XML 40 R44.htm IDEA: XBRL DOCUMENT v2.4.0.6
Condensed Consolidating Financial Information of Guarantor Subsidiaries (Tables)
12 Months Ended
Dec. 31, 2011
Condensed Financial Information of Parent Company Only Disclosure [Abstract]  
Condensed Consolidating Balance Sheet
CONDENSED CONSOLIDATING BALANCE SHEETS
December 31, 2011
 
 
 
 
 
 
 
 
Non-Guarantor
Subsidiaries
 
 
 
 
 
 
Parent 
 
URNA
 
Guarantor
Subsidiaries
 
Foreign
 
SPV 
 
Eliminations
 
Total 
ASSETS
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$

 
$
6

 
$

 
$
30

 
$

 
$

 
$
36

Accounts receivable, net

 
19

 
9

 
98

 
338

 

 
464

Intercompany receivable (payable)
114

 
(876
)
 
772

 
(154
)
 

 
144

 

Inventory

 
21

 
15

 
8

 

 

 
44

Prepaid expenses and other assets

 
55

 
1

 
19

 

 

 
75

Deferred taxes

 
100

 
3

 
1

 

 

 
104

Total current assets
114

 
(675
)
 
800

 
2

 
338

 
144

 
723

Rental equipment, net

 
1,345

 
836

 
436

 

 

 
2,617

Property and equipment, net
41

 
177

 
120

 
28

 

 

 
366

Investments in subsidiaries
227

 
2,144

 
462

 

 

 
(2,833
)
 

Goodwill and other intangibles, net

 
130

 
102

 
140

 

 

 
372

Other long-term assets
4

 
60

 
1

 

 

 

 
65

Total assets
$
386

 
$
3,181

 
$
2,321

 
$
606

 
$
338

 
$
(2,689
)
 
$
4,143

LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT)
Short-term debt and current maturities of long-term debt
$
129

 
$
8

 
$

 
$
3

 
$
255

 
$

 
$
395

Accounts payable

 
120

 
47

 
39

 

 

 
206

Accrued expenses and other liabilities
31

 
139

 
48

 
45

 

 

 
263

Total current liabilities
160

 
267

 
95

 
87

 
255

 

 
864

Long-term debt

 
2,444

 
142

 
6

 

 

 
2,592

Subordinated convertible debentures
55

 

 

 

 

 

 
55

Deferred taxes
16

 
241

 
165

 
48

 

 

 
470

Other long-term liabilities
52

 
2

 
2

 
3

 

 

 
59

Total liabilities
283

 
2,954

 
404

 
144

 
255

 

 
4,040

Temporary equity (note 12)
39

 

 

 

 

 

 
39

Total stockholders’ equity (deficit)
64

 
227

 
1,917

 
462

 
83

 
(2,689
)
 
64

Total liabilities and stockholders’ equity (deficit)
$
386

 
$
3,181

 
$
2,321

 
$
606

 
$
338

 
$
(2,689
)
 
$
4,143


 
CONDENSED CONSOLIDATING BALANCE SHEETS
December 31, 2010
 
 
 
 
 
 
 
 
Non-Guarantor
Subsidiaries
 
 
 
 
 
 
Parent
 
URNA 
 
Guarantor
Subsidiaries
 
 
Foreign
 
SPV 
 
Eliminations 
 
Total 
ASSETS
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$

 
$
4

 
$

 
$
199

 
$

 
$

 
$
203

Accounts receivable, net

 
5

 
6

 
73

 
293

 

 
377

Intercompany receivable (payable)
115

 
(837
)
 
735

 
(155
)
 

 
142

 

Inventory

 
19

 
13

 
7

 

 

 
39

Prepaid expenses and other assets

 
31

 
4

 
2

 

 

 
37

Deferred taxes

 
65

 
3

 
1

 

 

 
69

Total current assets
115

 
(713
)
 
761

 
127

 
293

 
142

 
725

Rental equipment, net

 
1,243

 
742

 
295

 

 

 
2,280

Property and equipment, net
43

 
186

 
136

 
28

 

 

 
393

Investments in subsidiaries
173

 
2,018

 
414

 

 

 
(2,605
)
 

Goodwill and other intangibles, net

 
99

 
83

 
45

 

 

 
227

Other long-term assets
8

 
60

 

 

 

 

 
68

Total assets
$
339

 
$
2,893

 
$
2,136

 
$
495

 
$
293

 
$
(2,463
)
 
$
3,693

LIABILITIES AND STOCKHOLDERS’ (DEFICIT) EQUITY
Short-term debt and current maturities of long-term debt
$

 
$
8

 
$

 
$

 
$
221

 
$

 
$
229

Accounts payable

 
83

 
26

 
23

 

 

 
132

Accrued expenses and other liabilities
37

 
146

 

 
25

 

 

 
208

Total current liabilities
37

 
237

 
26

 
48

 
221

 

 
569

Long-term debt
124

 
2,306

 
146

 

 

 

 
2,576

Subordinated convertible debentures
124

 

 

 

 

 

 
124

Deferred taxes
17

 
175

 
160

 
33

 

 

 
385

Other long-term liabilities
57

 
2

 

 

 

 

 
59

Total liabilities
359

 
2,720

 
332

 
81

 
221

 

 
3,713

Total stockholders’ (deficit) equity
(20
)
 
173

 
1,804

 
414

 
72

 
(2,463
)
 
(20
)
Total liabilities and stockholders’ (deficit) equity
$
339

 
$
2,893

 
$
2,136

 
$
495

 
$
293

 
$
(2,463
)
 
$
3,693

Condensed Consolidating Statement of Operations
CONDENSED CONSOLIDATING STATEMENTS OF INCOME
For the Year Ended December 31, 2011
 
 
 
 
 
 
 
Non-Guarantor
Subsidiaries
 
 
 
 
 
 
Parent
 
URNA 
 
Guarantor
Subsidiaries
 
 
 
Foreign
 
SPV
 
Eliminations
 
Total 
Revenues:
 
 
 
 
 
 
 
 
 
 
 
 
 
Equipment rentals
$

 
$
1,037

 
$
742

 
$
372

 
$

 
$

 
$
2,151

Sales of rental equipment

 
117

 
63

 
28

 

 

 
208

Sales of new equipment

 
38

 
21

 
25

 

 

 
84

Contractor supplies sales

 
37

 
25

 
23

 

 

 
85

Service and other revenues

 
43

 
22

 
18

 

 

 
83

Total revenues

 
1,272

 
873

 
466

 

 

 
2,611

Cost of revenues:
 
 
 
 
 
 
 
 
 
 
 
 
 
Cost of equipment rentals, excluding depreciation

 
479

 
352

 
161

 

 

 
992

Depreciation of rental equipment

 
220

 
137

 
66

 

 

 
423

Cost of rental equipment sales

 
80

 
44

 
18

 

 

 
142

Cost of new equipment sales

 
30

 
17

 
20

 

 

 
67

Cost of contractor supplies sales

 
26

 
17

 
15

 

 

 
58

Cost of service and other revenues

 
19

 
7

 
5

 

 

 
31

Total cost of revenues

 
854

 
574

 
285

 

 

 
1,713

Gross profit

 
418

 
299

 
181

 

 

 
898

Selling, general and administrative expenses
7

 
162

 
143

 
75

 
20

 

 
407

RSC merger related costs

 
19

 

 

 

 

 
19

Restructuring charge

 
7

 
9

 
3

 

 

 
19

Non-rental depreciation and amortization
15

 
19

 
17

 
6

 

 

 
57

Operating (loss) income
(22
)
 
211

 
130

 
97

 
(20
)
 

 
396

Interest expense (income), net
12

 
207

 
6

 
4

 
4

 
(5
)
 
228

Interest expense-subordinated convertible debentures
7

 

 

 

 

 

 
7

Other (income) expense, net
(73
)
 
61

 
37

 
12

 
(40
)
 

 
(3
)
Income (loss) before provision (benefit) for income taxes
32

 
(57
)
 
87

 
81

 
16

 
5

 
164

Provision (benefit) for income taxes
9

 
(4
)
 
28

 
24

 
6

 

 
63

Income (loss) before equity in net earnings (loss) of subsidiaries
23

 
(53
)
 
59

 
57

 
10

 
5

 
101

Equity in net earnings (loss) of subsidiaries
78

 
131

 
62

 

 

 
(271
)
 

Net income (loss)
$
101

 
$
78

 
$
121

 
$
57

 
$
10

 
$
(266
)
 
$
101

 
 
CONDENSED CONSOLIDATING STATEMENTS OF INCOME
For the Year Ended December 31, 2010
 
 
 
 
 
 
 
 
Non-Guarantor
Subsidiaries
 
 
 
 
 
 
Parent 
 
URNA
 
Guarantor
Subsidiaries
 
 
 
Foreign
 
SPV
 
Eliminations  
 
Total 
Revenues:
 
 
 
 
 
 
 
 
 
 
 
 
 
Equipment rentals
$

 
$
940

 
$
629

 
$
265

 
$

 
$

 
$
1,834

Sales of rental equipment

 
73

 
48

 
23

 

 

 
144

Sales of new equipment

 
41

 
18

 
19

 

 

 
78

Contractor supplies sales

 
41

 
30

 
24

 

 

 
95

Service and other revenues

 
46

 
23

 
17

 

 

 
86

Total revenues

 
1,141

 
748

 
348

 

 

 
2,237

Cost of revenues:
 
 
 
 
 
 
 
 
 
 
 
 
 
Cost of equipment rentals, excluding depreciation

 
463

 
331

 
130

 

 

 
924

Depreciation of rental equipment

 
214

 
130

 
45

 

 

 
389

Cost of rental equipment sales

 
51

 
36

 
16

 

 

 
103

Cost of new equipment sales

 
34

 
15

 
16

 

 

 
65

Cost of contractor supplies sales

 
30

 
20

 
16

 

 

 
66

Cost of service and other revenues

 
20

 
9

 
3

 

 

 
32

Total cost of revenues

 
812

 
541

 
226

 

 

 
1,579

Gross profit

 
329

 
207

 
122

 

 

 
658

Selling, general and administrative expenses
21

 
149

 
121

 
56

 
20

 

 
367

Restructuring charge

 
21

 
13

 

 

 

 
34

Non-rental depreciation and amortization
13

 
26

 
17

 
4

 

 

 
60

Operating (loss) income
(34
)
 
133

 
56

 
62

 
(20
)
 

 
197

Interest expense, net
12

 
237

 
6

 
(3
)
 
4

 
(1
)
 
255

Interest expense-subordinated convertible debentures
8

 

 

 

 

 

 
8

Other (income) expense, net
(62
)
 
54

 
28

 
12

 
(35
)
 

 
(3
)
Income (loss) from continuing operations before provision (benefit) for income taxes
8

 
(158
)
 
22

 
53

 
11

 
1

 
(63
)
Provision (benefit) for income taxes
3

 
(78
)
 
7

 
22

 
5

 

 
(41
)
Income (loss) from continuing operations
5

 
(80
)
 
15

 
31

 
6

 
1

 
(22
)
Loss from discontinued operation, net of taxes

 
(4
)
 

 

 

 

 
(4
)
Income (loss) before equity in net (loss) earnings of subsidiaries
5

 
(84
)
 
15

 
31

 
6

 
1

 
(26
)
Equity in net (loss) earnings of subsidiaries
(31
)
 
53

 
32

 

 

 
(54
)
 

Net (loss) income
$
(26
)
 
$
(31
)
 
$
47

 
$
31

 
$
6

 
$
(53
)
 
$
(26
)

 
CONDENSED CONSOLIDATING STATEMENTS OF INCOME
For the Year Ended December 31, 2009
 
 
 
 
 
 
 
Non-Guarantor
Subsidiaries
 
 
 
 
 
 
Parent 
 
URNA
 
Guarantor
Subsidiaries
 
Foreign
 
SPV 
 
Eliminations
 
Total 
Revenues:
 
 
 
 
 
 
 
 
 
 
 
 
 
Equipment rentals
$

 
$
957

 
$
645

 
$
228

 
$

 
$

 
$
1,830

Sales of rental equipment

 
131

 
69

 
29

 

 

 
229

Sales of new equipment

 
44

 
26

 
16

 

 

 
86

Contractor supplies sales

 
49

 
47

 
25

 

 

 
121

Service and other revenues

 
51

 
28

 
13

 

 

 
92

Total revenues

 
1,232

 
815

 
311

 

 

 
2,358

Cost of revenues:
 
 
 
 
 
 
 
 
 
 
 
 
 
Cost of equipment rentals, excluding depreciation

 
469

 
329

 
112

 

 

 
910

Depreciation of rental equipment

 
231

 
139

 
47

 

 

 
417

Cost of rental equipment sales

 
132

 
65

 
25

 

 

 
222

Cost of new equipment sales

 
38

 
22

 
13

 

 

 
73

Cost of contractor supplies sales

 
36

 
36

 
17

 

 

 
89

Cost of service and other revenues

 
21

 
10

 
6

 

 

 
37

Total cost of revenues

 
927

 
601

 
220

 

 

 
1,748

Gross profit

 
305

 
214

 
91

 

 

 
610

Selling, general and administrative expenses
19

 
175

 
144

 
51

 
19

 

 
408

Restructuring charge

 
12

 
17

 
2

 

 

 
31

Non-rental depreciation and amortization
12

 
18

 
23

 
4

 

 

 
57

Operating (loss) income
(31
)
 
100

 
30

 
34

 
(19
)
 

 
114

Interest expense, net
40

 
176

 
6

 

 
4

 

 
226

Interest expense-subordinated convertible debentures, net
(4
)
 

 

 

 

 

 
(4
)
Other (income) expense, net
(66
)
 
50

 
45

 
8

 
(38
)
 

 
(1
)
(Loss) income from continuing operations before (benefit) provision for income taxes
(1
)
 
(126
)
 
(21
)
 
26

 
15

 

 
(107
)
(Benefit) provision for income taxes

 
(51
)
 
(9
)
 
7

 
6

 

 
(47
)
(Loss) income from continuing operations
(1
)
 
(75
)
 
(12
)
 
19

 
9

 

 
(60
)
Loss from discontinued operation, net of taxes

 
(2
)
 

 

 

 

 
(2
)
(Loss) income before equity in net (loss) earnings of subsidiaries
(1
)
 
(77
)
 
(12
)
 
19

 
9

 

 
(62
)
Equity in net (loss) earnings of subsidiaries
(61
)
 
16

 

 

 

 
45

 

Net (loss) income
$
(62
)
 
$
(61
)
 
$
(12
)
 
$
19

 
$
9

 
$
45

 
$
(62
)
Condensed Consolidating Statement of Cash Flows
CONDENSED CONSOLIDATING CASH FLOW INFORMATION
For the Year Ended December 31, 2011
 
 
 
 
 
 
 
 
Non-Guarantor
Subsidiaries
 
 
 
 
 
 
Parent 
 
URNA 
 
Guarantor
Subsidiaries
 
 
Foreign 
 
SPV
 
Eliminations
 
Total 
Net cash provided by (used in) operating activities
$

 
$
276

 
$
236

 
$
132

 
$
(36
)
 
$

 
$
608

Net cash used in investing activities
(13
)
 
(311
)
 
(241
)
 
(296
)
 

 

 
(861
)
Net cash provided by (used in) financing activities
13

 
37

 
5

 
(11
)
 
36

 

 
80

Effect of foreign exchange rates

 

 

 
6

 

 

 
6

Net increase (decrease) in cash and cash equivalents

 
2

 

 
(169
)
 

 

 
(167
)
Cash and cash equivalents at beginning of period

 
4

 

 
199

 

 

 
203

Cash and cash equivalents at end of period
$

 
$
6

 
$

 
$
30

 
$

 
$

 
$
36


CONDENSED CONSOLIDATING CASH FLOW INFORMATION
For the Year Ended December 31, 2010
 
 
 
 
 
 
 
 
Non-Guarantor
Subsidiaries
 
 
 
 
 
 
Parent 
 
URNA 
 
Guarantor
Subsidiaries
 
Foreign
 
SPV 
 
Eliminations  
 
Total
Net cash provided by (used in) operating activities
$
14

 
$
304

 
$
77

 
$
82

 
$
(25
)
 
$

 
$
452

Net cash used in investing activities
(13
)
 
(78
)
 
(82
)
 
(50
)
 

 

 
(223
)
Net cash (used in) provided by financing activities
(1
)
 
(227
)
 
2

 
(2
)
 
25

 

 
(203
)
Effect of foreign exchange rates

 

 

 
8

 

 

 
8

Net (decrease) increase in cash and cash equivalents

 
(1
)
 
(3
)
 
38

 

 

 
34

Cash and cash equivalents at beginning of period

 
5

 
3

 
161

 

 

 
169

Cash and cash equivalents at end of period
$

 
$
4

 
$

 
$
199

 
$

 
$

 
$
203


CONDENSED CONSOLIDATING CASH FLOW INFORMATION
For the Year Ended December 31, 2009
 
 
 
 
 
 
 
 
Non-Guarantor
Subsidiaries
 
 
 
 
 
 
Parent 
 
URNA 
 
Guarantor
Subsidiaries
 
 
Foreign 
 
SPV 
 
Eliminations 
 
Total 
Net cash provided by operating activities
$
26

 
$
180

 
$
22

 
$
70

 
$
140

 
$

 
$
438

Net cash (used in) provided by investing activities
(23
)
 
(50
)
 
(26
)
 
5

 

 

 
(94
)
Net cash (used in) provided by financing activities
(3
)
 
(125
)
 
3

 
(3
)
 
(140
)
 

 
(268
)
Effect of foreign exchange rate

 

 

 
16

 

 

 
16

Net increase (decrease) in cash and cash equivalents

 
5

 
(1
)
 
88

 

 

 
92

Cash and cash equivalents at beginning of period

 

 
4

 
73

 

 

 
77

Cash and cash equivalents at end of period
$

 
$
5

 
$
3

 
$
161

 
$

 
$

 
$
169