ended September 30, 2011 and 2010 (in millions of dollars, except as noted):

	Three Months Ended September 30,
	2011			2010
Car rental segment revenues	$	2,109.1		$	1,903.5
Non-rental rate revenue		(354.1	)		(291.1	)
Foreign currency adjustment		(44.9	)		22.0
Rental rate revenue	$	1,710.1		$	1,634.4
Transaction days (in thousands)		40,240			36,441
Rental rate revenue per transaction day (in whole dollars)	$	42.50		$	44.85

(c)

Adjusted pre-tax income is calculated as income (loss) before income taxes plus non-cash purchase accounting charges, non-cash debt charges and certain one-time charges and non-operational items. Adjusted pre-tax income is the measure utilized by management in making decisions about allocating resources to segments and measuring their performance. Management believes this measure best reflects the financial results from ongoing operations. The contribution of our reportable segments to adjusted pre-tax income and reconciliation to consolidated amounts are presented below (in millions of dollars):

				Three Months Ended September 30,
				2011			2010
Adjusted pre-tax income:
	Car rental			$	375.3		$	307.1
	Equipment rental				55.9			33.7
			Total reportable segments		431.2			340.8
Adjustments:
		Other reconciling items(1)			(77.9	)		(83.1	)
		Purchase accounting(2)			(19.1	)		(23.8	)
		Non-cash debt charges(3)			(14.8	)		(40.8	)
		Restructuring charges			(1.9	)		(14.6	)
		Restructuring related charges(4)			(3.2	)		(0.6	)
		Derivative gains (losses)(5)			0.1			(0.2	)
		Acquisition related costs			(4.6	)		(9.7	)
		Management transition costs			(1.5	)		—
			Income before income taxes	$	308.3		$	168.0

(1)

Represents general corporate expenses, certain interest expense (including net interest on corporate debt), as well as other business activities such as our third-party claim management services.



(2)

Represents the purchase accounting effects of the Acquisition on our results of operations relating to increased depreciation and amortization of tangible and intangible assets and accretion of revalued workers' compensation and public liability and property damage liabilities. Also represents the purchase accounting effects of subsequent acquisitions on our results of operations relating to increased amortization of intangible assets.



(3)

Represents non-cash debt charges relating to the amortization and write-off of deferred debt financing costs and debt discounts. For the three months ended September 30, 2010, also includes $18.0 million associated with the amortization of amounts pertaining to the de-designation of the Hertz Vehicle Financing LLC, or "HVF," interest rate swaps as effective hedging instruments.



(4)

Represents incremental costs incurred directly supporting our business transformation initiatives. Such costs include transition costs incurred in connection with our business process outsourcing arrangements and incremental costs incurred to facilitate business process re-engineering initiatives that involve significant organization redesign and extensive operational process changes.

53

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

(5)

Represents the mark-to-market adjustment on our interest rate cap.

(d)

Equipment rental and rental related revenue consists of all revenue, net of discounts, associated with the rental of equipment including charges for delivery, loss damage waivers and fueling, but excluding revenue arising from the sale of equipment, parts and supplies and certain other ancillary revenue. Rental and rental related revenue is adjusted in all periods to eliminate the effect of fluctuations in foreign currency. Our management believes eliminating the effect of fluctuations in foreign currency is appropriate so as not to affect the comparability of underlying trends. This statistic is important to our management as it is utilized in the measurement of rental revenue generated per dollar invested in fleet on an annualized basis and is comparable with the reporting of other industry participants. The following table reconciles our equipment rental segment revenues to our equipment rental and rental related revenue (based on December 31, 2010 foreign exchange rates) for the three months ended September 30, 2011 and 2010 (in millions of dollars):

	Three Months Ended September 30,
	2011			2010
Equipment rental segment revenues	$	321.7		$	281.2
Equipment sales and other revenue		(26.0	)		(24.1	)
Foreign currency adjustment		(3.4	)		2.8
Rental and rental related revenue	$	292.3		$	259.9

(e)

Same store revenue growth or decline is calculated as the year over year change in revenue for locations that are open at the end of the period reported and have been operating under our direction for more than twelve months. The same store revenue amounts are adjusted in all periods to eliminate the effect of fluctuations in foreign currency. Our management believes eliminating the effect of fluctuations in foreign currency is appropriate so as not to affect the comparability of underlying trends.

REVENUES

			Three Months Ended September 30,
(in millions of dollars)			2011		2010		$ Change			% Change
Revenues by Segment
	Car rental		$	2,109.1	$	1,903.5	$	205.6			10.8	%
	Equipment rental			321.7		281.2		40.5			14.4	%
	Other reconciling items			1.5		1.6		(0.1	)		(6.3	)%
		Total revenues	$	2,432.3	$	2,186.3	$	246.0			11.3	%

Car Rental Segment

Revenues from our car rental segment increased 10.8%, primarily as a result of increases in car rental transaction days worldwide of 10.4%, refueling fees of $12.2 million and airport concession recovery fees of $10.1 million, as well as the effects of foreign currency translation of approximately $109.8 million. The three months ended September 30, 2011 also includes $35.1 million of revenues related to Donlen. These increases were partly offset by a decrease in worldwide RPD.

RPD for worldwide car rental for the three months ended September 30, 2011 decreased 5.2% from 2010, due to decreases in U.S. and International RPD of 6.3% and 3.3%, respectively. U.S. off-airport RPD decreased by 4.3% and U.S. airport RPD decreased 6.8%. A mix shift to longer life, lower RPD rentals (including increased growth of off-airport and the Advantage brand); as well as a difficult year-over-year RPD comparison to last year, reduced U.S. RPD. International RPD decreased due to a

54

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

decrease in Europe's airport RPD which was due to the competitive pricing environment and a mix shift of increased growth of the Advantage brand.

Equipment Rental Segment

Revenues from our equipment rental segment increased 14.4%, primarily due to increases of 9.9% and 3.4% in equipment rental volumes and pricing, respectively, as well as the effects of foreign currency translation of approximately $7.0 million. The increase in volume was primarily due to strong industrial performance.

Other

Revenues from all other sources decreased $0.1 million, primarily due to a decrease in revenues from our third-party claim management services.

EXPENSES

				Three Months Ended September 30,
(in millions of dollars)				2011			2010			$ Change			% Change
Expenses:
	Fleet related expenses			$	318.5		$	284.3		$	34.2			12.0	%
	Personnel related expenses				378.4			353.0			25.4			7.2	%
	Other direct operating expenses				550.7			522.3			28.4			5.4	%
		Direct operating			1,247.6			1,159.6			88.0			7.6	%
		Depreciation of revenue earning equipment and lease charges			523.3			501.0			22.3			4.5	%
		Selling, general and administrative			197.5			168.7			28.8			17.1	%
		Interest expense			156.8			190.3			(33.5	)		(17.6	)%
		Interest income			(1.2	)		(1.3	)		0.1			(11.8	)%
			Total expenses	$	2,124.0		$	2,018.3		$	105.7			5.2	%

Total expenses increased 5.2%, but total expenses as a percentage of revenues decreased from 92.3% for the three months ended September 30, 2010 to 87.3% for the three months ended September 30, 2011.

Direct Operating Expenses

Car Rental Segment

Direct operating expenses for our car rental segment of $1,071.8 million for the three months ended September 30, 2011 increased 8.4% from $988.6 million for the three months ended September 30, 2010 as a result of increases in other direct operating expenses, fleet related expenses and personnel related expenses

Other direct operating expenses for our car rental segment was $490.6 million for the three months ended September 30, 2011, an increase of 6.5%, from the three months ended September 30, 2010. The increase was primarily related to increases in field systems of $5.8 million, third-party claim management expenses of $3.9 million, customer service costs of $3.2 million, concession fees of $3.1 million and charge card fees of $1.9 million, as well as the effects of foreign currency translation of approximately $17.3 million. These increases were primarily a result of improved worldwide rental volume demand.

55

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

Fleet related expenses for our car rental segment was $267.8 million for the three months ended September 30, 2011, an increase of 13.3%, from the three months ended September 30, 2010. The increase was primarily related to worldwide rental volume demand which resulted in increases in gasoline costs of $18.6 million and self insurance expenses of $2.5 million, as well as the effects of foreign currency translation of approximately $13.2 million. The increase in gasoline costs also related to higher gasoline prices. These increases were partly offset by a decrease of $4.0 million in vehicle damage costs.

Personnel related expenses for our car rental segment was $313.4 million for the three months ended September 30, 2011, an increase of 7.5%, from the three months ended September 30, 2010. The increase was primarily related to the effects of foreign currency translation of approximately $9.8 million, as well as increases in salaries and outside services, including transporter wages associated with improved volume and additional U.S. off-airport locations in 2011.

Equipment Rental Segment

Direct operating expenses for our equipment rental segment of $175.4 million for the three months ended September 30, 2011 increased 2.0% from $172.0 million for the three months ended September 30, 2010 as a result of increases in personnel related expenses and fleet related expenses, partly offset by a decrease in other direct operating expenses.

Personnel related expenses for our equipment rental segment of $56.0 million for the three months ended September 30, 2011 increased $4.7 million, or 9.1%, from the three months ended September 30, 2010. The increase was related to wages and benefits of $2.3 million and incentives of $1.3 million primarily related to improved results, as well as the effects of foreign currency translation of approximately $1.1 million.

Fleet related expenses for our equipment rental segment of $50.7 million for the three months ended September 30, 2011 increased $2.7 million, or 5.7% from the three months ended September 30, 2010. The increase was primarily related to continued aging of the fleet which resulted in an increase in maintenance costs of $1.7 million, as well as the effects of foreign currency translation of approximately $0.8 million.

Other direct operating expenses for our equipment rental segment of $68.7 million for the three months ended September 30, 2011 decreased $4.0 million, or 5.5% from the three months ended September 30, 2010. The decrease was primarily related to a decrease in restructuring charges of $11.4 million, partly offset by increases in credit and collection expenses of $1.3 million, legal expenses of $0.8 million, facilities of $0.8 million and field systems and administrative expenses of $0.8 million, as well as the effects of foreign currency translation of approximately $1.6 million.

Depreciation of Revenue Earning Equipment and Lease Charges

Car Rental Segment

Depreciation of revenue earning equipment and lease charges for our car rental segment of $461.3 million for the three months ended September 30, 2011 increased 6.6% from $432.7 million for the three months ended September 30, 2010. The increase was primarily due to the effects of foreign currency translation of approximately $45.0 million and a 10.6% increase in the size of our average fleet, partly offset by an improvement in certain vehicle residual values and a higher mix of non-program cars.

Equipment Rental Segment

Depreciation of revenue earning equipment and lease charges in our equipment rental segment of $62.0 million for the three months ended September 30, 2011 decreased 9.2% from $68.3 million for the

56

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

three months ended September 30, 2010. The decrease was primarily due to higher residual values on the disposal of used equipment, partly offset by a 5.1% increase in the average acquisition cost of rental equipment operated during the period and the effects of foreign currency translation of approximately $1.3 million.

Selling, General and Administrative Expenses

Selling, general and administrative expenses increased by $28.8 million or 17.1% from the prior year period, due to increases in administrative expenses, advertising expenses and sales promotion expenses.

Administrative expenses increased $15.6 million, or 15.6%, primarily due to the effects of foreign currency translation of approximately $11.0 million, as well as increases in salaries and related expenses of $2.7 million and consultant fees of $1.6 million. These increases were partly offset by decreases in legal expenses of $2.1 million and restructuring and restructuring related charges of $1.4 million.

Advertising expenses increased $9.2 million, or 25.1%, primarily due to increased media and production related to the new campaign ("Gas and Brake"), as well as the effects of foreign currency translation of approximately $2.3 million.

Sales promotion expenses increased $4.0 million, or 12.5%, primarily related to increases in sales salaries and commissions due to improved results, as well as the effects of foreign currency translation of approximately $1.1 million.

Interest Expense

Car Rental Segment

Interest expense for our car rental segment of $91.2 million for the three months ended September 30, 2011 decreased 19.8% from $113.7 million for the three months ended September 30, 2010. The decrease was primarily due to a decrease in interest rates, partly offset by an increase in the weighted average debt outstanding as result of an increased fleet size.

Equipment Rental Segment

Interest expense for our equipment rental segment of $10.7 million for the three months ended September 30, 2011 increased 17.6% from $9.1 million for the three months ended September 30, 2010. The increase was primarily due to an increase in Senior Term Facility and Senior ABL Facility interest rates in 2011 and an increase in weighted average debt outstanding as a result of an increased fleet size.

Other

Other interest expense relating to interest on corporate debt of $54.9 million for the three months ended September 30, 2011 decreased 18.7% from $67.5 million for the three months ended September 30, 2010. The decrease was primarily due to lower interest rates in 2011.

Interest Income

Interest income decreased $0.1 million from the prior year period.

57

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

ADJUSTED PRE-TAX INCOME (LOSS)

Car Rental Segment

Adjusted pre-tax income for our car rental segment of $375.3 million increased 22.2% from $307.1 million for the three months ended September 30, 2010. The increase was primarily due to stronger volumes, improved residual values and disciplined cost management, partly offset by decreased pricing. Adjustments to our car rental segment income before income taxes for the three months ended September 30, 2011 totaled $23.3 million (which consists of non-cash debt charges of $11.1 million, purchase accounting of $8.0 million and restructuring and related charges of $4.3 million, partly offset by a gain on derivatives of $0.1 million). Adjustments to our car rental segment income before income taxes for the three months ended September 30, 2010 totaled $48.1 million (which consists of non-cash debt charges of $34.4 million, purchase accounting of $9.1 million and restructuring and restructuring related charges of $4.6 million). See footnote (c) to the table under "Results of Operations" for a summary and description of these adjustments.

Equipment Rental Segment

Adjusted pre-tax income for our equipment rental segment of $55.9 million increased 65.9% from $33.7 million for the three months ended September 30, 2010. The increase was primarily due to stronger volumes and pricing, strong cost management performance and higher residual values on the disposal of used equipment. Adjustments to our equipment rental segment income before income taxes for the three months ended September 30, 2011 totaled $10.7 million (which consists of purchase accounting of $10.2 million and non-cash debt charges of $0.6 million, partly offset by a reversal of restructuring and related charges of $0.1 million). Adjustments to our equipment rental income before income taxes for the three months ended September 30, 2010 totaled $26.1 million (which consists of purchase accounting of $13.9 million, restructuring charges of $10.6 million and non-cash debt charges of $1.6 million). See footnote (c) to the table under "Results of Operations" for a summary and description of these adjustments.

PROVISION FOR TAXES ON INCOME, NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTEREST AND NET INCOME ATTRIBUTABLE TO THE HERTZ CORPORATION AND SUBSIDIARIES' COMMON STOCKHOLDER

	Three Months Ended September 30,
(in millions of dollars)	2011			2010			$ Change			% Change
Income before income taxes	$	308.3		$	168.0		$	140.3			83.5	%
Provision for taxes on income		(89.9	)		(20.9	)		(69.0	)		N/M
Net income		218.4			147.1			71.3			48.5	%
Less: Net income attributable to noncontrolling interest		(5.8	)		(4.7	)		(1.1	)		23.7	%
Net income attributable to The Hertz Corporation and Subsidiaries' common stockholder	$	212.6		$	142.4		$	70.2			49.3	%

Provision for Taxes on Income

The effective tax rate for the three months ended September 30, 2011 was 29.2% as compared to 12.4% in the three months ended September 30, 2010. The provision for taxes on income increased $69.0 million, primarily due to higher income before income taxes, changes in geographic earnings mix and changes in losses in certain non-U.S. jurisdictions for which tax benefits cannot be realized.

58

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

Net Income Attributable to Noncontrolling Interest

Net income attributable to noncontrolling interest increased $1.1 million due to an increase in our majority-owned subsidiary Navigation Solutions, L.L.C.'s net income for the three months ended September 30, 2011 as compared to the three months ended September 30, 2010.

Net Income Attributable to The Hertz Corporation and Subsidiaries' Common Stockholder

The net income attributable to The Hertz Corporation and Subsidiaries' common stockholder increased 49.3% primarily due to higher rental volumes in our worldwide car and equipment rental operations, improved residual values on the disposal of certain vehicles and used equipment, disciplined cost management and increased pricing in our equipment rental operations, partly offset by lower pricing in our worldwide car rental operations. The impact of changes in exchange rates on net income was mitigated by the fact that not only revenues but also most expenses outside of the United States were incurred in local currencies.

Nine Months Ended September 30, 2011 Compared with Nine Months Ended September 30, 2010

Summary

The following table sets forth the percentage of total revenues represented by the various line items in our consolidated statements of operations for the nine months ended September 30, 2011 and 2010 (in millions of dollars):

									Percentage of Revenues
			Nine Months Ended September 30,						Nine Months Ended September 30,
			2011			2010			2011			2010
Revenues:
	Car rental		$	5,272.6		$	4,842.2			83.9	%		84.5	%
	Equipment rental			891.3			783.8			14.2			13.7
	Other			120.7			100.8			1.9			1.8
		Total revenues		6,284.6			5,726.8			100.0			100.0
Expenses:
	Direct operating			3,508.6			3,248.4			55.8			56.7
	Depreciation of revenue earning equipment and lease charges			1,379.0			1,416.9			21.9			24.7
	Selling, general and administrative			575.2			508.4			9.2			8.9
	Interest expense			495.2			537.1			7.9			9.4
	Interest income			(4.6	)		(10.4	)		(0.1	)		(0.2	)
	Other (income) expense, net			62.7			—			1.0			—
		Total expenses		6,016.1			5,700.4			95.7			99.5
Income before income taxes				268.5			26.4			4.3			0.5
Provision for taxes on income				(102.3	)		(14.7	)		(1.6	)		(0.3	)
Net income				166.2			11.7			2.7			0.2
Less: Net income attributable to noncontrolling interest				(14.5	)		(12.9	)		(0.3	)		(0.2	)
Net income (loss) attributable to The Hertz Corporation and Subsidiaries' common stockholder			$	151.7		$	(1.2	)		2.4	%		—	%

59

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

The following table sets forth certain of our selected car rental, equipment rental and other operating data for the nine months ended or as of September 30, 2011 and 2010:

			Nine Months Ended or as of September 30,
			2011			2010
Selected Car Rental Operating Data:
	Worldwide number of transactions (in thousands)			20,575			19,647
		Domestic (Hertz)		15,102			14,434
		International (Hertz)		5,473			5,213
	Worldwide transaction days (in thousands)(a)			104,715			96,751
		Domestic (Hertz)		71,162			65,638
		International (Hertz)		33,553			31,113
	Worldwide rental rate revenue per transaction day(a)(b)		$	41.98		$	43.55
		Domestic (Hertz)	$	40.70		$	42.47
		International (Hertz)	$	44.70		$	45.83
	Worldwide average number of company-operated cars during the period			613,700			451,100
		Domestic (Hertz)		325,500			302,000
		International (Hertz)		159,100			149,100
		Donlen		129,100			N/A
	Adjusted pre-tax income (in millions of dollars)(a)(c)		$	678.8		$	509.9
	Worldwide revenue earning equipment, net (in millions of dollars)		$	9,859.4		$	8,103.7
Selected Worldwide Equipment Rental Operating Data:
	Rental and rental related revenue (in millions of dollars)(a)(d)		$	803.2		$	715.1
	Same store revenue growth (decline), including growth initiatives(a)			10.1	%		(6.9	)%
	Average acquisition cost of rental equipment operated during the period (in millions of dollars)		$	2,791.7		$	2,728.5
	Adjusted pre-tax income (in millions of dollars)(a)(c)		$	99.5		$	43.0
	Revenue earning equipment, net (in millions of dollars)		$	1,779.1		$	1,681.4

(a)

For further details relating to car rental transaction days, car rental rate revenue per transaction day, adjusted pre-tax income, equipment rental and rental related revenue and equipment rental same store revenue growth (decline) including growth initiatives, see "Three Months Ended September 30, 2011 Compared with Three Months Ended September 30, 2010—Summary."

(b)

The following table reconciles our car rental segment revenues to our rental rate revenue and rental rate revenue per transaction day (based on December 31, 2010 foreign exchange rates) for the nine months ended September 30, 2011 and 2010 (in millions of dollars, except as noted):

	Nine Months Ended September 30,
	2011			2010
Car rental segment revenues	$	5,388.3		$	4,938.2
Non-rental rate revenue		(894.5	)		(777.0	)
Foreign currency adjustment		(97.6	)		52.5
Rental rate revenue	$	4,396.2		$	4,213.7
Transaction days (in thousands)		104,715			96,751
Rental rate revenue per transaction day (in whole dollars)	$	41.98		$	43.55

60

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

(c)

The contribution of our reportable segments to adjusted pre-tax income and reconciliation to consolidated amounts are presented below (in millions of dollars):

				Nine Months Ended September 30,
				2011			2010
Adjusted pre-tax income:
	Car rental			$	678.8		$	509.9
	Equipment rental				99.5			43.0
			Total reportable segments		778.3			552.9
Adjustments:
		Other reconciling items(1)			(244.1	)		(256.9	)
		Purchase accounting(2)			(62.2	)		(68.4	)
		Non-cash debt charges(3)			(89.9	)		(128.6	)
		Restructuring charges			(40.4	)		(45.5	)
		Restructuring related charges(4)			(6.4	)		(7.9	)
		Derivative gains (losses)(5)			0.1			(2.5	)
		Acquisition related costs			(13.6	)		(16.7	)
		Management transition costs			(4.0	)		—
		Pension adjustment(6)			13.1			—
		Premiums paid on debt(7)			(62.4	)		—
			Income before income taxes	$	268.5		$	26.4

(1)

Represents general corporate expenses, certain interest expense (including net interest on corporate debt), as well as other business activities such as our third-party claim management services.



(2)

Represents the purchase accounting effects of the Acquisition on our results of operations relating to increased depreciation and amortization of tangible and intangible assets and accretion of revalued workers' compensation and public liability and property damage liabilities. Also represents the purchase accounting effects of subsequent acquisitions on our results of operations relating to increased amortization of intangible assets.



(3)

Represents non-cash debt charges relating to the amortization and write-off of deferred debt financing costs and debt discounts. For the nine months ended September 30, 2010, also includes $56.9 million associated with the amortization of amounts pertaining to the de-designation of the HVF interest rate swaps as effective hedging instruments.



(4)

Represents incremental costs incurred directly supporting our business transformation initiatives. Such costs include transition costs incurred in connection with our business process outsourcing arrangements and incremental costs incurred to facilitate business process re-engineering initiatives that involve significant organization redesign and extensive operational process changes.



(5)

Represents the mark-to-market adjustment on our interest rate cap.



(6)

Represents a gain for the U.K. pension plan relating to unamortized prior service cost from a 2010 amendment that eliminated discretionary pension increases related to pre-1997 service primarily pertaining to inactive employees.



(7)

Represents premiums paid to redeem our 10.5% Senior Subordinated Notes and a portion of our 8.875% Senior Notes.

61

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

(d)

The following table reconciles our equipment rental segment revenues to our equipment rental and rental related revenue (based on December 31, 2010 foreign exchange rates) for the nine months ended September 30, 2011 and 2010 (in millions of dollars):

	Nine Months Ended September 30,
	2011			2010
Equipment rental segment revenues	$	891.6		$	784.1
Equipment sales and other revenue		(78.8	)		(75.0	)
Foreign currency adjustment		(9.6	)		6.0
Rental and rental related revenue	$	803.2		$	715.1

REVENUES

			Nine Months Ended September 30,
(in millions of dollars)			2011		2010		$ Change		% Change
Revenues by Segment
	Car rental		$	5,388.3	$	4,938.2	$	450.1		9.1	%
	Equipment rental			891.6		784.1		107.5		13.7	%
	Other reconciling items			4.7		4.5		0.2		4.4	%
		Total revenues	$	6,284.6	$	5,726.8	$	557.8		9.7	%

Car Rental Segment

Revenues from our car rental segment increased 9.1%, primarily as a result of increases in car rental transaction days worldwide of 8.2%, refueling fees of $35.7 million and airport concession recovery fees of $28.1 million, as well as the effects of foreign currency translation of approximately $201.5 million. The nine months ended September 30, 2011 also includes $35.1 million of revenues related to Donlen. These increases were partly offset by a decrease in worldwide RPD.

RPD for worldwide car rental for the nine months ended September 30, 2011 decreased 3.6% from 2010, due to decreases in U.S. and International RPD of 4.2% and 2.5%, respectively. U.S. off-airport RPD declined by 2.1% and U.S. airport RPD decreased 4.6%. A mix shift to longer life, lower RPD rentals (including increased growth of off-airport and the Advantage brand); the competitive environment in the first half of the year, as well as a difficult year-over-year RPD comparison to last year in the latest quarter, reduced U.S. RPD. International RPD decreased primarily due to a decrease in Europe's airport RPD which was due to the competitive pricing environment.

Equipment Rental Segment

Revenues from our equipment rental segment increased 13.7%, primarily due to increases of 11.7% and 2.0% in equipment rental volumes and pricing, respectively, as well as the effects of foreign currency translation of approximately $18.0 million. The increase in volume was primarily due to strong industrial performance.

Other

Revenues from all other sources increased $0.2 million, primarily due to an increase in revenues from our third-party claim management services.

62

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

EXPENSES

				Nine Months Ended September 30,
(in millions of dollars)				2011			2010			$ Change			% Change
Expenses:
	Fleet related expenses			$	855.4		$	762.1		$	93.3			12.2	%
	Personnel related expenses				1,117.9			1,056.4			61.5			5.8	%
	Other direct operating expenses				1,535.3			1,429.9			105.4			7.4	%
		Direct operating			3,508.6			3,248.4			260.2			8.0	%
		Depreciation of revenue earning equipment and lease charges			1,379.0			1,416.9			(37.9	)		(2.7	)%
		Selling, general and administrative			575.2			508.4			66.8			13.1	%
		Interest expense			495.2			537.1			(41.9	)		(7.8	)%
		Interest income			(4.6	)		(10.4	)		5.8			(55.7	)%
		Other (income) expense, net			62.7			—			62.7			N/M
			Total expenses	$	6,016.1		$	5,700.4		$	315.7			5.5	%

Total expenses increased 5.5%, but total expenses as a percentage of revenues decreased from 99.5% for the nine months ended September 30, 2010 to 95.7% for the nine months ended September 30, 2011.

Direct Operating Expenses

Car Rental Segment

Direct operating expenses for our car rental segment of $2,953.5 million for the nine months ended September 30, 2011 increased $215.8 million, or 7.9%, from the nine months ended September 30, 2010 as a result of increases in other direct operating expenses, fleet related expenses and personnel related expenses.

Other direct operating expenses for our car rental segment was $1,324.1 million for the nine months ended September 30, 2011, an increase of 7.0% from the nine months ended September 30, 2010. The increase was primarily related to increases in field administrative expenses of $17.9 million, concession fees of $12.2 million, third-party claim management expenses of $10.7 million, customer service costs of $9.8 million, charge card fees of $4.9 million and reservation costs of $2.8 million, as well as the effects of foreign currency translation of approximately $38.7 million. The increases were primarily a result of improved worldwide rental volume demand. The increase in field administrative expenses also related to a reimbursement received from a manufacturer in the nine months ended September 30, 2010. The increases in other direct operating expenses were partly offset by a decrease in restructuring and restructuring related charges of $7.3 million.

Fleet related expenses for our car rental segment was $709.4 million for the nine months ended September 30, 2011, an increase of 12.7% from the nine months ended September 30, 2010. The increase was primarily related to worldwide rental volume demand which resulted in increases in gasoline costs of $41.4 million, vehicle license taxes of $6.0 million, self insurance expenses of $4.9 million and vehicle registration fees of $4.1 million, as well as the effects of foreign currency translation of approximately $31.2 million. The increase in gasoline costs also related to higher

63

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

gasoline prices. These increases were partly offset by a decrease in vehicle damage costs of $9.3 million.

Personnel related expenses for our car rental segment was $920.0 million for the nine months ended September 30, 2011, an increase of 5.7%, from the nine months ended September 30, 2010. The increase was related to increases in salaries and related expenses of $21.1 million, outside services, including transporter wages of $14.1 million and incentive compensation costs of $1.7 million, as well as the effects of foreign currency translation of approximately $23.1 million, partly offset by a decrease in benefits of $10.6 million. The expense increases were primarily related to improved results, as well as additional U.S. off-airport and Advantage locations in 2011. The decrease in benefits primarily related to the U.K. pension plan curtailment gain.

Equipment Rental Segment

Direct operating expenses for our equipment rental segment of $554.9 million for the nine months ended September 30, 2011 increased 8.9% from $509.6 million for the nine months ended September 30, 2010 as a result of increases in other direct operating expenses, fleet related expenses and personnel related expenses.

Other direct operating expenses for our equipment rental segment of $239.9 million for the nine months ended September 30, 2011 increased $18.6 million, or 8.4% from the nine months ended September 30, 2010. The increase was primarily related to increases in legal expenses of $3.1 million, re-rent expense of $2.7 million, amortization expense of $1.9 million, restructuring and restructuring related charges of $1.2 million and credit and collections expense of $1.1 million, as well as the effects of foreign currency translation of approximately $4.8 million. The increase in re-rent expense primarily related to improved worldwide rental volume demand.

Fleet related expenses for our equipment rental segment of $146.0 million for the nine months ended September 30, 2011 increased $13.4 million, or 10.1% from the nine months ended September 30, 2010. The increase was primarily related to continued aging of the fleet which resulted in an increase in maintenance costs of $9.3 million and increased worldwide rental volume resulting in increased freight and delivery costs of $5.8 million, as well as the effects of foreign currency translation of approximately $2.5 million. These increases were partly offset by a decrease in insurance and licenses of $2.4 million.

Personnel related expenses for our equipment rental segment of $169.0 million for the nine months ended September 30, 2011 increased $13.3 million, or 8.5% from the nine months ended September 30, 2010. The increase was related to increases in wages and benefits of $8.1 million and incentives of $2.0 million primarily related to improved results, as well as the effects of foreign currency translation of approximately $3.1 million.

Depreciation of Revenue Earning Equipment and Lease Charges

Car Rental Segment

Depreciation of revenue earning equipment and lease charges for our car rental segment of $1,185.3 million for the nine months ended September 30, 2011 decreased 2.1% from $1,210.7 million for the nine months ended September 30, 2010. The decrease was primarily due to an improvement in certain vehicle residual values and a higher mix of non-program cars, partly offset by the effects of foreign currency translation of approximately $65.2 million.

64

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

Equipment Rental Segment

Depreciation of revenue earning equipment and lease charges in our equipment rental segment of $193.7 million for the nine months ended September 30, 2011 decreased 6.1% from $206.2 million for the nine months ended September 30, 2010. The decrease was primarily due to higher residual values on the disposal of used equipment, partly offset by a 2.3% increase in the average acquisition cost of rental equipment operated during the period, as well as the effects of foreign currency translation of approximately $3.2 million.

Selling, General and Administrative Expenses

Selling, general and administrative expenses increased 13.1%, due to increases in administrative expenses, sales promotion expenses and advertising expenses.

Administrative expenses increased $40.2 million, or 13.1%, primarily due to increases in salaries and related expenses of $16.7 million and consulting expenses of $6.0 million, as well as the effects of foreign currency translation of approximately $19.2 million.

Sales promotion expenses increased $13.4 million, or 14.0%, primarily related to increases in sales salaries and commissions due to improved results, as well as the effects of foreign currency translation of approximately $2.8 million.

Advertising expenses increased $13.2 million, or 12.5%, primarily due to increased media and production related to the new campaign ("Gas and Brake"), as well as the effects of foreign currency translation of approximately $4.8 million.

Interest Expense

Car Rental Segment

Interest expense for our car rental segment of $245.7 million for the nine months ended September 30, 2011 decreased 18.5% from $301.4 million for the nine months ended September 30, 2010. The decrease was primarily due to lower interest rates in 2011.

Equipment Rental Segment

Interest expense for our equipment rental segment of $34.1 million for the nine months ended September 30, 2011 increased 15.2% from $29.6 million for the nine months ended September 30, 2010. The increase was primarily due to a portion of the write-off of the unamortized debt costs in connection with the refinancing of our Senior ABL Facility which was allocated to our equipment rental segment in 2011.

Other

Other interest expense relating to interest on corporate debt of $215.4 million for the nine months ended September 30, 2011 increased 4.5% from $206.1 million for the nine months ended September 30, 2010. The increase was primarily due to the write-off of unamortized debt costs in connection with the refinancing of our Senior Term Facility and Senior ABL Facility, financing costs incurred in connection with the new Senior Term Facility and the write-off of unamortized debt costs in connection with the redemption of our 10.5% Senior Subordinated Notes and a portion of our 8.875% Senior Notes in 2011.

65

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

Interest Income

Interest income decreased $5.8 million primarily due to a value added tax reclaim received in the nine months ended September 30, 2010.

Other (Income) Expense, Net

Other (income) expense, net increased $62.7 million primarily due to premiums paid in connection with the redemption of our 10.5% Senior Subordinated Notes and a portion of our 8.875% Senior Notes during 2011.

ADJUSTED PRE-TAX INCOME (LOSS)

Car Rental Segment

Adjusted pre-tax income for our car rental segment of $678.8 million increased 33.1% million from $509.9 million for the nine months ended September 30, 2010. The increase was primarily due to stronger volumes, improved residual values and disciplined cost management, partly offset by decreased pricing. Adjustments to our car rental segment income before income taxes for the nine months ended September 30, 2011 totaled $53.7 million (which consists of non-cash debt charges of $31.9 million, purchase accounting of $24.6 million, restructuring and restructuring related charges of $9.7 million, pension adjustment of $(13.1) million and loss on derivatives of $0.6 million). Adjustments to our car rental segment income before income taxes for the nine months ended September 30, 2010 totaled $157.5 million (which consists of non-cash debt charges of $107.8 million, purchase accounting of $28.6 million and restructuring and restructuring related charges of $21.1 million). See footnote (c) to the table under "Results of Operations" for a summary and description of these adjustments.

Equipment Rental Segment

Adjusted pre-tax income for our equipment rental segment of $99.5 million increased $56.5 million from $43.0 million for the nine months ended September 30, 2010. The increase was primarily due to stronger volumes and pricing, strong cost management performance and higher residual values on the disposal of used equipment. Adjustments to our equipment rental segment income before income taxes for the nine months ended September 30, 2011 totaled $75.3 million (which consists of restructuring and restructuring related charges of $35.8 million, purchase accounting of $35.0 million and non-cash debt charges of $4.5 million). Adjustments to our equipment rental loss before income taxes for the nine months ended September 30, 2010 totaled $74.6 million (which consists of purchase accounting of $37.4 million, restructuring and restructuring related charges of $31.5 million and non-cash debt charges of $5.7 million). See footnote (c) to the table under "Results of Operations" for a summary and description of these adjustments.

66

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

PROVISION FOR TAXES ON INCOME, NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTEREST AND NET INCOME (LOSS) ATTRIBUTABLE TO THE HERTZ CORPORATION AND SUBSIDIARIES' COMMON STOCKHOLDER

	Nine Months Ended September 30,
(in millions of dollars)	2011			2010			$ Change			% Change
Income before income taxes	$	268.5		$	26.4		$	242.1			N/M
Provision for taxes on income		(102.3	)		(14.7	)		(87.6	)		N/M
Net income		166.2			11.7			154.5			N/M
Less: Net income attributable to noncontrolling interest		(14.5	)		(12.9	)		(1.6	)		12.5	%
Net income (loss) attributable to The Hertz Corporation and Subsidiaries' common stockholder	$	151.7		$	(1.2	)	$	152.9			N/M

Provision for Taxes on Income

The effective tax rate for the nine months ended September 30, 2011 was 38.1% as compared to 55.6% in the nine months ended September 30, 2010. The provision for taxes on income increased $87.6 million, primarily due to higher income before income taxes, changes in geographic earnings mix and changes in losses in certain non-U.S. jurisdictions for which tax benefits cannot be realized.

Net Income Attributable to Noncontrolling Interest

Net income attributable to noncontrolling interest increased $1.6 million due to an increase in our majority-owned subsidiary Navigation Solutions, L.L.C.'s net income for the nine months ended September 30, 2011 as compared to the nine months ended September 30, 2010.

Net Income (Loss) Attributable to The Hertz Corporation and Subsidiaries' Common Stockholder

The net income attributable to The Hertz Corporation and Subsidiaries' common stockholder increased $152.9 million primarily due to higher rental volumes in our worldwide car and equipment rental operations, improved residual values on the disposal of certain vehicles and used equipment, disciplined cost management and increased pricing in our equipment rental operations, partly offset by lower pricing in our worldwide car rental operations, costs incurred in connection with the refinancing of our Senior Term Facility and Senior ABL Facility and the write-off of unamortized debt costs and premiums paid in connection with the redemption of our 10.5% Senior Subordinated Notes and a portion of our 8.875% Senior Notes during 2011. The impact of changes in exchange rates on net income was mitigated by the fact that not only revenues but also most expenses outside of the United States were incurred in local currencies.

LIQUIDITY AND CAPITAL RESOURCES

Our domestic and international operations are funded by cash provided by operating activities and by extensive financing arrangements maintained by us in the United States and internationally.

67

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

Cash Flows

As of September 30, 2011, we had cash and cash equivalents of $385.3 million, a decrease of $1,988.7 million from $2,374.0 million as of December 31, 2010. The following table summarizes such decrease:

		Nine Months Ended September 30,
(in millions of dollars)		2011			2010			$ Change
Cash provided by (used in):
	Operating activities	$	1,661.3		$	1,746.3		$	(85.0	)
	Investing activities		(3,465.0	)		(2,462.4	)		(1,002.6	)
	Financing activities		(199.0	)		1,248.2			(1,447.2	)
Effect of exchange rate changes			14.0			(34.3	)		48.3
Net change in cash and cash equivalents		$	(1,988.7	)	$	497.8		$	(2,486.5	)

During the nine months ended September 30, 2011, we generated $85.0 million less cash from operating activities compared with the same period in 2010. The decrease was primarily due to the timing of our vendor payments as a result of improvements in the operating performance of our business, equipment rental customer receivables and VAT receivables. The decrease was also due to premiums paid to redeem debt in 2011 and timing of interest payments.

Our primary use of cash in investing activities is for the acquisition of revenue earning equipment, which consists of cars and equipment. During the nine months ended September 30, 2011, we used $1,002.6 million more cash for investing activities compared with the same period in 2010. The increase in the use of funds was primarily due to increases in revenue earning equipment and property and equipment expenditures, a decrease in proceeds from disposal of revenue earning equipment and the Donlen acquisition, partly offset by a decrease in the year-over-year change in restricted cash and cash equivalents. The decrease in proceeds from the disposal of revenue earning equipment in our car rental operations was primarily related to the higher mix of less expensive non-program cars sold, partly offset by an increase in proceeds from the disposal of revenue earning equipment in our equipment rental operations primarily related to strategically refreshing the age of our fleet. The increase in revenue earning equipment expenditures was primarily due to higher car and equipment rental volumes. As of September 30, 2011 and December 31, 2010, we had $332.8 million and $207.6 million, respectively, of restricted cash and cash equivalents to be used for the purchase of revenue earning vehicles and other specified uses under our fleet financing facilities, our Like Kind Exchange Program, or "LKE Program," and to satisfy certain of our self-insurance regulatory reserve requirements. The increase in restricted cash and cash equivalents of $125.2 million from December 31, 2010 to September 30, 2011, primarily related to the timing of purchases and sales of revenue earning vehicles.

During the nine months ended September 30, 2011, we used $1,447.2 million more cash for financing activities compared with the same period in 2010. The increase was primarily due to payment of long-term debt (includes redemption of $518.5 million principal amount of 10.5% Senior Subordinated Notes, redemption of $1,585 million principal amount of our outstanding 8.875% Senior Notes and a payment of $1.3 billion for the 2005 Senior Term Facility), a decrease in proceeds under the revolving lines of credit, net and payments of short-term borrowings, partly offset by an increase in proceeds from the issuance of long-term debt (includes $1.4 billion Senior Term Facility issued March 2011 and $1 billion of 6.75% Senior Notes issued in February and March 2011).

68

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

Capital Expenditures

The tables below set forth the revenue earning equipment and property and equipment capital expenditures and related disposal proceeds on a cash basis consistent with our consolidated statements of cash flows, by quarter for 2011 and 2010 (in millions of dollars).

		Revenue Earning Equipment							Property and Equipment
		Capital Expenditures		Disposal Proceeds			Net Capital Expenditures (Disposal Proceeds)		Capital Expenditures		Disposal Proceeds			Net Capital Expenditures
2011
	First Quarter	$	1,963.8	$	(1,690.2	)	$	273.6	$	56.8	$	(14.5	)	$	42.3
	Second Quarter		3,503.0		(1,798.7	)		1,704.3		68.6		(13.9	)		54.7
	Third Quarter		2,397.8		(1,443.5	)		954.3		76.9		(19.7	)		57.2
			7,864.6		(4,932.4	)		2,932.2		202.3		(48.1	)		154.2
2010
	First Quarter	$	2,214.5	$	(1,606.4	)	$	608.1	$	51.3	$	(6.7	)	$	44.6
	Second Quarter		3,102.8		(1,836.8	)		1,266.0		40.7		(8.5	)		32.2
	Third Quarter		1,796.4		(1,702.8	)		93.6		42.3		(10.3	)		32.0
		$	7,113.7	$	(5,146.0	)	$	1,967.7	$	134.3	$	(25.5	)	$	108.8

			Nine Months Ended September 30,
			2011		2010		$ Change		% Change
Revenue earning equipment expenditures
	Car rental		$	7,452.1	$	7,009.6	$	442.5		6.3	%
	Equipment rental			412.5		104.1		308.4		296.2	%
		Total	$	7,864.6	$	7,113.7	$	750.9		10.6	%

The increase in our car rental operations revenue earning equipment expenditures was primarily due to higher rental volumes during the nine months ended September 30, 2011 as compared to the nine months ended September 30, 2010. The increase in our equipment rental operations revenue earning equipment expenditures was primarily due to a continued improvement in economic conditions as well as efforts to reduce the age of our fleet during the nine months ended September 30, 2011 as compared to the nine months ended September 30, 2010.

			Nine Months Ended September 30,
			2011		2010		$ Change		% Change
Property and equipment expenditures
	Car rental		$	169.2	$	116.9	$	52.3		44.7	%
	Equipment rental			19.7		9.7		10.0		103.2	%
	Other			13.4		7.7		5.7		75.2	%
		Total	$	202.3	$	134.3	$	68.0		50.6	%

The increases in property and equipment expenditures were primarily due to a continued improvement in economic conditions.

69

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

Financing

Our primary liquidity needs include servicing of corporate and fleet related debt, the payment of operating expenses and purchases of rental vehicles and equipment to be used in our operations. Our primary sources of funding are operating cash flows, cash received on the disposal of vehicles and equipment, borrowings under our asset-backed securitizations and our asset-based revolving credit facilities and access to the credit markets generally.

As of September 30, 2011, we had $12,102.8 million of total indebtedness outstanding. Cash paid for interest during the nine months ended September 30, 2011, was $475.5 million, net of amounts capitalized. Accordingly, we are highly leveraged and a substantial portion of our liquidity needs arise from debt service on our indebtedness and from the funding of our costs of operations and capital expenditures.

Our liquidity as of September 30, 2011 consisted of cash and cash equivalents, unused commitments under our Senior ABL Facility and unused commitments under our fleet debt. For a description of these amounts, see Note 7 to the Notes to our condensed consolidated financial statements included in this Report as well as "Borrowing Capacity and Availability," below.

We have a significant amount of debt that will mature over the next several years. The aggregate amounts of maturities of debt for each of the twelve-month periods ending September 30 (in millions of dollars) are as follows:

2012	$	4,724.1	(including $4,514.4 of other short-term borrowings)
2013	$	672.6
2014	$	703.0
2015	$	884.1
2016	$	1,236.3
After 2016	$	3,896.0

Our short-term borrowings as of September 30, 2011 include, among other items, the amounts outstanding under the Senior ABL Facility, European Securitization, Australian Securitization, U.S. Fleet Financing Facility, U.S. Variable Funding Notes, Brazilian Fleet Financing Facility, Canadian Securitization, Capitalized Leases, European Revolving Credit Facility, Donlen GN II Variable Funding Note Facility and European Seasonal Revolving Facility. These amounts are reflected as short-term borrowings, regardless of the facility maturity date, as these facilities are revolving in nature and/or the outstanding borrowings have maturities of three months or less.

The agreements governing our indebtedness require us to comply with certain covenants. Our failure to comply with the obligations contained in any agreements governing our indebtedness could result in an event of default under the applicable instrument, which could result in the related debt becoming immediately due and payable and could further result in a cross default or cross acceleration of our debt issued under other instruments.

As a result of our successful refinancing efforts in 2009, 2010 and the nine months ended September 30, 2011 and the strategic cost reduction actions taken in the past, we believe that we will remain in compliance with our debt covenants and that cash generated from operations and cash received on the disposal of vehicles and equipment, together with amounts available under various facilities will be adequate to permit us to meet our debt service obligations, ongoing costs of operations, working capital needs and capital expenditure requirements for the next twelve months.

70

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

A significant number of cars that we purchase are subject to repurchase by car manufacturers under contractual repurchase or guaranteed depreciation programs. Under these programs, car manufacturers agree to repurchase cars at a specified price or guarantee the depreciation rate on the cars during a specified time period, typically subject to certain car condition and mileage requirements. We use book values derived from this specified price or guaranteed depreciation rate to calculate financing capacity under certain asset-backed and asset-based financing arrangements.

In the event of a bankruptcy of a car manufacturer, our liquidity would be impacted by several factors including reductions in fleet residual values and the risk that we would be unable to collect outstanding receivables due to us from such bankrupt manufacturer. In addition, the program cars manufactured by any such company would need to be removed from our fleet or re-designated as non-program vehicles, which would require us to furnish additional credit enhancement associated with these program vehicles. For a discussion of the risks associated with a manufacturer's bankruptcy or our reliance on asset-backed and asset-based financing, see "Item 1A—Risk Factors" included in our Form 10-K.

We rely significantly on asset-backed and asset-based financing arrangements to purchase cars for our domestic and international car rental fleet. The amount of financing available to us pursuant to these programs depends on a number of factors, many of which are outside our control, including recently adopted legislation, proposed SEC rules and regulations and other legislative and administrative developments. In this regard, there has been uncertainty regarding the potential impact of recently proposed SEC rules and regulations governing the issuance of asset-backed securities and additional requirements contained in the Dodd-Frank Wall Street Reform and Consumer Protection Act. While we will continue to monitor these developments and their impact on our ABS program, the SEC rules and regulations, once adopted and implemented, may impact our ability and/or desire to engage in asset-backed financings in the future. For further information concerning our asset-backed financing programs and our indebtedness, see Note 4 to the Notes to our audited annual consolidated financial statements included in our Form 10-K under the caption "Item 8—Financial Statements and Supplementary Data." For a discussion of the risks associated with our reliance on asset-backed and asset-based financing and the significant amount of indebtedness, see "Item 1A—Risk Factors" in our Form 10-K.

For further information on our indebtedness, see Note 7 to the Notes to our condensed consolidated financial statements included in this Report.

Covenants

Certain of our debt instruments and credit facilities contain a number of covenants that, among other things, limit or restrict the ability of the borrowers and the guarantors to dispose of assets, incur additional indebtedness, incur guarantee obligations, prepay certain indebtedness, make certain restricted payments (including paying dividends, redeeming stock or making other distributions), create liens, make investments, make acquisitions, engage in mergers, fundamentally change the nature of their business, make capital expenditures, or engage in certain transactions with certain affiliates.

Under the new terms of our amended Senior Term Facility and Senior ABL Facility, we are not subject to ongoing financial maintenance covenants; however, under the Senior ABL Facility we are subject to a springing financial maintenance covenant upon the occurrence of certain triggering events. As of September 30, 2011, no triggering event had occurred requiring testing of the springing financial maintenance covenant.

71

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

In addition to borrowings under our Senior Credit Facilities, we have a significant amount of additional debt outstanding. For further information on the terms of our Senior Credit Facilities as well as our significant amount of debt outstanding, see Note 7 to the Notes to our condensed consolidated financial statements included in this Report and Note 4 to the Notes to our audited annual consolidated financial statements included in our Form 10-K under the caption "Item 8—Financial Statements and Supplementary Data." For a discussion of the risks associated with our significant indebtedness, see "Item 1A—Risk Factors" in our Form 10-K.

Borrowing Capacity and Availability

As of September 30, 2011, the following facilities were available for the use of Hertz and its subsidiaries (in millions of dollars):

		Remaining Capacity		Availability Under Borrowing Base Limitation
Corporate Debt
Senior ABL Facility		$	1,258.7	$	786.4
	Total Corporate Debt		1,258.7		786.4
Fleet Debt
Donlen GN II Variable Funding Note Facility			85.7		85.7
U.S. Fleet Variable Funding Notes			415.1		76.7
U.S. Fleet Financing Facility			39.0		3.6
European Securitization			57.2		30.1
Canadian Securitization			91.4		12.5
Australian Securitization			107.6		1.2
Capitalized Leases			7.4		1.0
	Total Fleet Debt		803.4		210.8
Total		$	2,062.1	$	997.2

Our borrowing capacity and availability primarily comes from our "revolving credit facilities," which are a combination of asset-backed securitization facilities and asset-based revolving credit facilities. Creditors under each of our revolving credit facilities have a claim on a specific pool of assets as collateral. Our ability to borrow under each revolving credit facility is a function of, among other things, the value of the assets in the relevant collateral pool. We refer to the amount of debt we can borrow given a certain pool of assets as the "borrowing base."

We refer to "Remaining Capacity" as the maximum principal amount of debt permitted to be outstanding under the respective facility (i.e., the amount of debt we could borrow assuming we possessed sufficient assets as collateral) less the principal amount of debt then-outstanding under such facility.

We refer to "Availability Under Borrowing Base Limitation" and "borrowing base availability" as the lower of Remaining Capacity or the borrowing base less the principal amount of debt then-outstanding under such facility (i.e., the amount of debt we could borrow given the collateral we possess at such time).

72

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

As of September 30, 2011, the Senior Term Facility had approximately $0.3 million available under the letter of credit facility and the Senior ABL Facility had $1,103.7 million available under the letter of credit facility sublimit, subject to borrowing base restrictions.

Substantially all of our revenue earning equipment and certain related assets are owned by special purpose entities, or are encumbered in favor of our lenders under our various credit facilities.

Some of these special purpose entities are consolidated variable interest entities, of which we are the primary beneficiary, whose sole purpose is to provide commitments to lend in various currencies subject to borrowing bases comprised of rental vehicles and related assets of certain of Hertz International, Ltd.'s subsidiaries. As of September 30, 2011 and December 31, 2010, our International Fleet Financing No. 1 B.V., International Fleet Financing No. 2 B.V. and HA Funding Pty, Ltd. variable interest entities had total assets primarily comprised of loans receivable and revenue earning equipment of $693.8 million and $652.1 million, respectively, and total liabilities primarily comprised of debt of $693.3 million and $651.6 million, respectively.

Off-Balance Sheet Commitments and Arrangements

As of September 30, 2011 and December 31, 2010, the following guarantees (including indemnification commitments) were issued and outstanding:

Indemnification Obligations

In the ordinary course of business, we execute contracts involving indemnification obligations customary in the relevant industry and indemnifications specific to a transaction such as the sale of a business. These indemnification obligations might include claims relating to the following: environmental matters; intellectual property rights; governmental regulations and employment-related matters; customer, supplier and other commercial contractual relationships; and financial matters. Performance under these indemnification obligations would generally be triggered by a breach of terms of the contract or by a third party claim. We regularly evaluate the probability of having to incur costs associated with these indemnification obligations and have accrued for expected losses that are probable and estimable. The types of indemnification obligations for which payments are possible include the following:

Sponsors; Directors

We have entered into customary indemnification agreements with Hertz Holdings, the Sponsors and Hertz Holdings' stockholders affiliated with the Sponsors, pursuant to which Hertz Holdings and we will indemnify the Sponsors, Hertz Holdings' stockholders affiliated with the Sponsors and their respective affiliates, directors, officers, partners, members, employees, agents, representatives and controlling persons, against certain liabilities arising out of performance of a consulting agreement with Hertz Holdings and each of the Sponsors and certain other claims and liabilities, including liabilities arising out of financing arrangements or securities offerings. We do not believe that these indemnifications are reasonably likely to have a material impact on us. Hertz Holdings has entered into indemnification agreements with each of its directors.

Environmental

We have indemnified various parties for the costs associated with remediating numerous hazardous substance storage, recycling or disposal sites in many states and, in some instances, for natural

73

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

resource damages. The amount of any such expenses or related natural resource damages for which we may be held responsible could be substantial. The probable expenses that we expect to incur for such matters have been accrued, and those expenses are reflected in our condensed consolidated financial statements. As of September 30, 2011 and December 31, 2010, the aggregate amounts accrued for environmental liabilities, including liability for environmental indemnities, reflected in our condensed consolidated balance sheets in "Accrued liabilities" were $1.8 million and $1.6 million, respectively. The accrual generally represents the estimated cost to study potential environmental issues at sites deemed to require investigation or clean-up activities, and the estimated cost to implement remediation actions, including on-going maintenance, as required. Cost estimates are developed by site. Initial cost estimates are based on historical experience at similar sites and are refined over time on the basis of in-depth studies of the sites. For many sites, the remediation costs and other damages for which we ultimately may be responsible cannot be reasonably estimated because of uncertainties with respect to factors such as our connection to the site, the materials there, the involvement of other potentially responsible parties, the application of laws and other standards or regulations, site conditions, and the nature and scope of investigations, studies, and remediation to be undertaken (including the technologies to be required and the extent, duration, and success of remediation).

Risk Management

For a discussion of additional risks arising from our operations, including vehicle liability, general liability and property damage insurable risks, see "Item 1—Business—Risk Management" in our Form 10-K and "Part II, Item 1A—Risk Factors" in our subsequent quarterly reports on Form 10-Q.

Market Risks

We are exposed to a variety of market risks, including the effects of changes in interest rates, foreign currency exchange rates and fluctuations in gasoline prices. We manage our exposure to these market risks through our regular operating and financing activities and, when deemed appropriate, through the use of derivative financial instruments. Derivative financial instruments are viewed as risk management tools and have not been used for speculative or trading purposes. In addition, derivative financial instruments are entered into with a diversified group of major financial institutions in order to manage our exposure to counterparty nonperformance on such instruments. For more information on these exposures, see Note 13 to the Notes to our condensed consolidated financial statements included in this Report.

Interest Rate Risk

From time to time, we may enter into interest rate swap agreements and/or interest rate cap agreements to manage interest rate risk. See Notes 7 and 13 to the Notes to our condensed consolidated financial statements included in this Report and Notes 4 and 13 to the Notes to our audited annual consolidated financial statements included in our Form 10-K under the caption "Item 8—Financial Statements and Supplementary Data."

We have a significant amount of debt with variable rates of interest based generally on LIBOR, Euro inter-bank offered rate, or "EURIBOR," or their equivalents for local currencies or bank conduit commercial paper rates plus an applicable margin. Increases in interest rates could therefore significantly increase the associated interest payments that we are required to make on this debt.

We have assessed our exposure to changes in interest rates by analyzing the sensitivity to our earnings assuming various changes in market interest rates. Assuming a hypothetical increase of one percentage

74

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

point in interest rates on our debt portfolio as of September 30, 2011, our net income would decrease by an estimated $34.4 million over a twelve-month period.

Consistent with the terms of the agreements governing the respective debt obligations, we may hedge a portion of the floating rate interest exposure under the various debt facilities to provide protection in respect of such exposure.

Foreign Currency Risk

We have foreign currency exposure to exchange rate fluctuations worldwide and primarily with respect to the Euro, Canadian dollar, Australian dollar and British pound.

We manage our foreign currency risk primarily by incurring, to the extent practicable, operating and financing expenses in the local currency in the countries in which we operate, including making fleet and equipment purchases and borrowing for working capital needs. Also, we have purchased foreign exchange options to manage exposure to fluctuations in foreign exchange rates for selected marketing programs. The effect of exchange rate changes on these financial instruments would not materially affect our consolidated financial position, results of operations or cash flows. Our risks with respect to foreign exchange options are limited to the premium paid for the right to exercise the option and the future performance of the option's counterparty.

We also manage exposure to fluctuations in currency risk on intercompany loans we make to certain of our subsidiaries by entering into foreign currency forward contracts at the time of the loans which are intended to offset the impact of foreign currency movements on the underlying intercompany loan obligations.

On October 1, 2006, we designated our 7.875% Senior Notes due 2014 as an effective net investment hedge of our Euro-denominated net investment in our international operations.

For the three-month and nine-month periods ended September 30, 2011, our consolidated statement of operations contained realized and unrealized losses relating to the effects of foreign currency of $9.2 million and $16.9 million, respectively.

See Note 13 to the Notes to our condensed consolidated financial statements included in this Report.

Other Risks

We purchase unleaded gasoline and diesel fuel at prevailing market rates. In January 2009, we began a program to manage our exposure to changes in fuel prices through the use of derivative commodity instruments. For the three-month and nine-month periods ended September 30, 2011, we recognized a loss of $1.9 million and a gain of $1.0 million, respectively, in "Direct operating" on our consolidated statement of operations relating to our gasoline swaps. See Note 13 to the Notes to our condensed consolidated financial statements included in this Report.

Inflation

The increased cost of vehicles is the primary inflationary factor affecting us. Many of our other operating expenses are also expected to increase with inflation, including health care costs and gasoline. Management does not expect that the effect of inflation on our overall operating costs will be greater for us than for our competitors.

75

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

Income Taxes

In January 2006, we implemented a LKE Program for our U.S. car rental business. Pursuant to the program, we dispose of vehicles and acquire replacement vehicles in a form intended to allow such dispositions and replacements to qualify as tax-deferred "like-kind exchanges" pursuant to section 1031 of the Internal Revenue Code. The program has resulted in deferral of federal and state income taxes for fiscal years 2006, 2007, 2008 and 2009 and part of 2010. A LKE Program for HERC has also been in place for several years. The program allows tax deferral if a qualified replacement asset is acquired within a specific time period after asset disposal. Accordingly, if a qualified replacement asset is not purchased within this limited time period, taxable gain is recognized. Over the last few years, for strategic purposes, such as cash management and fleet reduction, we have recognized some taxable gains in the program. In 2009, the bankruptcy filing of an original equipment manufacturer, or "OEM," also resulted in minimal gain recognition. We had sufficient net operating losses to fully offset the taxable gains recognized. We cannot offer assurance that the expected tax deferral will continue or that the relevant law concerning the programs will remain in its current form. An extended reduction in our car rental fleet could result in reduced deferrals in the future, which in turn could require us to make material cash payments for federal and state income tax liabilities. Our inability to obtain replacement financing as our fleet financing facilities mature would likely result in an extended reduction in the fleet. In the event of an extended fleet reduction, we believe the likelihood of making material cash tax payments in the near future is low because of our significant net operating losses. In August 2010, we elected to temporarily suspend the U.S. car rental LKE Program allowing cash proceeds from sales of vehicles to be utilized for various business purposes, including paying down existing debt obligations, future growth initiatives and for general operating purposes. Purchases of vehicles will continue to be funded with a combination of asset-backed securitizations, asset-based revolving credit facilities and corporate liquidity. We expect that recent tax legislation, effective September 2010 through December 2011, will result in the LKE suspension having a neutral effect on our taxes. The new law allows 100% bonus depreciation for qualified asset acquisitions during the period the law is effective. We estimate recognized tax gains on vehicle dispositions resulting from the LKE suspension to be mainly offset by 100% tax depreciation on newly acquired vehicles. Our federal net operating loss position for U.S. tax purposes should remain relatively unchanged when the LKE program is re-instated.

On January 1, 2009, Bank of America acquired Merrill Lynch & Co., Inc., the parent company of BAMLCP. Accordingly, Bank of America is now an indirect beneficial owner of Hertz Holdings' common stock held by BAMLCP and certain of its affiliates. For U.S. income tax purposes the transaction, when combined with other unrelated transactions during the previous 36 months, resulted in a change in control as that term is defined in Section 382 of the Internal Revenue Code. Consequently, utilization of all pre-2009 U.S. net operating losses is subject to an annual limitation. The limitation is not expected to result in a loss of net operating losses or have a material adverse impact on taxes.

Employee Retirement Benefits

Pension

We sponsor defined benefit pension plans worldwide. Pension obligations give rise to significant expenses that are dependent on assumptions discussed in Note 5 of the Notes to our audited annual consolidated financial statements included in our Form 10-K under the caption "Item 8—Financial Statements and Supplementary Data." Our 2011 worldwide pre-tax pension expense is expected to be approximately $21.2 million, which would represent a decrease of $11.0 million from 2010. The

76

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

anticipated decrease in expense compared to 2010 is primarily due to a curtailment gain resulting from suspending the U.K. pension plan.

We participate in various "multiemployer" pension plans. In the event that we withdraw from participation in one of these plans, then applicable law could require us to make an additional lump-sum contribution to the plan, and we would have to reflect that as an expense in our consolidated statement of operations and as a liability on our condensed consolidated balance sheet. Our withdrawal liability for any multiemployer plan would depend on the extent of the plan's funding of vested benefits. At least one multiemployer plan in which we participate is reported to have, and other of our multiemployer plans could have, significant underfunded liabilities. Such underfunding may increase in the event other employers become insolvent or withdraw from the applicable plan or upon the inability or failure of withdrawing employers to pay their withdrawal liability. In addition, such underfunding may increase as a result of lower than expected returns on pension fund assets or other funding deficiencies.

Recent Accounting Pronouncements

In June 2011, the Financial Accounting Standards Board "FASB" issued Accounting Standards Update No. 2011-05, "Presentation of Comprehensive Income," requiring companies to present items of net income and other comprehensive income either in one continuous statement, referred to as the statement of comprehensive income, or in two separate, but consecutive statements of net income and other comprehensive income. The amendments in this update do not change the items that must be reported in other comprehensive income or when an item of other comprehensive income must be reclassified to net income. These provisions will become effective for us beginning with our quarterly report for the period ended March 31, 2012. In October 2011, the FASB decided to propose a deferral of the requirement to present reclassifications of other comprehensive income on the face of the income statement, which was also included in this accounting standards update.

In September 2011, the FASB issued Accounting Standards Update No. 2011-08, "Testing Goodwill for Impairment," which gives companies the option to first assess qualitative factors to determine whether the existence of events or circumstances leads to a determination that it is more likely than not that the fair value of a reporting unit is less than its carrying amount. If, after assessing the totality of events or circumstances, an entity determines it is not more likely than not that the fair value of a reporting unit is less than its carrying amount, then performing the two-step impairment test is unnecessary. This option is available to us effective immediately for all future goodwill impairment tests.

In September 2011, the FASB issued Accounting Standards Update No. 2011-09, "Disclosures about an Employer's Participation in a Multiemployer Plan," which require that employers provide additional separate disclosures for multiemployer pension plans and multiemployer other postretirement benefit plans. These provisions will become effective for us beginning with our annual report for the period ended December 31, 2011.

Other Financial Information

With respect to the unaudited interim financial information of The Hertz Corporation as of September 30, 2011 and for the three-month and nine-month periods ended September 30, 2011 and 2010 included in this Form 10-Q, PricewaterhouseCoopers LLP reported that they applied limited procedures in accordance with professional standards for reviews of such unaudited interim financial information. However, their separate report dated November 7, 2011 included in this Form 10-Q herein states that they did not audit and they do not express an opinion on such unaudited interim financial information. Accordingly, the degree of reliance on their report should be restricted in light of the limited nature of the

77

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

review procedures applied. PricewaterhouseCoopers LLP is not subject to the liability provisions of Section 11 of the Securities Act of 1933 for their report on such unaudited interim financial information because that report is not a "report" or "part" of a registration statement prepared or certified by PricewaterhouseCoopers LLP within the meaning of Sections 7 and 11 of the Securities Act of 1933.

ITEM 3.    Quantitative and Qualitative Disclosures About Market Risk

There is no material change in the information reported under "Part II, Item 7A—Quantitative and Qualitative Disclosures About Market Risk," included in our Form 10-K for the fiscal year ended December 31, 2010. See "Item 2—Management's Discussion and Analysis of Financial Condition and Results of Operations—Market Risks," included in this Report.

ITEM 4.    Controls and Procedures

Evaluation of Disclosure 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 is recorded, processed, summarized and reported within the time periods specified in the SEC'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 Securities Exchange Act of 1934 is accumulated and communicated to management, including our Chief Executive Officer and Chief Financial Officer, as appropriate to allow timely decisions regarding required disclosure.

An evaluation of the effectiveness of our disclosure controls and procedures was performed under the supervision of, and with the participation of, management, including our Chief Executive Officer and Chief Financial Officer, as of the end of the period covered by this Report. Based on this evaluation, our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures are effective.

Changes in Internal Control Over Financial Reporting

An evaluation of our internal controls over financial reporting was performed under the supervision of, and with the participation of, management, including our Chief Executive Officer and Chief Financial Officer, to determine whether any changes have occurred during the period covered by this Report that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting. Based upon this evaluation, our Chief Executive Officer and Chief Financial Officer concluded that no changes in our internal control over financial reporting have occurred during the three months ended September 30, 2011 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

78

PART II—OTHER INFORMATION

ITEM 1.    LEGAL PROCEEDINGS

For a description of certain pending legal proceedings, see Note 11 to the Notes to our annual audited consolidated financial statements included in our Form 10-K.

The following recent developments pertaining to legal proceedings described in our Form 10-K are furnished on a supplemental basis:

Following the entry of the Court's June 27, 2011 Order in Janet Sobel et al. v. The Hertz Corporation et al. which formally denied the plaintiffs' motion for final approval of the settlement, the plaintiffs filed a motion for class certification—which we opposed—and discovery has again commenced. A separate action is proceeding against Enterprise, National and Alamo.

The Kansas Supreme Court issued its decision in Critchfield Physical Therapy, Inc. v. Taranto Group, Inc.—another Telephone Consumer Protection Act case—in September of 2011, so the stay that had been pending in Fun Services of Kansas City, Inc. v. Hertz Equipment Rental Corporation has now been lifted and the case will proceed.

None of the other legal proceedings described in our Form 10-K have experienced material changes.

ITEM 1A.    RISK FACTORS

There is no material change in the information reported under "Part I—Item 1A—Risk Factors" contained in our Annual Report on Form 10-K for the fiscal year ended December 31, 2010 and "Part II, Item 1A—Risk Factors" in our subsequent quarterly reports on Form 10-Q with the exception of the following:

Risks Related to Our Substantial Indebtedness

Our substantial level of indebtedness could materially adversely affect our results of operations, cash flows and ability to compete in our industry.

As of September 30, 2011, we had debt outstanding of $12,102.8 million. Our substantial indebtedness could materially adversely affect us. For example, it could: (i) make it more difficult for us to satisfy our obligations to the holders of our outstanding debt securities and to the lenders under our various credit facilities, resulting in possible defaults on, and acceleration of, such indebtedness; (ii) limit our ability to refinance our existing indebtedness or borrow additional funds in the future; (iii) require us to dedicate a substantial portion of our cash flows from operations to make payments on our debt, which would reduce our ability to fund working capital, capital expenditures or other general corporate purposes; (iv) increase our vulnerability to general adverse economic and industry conditions (such as credit-related disruptions in Europe); including interest rate fluctuations, because a portion of our borrowings are at floating rates of interest and are not hedged against rising interest rates, or the risk that one or more of the financial institutions providing commitments under our revolving credit facilities fails to fund an extension of credit under any such facility, due to insolvency or otherwise, leaving us with less liquidity than expected; (v) place us at a competitive disadvantage to our competitors that have proportionately less debt or comparable debt at more favorable interest rates or on better terms; and (vi) limit our ability to react to competitive pressures, or make it difficult for us to carry out capital spending that is necessary or important to our growth strategy and our efforts to improve operating margins. While the terms of the agreements and instruments governing our outstanding indebtedness contain certain restrictions upon our ability to incur additional indebtedness, they do not fully prohibit us from incurring substantial additional indebtedness and do not prevent us from incurring obligations that do not constitute indebtedness. If new debt or other obligations are added to our current liability levels without a corresponding refinancing or redemption of our existing indebtedness and obligations, these risks would increase. For a description of the amounts we have available under certain of our debt facilities,

79

see "Item 7—Management's Discussion and Analysis of Financial Condition and Results of Operations—Liquidity and Capital Resources—Credit Facilities," in this Annual Report. Our ability to manage these risks depends on financial market conditions as well as our financial and operating performance, which, in turn, is subject to a wide range of risks, including those described under "—Risks Related to Our Business."

If our capital resources (including borrowings under the revolving portion of our various credit facilities and access to other refinancing indebtedness) and operating cash flows are not sufficient to pay our obligations as they mature or to fund our liquidity needs, we may be forced to do, among other things, one or more of the following:

(i) sell certain of our assets; (ii) reduce the size of our rental fleet; (iii) reduce the percentage of program cars in our rental fleet; (iv) reduce or delay capital expenditures; (iv) obtain additional equity capital; (v) forgo business opportunities, including acquisitions and joint ventures; or (vi) restructure or refinance all or a portion of our debt on or before maturity.

We cannot assure you that we would be able to accomplish any of these alternatives on a timely basis or on satisfactory terms, if at all. Furthermore, we cannot assure you that we will maintain financing activities and cash flows sufficient to permit us to pay the principal, premium, if any, and interest on our indebtedness. If we cannot refinance or otherwise pay our obligations as they mature and fund our liquidity needs, our business, financial condition, results of operations, cash flows, ability to obtain financing, and ability to compete in our industry could be materially adversely affected.

ITEM 6.    EXHIBITS

(a)

Exhibits:

The attached list of exhibits in the "Exhibit Index" immediately following the signature page to this Report is filed as part of this Form 10-Q and is incorporated herein by reference in response to this item.

80

SIGNATURE

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.

Date: November 7, 2011	THE HERTZ CORPORATION (Registrant)
	By:	/s/ ELYSE DOUGLAS
		Elyse Douglas
		Executive Vice President and Chief Financial Officer (principal financial officer and duly authorized officer)

81

EXHIBIT INDEX

Exhibit Number	Description
2.1	Agreement and Plan of Merger by and among The Hertz Corporation, DNL Merger Corp., Donlen Corporation, Gary Rappeport, as Shareholder Representative and Subsidiary Shareholder (solely with respect to Section 2.2, Section 3.3, Section 3.4, Section 6.5, Section 6.8, Section 6.9, Article IX and Article X) and Nancy Liace as Subsidiary Shareholder (solely with respect to Section 2.2 and Article X) dated July 12, 2011 (incorporated by reference to Exhibit 2.1 to the Current Report on Form 8-K of the Registrant as filed on July 18, 2011).
2.2	Amendment No. 1 to Agreement and Plan of Merger, dated August 25, 2011, by and among The Hertz Corporation, DNL Merger Corp., Donlen Corporation, Gary Rappeport, as Shareholder Representative and Subsidiary Shareholder and Nancy Liace as Subsidiary Shareholder dated July 12, 2011†.
4.1.6	Fifth Supplemental Indenture, dated as of March 11, 2011, among Hertz Entertainment Services Corporation, The Hertz Corporation, the Existing Guarantors named therein, and Wells Fargo Bank, National Association, as Trustee, relating to the U.S. Dollar 8.875% Senior Notes due 2014 and the Euro 7.875% Senior Notes due 2014 (Incorporated by reference to Exhibit 4.1.6 of the Registration Statement on Form S-4 (File No. 333-173023) of the Hertz Corporation as filed on March 23, 2011).
4.1.7	Sixth Supplemental Indenture, dated as of March 21, 2011, among The Hertz Corporation, the Existing Guarantors named therein, and Wells Fargo Bank, National Association, as Trustee, relating to the U.S. Dollar 8.875% Senior Notes due 2014 and the Euro 7.875% Senior Notes due 2014 (Incorporated by reference to Exhibit 4.1.7 of the Registration Statement on Form S-4 (File No. 333-173023) of the Hertz Corporation as filed on March 23, 2011).
4.1.8	Seventh Supplemental Indenture, dated as of September 2, 2011, among Donlen Corporation, The Hertz Corporation, the Existing Guarantors named therein, and Wells Fargo Bank, National Association, as Trustee, relating to the U.S. Dollar 8.875% Senior Notes due 2014 and the Euro 7.875% Senior Notes due 2014†.
4.2.3	First Supplemental Indenture, dated as of March 11, 2011, among Hertz Entertainment Services Corporation, The Hertz Corporation, as Issuer, the Subsidiary Guarantors from time to time parties thereto, and Wells Fargo Bank, National Association, as Trustee, relating to the 7.50% Senior Notes due 2018 (Incorporated by reference to Exhibit 4.2.2 of the Registration Statement on Form S-4 (File No. 333-173023) of the Hertz Corporation as filed on March 23, 2011).
4.2.4	Second Supplemental Indenture, dated as of March 21, 2011, among The Hertz Corporation, as Issuer, the Subsidiary Guarantors from time to time parties thereto, and Wells Fargo Bank, National Association, as Trustee, relating to the 7.50% Senior Notes due 2018 (Incorporated by reference to Exhibit 4.2.3 of the Registration Statement on Form S-4 (File No. 333-173023) of the Hertz Corporation as filed on March 23, 2011).
4.2.5	Third Supplemental Indenture, dated as of September 2, 2011, among Donlen Corporation, The Hertz Corporation, as Issuer, the Existing Guarantors named therein, and Wells Fargo Bank, National Association, as Trustee, relating to the 7.50% Senior Notes due 2018†.
4.3.3	First Supplemental Indenture, dated as of March 11, 2011, among Hertz Entertainment Services Corporation, The Hertz Corporation, as Issuer, the Subsidiary Guarantors from time to time parties thereto, and Wells Fargo Bank, National Association, as Trustee, relating to the 7.375% Senior Notes due 2021 (Incorporated by reference to Exhibit 4.3.2 of the Registration Statement on Form S-4 (File No. 333-173023) of the Hertz Corporation as filed on March 23, 2011).

82

Exhibit Number	Description
4.3.4	Second Supplemental Indenture, dated as of March 21, 2011, among The Hertz Corporation, as Issuer, the Subsidiary Guarantors from time to time parties thereto, and Wells Fargo Bank, National Association, as Trustee, relating to the 7.375% Senior Notes due 2021 (Incorporated by reference to Exhibit 4.3.3 of the Registration Statement on Form S-4 (File No. 333-173023) of the Hertz Corporation as filed on March 23, 2011).
4.3.5	Third Supplemental Indenture, dated as of September 2, 2011, among Donlen Corporation, The Hertz Corporation, as Issuer, the Existing Guarantors named therein, and Wells Fargo Bank, National Association, as Trustee, relating to the 7.375% Senior Notes due 2021†.
4.4.3	First Supplemental Indenture, dated as of March 11, 2011, among Hertz Entertainment Services Corporation, The Hertz Corporation, as Issuer, the Subsidiary Guarantors from time to time parties thereto, and Wells Fargo Bank, National Association, as Trustee, relating to the 6.75% Senior Notes due 2019 (Incorporated by reference to Exhibit 4.4.2 of the Registration Statement on Form S-4 (File No. 333-173023) of the Hertz Corporation as filed on March 23, 2011).
4.4.4	Second Supplemental Indenture, dated as of September 2, 2011, among Donlen Corporation, The Hertz Corporation, as Issuer, the Existing Guarantors named therein, and Wells Fargo Bank, National Association, as Trustee, relating to the 6.75% Senior Notes due 2019†.
10.4	Credit Agreement, dated as of September 22, 2011, among The Hertz Corporation, and Puerto Ricancars, Inc., as Borrowers, the several lenders from time to time parties thereto, Gelco Corporation d/b/a GE Fleet Services, as Administrative Agent, Domestic Collateral Agent and PRUSVI Collateral Agent, Bank of America, N.A., as Documentation Agent and Bank of America, N.A. and GE Capital Markets, Inc. as Joint Lead Arrangers and Bookrunning Managers†.
31.1–31.2	Rule 13a-14(a)/15d-14(a) Certifications of Chief Executive Officer and Chief Financial Officer
32.1–32.2	18 U.S.C. Section 1350 Certifications of Chief Executive Officer and Chief Financial Officer
101.INS	XBRL Instance Document*
101.SCH	XBRL Taxonomy Extension Schema Document*
101.CAL	XBRL Taxonomy Extension Calculation Linkbase Document*
101.DEF	XBRL Taxonomy Extension Definition Linkbase Document*
101.LAB	XBRL Taxonomy Extension Label Linkbase Document*
101.PRE	XBRL Taxonomy Extension Presentation Linkbase Document*

Note:

Certain instruments with respect to various additional obligations, which could be considered as long-term debt, have not been filed as exhibits to this Report because the total amount of securities authorized under any such instrument does not exceed 10% of our total assets on a consolidated basis. We agree to furnish to the SEC upon request a copy of any such instrument defining the rights of the holders of such long-term debt.

†

Incorporated by reference to the exhibit of the same number to the Quarterly Report on Form 10-Q of Hertz Global Holdings, Inc., as filed with the Securities and Exchange Commission on November 7, 2011.

*

Pursuant to Rule 406T of Regulation S-T, the Interactive Data Files on Exhibit 101 hereto are deemed not filed or part of a registration statement or prospectus for purposes of Sections 11 or 12 of the Securities Act of 1933, as amended, are deemed not filed for purposes of Section 18 of the Securities and Exchange Act of 1934, as amended, and otherwise are not subject to liability under those sections.

83

EX-31.1

EXHIBIT 31.1

CERTIFICATION OF CHIEF EXECUTIVE OFFICER
PURSUANT TO RULE 13a-14(a)/15d-14(a)

I, Mark P. Frissora, certify that:

1.

I have reviewed this quarterly report on Form 10-Q for the quarter ended September 30, 2011 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 officer 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 internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:



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)

Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;



c)

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



d)

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



5.

The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):



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 information; 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.

Date: November 7, 2011

By:
/s/ MARK P. FRISSORA
Mark P. Frissora
Chief Executive Officer

EX-31.2

QuickLinks -- Click here to rapidly navigate through this document

EXHIBIT 31.2

CERTIFICATION OF CHIEF FINANCIAL OFFICER
PURSUANT TO RULE 13a-14(a)/15d-14(a)

I, Elyse Douglas, certify that:

1.

I have reviewed this quarterly report on Form 10-Q for the quarter ended September 30, 2011 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 officer 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 internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:



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)

Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;



c)

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



d)

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



5.

The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):



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 information; 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.

Date: November 7, 2011

By:
/s/ ELYSE DOUGLAS
Elyse Douglas
Chief Financial Officer

QuickLinks

EXHIBIT 31.2

EX-32.1

QuickLinks -- Click here to rapidly navigate through this document

EXHIBIT 32.1

CERTIFICATION OF CHIEF EXECUTIVE OFFICER
PURSUANT TO 18 U.S.C. SECTION 1350

In connection with the quarterly report of The Hertz Corporation (the "Company") on Form 10-Q for the period ending September 30, 2011 as filed with the Securities and Exchange Commission on the date hereof (the "Report"), I, Mark P. Frissora, Chief Executive Officer of the Company, certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that to my knowledge:

(1)

the Report, to which this statement is furnished as an Exhibit, 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: November 7, 2011

By:
/s/ MARK P. FRISSORA
Mark P. Frissora
Chief Executive Officer

QuickLinks

EXHIBIT 32.1

EX-32.2

EXHIBIT 32.2

CERTIFICATION OF CHIEF FINANCIAL OFFICER
PURSUANT TO 18 U.S.C. SECTION 1350

In connection with the quarterly report of The Hertz Corporation (the "Company") on Form 10-Q for the period ending September 30, 2011 as filed with the Securities and Exchange Commission on the date hereof (the "Report"), I, Elyse Douglas, Chief Financial Officer of the Company, certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that to my knowledge:

(1)

the Report, to which this statement is furnished as an Exhibit, 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: November 7, 2011

By:
/s/ ELYSE DOUGLAS
Elyse Douglas
Chief Financial Officer

XML

CONSOLIDATED STATEMENTS OF OPERATIONS (USD $) In Thousands	3 Months Ended		9 Months Ended
	Sep. 30, 2011	Sep. 30, 2010	Sep. 30, 2011	Sep. 30, 2010
Revenues:
Car rental	$ 2,062,457	$ 1,862,600	$ 5,272,595	$ 4,842,154
Equipment rental	321,555	281,138	891,282	783,815
Other	48,254	42,566	120,685	100,809
Total revenues	2,432,266	2,186,304	6,284,562	5,726,778
Expenses:
Direct operating	1,247,617	1,159,634	3,508,588	3,248,365
Depreciation of revenue earning equipment and lease charges	523,283	501,009	1,379,041	1,416,902
Selling, general and administrative	197,543	168,687	575,231	508,407
Interest expense	156,795	190,352	495,145	537,162
Interest income	(1,249)	(1,416)	(4,651)	(10,485)
Other (income) expense, net	29	61	62,706	61
Total expenses	2,124,018	2,018,327	6,016,060	5,700,412
Income (loss) before income taxes	308,248	167,977	268,502	26,366
(Provision) benefit for taxes on income	(89,915)	(20,911)	(102,280)	(14,672)
Net income (loss)	218,333	147,066	166,222	11,694
Less: Net income attributable to noncontrolling interest	(5,771)	(4,664)	(14,531)	(12,915)
Net income (loss) attributable to The Hertz Corporation and Subsidiaries' common stockholder	$ 212,562	$ 142,402	$ 151,691	$ (1,221)

XML

CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $) In Thousands	9 Months Ended
	Sep. 30, 2011	Sep. 30, 2010
Cash flows from operating activities:
Net income	$ 166,222	$ 11,694
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation of revenue earning equipment	1,306,661	1,359,878
Depreciation of property and equipment	117,837	116,238
Amortization of other intangible assets	51,175	48,990
Amortization and write-off of deferred financing costs	75,891	55,001
Amortization and write-off of debt discount	13,914	16,693
Stock-based compensation charges	24,438	28,011
(Gain) loss on derivatives	(14,330)	16,406
Amortization of cash flow hedges		56,836
Provision for losses on doubtful accounts	21,211	15,203
Asset writedowns	22,782	19,523
Deferred taxes on income	42,268	(15,125)
Gain on sale of property and equipment	(5,199)	(2,660)
Changes in assets and liabilities, net of effects of acquisition:
Receivables	(150,212)	(93,506)
Inventories, prepaid expenses and other assets	(12,547)	(47,589)
Accounts payable	66,808	206,023
Accrued liabilities	(130,558)	(72,945)
Accrued taxes	56,268	14,952
Public liability and property damage	8,628	12,720
Net cash provided by operating activities	1,661,257	1,746,343
Cash flows from investing activities:
Net change in restricted cash and cash equivalents	(123,511)	(378,796)
Revenue earning equipment expenditures	(7,864,609)	(7,113,678)
Proceeds from disposal of revenue earning equipment	4,932,410	5,146,068
Property and equipment expenditures	(202,276)	(134,269)
Proceeds from disposal of property and equipment	48,133	25,459
Acquisitions, net of cash acquired	(222,988)	(12,074)
(Purchase) sale of short-term investments, net	(32,891)	3,171
Other investing activities	760	1,694
Net cash used in investing activities	(3,464,972)	(2,462,425)
Cash flows from financing activities:
Proceeds from issuance of long-term debt	3,058,395	2,133,958
Payment of long-term debt	(3,641,281)	(2,074,930)
Short-term borrowings:
Proceeds	371,994	392,187
Payments	(814,894)	(528,333)
Proceeds (payments) under the revolving lines of credit, net	934,364	1,406,666
Distributions to noncontrolling interest	(10,500)	(12,600)
Proceeds from employee stock purchase plan	2,690	1,857
Loan with Hertz affiliate	317	(6,567)
Payment of financing costs	(87,640)	(51,515)
Dividends paid	(12,450)	(12,500)
Net cash provided by (used in) financing activities	(199,005)	1,248,223
Effect of foreign exchange rate changes on cash and cash equivalents	13,987	(34,339)
Net change in cash and cash equivalents during the period	(1,988,733)	497,802
Cash and cash equivalents at beginning of period	2,374,006	985,467
Cash and cash equivalents at end of period	385,273	1,483,269
Cash paid during the period for:
Interest (net of amounts capitalized)	475,521	436,461
Income taxes	32,544	41,451
Supplemental disclosures of non-cash flow information:
Purchases of revenue earning equipment included in accounts payable and accrued liabilities	217,675	172,188
Sales of revenue earning equipment included in receivables	949,824	751,130
Purchases of property and equipment included in accounts payable	52,787	26,251
Sales of property and equipment included in receivables	$ 10,777	$ 8,352

XML

CONDENSED CONSOLIDATED BALANCE SHEETS (USD $) In Thousands	Sep. 30, 2011	Dec. 31, 2010
ASSETS
Cash and cash equivalents	$ 385,273	$ 2,374,006
Restricted cash and cash equivalents	332,806	207,576
Receivables, less allowance for doubtful accounts of $21,909 and $19,708	1,996,038	1,356,553
Inventories, at lower of cost or market	94,476	87,429
Prepaid expenses and other assets	434,870	344,926
Revenue earning equipment, at cost:
Cars	11,184,823	8,435,077
Less accumulated depreciation	(1,325,457)	(1,215,012)
Other equipment	2,836,745	2,756,101
Less accumulated depreciation	(1,057,578)	(1,052,414)
Total revenue earning equipment	11,638,533	8,923,752
Property and equipment, at cost:
Land, buildings and leasehold improvements	1,126,324	1,071,987
Service equipment and other	1,038,323	900,271
Total property and equipment, at cost	2,164,647	1,972,258
Less accumulated depreciation	(922,601)	(808,689)
Total property and equipment	1,242,046	1,163,569
Other intangible assets, net	2,579,345	2,550,559
Goodwill	379,861	328,560
Total assets	19,083,248	17,336,930
LIABILITIES AND EQUITY
Accounts payable	997,287	954,261
Due to Hertz Global Holdings, Inc.	1,713	1,396
Accrued liabilities	1,215,856	1,068,002
Accrued taxes	195,162	136,397
Debt	12,102,764	10,919,345
Public liability and property damage	289,430	278,685
Deferred taxes on income	1,622,245	1,476,525
Total liabilities	16,424,457	14,834,611
Commitments and contingencies
The Hertz Corporation and Subsidiaries stockholder's equity
Common Stock, $0.01 par value, 3,000 shares authorized, 100 shares issued and outstanding
Additional paid-in capital	3,481,112	3,452,019
Accumulated deficit	(864,673)	(1,004,025)
Accumulated other comprehensive income	21,845	37,823
Total The Hertz Corporation and Subsidiaries stockholder's equity	2,638,284	2,485,817
Noncontrolling interest	20,507	16,502
Total equity	2,658,791	2,502,319
Total liabilities and equity	$ 19,083,248	$ 17,336,930

XML

Employee Retirement Benefits

9 Months Ended

Sep. 30, 2011

Employee Retirement Benefits

Employee Retirement Benefits

Note 8—Employee Retirement Benefits

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

		Pension Benefits
														Postretirement Benefits (U.S.)
		U.S.						Non-U.S.
		Three Months Ended September 30,
		2011			2010			2011			2010			2011			2010
Components of Net Periodic Benefit Cost:
	Service cost	$	6.6		$	4.6		$	(0.5	)	$	1.4		$	0.1		$	0.1
	Interest cost		6.6			6.0			2.9			2.6			0.2			0.3
	Expected return on plan assets		(7.7	)		(6.6	)		(3.5	)		(2.5	)		—			—
	Net amortizations		1.1			0.2			0.1			(0.1	)		(0.1	)		0.2
	Settlement loss		1.5			—			—			—			—			—
	Net pension/postretirement expense	$	8.1		$	4.2		$	(1.0	)	$	1.4		$	0.2		$	0.6

		Pension Benefits
														Postretirement Benefits (U.S.)
		U.S.						Non-U.S.
		Nine Months Ended September 30,
		2011			2010			2011			2010			2011		2010
Components of Net Periodic Benefit Cost:
	Service cost	$	19.7		$	18.0		$	3.0		$	3.9		$	0.2	$	0.2
	Interest cost		20.6			19.6			8.5			7.7			0.7		0.7
	Expected return on plan assets		(22.9	)		(20.0	)		(9.7	)		(7.4	)		—		—
	Net amortizations		5.4			3.5			(0.5	)		(0.2	)		—		—
	Settlement loss		2.2			0.4			—			—			—		—
	Curtailment gain		—			—			(13.1	)		—			—		—
	Net pension/postretirement expense	$	25.0		$	21.5		$	(11.8	)	$	4.0		$	0.9	$	0.9

Our policy for funded plans is to contribute annually, at a minimum, amounts required by applicable laws, regulations and union agreements. From time to time we make contributions beyond those legally required. For the three and nine months ended September 30, 2011, we contributed $16.6 million and $73.7 million, respectively, to our worldwide pension plans, including discretionary contributions of $0.5 million and $13.7 million, respectively, to our United Kingdom, or "U.K.," defined benefit pension plan and benefit payments made through unfunded plans. For the three and nine months ended September 30, 2010, we contributed $11.2 million and $57.8 million, respectively, to our worldwide pension plans, including discretionary contributions of $2.3 million and $5.5 million, respectively, to our U.K. defined benefit pension plan and benefit payments made through unfunded plans. Based upon the significant decline in asset values in 2008, which were in line with the overall market declines, it is likely we will continue to make cash contributions in 2011 and possibly in future years.

We sponsored a defined benefit pension plan in the U.K. On June 30, 2011, we approved an agreement with the trustees of that plan to cease all future benefit accruals to existing members and to close the plan to new members. Effective July 1, 2011, we introduced a defined contribution plan with company matching contributions to replace the defined benefit pension plan. The company matching contributions are generally 100% of the employee contributions, up to 8% of pay, except that former members of the defined benefit plan receive an enhanced match for five years. This will result in somewhat lower contributions this year into the defined benefit plan, which will be offset by matching contributions to the new defined contribution plan. In the three months ended June 30, 2011, we recognized a gain of $13.1 million for the U.K. plan that represented unamortized prior service cost from a 2010 amendment that eliminated discretionary pension increases related to pre-1997 service primarily related to inactive employees.

We participate in various "multiemployer" pension plans. In the event that we withdraw from participation in one of these plans, then applicable law could require us to make an additional lump-sum contribution to the plan, and we would have to reflect that as an expense in our consolidated statement of operations and as a liability on our condensed consolidated balance sheet. Our withdrawal liability for any multiemployer plan would depend on the extent of the plan's funding of vested benefits. At least one multiemployer plan in which we participate is reported to have, and other of our multiemployer plans could have, significant underfunded liabilities. Such underfunding may increase in the event other employers become insolvent or withdraw from the applicable plan or upon the inability or failure of withdrawing employers to pay their withdrawal liability. In addition, such underfunding may increase as a result of lower than expected returns on pension fund assets or other funding deficiencies.

XML

Financial Instruments

9 Months Ended

Sep. 30, 2011

Financial Instruments

Financial Instruments

Note 13—Financial Instruments

Cash and Cash Equivalents and Restricted Cash and Cash Equivalents

Fair value approximates the amount indicated on the balance sheet at September 30, 2011 and December 31, 2010 because of the short-term maturity of these instruments. Money market accounts, whose fair value at September 30, 2011, is measured using Level 1 inputs, totaling $45.9 million and $177.6 million are included in "Cash and cash equivalents" and "Restricted cash and cash equivalents," respectively. Money market accounts, whose fair value at December 31, 2010, is measured using Level 1 inputs, totaling $1,747.9 million and $24.1 million are included in "Cash and cash equivalents" and "Restricted cash and cash equivalents," respectively.

Marketable Securities

Marketable securities held by us consist of equity securities classified as available-for-sale, which are carried at fair value and are included within "Prepaid expenses and other assets." Unrealized gains and losses, net of related income taxes, are included in "Accumulated other comprehensive income." As of September 30, 2011 and December 31, 2010, the fair value of marketable securities was $26.6 million and $0.0 million, respectively. For the three and nine months ended September, 30, 2011, unrealized losses of $8.2 million and $6.3 million, respectively, were recorded in "Accumulated other comprehensive income." Fair values for marketable securities are based on Level 1 inputs consisting of quoted market prices.

Debt

For borrowings with an initial maturity of 93 days or less, fair value approximates carrying value because of the short-term nature of these instruments. For all other debt, fair value is estimated based on quoted market rates as well as borrowing rates currently available to us for loans with similar terms and average maturities (Level 2 inputs). The aggregate fair value of all debt at September 30, 2011 was $12,013.2 million, compared to its aggregate unpaid principal balance of $12,116.1 million. The aggregate fair value of all debt at December 31, 2010 was $11,156.1 million, compared to its aggregate unpaid principal balance of $10,954.8 million.

Derivative Instruments and Hedging Activities

The following table summarizes our financial assets and liabilities measured at fair value on a recurring basis (in millions of dollars):

			Fair Value of Derivative Instruments(1)
			Asset Derivatives(2)				Liability Derivatives(2)
			September 30, 2011		December 31, 2010		September 30, 2011		December 31, 2010
Derivatives not designated as hedging instruments under ASC 815:
	Gasoline swaps		$	—	$	3.1	$	2.2	$	—
	Interest rate caps			0.6		7.2		0.6		7.2
	Foreign exchange forward contracts			15.5		2.6		4.7		11.1
	Interest rate swaps			—		—		0.3		—
	Foreign exchange options			0.1		0.1		—		—
		Total derivatives not designated as hedging instruments under ASC 815	$	16.2	$	13.0	$	7.8	$	18.3

(1)

All fair value measurements were primarily based upon significant observable (Level 2) inputs.

(2)

All asset derivatives are recorded in "Prepaid expenses and other assets" and all liability derivatives are recorded in "Accrued liabilities" on our condensed consolidated balance sheets.

		Amount of Gain or (Loss) Recognized in Other Comprehensive Income (Loss) on Derivative (Effective Portion)				Amount of Gain or (Loss) Reclassified from Accumulated Other Comprehensive Income (Loss) into Income (Effective Portion)
		Three Months Ended September 30,
		2011		2010		2011		2010
Derivatives in ASC 815 Cash Flow Hedging Relationship:
	HVF interest rate swaps	$	—	$	3.1	$	—	$	(21.6	)(1)

		Amount of Gain or (Loss) Recognized in Other Comprehensive Income (Loss) on Derivative (Effective Portion)				Amount of Gain or (Loss) Reclassified from Accumulated Other Comprehensive Income (Loss) into Income (Effective Portion)
		Nine Months Ended September 30,
		2011		2010		2011		2010
Derivatives in ASC 815 Cash Flow Hedging Relationship:
	HVF interest rate swaps	$	—	$	11.9	$	—	$	(72.1	)(1)

Note:

As of December 31, 2010, the HVF interest rate swaps and associated debt matured. The location of the effective portion reclassified from "Accumulated other comprehensive income" into income is in "Interest expense" on our consolidated statement of operations. No amount of gain or loss was recognized in income (ineffective portion) during the three and nine months ended September 30, 2011 and 2010.

(1)

Includes the amortization of amounts in "Accumulated other comprehensive income" associated with the de-designation of a previous cash flow hedging relationship.

				Amount of Gain or (Loss) Recognized in Income on Derivative
				Three Months Ended September 30,
			Location of Gain or (Loss) Recognized on Derivative
				2011			2010
Derivatives Not Designated as Hedging Instruments under ASC 815:
	Gasoline swaps		Direct operating	$	(1.9	)	$	1.7
	Interest rate caps		Selling, general and administrative		0.1			(0.2	)
	Foreign exchange forward contracts		Selling, general and administrative		11.3			(18.5	)
	Foreign exchange options		Selling, general and administrative		(0.1	)		(0.1	)
		Total		$	9.4		$	(17.1	)

				Amount of Gain or (Loss) Recognized in Income on Derivative
				Nine Months Ended September 30,
			Location of Gain or (Loss) Recognized on Derivative
				2011			2010
Derivatives Not Designated as Hedging Instruments under ASC 815:
	Gasoline swaps		Direct operating	$	1.0		$	—
	Interest rate caps		Selling, general and administrative		0.1			(2.5	)
	Foreign exchange forward contracts		Selling, general and administrative		3.4			(19.9	)
	Foreign exchange options		Selling, general and administrative		(0.1	)		(0.2	)
		Total		$	4.4		$	(22.6	)

In conjunction with the refinanced Series 2009-1 Notes and the Series 2010-2 Notes, HVF purchased an interest rate cap for $6.7 million, with a maximum notional amount equal to the refinanced Series 2009-1 Notes and the Series 2010-2 Notes with a combined maximum principal amount of $2.1 billion, a strike rate of 5% and expected maturity date of March 25, 2013. Additionally, Hertz sold a 5% interest rate cap for $6.2 million, with a matching notional amount and term to the HVF interest rate cap. Also in December 2010, the Australian Securitization was completed and our Australian operating subsidiary purchased an interest rate cap for $0.5 million, with a maximum notional amount equal to the Australian Securitization maximum principal amount of A$250 million, a strike rate of 7% and expected maturity date of December 2012. Additionally, Hertz sold a 7% interest rate cap, for $0.4 million with a matching notional amount and term to the Australian operating subsidiary's interest rate cap. The fair values of all interest rate caps were calculated using a discounted cash flow method and applying observable market data (i.e. the 1-month LIBOR yield curve and credit default swap spreads). Gains and losses resulting from changes in the fair value of these interest rate caps are included in our results of operations in the periods incurred.

In connection with our acquisition of Donlen, we acquired interest rate swaps with a total notional amount of $30.4 million at September 30, 2011, associated with floating rate debt. These interest rate swaps are used to effectively convert an amount of floating rate debt into fixed rate debt. The fair values of these interest rate swaps were calculated using a discounted cash flow method and applying observable market data (i.e. the 1-month LIBOR yield curve). Gains and losses resulting from changes in the fair value of these interest rate swaps are included in our results of operations in the periods incurred (in Selling, general and administrative).

We purchase unleaded gasoline and diesel fuel at prevailing market rates and maintain a program to manage our exposure to changes in fuel prices through the use of derivative commodity instruments. We currently have in place swaps to cover a portion of our fuel price exposure through November 2012. We presently hedge a portion of our overall unleaded gasoline and diesel fuel purchases with commodity swaps and have contracts in place that settle on a monthly basis. As of September 30, 2011, our outstanding commodity instruments for unleaded gasoline and diesel fuel totaled approximately 9.3 million gallons and 2.1 million gallons, respectively. The fair value of these commodity instruments was calculated using a discounted cash flow method and applying observable market data (i.e., NYMEX RBOB Gasoline and U.S. Department of Energy surveys, etc.). Gains and losses resulting from changes in the fair value of these commodity instruments are included in our results of operations in the periods incurred.

We manage our foreign currency risk primarily by incurring, to the extent practicable, operating and financing expenses in the local currency in the countries in which we operate, including making fleet and equipment purchases and borrowing for working capital needs. Also, we have purchased foreign exchange options to manage exposure to fluctuations in foreign exchange rates for selected marketing programs. The effect of exchange rate changes on these financial instruments would not materially affect our consolidated financial position, results of operations or cash flows. Our risks with respect to foreign exchange options are limited to the premium paid for the right to exercise the option and the future performance of the option's counterparty. Premiums paid for options outstanding as of September 30, 2011, were approximately $0.2 million. We limit counterparties to the transactions to financial institutions that have strong credit ratings. As of September 30, 2011 and December 31, 2010, the total notional amount of these foreign exchange options was $5.3 million and $3.5 million, respectively. As of September 30, 2011, these foreign exchange options mature through January 2013. The fair value of the foreign exchange options was calculated using a discounted cash flow method and applying observable market data (i.e. foreign currency exchange rates). Gains and losses resulting from changes in the fair value of these options are included in our results of operations in the periods incurred.

We also manage exposure to fluctuations in currency risk on intercompany loans we make to certain of our subsidiaries by entering into foreign currency forward contracts at the time of the loans which are intended to offset the impact of foreign currency movements on the underlying intercompany loan obligations. As of September 30, 2011 and December 31, 2010, the total notional amount of these forward contracts was $1,043.0 million and $721.8 million, respectively. As of September 30, 2011 these foreign currency forward contracts mature within four months. The fair value of these foreign currency forward contracts was calculated based on foreign currency forward exchange rates.

On October 1, 2006, we designated our 7.875% Senior Notes due 2014 as an effective net investment hedge of our Euro-denominated net investment in our international operations. As a result of this net investment hedge designation, as of September 30, 2011 and December 31, 2010, losses of $11.0 million (net of tax of $7.8 million) and $6.8 million (net of tax of $5.1 million), respectively, attributable to the translation of our 7.875% Senior Notes due 2014 into the U.S. dollar are recorded in our condensed consolidated balance sheet in "Accumulated other comprehensive income."

XML

Goodwill and Other Intangible Assets

9 Months Ended

Sep. 30, 2011

Goodwill and Other Intangible Assets

Goodwill and Other Intangible Assets

Note 4—Goodwill and Other Intangible Assets

The following summarizes the changes in our goodwill, by segment (in millions of dollars):

		Car Rental			Equipment Rental			Total
Balance as of January 1, 2011
	Goodwill	$	367.9		$	681.7		$	1,049.6
	Accumulated impairment losses		(46.1	)		(674.9	)		(721.0	)
			321.8			6.8			328.6
	Goodwill acquired during the period		50.9			0.2			51.1
	Adjustments to previously recorded purchase price allocation		(0.8	)		—			(0.8	)
	Other changes during the period(1)		1.0			—			1.0
			51.1			0.2			51.3
Balance as of September 30, 2011
	Goodwill		419.0			681.9			1,100.9
	Accumulated impairment losses		(46.1	)		(674.9	)		(721.0	)
		$	372.9		$	7.0		$	379.9

		Car Rental			Equipment Rental			Total
Balance as of January 1, 2010
	Goodwill	$	367.3		$	677.5		$	1,044.8
	Accumulated impairment losses		(46.1	)		(674.9	)		(721.0	)
			321.2			2.6			323.8
	Goodwill acquired during the year		2.7			4.3			7.0
	Other changes during the year(1)		(2.1	)		(0.1	)		(2.2	)
			0.6			4.2			4.8
Balance as of December 31, 2010
	Goodwill		367.9			681.7			1,049.6
	Accumulated impairment losses		(46.1	)		(674.9	)		(721.0	)
		$	321.8		$	6.8		$	328.6

(1)

Primarily consists of changes resulting from the translation of foreign currencies at different exchange rates from the beginning of the period to the end of the period.

Other intangible assets, net, consisted of the following major classes (in millions of dollars):

				September 30, 2011
				Gross Carrying Amount		Accumulated Amortization			Net Carrying Value
Amortizable intangible assets:
	Customer-related			$	671.6	$	(349.3	)	$	322.3
	Other(1)				73.9		(25.1	)		48.8
		Total			745.5		(374.4	)		371.1
Indefinite-lived intangible assets:
	Trade name				2,190.0		—			2,190.0
	Other(2)				18.2		—			18.2
		Total			2,208.2		—			2,208.2
			Total other intangible assets, net	$	2,953.7	$	(374.4	)	$	2,579.3

				December 31, 2010
				Gross Carrying Amount		Accumulated Amortization			Net Carrying Value
Amortizable intangible assets:
	Customer-related			$	606.5	$	(304.6	)	$	301.9
	Other(1)				59.1		(18.6	)		40.5
		Total			665.6		(323.2	)		342.4
Indefinite-lived intangible assets:
	Trade name				2,190.0		—			2,190.0
	Other(2)				18.2		—			18.2
		Total			2,208.2		—			2,208.2
			Total other intangible assets, net	$	2,873.8	$	(323.2	)	$	2,550.6

(1)

Other amortizable intangible assets primarily consist of our Advantage trade name and concession rights, Donlen trade name, reacquired franchise rights, non-compete agreements and technology-related intangibles.

(2)

Other indefinite-lived intangible assets primarily consist of reacquired franchise rights.

Amortization of other intangible assets for the three months ended September 30, 2011 and 2010, was approximately $17.5 million and $16.3 million, respectively, and for the nine months ended September 30, 2011 and 2010, was approximately $51.2 million and $49.0 million, respectively. Based on our amortizable intangible assets as of September 30, 2011, we expect amortization expense to be approximately $17.7 million for the remainder of 2011, $72.5 million in 2012, $71.2 million in 2013, $67.9 million in 2014, $66.4 million in 2015 and $19.3 million in 2016.

Donlen Acquisition

On September 1, 2011, Hertz acquired 100% of the equity interest in Donlen, a leading provider of fleet leasing and management services. Donlen provides Hertz an immediate leadership position in long-term car, truck and equipment leasing and fleet management. This transaction is part of the overall growth strategy of Hertz to provide the most flexible transportation programs for corporate and general consumers. Additionally, Donlen brings to Hertz a specialized consulting and technology expertise that we expect to enable us to better model, measure and manage fleet performance. All goodwill recognized as part of this acquisition is reported in the car rental segment.

The Donlen base equity valuation for the transaction was $250.0 million, subject to adjustment based on the net assets of Donlen at closing. The preliminary purchase price adjustment at closing resulted in a downward adjustment of $2.4 million (resulting in a closing cash payment for equity of $247.6 million) and is subject to further adjustment upon finalization of the Donlen closing date balance sheet. None of the goodwill recognized as part of this acquisition is expected to be deductible for tax purposes.

The following summarizes the fair values of the assets purchased and liabilities assumed as of the acquisition date (in millions):

Cash and cash equivalents		$	35.6
Receivables			64.0
Prepaid expenses and other assets			7.0
Revenue earning equipment			1,120.6
Property and equipment			13.5
Other intangible assets			75.0
Goodwill			48.8
Accounts payable			(39.4	)
Accrued liabilities			(235.2	)
Deferred taxes on income			(113.5	)
Debt			(728.8	)
	Total	$	247.6

Other intangible assets and their amortization periods are as follows:

		Useful life (in years)		Fair value (in millions)
Customer relationships			16	$	65.0
Trademark			20		7.0
Non-compete agreement			5		3.0
	Total			$	75.0

The amount of Donlen's revenue and earnings included in Hertz's consolidated statement of operations for the three and nine months ended September 30, 2011, and the revenue and earnings of the combined entity had the acquisition date been January 1, 2010, are as follows (in millions):

	Revenue		Earnings
Actual from 9/1/11–9/30/11	$	35.1	$	0.1
2011 supplemental pro forma from 7/1/11–9/30/11	$	2,500.8	$	216.9
2011 supplemental pro forma from 1/1/11–9/30/11	$	6,545.8	$	161.5
2010 supplemental pro forma from 7/1/10–9/30/10	$	2,272.1	$	138.6
2010 supplemental pro forma from 1/1/10–9/30/10	$	5,977.8	$	(2.6	)

Donlen's actual earnings for the month of September 2011 was impacted by $0.7 million related to the amortization expense associated with the acquired intangible assets and the fair value adjustment related to acquired software, as well as, the write-off of certain unamortized debt costs.

2011 supplemental pro forma revenue for the three and nine months ended September 30, 2011 excludes $0.6 million and $3.2 million, respectively, related to deferred revenue which was eliminated as part of acquisition accounting. 2011 supplemental pro forma earnings for the three and nine months ended September 30, 2011 excludes $0.4 million and $2.0 million, respectively, related to deferred income which was eliminated as part of acquisition accounting; and $5.3 million and $5.3 million, respectively, of acquisition related costs incurred in 2011.

2010 supplemental pro forma revenue for the three and nine months ended September 30, 2010 excludes $2.0 million and $7.0 million, respectively, related to deferred revenue which was eliminated as part of acquisition accounting. 2010 supplemental pro forma earnings for the three and nine months ended September 30, 2010 excludes $1.2 million and $4.3 million, respectively, related to deferred income which was eliminated as part of acquisition accounting, and includes $5.3 million and $5.3 million, respectively, of acquisition related costs incurred.

This transaction has been accounted for using the acquisition method of accounting in accordance with GAAP and operating results of Donlen from the date of acquisition are included in our consolidated statement of operations. The allocation of the purchase price to the tangible and intangible net assets acquired is preliminary and subject to finalization.

Other Acquisitions

Additionally, during the nine months ended September 30, 2011, we added eight international car rental locations and one domestic equipment rental location through external acquisitions. These acquisitions are not material to the consolidated amounts presented within our statement of operations for the three-month and nine-month periods ended September 30, 2011.

XML

Segment Information

9 Months Ended

Sep. 30, 2011

Segment Information

Segment Information

Note 10—Segment Information

Our operating segments are aggregated into reportable business segments based primarily upon similar economic characteristics, products, services, customers, and delivery methods. We have identified two reportable segments: rental and leasing of cars, crossovers and light trucks, or "car rental," and rental of industrial, construction and material handling equipment, or "equipment rental." Other reconciling items include general corporate assets and expenses, certain interest expense (including net interest on corporate debt), as well as other business activities, such as our third party claim management services. Donlen is included in the car rental reportable segment.

Adjusted pre-tax income (loss) is the measure utilized by management in making decisions about allocating resources to segments and measuring their performance. We believe this measure best reflects the financial results from ongoing operations. Adjusted pre-tax income (loss) is calculated as income (loss) before income taxes plus other reconciling items, non-cash purchase accounting charges, non-cash debt charges and certain one-time charges and non-operational items. The contribution of our reportable segments to revenues and adjusted pre-tax income (loss) and the reconciliation to consolidated amounts are summarized below (in millions of dollars).

			Three Months Ended September 30,
			Revenues				Adjusted Pre-Tax Income (Loss)
			2011		2010		2011			2010
Car rental			$	2,109.1	$	1,903.5	$	375.3		$	307.1
Equipment rental				321.7		281.2		55.9			33.7
		Total reportable segments		2,430.8		2,184.7		431.2			340.8
Other				1.5		1.6
		Total	$	2,432.3	$	2,186.3
Adjustments:
	Other reconciling items(1)							(77.9	)		(83.1	)
	Purchase accounting(2)							(19.1	)		(23.8	)
	Non-cash debt charges(3)							(14.8	)		(40.8	)
	Restructuring charges							(1.9	)		(14.6	)
	Restructuring related charges(4)							(3.2	)		(0.6	)
	Derivative gains (losses)(5)							0.1			(0.2	)
	Management transition costs							(1.5	)		—
	Acquisition related costs							(4.6	)		(9.7	)
		Income before income taxes					$	308.3		$	168.0

			Nine Months Ended September 30,
			Revenues				Adjusted Pre-Tax Income (Loss)
			2011		2010		2011			2010
Car rental			$	5,388.3	$	4,938.2	$	678.8		$	509.9
Equipment rental				891.6		784.1		99.5			43.0
		Total reportable segments		6,279.9		5,722.3		778.3			552.9
Other				4.7		4.5
		Total	$	6,284.6	$	5,726.8
Adjustments:
	Other reconciling items(1)							(244.1	)		(256.9	)
	Purchase accounting(2)							(62.2	)		(68.4	)
	Non-cash debt charges(3)							(89.9	)		(128.6	)
	Restructuring charges							(40.4	)		(45.5	)
	Restructuring related charges(4)							(6.4	)		(7.9	)
	Derivative gains (losses)(5)							0.1			(2.5	)
	Acquisition related costs							(13.6	)		(16.7	)
	Management transition costs							(4.0	)		—
	Pension adjustment(6)							13.1			—
	Premiums paid on debt(7)							(62.4	)		—
		Income before income taxes					$	268.5		$	26.4

(1)

Represents general corporate expenses, certain interest expense (including net interest on corporate debt), as well as other business activities such as our third-party claim management services.

(2)

Represents the purchase accounting effects of the Acquisition on our results of operations relating to increased depreciation and amortization of tangible and intangible assets and accretion of revalued workers' compensation and public liability and property damage liabilities. Also represents the purchase accounting effects of subsequent acquisitions on our results of operations relating to increased amortization of intangible assets.

(3)

Represents non-cash debt charges relating to the amortization and write-off of deferred debt financing costs and debt discounts. For the three and nine months ended September 30, 2010, also includes $18.0 million and $56.9 million, respectively, associated with the amortization of amounts pertaining to the de-designation of the Hertz Vehicle Financing LLC, or "HVF," interest rate swaps as effective hedging instruments.

(4)

Represents incremental costs incurred directly supporting our business transformation initiatives. Such costs include transition costs incurred in connection with our business process outsourcing arrangements and incremental costs incurred to facilitate business process re-engineering initiatives that involve significant organization redesign and extensive operational process changes.

(5)

Represents the mark-to-market adjustment on our interest rate cap.

(6)

Represents a gain for the U.K. pension plan relating to unamortized prior service cost from a 2010 amendment that eliminated discretionary pension increases related to pre-1997 service primarily pertaining to inactive employees.

(7)

Represents premiums paid to redeem our 10.5% Senior Subordinated Notes and a portion of our 8.875% Senior Notes.

Total assets increased $1,746.3 million from December 31, 2010 to September 30, 2011. The increase was primarily related to an increase in our car rental segment's revenue earning equipment and receivables, partly offset by a decrease in other cash and cash equivalents primarily relating to the redemption of our 10.5% Senior Subordinated Notes and a portion of our 8.875% Senior Notes.

XML

Contingencies and Off-Balance Sheet Commitments

9 Months Ended

Sep. 30, 2011

Contingencies and Off-Balance Sheet Commitments

Contingencies and Off-Balance Sheet Commitments

Note 15—Contingencies and Off-Balance Sheet Commitments

Off-Balance Sheet Commitments

As of September 30, 2011 and December 31, 2010, the following guarantees (including indemnification commitments) were issued and outstanding.

Indemnification Obligations

In the ordinary course of business, we execute contracts involving indemnification obligations customary in the relevant industry and indemnifications specific to a transaction such as the sale of a business. These indemnification obligations might include claims relating to the following: environmental matters; intellectual property rights; governmental regulations and employment-related matters; customer, supplier and other commercial contractual relationships; and financial matters. Performance under these indemnification obligations would generally be triggered by a breach of terms of the contract or by a third party claim. We regularly evaluate the probability of having to incur costs associated with these indemnification obligations and have accrued for expected losses that are probable and estimable. The types of indemnification obligations for which payments are possible include the following:

Sponsors; Directors

We have entered into customary indemnification agreements with Hertz Holdings, the Sponsors and Hertz Holdings' stockholders affiliated with the Sponsors, pursuant to which Hertz Holdings and we will indemnify the Sponsors, Hertz Holdings' stockholders affiliated with the Sponsors and their respective affiliates, directors, officers, partners, members, employees, agents, representatives and controlling persons, against certain liabilities arising out of performance of a consulting agreement with Hertz Holdings and each of the Sponsors and certain other claims and liabilities, including liabilities arising out of financing arrangements or securities offerings. We do not believe that these indemnifications are reasonably likely to have a material impact on us. Hertz Holdings has entered into indemnification agreements with each of its directors.

Environmental

We have indemnified various parties for the costs associated with remediating numerous hazardous substance storage, recycling or disposal sites in many states and, in some instances, for natural resource damages. The amount of any such expenses or related natural resource damages for which we may be held responsible could be substantial. The probable expenses that we expect to incur for such matters have been accrued, and those expenses are reflected in our condensed consolidated financial statements. As of September 30, 2011 and December 31, 2010, the aggregate amounts accrued for environmental liabilities including liability for environmental indemnities, reflected in our condensed consolidated balance sheets in "Accrued liabilities" were $1.8 million and $1.6 million, respectively. The accrual generally represents the estimated cost to study potential environmental issues at sites deemed to require investigation or clean-up activities, and the estimated cost to implement remediation actions, including on-going maintenance, as required. Cost estimates are developed by site. Initial cost estimates are based on historical experience at similar sites and are refined over time on the basis of in-depth studies of the sites. For many sites, the remediation costs and other damages for which we ultimately may be responsible cannot be reasonably estimated because of uncertainties with respect to factors such as our connection to the site, the materials there, the involvement of other potentially responsible parties, the application of laws and other standards or regulations, site conditions, and the nature and scope of investigations, studies, and remediation to be undertaken (including the technologies to be required and the extent, duration, and success of remediation).

Legal Proceedings

From time to time we are a party to various legal proceedings. We are currently a defendant in numerous actions and have received numerous claims on which actions have not yet been commenced for public liability and property damage arising from the operation of motor vehicles and equipment rented from us and our licensees. The obligation for public liability and property damage on self-insured U.S. and international vehicles and equipment, as stated on our balance sheet, represents an estimate for both reported accident claims not yet paid and claims incurred but not yet reported. The related liabilities are recorded on a non-discounted basis. Reserve requirements are based on actuarial evaluations of historical accident claim experience and trends, as well as future projections of ultimate losses, expenses, premiums and administrative costs. At September 30, 2011 and December 31, 2010 our liability recorded for public liability and property damage matters was $289.4 million and $278.7 million, respectively. We believe that our analysis was based on the most relevant information available, combined with reasonable assumptions, and that we may prudently rely on this information to determine the estimated liability. We note the liability is subject to significant uncertainties. The adequacy of the liability reserve is regularly monitored based on evolving accident claim history and insurance related state legislation changes. If our estimates change or if actual results differ from these assumptions, the amount of the recorded liability is adjusted to reflect these results.

For a detailed description of certain of our legal proceedings please see Note 11 of the Notes to our audited annual consolidated financial statements included in our Form 10-K under the caption "Item 8—Financial Statements and Supplementary Data."

The following recent developments pertaining to legal proceedings described in our Form 10-K are furnished on a supplemental basis:

Following the entry of the Court's June 27, 2011 Order in Janet Sobel et al. v. The Hertz Corporation et al. which formally denied the plaintiffs' motion for final approval of the settlement, the plaintiffs filed a motion for class certification—which we opposed—and discovery has again commenced. A separate action is proceeding against Enterprise, National and Alamo.

The Kansas Supreme Court issued its decision in Critchfield Physical Therapy, Inc. v. Taranto Group, Inc.—another Telephone Consumer Protection Act case—in September of 2011, so the stay that had been pending in Fun Services of Kansas City, Inc. v. Hertz Equipment Rental Corporation has now been lifted and the case will proceed.

None of the other legal proceedings described in our Form 10-K have experienced material changes.

In addition to the above mentioned and those described in our Form 10-K or in our other filings with Securities and Exchange Commission, various other legal actions, claims and governmental inquiries and proceedings are pending or may be instituted or asserted in the future against us and our subsidiaries. Other than with respect to the aggregate claims for public liability and property damage pending against us, management does not believe that any of the matters resolved, or pending against us, are material to us and our subsidiaries taken as a whole.

We have established reserves for matters where we believe that the losses are probable and reasonably estimated. Other than with respect to the reserve established for claims for public liability and property damage, none of those reserves are material. For matters where we have not established a reserve, the ultimate outcome or resolution cannot be predicted at this time, or the amount of ultimate loss, if any, cannot be reasonably estimated. Litigation is subject to many uncertainties and the outcome of the individual litigated matters is not predictable with assurance. It is possible that certain of the actions, claims, inquiries or proceedings, including those discussed in our Form 10-K or in our other filings with Securities and Exchange Commission, could be decided unfavorably to us or any of our subsidiaries involved. Accordingly, it is possible that an adverse outcome from such a proceeding could exceed the amount accrued in an amount that could be material to our consolidated financial condition, results of operations or cash flows in any particular reporting period.

XML

Total Equity

9 Months Ended

Sep. 30, 2011

Total Equity

Total Equity

Note 11—Total Equity

(in Millions)		100 Shares Common Stock		Additional Paid-In Capital		Retained Earnings (Deficit)			Accumulated Other Comprehensive Income (Loss)			Non- controlling Interest			Total Equity
December 31, 2010		$	—	$	3,452.0	$	(1,004.0	)	$	37.8		$	16.5		$	2,502.3
	Net loss attributable to The Hertz Corporation and Subsidiaries' common stockholder						151.7									151.7
	Translation adjustment changes, net of tax									(7.8	)					(7.8	)
	Unrealized holding gains on securities, net of tax									(3.8	)					(3.8	)
	Unrealized gain on Euro-denominated debt, net of tax									(4.2	)					(4.2	)
	Defined benefit pension plans, net of tax									(0.1	)					(0.1	)
	Total Comprehensive Loss															135.8
	Net income relating to noncontrolling interest												14.5			14.5
	Dividend payment to noncontrolling interest												(10.5	)		(10.5	)
	Dividends paid						(12.4	)								(12.4	)
	Stock-based employee compensation charges, net of tax				24.4											24.4
	Employee stock purchase plan				3.2											3.2
	Hertz Holdings common shares issued to Directors				1.5											1.5
September 30, 2011		$	—	$	3,481.1	$	(864.7	)	$	21.9		$	20.5		$	2,658.8

(in Millions)		100 Shares Common Stock		Additional Paid-In Capital		Retained Earnings (Deficit)			Accumulated Other Comprehensive Income (Loss)			Non- controlling Interest			Total Equity
December 31, 2009		$	—	$	3,410.5	$	(960.7	)	$	(3.3	)	$	17.3		$	2,463.8
	Net loss attributable to The Hertz Corporation and Subsidiaries' common stockholder						(1.2	)								(1.2	)
	Change in fair value of derivatives qualifying as cash flow hedges, net of tax									41.9						41.9
	Translation adjustment changes, net of tax									(16.6	)					(16.6	)
	Unrealized gain on Euro-denominated debt, net of tax									10.5						10.5
	Defined benefit pension plans, net of tax									(0.4	)					(0.4	)
	Total Comprehensive Loss															34.2
	Dividend payment to noncontrolling interest												(12.6	)		(12.6	)
	Net income relating to noncontrolling interest												12.9			12.9
	Dividends paid						(12.5	)								(12.5	)
	Stock-based employee compensation charges, net of tax				28.0											28.0
	Proceeds from employee stock purchase plan				2.2											2.2
	Hertz Holdings common shares issued to Directors				1.3											1.3
September 30, 2010		$	—	$	3,442.0	$	(974.4	)	$	32.1		$	17.6		$	2,517.3

Accumulated other comprehensive income (loss) as of September 30, 2011 and December 31, 2010 includes accumulated translation gains of $107.0 million and $114.9 million, respectively, pension benefits of $(70.5) million and $(70.2) million, respectively, unrealized losses on our Euro-denominated debt of $(11.0) million and $(6.8) million, respectively, and unrealized holding losses of $(3.7) million and unrealized holding gains of $0.1 million, respectively.

XML

Stock-Based Compensation

9 Months Ended

Sep. 30, 2011

Stock-Based Compensation

Stock-Based Compensation

Note 9—Stock-Based Compensation

In March 2011, Hertz Holdings granted 371,505 Restricted Stock Units, or "RSUs," to certain executives and employees at fair values ranging from $14.60 to $15.02, 499,515 Performance Stock Units, or "PSUs," at a fair value of $14.60, and 193,798 PSUs at a fair value of $10.19 under the Hertz Global Holdings, Inc. 2008 Omnibus Incentive Plan, or the "Omnibus Plan." For the PSUs, 499,515 have a performance condition under which the number of units that will ultimately be awarded will vary from 0% to 150% of the original grant, based on the sum of 2011 and 2012 Corporate EBITDA results. The remaining 193,798 PSUs granted contain a market condition whereby the 20 day average trailing stock price must equal or exceed a certain price target at any time during the five year performance period. In May 2011, Hertz Holdings granted 130,275 RSUs at a fair value of $16.39. In August 2011, Hertz Holdings granted 47,473 RSUs at a fair value of $11.79.

In March 2011, Hertz Holdings granted options to acquire 2,108,944 shares of its common stock to certain executives and employees at exercise prices ranging from $14.60 to $15.02 under the Omnibus Plan.

The non-cash stock-based compensation expense associated with the Prior Plans (as defined below) and the Omnibus Plan is pushed down from Hertz Holdings and recorded on the books at the Hertz level.

A summary of the total compensation expense and associated income tax benefits recognized under the Hertz Global Holdings, Inc. Stock Incentive Plan and Hertz Global Holdings, Inc. Director Stock Incentive Plan, or the "Prior Plans," and the Omnibus Plan, including the cost of stock options, RSUs, and PSUs, is as follows (in millions of dollars):

		Three Months Ended September 30,						Nine Months Ended September 30,
		2011			2010			2011			2010
Compensation Expense		$	7.8		$	8.7		$	24.4		$	28.0
Income Tax Benefit			(3.0	)		(3.4	)		(9.4	)		(10.8	)
	Total	$	4.8		$	5.3		$	15.0		$	17.2

As of September 30, 2011, there was approximately $43.5 million of total unrecognized compensation cost related to non-vested stock options, RSUs and PSUs granted by Hertz Holdings under the Prior Plans and the Omnibus Plan. The total unrecognized compensation cost is expected to be recognized over the remaining 1.7 years, on a weighted average basis, of the requisite service period that began on the grant dates.

XML

Basis of Presentation and Recently Issued Accounting Pronouncements

9 Months Ended

Sep. 30, 2011

Basis of Presentation and Recently Issued Accounting Pronouncements

Basis of Presentation and Recently Issued Accounting Pronouncements

Note 2—Basis of Presentation and Recently Issued Accounting Pronouncements

Basis of Presentation

The significant accounting policies summarized in Note 2 to our audited consolidated financial statements contained in our Annual Report on Form 10-K for the fiscal year ended December 31, 2010, filed with the United States Securities and Exchange Commission, or "SEC," on February 28, 2011, or the "Form 10-K," have been followed in preparing the accompanying condensed consolidated financial statements.

The December 31, 2010 condensed consolidated balance sheet data was derived from our audited financial statements, but does not include all disclosures required by accounting principles generally accepted in the United States of America, or "GAAP."

The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the amounts reported in the financial statements and footnotes. Actual results could differ materially from those estimates.

In our opinion, all 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.

Certain prior period amounts have been reclassified to conform with current reporting.

During the third quarter of 2011, we identified certain errors in our previously issued consolidated financial statements. While these errors did not, individually or in the aggregate, result in a material misstatement of the Company's previously issued consolidated financial statements, correcting these items in the third quarter would have been material to the third quarter and nine-months ending September 30, 2011 results. Accordingly, management has revised in this filing and will revise in its 2011 Form 10-K and its subsequent quarterly filings on Form 10-Q, its previously reported balance sheets and consolidated statement of operations as noted below. These errors relate to additional telecommunication charges and depreciation of revenue earning equipment, as well as certain corrections to deferred taxes on income for years 2005 through 2010 and the related impact on the 2008 goodwill impairment. We are recording the cumulative effect $(26.9) million of these adjustments for the periods prior to 2008 as a decrease to the previously reported December 31, 2007 Retained earnings of $170.5 million, resulting in revised December 31, 2007 Retained earnings of $143.6 million. These adjustments also resulted in a decrease to revenue earning equipment, net and increases to goodwill, accounts payable and deferred taxes on income as of December 31, 2010 and 2009. As such, total assets were revised from the previously reported $17,324.2 million to $17,336.9 million, total liabilities were revised from the previously reported $14,809.0 million to $14,834.6 million and total equity was revised from the previously reported $2,515.2 million to $2,502.3 million as of December 31, 2010. Also, total assets were revised from the previously reported $15,996.4 million to $16,009.1 million, total liabilities were revised from the previously reported $13,522.4 million to $13,547.4 million and total equity was revised from the previously reported $2,474.1 million to $2,463.8 million as of December 31, 2009.

The following tables present the effect of this correction on our Consolidated Statements of Operations (in thousands):

	Year Ended December 31, 2010									Year Ended December 31, 2009
	As Previously Reported			Adjustment			As Revised			As Previously Reported			Adjustment			As Revised
Direct operating	$	4,282,351		$	1,043		$	4,283,394		$	4,084,176		$	6,300		$	4,090,476
Depreciation of revenue earning equipment and lease charges		1,868,147			—			1,868,147			1,931,358			2,453			1,933,811
Other corrections		—						—			—			(2,870	)		(2,870	)
(Provision) benefit for taxes on income		(33,728	)		407			(33,321	)		48,398			2,377			50,775
Net loss attributable to The Hertz Corporation and Subsidiaries' common stockholder		(17,746	)		(636	)		(18,382	)		(110,535	)		(3,506	)		(114,041	)

	Year Ended December 31, 2008
	As Previously Reported			Adjustment		As Revised
Direct operating	$	4,930,018		$	1,638	$	4,931,656
Depreciation of revenue earning equipment and lease charges		2,194,164			2,703		2,196,867
Impairment charges		1,168,900			26,087		1,194,987
Other corrections		—			2,870		2,870
Benefit for taxes on income		197,657			51,483		249,140
Net income (loss) attributable to The Hertz Corporation and Subsidiaries' common stockholder		(1,206,524	)		18,185		(1,188,339	)

	Three Months Ended March 31, 2010									Three Months Ended June 30, 2010
	As Previously Reported			Adjustment			As Revised			As Previously Reported			Adjustment			As Revised
Direct operating	$	1,012,999		$	1,069		$	1,014,068		$	1,075,037		$	(374	)	$	1,074,663
(Provision) benefit for taxes on income		14,213			417			14,630			(8,245	)		(146	)		(8,391	)
Net income (loss) attributable to The Hertz Corporation and Subsidiaries' common stockholder		(135,677	)		(652	)		(136,329	)		(7,522	)		228			(7,294	)

	Three Months Ended September 30, 2010									Nine Months Ended September 30, 2010
	As Previously Reported			Adjustment			As Revised			As Previously Reported			Adjustment			As Revised
Direct operating	$	1,157,485		$	2,149		$	1,159,634		$	3,245,521		$	2,844		$	3,248,365
(Provision) benefit for taxes on income		(21,750	)		839			(20,911	)		(15,782	)		1,110			(14,672	)
Net income (loss) attributable to The Hertz Corporation and Subsidiaries' common stockholder		143,712			(1,310	)		142,402			513			(1,734	)		(1,221	)

As previously reported, for the nine months ended September 30, 2010, we have revised net cash provided by operating activities and net cash used in investing activities within our consolidated statements of cash flows due to a gross-up of cash lease payments relating to our revenue earning equipment in the non-cash add back previously included in depreciation of revenue earning equipment and proceeds from disposal of revenue earning equipment.

Recently Issued Accounting Pronouncements

In June 2011, the Financial Accounting Standards Board, or "FASB," issued Accounting Standards Update No. 2011-05, "Presentation of Comprehensive Income," requiring companies to present items of net income and other comprehensive income either in one continuous statement, referred to as the statement of comprehensive income, or in two separate, but consecutive statements of net income and other comprehensive income. The amendments in this update do not change the items that must be reported in other comprehensive income or when an item of other comprehensive income must be reclassified to net income. These provisions will become effective for us beginning with our quarterly report for the period ended March 31, 2012. In October 2011, the FASB decided to propose a deferral of the requirement to present reclassifications of other comprehensive income on the face of the income statement, which was also included in this accounting standards update.

In September 2011, the FASB issued Accounting Standards Update No. 2011-08, "Testing Goodwill for Impairment," which gives companies the option to first assess qualitative factors to determine whether the existence of events or circumstances leads to a determination that it is more likely than not that the fair value of a reporting unit is less than its carrying amount. If, after assessing the totality of events or circumstances, an entity determines it is not more likely than not that the fair value of a reporting unit is less than its carrying amount, then performing the two-step impairment test is unnecessary. This option is available to us effective immediately for all future goodwill impairment tests.

In September 2011, the FASB issued Accounting Standards Update No. 2011-09, "Disclosures about an Employer's Participation in a Multiemployer Plan," which require that employers provide additional separate disclosures for multiemployer pension plans and multiemployer other postretirement benefit plans. These provisions will become effective for us beginning with our annual report for the period ended December 31, 2011.

XML

Taxes on Income

9 Months Ended

Sep. 30, 2011

Taxes on Income

Taxes on Income

Note 5—Taxes on Income

The effective tax rate for the three and nine months ended September 30, 2011 was 29.2% and 38.1%, respectively. The provision for taxes on income of $89.9 million in the three months ended September 30, 2011 increased from $20.9 million in the three months ended September 30, 2010, primarily due to higher income before income taxes, changes in geographic earnings mix and changes in losses in certain non-U.S. jurisdictions for which tax benefits cannot be realized. The provision for taxes on income of $102.3 million in the nine months ended September 30, 2011 increased from $14.7 million in the nine months ended September 30, 2010, primarily due to higher income before income taxes, changes in geographic earnings mix and changes in losses in certain non-U.S. jurisdictions for which tax benefits cannot be realized.

XML

Depreciation of Revenue Earning Equipment and Lease Charges

9 Months Ended

Sep. 30, 2011

Depreciation of Revenue Earning Equipment and Lease Charges

Depreciation of Revenue Earning Equipment and Lease Charges

Note 6—Depreciation of Revenue Earning Equipment and Lease Charges

Depreciation of revenue earning equipment and lease charges includes the following (in millions of dollars):

		Three Months Ended September 30,
		2011			2010
Depreciation of revenue earning equipment		$	528.1		$	467.5
Adjustment of depreciation upon disposal of revenue earning equipment			(30.9	)		10.6
Rents paid for vehicles leased			26.1			22.9
	Total	$	523.3		$	501.0

		Nine Months Ended September 30,
		2011			2010
Depreciation of revenue earning equipment		$	1,399.9		$	1,321.9
Adjustment of depreciation upon disposal of revenue earning equipment			(93.3	)		38.0
Rents paid for vehicles leased			72.4			57.0
	Total	$	1,379.0		$	1,416.9

The adjustment of depreciation upon disposal of revenue earning equipment for the three months ended September 30, 2011 and 2010, included a net gain of $26.3 million and a net loss of $7.1 million, respectively, on the disposal of vehicles used in our car rental operations and a net gain of $4.6 million and a net loss of $3.5 million, respectively, on the disposal of industrial and construction equipment used in our equipment rental operations. The adjustment of depreciation upon disposal of revenue earning equipment for the nine months ended September 30, 2011 and 2010, included a net gain of $86.0 million and a net loss of $27.6 million, respectively, on the disposal of vehicles used in our car rental operations and a net gain of $7.3 million and a net loss of $10.4 million, respectively, on the disposal of industrial and construction equipment used in our equipment rental operations.

Depreciation rates are reviewed on a quarterly basis based on management's routine review of present and estimated future market conditions and their effect on residual values at the time of disposal. During the nine months ended September 30, 2011, depreciation rates being used to compute the provision for depreciation of revenue earning equipment were adjusted on certain vehicles in our car rental operations to reflect changes in the estimated residual values to be realized when revenue earning equipment is sold. These depreciation rate changes resulted in net decreases of $7.7 million and $16.3 million in depreciation expense for the three and nine months ended September 30, 2011, respectively. During the three and nine months ended September 30, 2011, depreciation rate changes in certain of our equipment rental operations resulted in net decreases of $1.3 million and $3.6 million in depreciation expense.

For the three months ended September 30, 2011 and 2010, our worldwide car rental operations sold approximately 46,000 and 44,400 non-program cars, respectively, a 3.6% year over year increase primarily due to higher average number of vehicles in our fleet. For the nine months ended September 30, 2011 and 2010, our worldwide car rental operations sold approximately 121,700 and 130,900 non-program cars, respectively, a 7.0% year over year decrease primarily due to an increase in rental demand which required us to maintain our fleet size.

XML

Related Party Transactions

9 Months Ended

Sep. 30, 2011

Related Party Transactions

Related Party Transactions

Note 14—Related Party Transactions

Relationship with Hertz Investors, Inc., Hertz Holdings and the Sponsors

Other than as disclosed below, in the nine months ended September 30, 2011, there were no material changes to our relationship with Hertz Investors, Inc., Hertz Holdings or the Sponsors.

On March 31, 2011, the Sponsors sold 50 million of Hertz Holdings' common shares to Goldman, Sachs & Co. as the sole underwriter in the registered public offering of those shares. Following this offering, the Sponsors continue to own an aggregate of approximately 160 million shares, or approximately 39% of Hertz Holdings' outstanding common stock.

Financing Arrangements with Related Parties

Affiliates of BAMLCP (which is one of the Sponsors), including Merrill Lynch & Co., Inc., Bank of America, N.A. and certain of their affiliates (which are stockholders of Hertz Holdings), have provided various investment and commercial banking and financial advisory services to us for which they have received customary fees and commissions. In addition, these parties have acted as agents, lenders, purchasers and/or underwriters to us under our respective financing arrangements, for which they have received customary fees, commissions, expenses and/or other compensation. More specifically, these parties have acted in the following capacities, or similar capacities, with respect to our financing arrangements: lenders and/or agents under the Senior Credit Facilities, the U.S. Fleet Financing Facility and certain of the U.S. Fleet Variable Funding Notes; purchasers and/or underwriters under the Senior Notes and certain of the U.S. Fleet Medium Term Notes; and structuring advisors and/or agents under the U.S. ABS Program.

As of September 30, 2011 and December 31, 2010, approximately $182 million and $255 million, respectively, of our outstanding debt was with related parties.

See Note 7—Debt.

On June 29, 2007, we entered into a master loan agreement with Hertz Holdings. The maximum amount which may be borrowed by us under this facility is $100 million. The facility expires on June 29, 2012, or on an earlier date if mutually agreed by both parties. The interest rate is based on the U.S. Dollar LIBOR rate plus the margin in effect for the Eurocurrency Loans under our Senior ABL Facility. As of September 30, 2011 and December 31, 2010, $1.7 million and $1.4 million in borrowings were outstanding, respectively.

XML

Debt

9 Months Ended

Sep. 30, 2011

Debt

Debt

Note 7—Debt

Our debt consists of the following (in millions of dollars):

Facility			Average Interest Rate at September 30, 2011(1)			Fixed or Floating Interest Rate	Maturity		September 30, 2011			December 31, 2010
Corporate Debt
	Senior Term Facility(2)			3.75	%	Floating		3/2018	$	1,393.0		$	1,345.0
	Senior ABL Facility(2)			2.47	%	Floating		3/2016		200.0			—
	Senior Notes(3)			7.32	%	Fixed		1/2014–1/2021		2,651.4			3,229.6
	Senior Subordinated Notes			10.50	%	Fixed		1/2016		—			518.5
	Promissory Notes			7.48	%	Fixed		6/2012–1/2028		224.8			345.6
	Other Corporate Debt			3.93	%	Floating		Various		70.4			22.0
	Unamortized Net (Discount) Premium (Corporate)									(0.7	)		(17.1	)
Total Corporate Debt										4,538.9			5,443.6
Fleet Debt
U.S. ABS Program
	U.S. Fleet Variable Funding Notes:
		Series 2009-1(4)		1.25	%	Floating		3/2013		1,538.0			1,488.0
		Series 2010-2(4)		1.29	%	Floating		3/2013		185.0			35.0
	U.S. Fleet Medium Term Notes
		Series 2009-2 Notes(4)		4.95	%	Fixed		3/2013–3/2015		1,384.3			1,384.3
		Series 2010-1 Notes(4)		3.77	%	Fixed		2/2014–2/2018		749.8			749.8
		Series 2011-1 Notes(4)		2.86	%	Fixed		3/2015–3/2017		598.0			—
Donlen ABS Program
	Donlen GN II Variable Funding Note Facility			1.17	%	Floating		8/2012		769.3			—
Other Fleet Debt
	U.S. Fleet Financing Facility			2.97	%	Floating		9/2015		151.0			163.0
	European Revolving Credit Facility			5.10	%	Floating		6/2013		297.2			168.6
	European Seasonal Revolving Credit Facility			3.86	%	Floating		11/2011		135.4			—
	European Fleet Notes			8.50	%	Fixed		7/2015		541.7			529.0
	European Securitization(4)			3.76	%	Floating		7/2013		454.2			236.9
	Canadian Securitization(4)			1.11	%	Floating		11/2011		126.3			80.4
	Australian Securitization(4)			6.32	%	Floating		12/2012		136.9			183.2
	Brazilian Fleet Financing Facility			19.01	%	Floating		12/2011		30.8			77.8
	Capitalized Leases			4.60	%	Floating		Various		478.6			398.1
	Unamortized Discount (Fleet)									(12.6	)		(18.4	)
Total Fleet Debt										7,563.9			5,475.7
Total Debt									$	12,102.8		$	10,919.3

Note:

For further information on the definitions and terms of our debt, see Note 4 of the Notes to our audited annual consolidated financial statements included in our Form 10-K under the caption "Item 8—Financial Statements and Supplementary Data."

(1)

As applicable, reference is to the September 30, 2011 weighted average interest rate (weighted by principal balance).

(2)

December 31, 2010 balance refers to the former facilities which were refinanced on March 11, 2011, see "2011 Events," below.

(3)

References to our "Senior Notes" include the series of Hertz's unsecured senior notes set forth in the table below. As of September 30, 2011, the outstanding principal amount for each such series of the Senior Notes is also specified below.

Senior Notes	Outstanding Principal
8.875% Senior Notes due January 2014	$162.3 million
7.875% Senior Notes due January 2014	$289.1 million (€213.5 million)
7.50% Senior Notes due October 2018	$700 million
7.375% Senior Notes due January 2021	$500 million
6.75% Senior Notes due April 2019	$1,000 million

(4)

Maturity reference is to the "expected final maturity date" as opposed to the subsequent "legal maturity date." The expected final maturity date is the date by which Hertz and investors in the relevant indebtedness expect the relevant indebtedness to be repaid. The legal final maturity date is the date on which the relevant indebtedness is legally due and payable.

Maturities

The aggregate amounts of maturities of debt for each of the twelve-month periods ending September 30 (in millions of dollars) are as follows:

2012	$	4,724.1	(including $4,514.4 of other short-term borrowings)
2013	$	672.6
2014	$	703.0
2015	$	884.1
2016	$	1,236.3
After 2016	$	3,896.0

We are highly leveraged and a substantial portion of our liquidity needs arise from debt service on our indebtedness and from the funding of our costs of operations and capital expenditures. We believe that cash generated from operations and cash received on the disposal of vehicles and equipment, together with amounts available under various liquidity facilities, will be adequate to permit us to meet our debt maturities over the next twelve months.

Our short-term borrowings as of September 30, 2011 include, among other items, the amounts outstanding under the Senior ABL Facility, European Securitization, Australian Securitization, U.S. Fleet Financing Facility, U.S. Variable Funding Notes, Brazilian Fleet Financing Facility, Canadian Securitization, Capitalized Leases, European Revolving Credit Facility, Donlen GN II Variable Funding Note Facility and European Seasonal Revolving Facility. These amounts are reflected as short-term borrowings, regardless of the facility maturity date, as these facilities are revolving in nature and/or the outstanding borrowings have maturities of three months or less. As of September 30, 2011, short-term borrowings had a weighted average interest rate of 2.6%.

Letters of Credit

As of September 30, 2011, there were outstanding standby letters of credit totaling $595.3 million. Of this amount, $541.0 million was issued under the Senior Credit Facilities ($291.1 million of which was issued for the benefit of the U.S. ABS Program and $45.1 million was related to other debt obligations) and the remainder is primarily to support self-insurance programs (including insurance policies with respect to which we have agreed to indemnify the policy issuers for any losses) as well as airport concession obligations in the United States, Canada and Europe. As of September 30, 2011, none of these letters of credit have been drawn upon.

2011 Events

In January 2011, Hertz redeemed in full its outstanding ($518.5 million principal amount) 10.50% Senior Subordinated Notes due 2016 which resulted in premiums paid of $27.2 million and the write-off of unamortized debt costs of $8.6 million. In January and February 2011, Hertz redeemed $1,105 million principal amount of its outstanding 8.875% Senior Notes due 2014 which resulted in premiums paid of $24.5 million and the write-off of unamortized debt costs of $14.4 million. Hertz used the proceeds from the September 2010 issuance of $700 million aggregate principal amount of 7.50% Senior Notes, the December 2010 issuance of $500 million aggregate principal amount of 7.375% Senior Notes and the February 2011 issuance of $500 million aggregate principal amount of 6.75% Senior Notes (see below) for these redemptions. Premiums paid are recorded in "Other (income) expense, net" on our consolidated statement of operations.

In February 2011, Hertz issued $500 million aggregate principal amount of 6.75% Senior Notes due 2019. The 6.75% Senior Notes are guaranteed on a senior unsecured basis by the domestic subsidiaries of Hertz that guarantee its Senior Credit Facilities.

In February 2011, Hertz used existing corporate liquidity to pay off the maturing amount of the Brazilian Fleet Financing Facility. A foreign subsidiary continues to maintain another facility as a source of financing for our rental car operations in Brazil.

In March 2011, Hertz issued an additional $500 million aggregate principal of the 6.75% Senior Notes due 2019. The proceeds of this March 2011 offering were used in April 2011 to redeem $480 million principal amount of Hertz's outstanding 8.875% Senior Notes due 2014 which resulted in premiums paid during the three months ended June 30, 2011, of $10.7 million recorded in "Other (income) expense, net" on our consolidated statement of operations and the write-off of unamortized debt costs of $5.8 million.

In March 2011, Hertz refinanced its 2005 Senior Term Facility and 2005 Senior ABL Facility. A description of the new Senior Term Facility and Senior ABL Facility is set forth below. During the three months ended March 31, 2011, we recorded an expense of $9.3 million in "Interest expense" on our consolidated statement of operations associated with the write-off of unamortized debt costs in connection with the refinancing of our 2005 Senior Term Facility and 2005 Senior ABL Facility. Additionally, a portion of the unamortized debt costs associated with the 2005 Senior Term Facility and 2005 Senior ABL Facility are continuing to be amortized over the terms of the new Senior Term Facility and Senior ABL Facility. The determination of whether these costs were expensed or further deferred was dependent upon whether the terms of the old and new instruments were considered to be substantially different. In regards to the Senior Term Facility, the determination as to whether the 2005 Senior Term Facility and the new Senior Term Facility were considered to be substantially different was made on a lender by lender basis using the "net method" which compares the cash flows related to the lowest common principal balance between the old and new instruments.

In March 2011, Hertz entered into a credit agreement that provides a $1,400.0 million secured term loan facility (as amended, the "Senior Term Facility"). In addition, the Senior Term Facility includes a pre-funded synthetic letter of credit facility in an aggregate principal amount of $200.0 million. Subject to the satisfaction of certain conditions and limitations, the Senior Term Facility allows for the addition of incremental term and/or revolving loans. Hertz used approximately $1,345.0 million of borrowings under the Senior Term Facility to refinance indebtedness under the 2005 Senior Term Facility. We reflected this transaction on a gross basis in our Consolidated Statement of Cash Flows in "Proceeds from issuance of long-term debt" and "Payment of long-term debt." During the three months ended March 31, 2011, we recorded financing costs of $6.6 million in "Interest expense" on our consolidated statement of operations associated with the new Senior Term Facility.

In March 2011, Hertz, Hertz Equipment Rental Corporation and certain other of our subsidiaries entered into a credit agreement that provides for aggregate maximum borrowings of $1,800.0 million (subject to borrowing base availability) on a revolving basis under an asset-based revolving credit facility (as amended, the "Senior ABL Facility"). Up to $1,500.0 million of the Senior ABL Facility is available for the issuance of letters of credit subject to certain conditions including issuing lender participation. Subject to the satisfaction of certain conditions and limitations, the Senior ABL Facility allows for the addition of incremental revolving and/or term loan commitments. In addition, the Senior ABL Facility permits Hertz to increase the amount of commitments under the Senior ABL with the consent of each lender providing an additional commitment, subject to satisfaction of certain conditions.

In March 2011, Hertz amended the Canadian Securitization to extend the maturity date from May 2011 to November 2011.

In June 2011, Hertz Vehicle Financing LLC, or "HVF," a special purpose bankruptcy remote limited liability company of which Hertz is the sole member, closed on $598 million in aggregate principal amount of 3.5 year and 5.5 year weighted average life Series 2011-1 Rental Car Asset Backed Notes, Class A and Class B.

In June 2011, Hertz Holdings Netherlands B.V., an indirect wholly-owned subsidiary of Hertz organized under the laws of The Netherlands, entered into an accordion facility, or the "European Seasonal Revolving Credit Facility," under the European Revolving Credit Facility that provides for aggregate maximum borrowings of €100 million (the equivalent of $135.4 million as of September 30, 2011), subject to borrowing base availability.

In August 2011, we extended the expected maturity of our European Securitization Facility to July 2013. In connection with the extension, we made a number of modifications to the financing arrangement including increasing the advance rate and decreasing pricing.

In September 2011, we extended the maturity of our U.S. Fleet Financing Facility to September 2015 and increased the facility size to $190.0 million. In connection with the extension, we made a number of modifications to the financing arrangement including decreasing the advance rate and increasing pricing.

On September 1, 2011, in connection with our acquisition of Donlen Corporation, Donlen's GN II Variable Funding Note Facility remained outstanding and lender commitments thereunder were increased to permit aggregate maximum borrowings of $850.0 million (subject to borrowing base availability).

Registration Rights

Pursuant to the terms of exchange and registration rights agreements entered into in connection with the separate issuances of the 7.5% Senior Notes due 2018, the 7.375% Senior Notes due 2021 and the 6.75% Senior Notes due 2019, Hertz agreed to file a registration statement under the Securities Act of 1933, as amended, to permit either the exchange of such notes for registered notes or, in the alternative, the registered resale of such notes. The registration statement was declared effective on August 19, 2011 and the exchange offers were consummated in September 2011.

Guarantees and Security

In September 2011, we added Donlen as a guarantor under certain of our debt instruments and credit facilities. There have been no material changes to the guarantees and security provisions of the debt instruments and credit facilities under which our indebtedness as of September 30, 2011 has been issued from the terms as disclosed in our Form 10-K.

Financial Covenant Compliance

Under the new terms of our amended Senior Term Facility and Senior ABL Facility, we are not subject to ongoing financial maintenance covenants; however, under the Senior ABL Facility we are subject to a springing financial maintenance covenant upon the occurrence of certain triggering events. As of September 30, 2011, no triggering event had occurred requiring testing of the springing financial maintenance covenant.

Borrowing Capacity and Availability

As of September 30, 2011, the following facilities were available for the use of Hertz and its subsidiaries (in millions of dollars):

		Remaining Capacity		Availability Under Borrowing Base Limitation
Corporate Debt
Senior ABL Facility		$	1,258.7	$	786.4
	Total Corporate Debt		1,258.7		786.4
Fleet Debt
Donlen GN II Variable Funding Note Facility			85.7		85.7
U.S. Fleet Variable Funding Notes			415.1		76.7
U.S. Fleet Financing Facility			39.0		3.6
European Securitization			57.2		30.1
Canadian Securitization			91.4		12.5
Australian Securitization			107.6		1.2
Capitalized Leases			7.4		1.0
	Total Fleet Debt		803.4		210.8
Total		$	2,062.1	$	997.2

Our borrowing capacity and availability primarily comes from our "revolving credit facilities," which are a combination of asset-backed securitization facilities and asset-based revolving credit facilities. Creditors under each of our revolving credit facilities have a claim on a specific pool of assets as collateral. Our ability to borrow under each revolving credit facility is a function of, among other things, the value of the assets in the relevant collateral pool. We refer to the amount of debt we can borrow given a certain pool of assets as the "borrowing base."

We refer to "Remaining Capacity" as the maximum principal amount of debt permitted to be outstanding under the respective facility (i.e., the amount of debt we could borrow assuming we possessed sufficient assets as collateral) less the principal amount of debt then-outstanding under such facility.

We refer to "Availability Under Borrowing Base Limitation" and "borrowing base availability" as the lower of Remaining Capacity or the borrowing base less the principal amount of debt then-outstanding under such facility (i.e., the amount of debt we could borrow given the collateral we possess at such time).

As of September 30, 2011, the Senior Term Facility had approximately $0.3 million available under the letter of credit facility and the Senior ABL Facility had $1,103.7 million available under the letter of credit facility sublimit, subject to borrowing base restrictions.

Substantially all of our revenue earning equipment and certain related assets are owned by special purpose entities, or are encumbered in favor of our lenders under our various credit facilities.

Some of these special purpose entities are consolidated variable interest entities, of which we are the primary beneficiary, whose sole purpose is to provide commitments to lend in various currencies subject to borrowing bases comprised of rental vehicles and related assets of certain of Hertz International, Ltd.'s subsidiaries. As of September 30, 2011 and December 31, 2010, our International Fleet Financing No. 1 B.V., International Fleet Financing No. 2 B.V. and HA Funding Pty, Ltd. variable interest entities had total assets primarily comprised of loans receivable and revenue earning equipment of $693.8 million and $652.1 million, respectively, and total liabilities primarily comprised of debt of $693.3 million and $651.6 million, respectively.

XML

Document and Entity Information	9 Months Ended
	Sep. 30, 2011	Nov. 07, 2011
Document and Entity Information
Entity Registrant Name	HERTZ CORP
Entity Central Index Key	0000047129
Document Type	10-Q
Document Period End Date	Sep. 30, 2011
Amendment Flag	false
Current Fiscal Year End Date	--12-31
Entity Current Reporting Status	Yes
Entity Filer Category	Non-accelerated Filer
Entity Common Stock, Shares Outstanding		100
Document Fiscal Year Focus	2011
Document Fiscal Period Focus	Q3

XML

Background

9 Months Ended

Sep. 30, 2011

Background

Background

Note 1—Background

The Hertz Corporation, together with its subsidiaries, is referred to herein as "we," "our" and "us." The Hertz Corporation is also referred to herein as "Hertz." Hertz Global Holdings, Inc., our ultimate parent company, is referred to herein as "Hertz Holdings."

We are a successor to corporations that have been engaged in the car and truck rental and leasing business since 1918 and the equipment rental business since 1965. Hertz was incorporated in Delaware in 1967. Ford Motor Company, or "Ford," acquired an ownership interest in Hertz in 1987. Prior to this, we were a subsidiary of United Continental Holdings, Inc. (formerly Allegis Corporation), which acquired our outstanding capital stock from RCA Corporation in 1985.

On December 21, 2005, investment funds associated with or designated by:

• •

  Clayton, Dubilier & Rice, Inc., or "CD&R,"

  •

  The Carlyle Group, or "Carlyle," and

  •

  BAML Capital Partners, or "BAMLCP" (formerly known as Merrill Lynch Global Private Equity),

or collectively the "Sponsors," acquired all of our common stock from Ford Holdings LLC. We refer to the acquisition of all of our common stock by the Sponsors as the "Acquisition."

In January 2009, Bank of America Corporation, or "Bank of America," acquired Merrill Lynch & Co., Inc., the parent company of BAMLCP. Accordingly, Bank of America is now an indirect beneficial owner of Hertz Holdings' common stock held by BAMLCP and certain of its affiliates.

In March 2011, the Sponsors sold 50,000,000 shares of their Hertz Holdings common stock to Goldman, Sachs & Co. as the sole underwriter in the registered public offering of those shares.

As a result of Hertz Holdings' initial public offering in November 2006 and subsequent offerings in June 2007, May 2009, June 2009 and March 2011, the Sponsors reduced their holdings to approximately 39% of the outstanding shares of common stock of Hertz Holdings.

On September 1, 2011, Hertz completed the acquisition of Donlen Corporation, or "Donlen," a leading provider of fleet leasing and management services. See Note 4—Goodwill and Other Intangible Assets.

XML

Cash and Cash Equivalents and Restricted Cash and Cash Equivalents

9 Months Ended

Sep. 30, 2011

Cash and Cash Equivalents and Restricted Cash and Cash Equivalents

Cash and Cash Equivalents and Restricted Cash and Cash Equivalents

Note 3—Cash and Cash Equivalents and Restricted Cash and Cash Equivalents

We consider all highly liquid debt instruments purchased with an original maturity of three months or less to be cash equivalents.

In our Consolidated Statements of Cash Flows, we net cash flows from revolving borrowings in the line item "Proceeds (payments) under the revolving lines of credit, net." The contractual maturities of such borrowings may exceed 90 days in certain cases.

Restricted cash and cash equivalents includes cash and cash equivalents that are not readily available for our normal disbursements. Restricted cash and cash equivalents are restricted for the purchase of revenue earning vehicles and other specified uses under our Fleet Debt facilities, for our Like-Kind Exchange Program, or "LKE Program," and to satisfy certain of our self-insurance regulatory reserve requirements. As of September 30, 2011 and December 31, 2010, the portion of total restricted cash and cash equivalents that was associated with our Fleet Debt facilities was $215.6 million and $115.6 million, respectively. The increase in restricted cash and cash equivalents associated with our fleet debt of $100.0 million from December 31, 2010 to September 30, 2011 was primarily related to the timing of purchases and sales of revenue earning vehicles.

XML

Restructuring

9 Months Ended

Sep. 30, 2011

Restructuring

Restructuring

Note 12—Restructuring

As part of our ongoing effort to implement our strategy of reducing operating costs, we have evaluated our workforce and operations and made adjustments, including headcount reductions and business process reengineering resulting in optimized work flow at rental locations and maintenance facilities as well as streamlined our back-office operations and evaluated potential outsourcing opportunities. When we made adjustments to our workforce and operations, we incurred incremental expenses that delay the benefit of a more efficient workforce and operating structure, but we believe that increased operating efficiency and reduced costs associated with the operation of our business are important to our long-term competitiveness.

During 2007 through 2010, we announced several initiatives to improve our competitiveness and industry leadership through targeted job reductions. These initiatives included, but were not limited to, job reductions at our corporate headquarters and back-office operations in the U.S. and Europe. As part of our re-engineering optimization we outsourced selected functions globally. In addition, we streamlined operations and reduced costs by initiating the closure of targeted car rental locations and equipment rental branches throughout the world. The largest of these closures occurred in 2008 which resulted in closures of approximately 250 off-airport locations and 22 branches in our U.S. equipment rental business. These initiatives impacted approximately 8,500 employees.

During the first quarter of 2011, we continued to streamline operations and reduce costs with the closure of several car rental and equipment rental locations globally as well as a reduction in our workforce by approximately 100 employees.

During the second quarter of 2011, we continued to streamline operations and reduce costs with the closure of twelve equipment rental locations in the U.S., consolidation of our European headquarters and the reduction in our global workforce by approximately 50 employees.

During the third quarter of 2011, we continued to streamline operations and reduce costs by reducing our global workforce by approximately 170 employees.

From January 1, 2007 through September 30, 2011, we incurred $514.6 million ($247.0 million for our car rental segment, $213.8 million for our equipment rental segment and $53.8 million of other) of restructuring charges.

Additional efficiency and cost saving initiatives are being developed, however, we presently do not have firm plans or estimates of any related expenses.

Restructuring charges in our consolidated statement of operations can be summarized as follows (in millions of dollars):

			Three Months Ended September 30,					Nine Months Ended September 30,
			2011			2010		2011		2010
By Type:
	Involuntary termination benefits		$	2.4		$	2.7	$	6.8	$	7.5
	Pension and post retirement expense			—			—		0.3		0.6
	Consultant costs			0.3			0.2		0.6		0.9
	Asset writedowns			(0.5	)		5.0		22.8		19.5
	Facility closure and lease obligation costs			(0.4	)		5.3		9.6		11.9
	Relocation costs and temporary labor costs			0.1			1.3		0.1		3.8
	Other			—			0.1		0.2		1.3
		Total	$	1.9		$	14.6	$	40.4	$	45.5

			Three Months Ended September 30,				Nine Months Ended September 30,
			2011		2010		2011		2010
By Caption:
	Direct operating		$	0.7	$	12.5	$	35.3	$	37.7
	Selling, general and administrative			1.2		2.1		5.1		7.8
		Total	$	1.9	$	14.6	$	40.4	$	45.5

			Three Months Ended September 30,					Nine Months Ended September 30,
			2011			2010		2011		2010
By Segment:
	Car rental		$	2.8		$	4.0	$	7.3	$	13.4
	Equipment rental			(0.9	)		10.6		32.7		31.4
	Other reconciling items			—			—		0.4		0.7
		Total	$	1.9		$	14.6	$	40.4	$	45.5

The following table sets forth the activity affecting the restructuring accrual during the nine months ended September 30, 2011 (in millions of dollars). We expect to pay the remaining restructuring obligations relating to involuntary termination benefits over the next twelve months. The remainder of the restructuring accrual relates to future lease obligations which will be paid over the remaining term of the applicable leases.

		Involuntary Termination Benefits			Pension and Post Retirement Expense			Consultant Costs			Other			Total
Balance as of January 1, 2011		$	6.3		$	0.2		$	0.1		$	10.9		$	17.5
	Charges incurred		6.8			0.3			0.6			32.7			40.4
	Cash payments		(10.7	)		—			(0.5	)		(1.7	)		(12.9	)
	Other(1)		0.9			(0.3	)		—			(31.1	)		(30.5	)
Balance as of September 30, 2011		$	3.3		$	0.2		$	0.2		$	10.8		$	14.5

(1)

Primarily consists of decreases of $(22.8) million for asset writedowns, $(8.3) million for facility closures and $(0.3) million FAS 88 pension adjustment, partly offset by increases of $0.8 million for involuntary benefits and an increase of $0.2 million due to foreign currency translation.

XML

Guarantor and Non-Guarantor Condensed Consolidating Financial Statements

9 Months Ended

Sep. 30, 2011

Guarantor and Non-Guarantor Condensed Consolidating Financial Statements

Guarantor and Non-Guarantor Condensed Consolidating Financial Statements

Note 16—Guarantor and Non-Guarantor Condensed Consolidating Financial Statements

The following condensed consolidating financial information presents the Condensed Consolidating Balance Sheets as of September 30, 2011 and December 31, 2010 and the Condensed Consolidating Statements of Operations for the three and nine month periods ended September 30, 2011 and 2010, and Statements of Cash Flows for the nine months ended September 30, 2011 and 2010, of (a) The Hertz Corporation, ("the Company" or "the Parent"); (b) the Parent's subsidiaries that guarantee the Parent's indebtedness, or the Guarantor Subsidiaries; (c) the Parent's subsidiaries that do not guarantee the Parent's indebtedness, or the Non-Guarantor Subsidiaries; (d) elimination entries necessary to consolidate the Parent with the Guarantor Subsidiaries and Non-Guarantor Subsidiaries; and of (e) the Company on a consolidated basis.

Investments in subsidiaries are accounted for using the equity method for purposes of the consolidating presentation. The principal elimination entries relate to investments in subsidiaries and intercompany balances and transactions. Separate financial statements and other disclosures with respect to the Guarantor Subsidiaries have not been provided as management believes the following information is sufficient, as the Guarantor Subsidiaries are 100% owned by the Parent and all guarantees are full and unconditional and joint and several. Additionally, substantially all of the assets of the Guarantor Subsidiaries are pledged under the Senior Credit Facilities, and consequently will not be available to satisfy the claims of our general creditors.

We have revised our Condensed Consolidated Balance Sheet as of December 31, 2010 and our Condensed Consolidating Statement of Operations for the three and nine months ended September 30, 2010, to reflect prior period adjustments, as disclosed in Note 2—Basis of Presentation and Recently Issued Accounting Pronouncements, within the Parent, Non-Guarantor Subsidiaries and the Eliminations. As of December 31, 2010, we previously reported "Total assets" and "Total liabilities and equity" of $9,448.1 million for the Parent, $10,299.0 million for the Non-Guarantor Subsidiaries and $(6,541.7) million for the Eliminations. We previously reported "Net income attributable to The Hertz Corporation and Subsidiaries' common stockholder" for the Parent of $143.7 million and $0.5 million for the three and nine months ended September 30, 2010, respectively. We have revised our Condensed Consolidated Statement of Cash Flows for the nine months ended September 30, 2010 to reflect a reclassification of revenue earning equipment proceeds between the operating and investing sections of the Parent and Non-Guarantor Subsidiaries. We previously reported "Net cash provided by operating activities" of $112.2 million for the Parent and $1,945.3 million for the Non-Guarantor Subsidiaries for the nine months ended September 30, 2010. We previously reported "Net cash provided by (used in) investing activities" of $37.9 million for the Parent and $(2,432.3) million for the Non-Guarantor Subsidiaries for the nine months ended September 30, 2010. We have also revised our Condensed Consolidated Statement of Cash Flows for the nine months ended September 30, 2010 to reflect a reclassification of certain capital lease payments for purchases of revenue earning equipment between the investing and financing sections of the Parent and Non-Guarantor Subsidiaries. We previously reported "Net cash provided by financing activities" of $596.7 million for the Parent and $269.0 million for the Non-Guarantor Subsidiaries for the nine months ended September 30, 2010. Management has concluded that these footnote revisions are not material to our previously issued financial statements.

CONDENSED CONSOLIDATING BALANCE SHEET
September 30, 2011
(In Thousands of Dollars)

		Parent (The Hertz Corporation)		Guarantor Subsidiaries		Non-Guarantor Subsidiaries		Eliminations			The Hertz Corporation & Subsidiaries
ASSETS
Cash and cash equivalents		$	16,914	$	12,217	$	356,142	$	—		$	385,273
Restricted cash and cash equivalents			53,008		4,626		275,172		—			332,806
Receivables, less allowance for doubtful accounts			89,205		240,113		1,666,720		—			1,996,038
Due from Hertz affiliate			857,943		71,234		641,613		(1,570,790	)		—
Inventories, at lower cost or market			26,488		30,818		37,170		—			94,476
Prepaid expenses and other assets			2,018,100		30,304		123,113		(1,736,647	)		434,870
Revenue earning equipment, net			90,269		1,544,873		10,003,391		—			11,638,533
Property and equipment, net			813,146		179,241		249,659		—			1,242,046
Investment in subsidiaries, net			4,871,365		432,398		—		(5,303,763	)		—
Other intangible assets, net			99,713		2,394,152		85,480		—			2,579,345
Goodwill			100,221		60,016		219,624		—			379,861
	Total assets	$	9,036,372	$	4,999,992	$	13,658,084	$	(8,611,200	)	$	19,083,248
LIABILITIES AND EQUITY
Due to Hertz affiliate		$	706,027	$	254,902	$	611,574	$	(1,570,790	)	$	1,713
Accounts payable			140,523		210,986		645,778		—			997,287
Accrued liabilities			664,129		246,072		305,655		—			1,215,856
Accrued taxes			67,122		185,524		253,240		(310,724	)		195,162
Debt			4,712,696		4,415		7,385,653		—			12,102,764
Public liability and property damage			107,591		16,260		165,579		—			289,430
Deferred taxes on income			—		1,389,126		1,659,042		(1,425,923	)		1,622,245
	Total liabilities		6,398,088		2,307,285		11,026,521		(3,307,437	)		16,424,457
Equity:
The Hertz Corporation and Subsidiaries stockholder's equity			2,638,284		2,692,707		2,611,056		(5,303,763	)		2,638,284
Noncontrolling interest			—		—		20,507		—			20,507
	Total equity		2,638,284		2,692,707		2,631,563		(5,303,763	)		2,658,791
	Total liabilities and equity	$	9,036,372	$	4,999,992	$	13,658,084	$	(8,611,200	)	$	19,083,248

CONDENSED CONSOLIDATING BALANCE SHEET
December 31, 2010
(In Thousands of Dollars)

		Parent (The Hertz Corporation)		Guarantor Subsidiaries		Non-Guarantor Subsidiaries		Eliminations			The Hertz Corporation & Subsidiaries
ASSETS
Cash and cash equivalents		$	1,754,378	$	5,180	$	614,448	$	—		$	2,374,006
Restricted cash and cash equivalents			16,092		25,468		166,016		—			207,576
Receivables, less allowance for doubtful accounts			265,195		166,483		924,875		—			1,356,553
Due from Hertz affiliate			501,735		47,166		313,467		(862,368	)		—
Inventories, at lower cost or market			21,164		31,734		34,531		—			87,429
Prepaid expenses and other assets			1,726,883		6,814		157,178		(1,545,949	)		344,926
Revenue earning equipment, net			166,316		1,265,641		7,491,795		—			8,923,752
Property and equipment, net			735,770		178,691		249,108		—			1,163,569
Investment in subsidiaries, net			4,041,936		47,109		—		(4,089,045	)		—
Other intangible assets, net			114,840		2,334,500		101,219		—			2,550,559
Goodwill			100,221		9,971		218,368		—			328,560
	Total assets	$	9,444,530	$	4,118,757	$	10,271,005	$	(6,497,362	)	$	17,336,930
LIABILITIES AND EQUITY
Due to Hertz affiliate		$	360,070	$	191,833	$	311,863	$	(862,370	)	$	1,396
Accounts payable			153,549		177,170		623,542		—			954,261
Accrued liabilities			681,125		30,960		355,917		—			1,068,002
Accrued taxes			51,916		174,553		22,331		(112,403	)		136,397
Debt			5,601,707		112		5,317,526		—			10,919,345
Public liability and property damage			110,346		16,939		151,400		—			278,685
Deferred taxes on income			—		1,271,902		1,638,167		(1,433,544	)		1,476,525
	Total liabilities		6,958,713		1,863,469		8,420,746		(2,408,317	)		14,834,611
Equity:
The Hertz Corporation and Subsidiaries stockholder's equity			2,485,817		2,255,288		1,833,757		(4,089,045	)		2,485,817
Noncontrolling interest			—		—		16,502		—			16,502
	Total equity		2,485,817		2,255,288		1,850,259		(4,089,045	)		2,502,319
	Total liabilities and equity	$	9,444,530	$	4,118,757	$	10,271,005	$	(6,497,362	)	$	17,336,930

CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS
For the Three Months Ended September 30, 2011
(In Thousands of Dollars)

		Parent (The Hertz Corporation)			Guarantor Subsidiaries			Non- Guarantor Subsidiaries			Eliminations			The Hertz Corporation & Subsidiaries
Total revenues		$	1,169,613		$	271,193		$	1,616,573		$	(625,113	)	$	2,432,266
Expenses:
	Direct operating		615,251			146,966			485,400			—			1,247,617
	Depreciation of revenue earning equipment		535,840			54,139			558,417			(625,113	)		523,283
	Selling, general and administrative		90,172			25,598			81,773			—			197,543
	Interest expense		61,401			9,081			86,313			—			156,795
	Interest income		(24	)		(37	)		(1,188	)		—			(1,249	)
	Other (income) expense, net		—			(5	)		34			—			29
	Total expenses		1,302,640			235,742			1,210,749			(625,113	)		2,124,018
Income (loss) before income taxes, noncontrolling interest and equity in earnings (losses) of subsidiaries			(133,027	)		35,451			405,824			—			308,248
(Provision) benefit for taxes on income			48,077			(11,319	)		(126,673	)		—			(89,915	)
Net income (loss)			(84,950	)		24,132			279,151			—			218,333
Noncontrolling interest			—			—			(5,771	)		—			(5,771	)
Equity in earnings (losses) of subsidiaries (net of tax)			297,512			1,556			—			(299,068	)		—
Net income (loss) attributable to The Hertz Corporation and Subsidiaries' common stockholder		$	212,562		$	25,688		$	273,380		$	(299,068	)	$	212,562

CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS
For the Nine Months Ended September 30, 2011
(In Thousands of Dollars)

		Parent (The Hertz Corporation)			Guarantor Subsidiaries			Non- Guarantor Subsidiaries			Eliminations			The Hertz Corporation & Subsidiaries
Total revenues		$	3,122,111		$	727,420		$	4,242,151		$	(1,807,120	)	$	6,284,562
Expenses:
	Direct operating		1,748,070			459,842			1,300,676			—			3,508,588
	Depreciation of revenue earning equipment		1,512,691			167,491			1,505,979			(1,807,120	)		1,379,041
	Selling, general and administrative		269,934			68,538			236,759			—			575,231
	Interest expense		236,443			24,594			234,108			—			495,145
	Interest income		(434	)		(45	)		(4,172	)		—			(4,651	)
	Other (income) expense, net		62,396			(13	)		323			—			62,706
	Total expenses		3,829,100			720,407			3,273,673			(1,807,120	)		6,016,060
Income (loss) before income taxes, noncontrolling interest and equity in earnings (losses) of subsidiaries			(706,989	)		7,013			968,478			—			268,502
(Provision) benefit for taxes on income			230,769			(2,301	)		(330,748	)		—			(102,280	)
Net income (loss)			(476,220	)		4,712			637,730			—			166,222
Less: Net income attributable to noncontrolling interest			—			—			(14,531	)		—			(14,531	)
Equity in earnings (losses) of subsidiaries (net of tax)			627,911			(1,748	)		—			(626,163	)		—
Net income (loss) attributable to The Hertz Corporation and Subsidiaries' common stockholder		$	151,691		$	2,964		$	623,199		$	(626,163	)	$	151,691

CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS
For the Three Months Ended September 30, 2010
(In Thousands of Dollars)

		Parent (The Hertz Corporation)			Guarantor Subsidiaries			Non- Guarantor Subsidiaries			Eliminations			The Hertz Corporation & Subsidiaries
Total revenues		$	1,122,839		$	232,158		$	1,413,360		$	(582,053	)	$	2,186,304
Expenses:
	Direct operating		593,253			142,232			424,149			—			1,159,634
	Depreciation of revenue earning equipment		508,731			60,139			514,192			(582,053	)		501,009
	Selling, general and administrative		88,879			18,079			61,729			—			168,687
	Interest expense		71,361			7,237			111,754			—			190,352
	Interest income		(55	)		16			(1,377	)		—			(1,416	)
	Other (income) expense, net		—			—			61			—			61
	Total expenses		1,262,169			227,703			1,110,508			(582,053	)		2,018,327
Income (loss) before income taxes, noncontrolling interest and equity in earnings (losses) of subsidiaries			(139,330	)		4,455			302,852			—			167,977
(Provision) benefit for taxes on income			6,657			(2,049	)		(25,519	)		—			(20,911	)
Net income (loss)			(132,673	)		2,406			277,333			—			147,066
Less: Net income attributable to noncontrolling interest			—			—			(4,664	)		—			(4,664	)
Equity in earnings (losses) of subsidiaries (net of tax)			275,075			(2,196	)		—			(272,879	)		—
Net income (loss) attributable to The Hertz Corporation and Subsidiaries' common stockholder		$	142,402		$	210		$	272,669		$	(272,879	)	$	142,402

CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS
For the Nine Months Ended September 30, 2010
(In Thousands of Dollars)

		Parent (The Hertz Corporation)			Guarantor Subsidiaries			Non- Guarantor Subsidiaries			Eliminations			The Hertz Corporation & Subsidiaries
Total revenues		$	3,029,572		$	613,529		$	3,844,090		$	(1,760,413	)	$	5,726,778
Expenses:
	Direct operating		1,688,662			402,934			1,156,769			—			3,248,365
	Depreciation of revenue earning equipment		1,477,725			176,227			1,523,363			(1,760,413	)		1,416,902
	Selling, general and administrative		259,153			52,791			196,463			—			508,407
	Interest expense		213,780			21,600			301,782			—			537,162
	Interest income		(147	)		12			(10,350	)		—			(10,485	)
	Other (income) expense, net		—			—			61			—			61
	Total expenses		3,639,173			653,564			3,168,088			(1,760,413	)		5,700,412
Income (loss) before income taxes, noncontrolling interest and equity in earnings (losses) of subsidiaries			(609,601	)		(40,035	)		676,002			—			26,366
(Provision) benefit for taxes on income			90,553			5,915			(111,140	)		—			(14,672	)
Net income (loss)			(519,048	)		(34,120	)		564,862			—			11,694
Less: Net income attributable to noncontrolling interest			—			—			(12,915	)		—			(12,915	)
Equity in earnings (losses) of subsidiaries (net of tax)			517,827			(3,987	)		—			(513,840	)		—
Net income (loss) attributable to The Hertz Corporation and Subsidiaries' common stockholder		$	(1,221	)	$	(38,107	)	$	551,947		$	(513,840	)	$	(1,221	)

CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
For the Nine Months Ended September 30, 2011
(In Thousands of Dollars)

			Parent (The Hertz Corporation)			Guarantor Subsidiaries			Non- Guarantor Subsidiaries			Eliminations			The Hertz Corporation & Subsidiaries
Net cash provided by (used in) operating activities			$	787,422		$	645,186		$	643,231		$	(414,582	)	$	1,661,257
Cash flows from investing activities:
	Net change in restricted cash and cash equivalents			(36,916	)		20,843			(107,438	)		—			(123,511	)
	Revenue earning equipment expenditures			(72,286	)		(489,314	)		(7,303,009	)		—			(7,864,609	)
	Proceeds from disposal of revenue earning equipment			51,079			89,517			4,791,814			—			4,932,410
	Property and equipment expenditures			(139,952	)		(17,447	)		(44,877	)		—			(202,276	)
	Proceeds from disposal of property and equipment			27,139			4,256			16,738			—			48,133
	Capital contributions to subsidiaries			(2,425,886	)		—			—			2,425,886			—
	Return of capital from subsidiaries			1,370,418			—			—			(1,370,418	)		—
	Acquisitions, net of acquired			(212,011	)		(501	)		(10,476	)		—			(222,988	)
	Purchase of short-term investments, net			(32,891	)		—			—			—			(32,891	)
	Other investing activities			—			(13,602	)		14,362			—			760
	Net cash provided by (used in) investing activities			(1,471,306	)		(406,248	)		(2,642,886	)		1,055,468			(3,464,972	)
Cash flows from financing activities:
	Proceeds from issuance of long-term debt			2,454,744			—			603,651			—			3,058,395
	Payment of long-term debt			(3,591,349	)		(13	)		(49,919	)		—			(3,641,281	)
	Short-term borrowings:
		Proceeds		—			—			371,994			—			371,994
		Payments		(15,095	)		—			(799,799	)		—			(814,894	)
		Proceeds (payments) under the revolving lines of credit, net		185,872			(229,604	)		978,096			—			934,364
	Distributions to noncontrolling interest			—			—			(10,500	)		—			(10,500	)
	Capital contributions received from parent			—			—			2,425,886			(2,425,886	)		—
	Payment of dividends and return of capital			(12,450	)		—			(1,785,000	)		1,785,000			(12,450	)
	Proceeds from employee stock purchase plan			2,690			—			—			—			2,690
	Loan from Hertz Global Holdings, Inc.			317			—			—			—			317
	Payment of financing costs			(78,309	)		(2,284	)		(7,047	)		—			(87,640	)
	Net cash provided by (used in) financing activities			(1,053,580	)		(231,901	)		1,727,362			(640,886	)		(199,005	)
Effect of foreign exchange rate changes on cash and cash equivalents				—			—			13,987			—			13,987
Net change in cash and cash equivalents during the period				(1,737,464	)		7,037			(258,306	)		—			(1,988,733	)
Cash and cash equivalents at beginning of period				1,754,378			5,180			614,448			—			2,374,006
Cash and cash equivalents at end of period			$	16,914		$	12,217		$	356,142		$	—		$	385,273

CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
For the Nine Months Ended September 30, 2010
(In Thousands of Dollars)

			Parent (The Hertz Corporation)			Guarantor Subsidiaries			Non- Guarantor Subsidiaries			Eliminations			The Hertz Corporation & Subsidiaries
Net cash provided by (used in) operating activities			$	112,194		$	41,221		$	1,888,286		$	(295,358	)	$	1,746,343
Cash flows from investing activities:
	Net change in restricted cash and cash equivalents			(9,754	)		(7,419	)		(361,623	)		—			(378,796	)
	Revenue earning equipment expenditures			(29,632	)		(58,764	)		(7,025,282	)		—			(7,113,678	)
	Proceeds from disposal of revenue earning equipment			29,015			43,701			5,073,352			—			5,146,068
	Property and equipment expenditures			(68,727	)		(13,408	)		(52,134	)		—			(134,269	)
	Proceeds from disposal of property and equipment			1,146			11,190			13,123			—			25,459
	Capital contributions to subsidiaries			(417,521	)		—			—			417,521			—
	Return of capital from subsidiaries			537,892			—			—			(537,892	)		—
	Acquisitions, net of cash acquired			(35	)		(10,809	)		(1,230	)		—			(12,074	)
	Purchase of short-term investments, net			3,183			94			(106	)		—			3,171
	Other investing activities			—			—			1,694			—			1,694
	Net cash provided by (used in) investing activities			45,567			(35,415	)		(2,352,206	)		(120,371	)		(2,462,425	)
Cash flows from financing activities:
	Proceeds from issuance of long-term debt			709,170			—			1,424,788			—			2,133,958
	Payment of long-term debt			(69,997	)		(58	)		(2,004,875	)		—			(2,074,930	)
	Short-term borrowings:
		Proceeds		1,554			—			390,633			—			392,187
		Repayments		—			—			(528,333	)		—			(528,333	)
		Proceeds (payments) under the revolving lines of credit, net		(17,394	)		(2,470	)		1,426,530			—			1,406,666
	Distributions to noncontrolling interest			—			—			(12,600	)		—			(12,600	)
	Capital contributions received from parent			—			—			417,521			(417,521	)		—
	Payment of dividends and return of capital			(12,500	)		—			(833,250	)		833,250			(12,500	)
	Proceeds from employee stock purchase plan			1,857			—			—			—			1,857
	Loan from Hertz Global Holdings, Inc.			(6,567	)		—			—			—			(6,567	)
	Payment of financing costs			(17,063	)		—			(34,452	)		—			(51,515	)
	Net cash provided by (used in) financing activities			589,060			(2,528	)		245,962			415,729			1,248,223
Effect of foreign exchange rate changes on cash and cash equivalents				—			—			(34,339	)		—			(34,339	)
Net change in cash and cash equivalents during the period				746,821			3,278			(252,297	)		—			497,802
Cash and cash equivalents at beginning of period				108,522			6,069			870,876			—			985,467
Cash and cash equivalents at end of period			$	855,343		$	9,347		$	618,579		$	—		$	1,483,269

XML

CONDENSED CONSOLIDATED BALANCE SHEETS (Parenthetical) (USD $) In Thousands, except Share data	Sep. 30, 2011	Dec. 31, 2010
CONDENSED CONSOLIDATED BALANCE SHEETS
Receivables, allowance for doubtful accounts (in dollars)	$ 21,909	$ 19,708
Common Stock, par value (in dollars per share)	$ 0.01	$ 0.01
Common Stock, shares authorized	3,000	3,000
Common Stock, shares issued	100	100
Common Stock, shares outstanding	100	100