XML 42 R35.htm IDEA: XBRL DOCUMENT v2.4.0.8
Acquisitions (Pro Forma Information) (Details) (USD $)
3 Months Ended 9 Months Ended 3 Months Ended 9 Months Ended 3 Months Ended 9 Months Ended 3 Months Ended 9 Months Ended 3 Months Ended 9 Months Ended 3 Months Ended 9 Months Ended 3 Months Ended 9 Months Ended 1 Months Ended
Sep. 30, 2014
Sep. 30, 2013
Sep. 30, 2014
Sep. 30, 2013
Sep. 30, 2013
Impact of fair value mark-ups/useful life changes on depreciation
Sep. 30, 2014
Impact of fair value mark-ups/useful life changes on depreciation
Sep. 30, 2013
Impact of fair value mark-ups/useful life changes on depreciation
Sep. 30, 2013
Intangible asset amortization
Sep. 30, 2014
Intangible asset amortization
Sep. 30, 2013
Intangible asset amortization
Sep. 30, 2013
Interest expense
Sep. 30, 2014
Interest expense
Sep. 30, 2013
Interest expense
Sep. 30, 2013
Elimination of historic National Pump interest
Sep. 30, 2014
Elimination of historic National Pump interest
Sep. 30, 2013
Elimination of historic National Pump interest
Sep. 30, 2013
Elimination of merger costs
Sep. 30, 2014
Elimination of merger costs
Sep. 30, 2013
Elimination of merger costs
Sep. 30, 2013
National Pump
Sep. 30, 2014
National Pump
Sep. 30, 2013
National Pump
Sep. 30, 2014
5 3/4 percent Senior Notes
Apr. 30, 2014
9 1/4 percent Senior Notes
Sep. 30, 2014
9 1/4 percent Senior Notes
Mar. 31, 2014
Senior notes
Add-on to 6 1/8 percent Senior Notes
Apr. 30, 2014
Senior notes
Add-on to 6 1/8 percent Senior Notes
National Pump
Mar. 31, 2014
Senior notes
5 3/4 percent Senior Notes
Apr. 30, 2014
Senior notes
5 3/4 percent Senior Notes
National Pump
Apr. 30, 2014
Senior notes
9 1/4 percent Senior Notes
National Pump
Business Acquisition, Pro Forma Information, Nonrecurring Adjustment [Line Items]                                                            
Revenues   $ 1,311,000,000 $ 4,121,000,000 $ 3,617,000,000                               $ 55,000,000 $ 62,000,000 $ 149,000,000                
Pro forma revenues   1,366,000,000 4,183,000,000 3,766,000,000                                                    
Income before provision for income taxes 303,000,000 218,000,000 539,000,000 379,000,000                               18,000,000 20,000,000 44,000,000                
Combined pretax income   236,000,000 559,000,000 423,000,000                                                    
Pro forma adjustments to combined pretax income         (1,000,000) [1] (1,000,000) [1] (3,000,000) [1] (13,000,000) [2] (12,000,000) [2] (39,000,000) [2] (8,000,000) [3] 58,000,000 [3] (86,000,000) [3] 0 [4] 0 [4] 1,000,000 [4] 0 [5] 8,000,000 [5] 0 [5]                      
Pro forma pretax income   214,000,000 612,000,000 296,000,000                                                    
Stated interest rate                                             5.75%   9.25%   6.125%   5.75% 9.25%
Face amount                                                   525,000,000   850,000,000    
Gain (loss) on extinguishment of debt securities     $ (80,000,000) $ (1,000,000)                                       $ (64,000,000)            
[1] Depreciation of rental equipment and non-rental depreciation were adjusted for the fair value mark-ups of equipment acquired in the National Pump acquisition. The useful lives assigned to such equipment didn’t change significantly from the lives historically used by National Pump.
[2] The intangible assets acquired in the National Pump acquisition were amortized.
[3] In connection with the National Pump acquisition, URNA issued $525 principal amount of 6 1/8 percent Senior Notes (as an add on to our existing 6 1/8 percent Senior Notes) and $850 principal amount of 5 3/4 percent Senior Notes, and all our outstanding 9 1/4 percent Senior Notes were redeemed, as discussed in note 8 to the condensed consolidated financial statements. Interest expense was adjusted to reflect these changes in our debt portfolio. For the pro forma presentation, the $64 loss recognized upon redemption of the 9 1/4 percent Senior Notes discussed in note 8 to the condensed consolidated financial statements was moved from the nine months ended September 30, 2014 to the nine months ended September 30, 2013.
[4] Interest on National Pump historic debt was eliminated.
[5] Merger related costs, primarily comprised of financial and legal advisory fees, associated with the National Pump acquisition were eliminated as they were assumed to have been recognized prior to the pro forma acquisition date.