x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
o | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
Delaware Delaware | 06-1522496 86-0933835 | |
(States of Incorporation) | (I.R.S. Employer Identification Nos.) | |
100 First Stamford Place, Suite 700 Stamford, Connecticut | 06902 | |
(Address of Principal Executive Offices) | (Zip Code) |
Large Accelerated Filer | x | Accelerated Filer | o | ||
Non-Accelerated Filer | o | Smaller Reporting Company | o |
Page | ||
PART I | ||
Item 1 | ||
Item 2 | ||
Item 3 | ||
Item 4 | ||
PART II | ||
Item 1 | ||
Item 1A | ||
Item 2 | ||
Item 6 | ||
• | the possibility that RSC Holdings Inc. ("RSC"), National Pump1 or other companies that we have acquired or may acquire, in our specialty business or otherwise, could have undiscovered liabilities or involve other unexpected costs, may strain our management capabilities or may be difficult to integrate; |
• | a change in the pace of the recovery in our end markets; our business is cyclical and highly sensitive to North American construction and industrial activities as well as the energy sector, in general; if the pace of the recovery slows or construction activity declines, our revenues and, because many of our costs are fixed, our profitability may be adversely affected; |
• | our significant indebtedness (which totaled $8.5 billion at September 30, 2015) requires us to use a substantial portion of our cash flow for debt service and can constrain our flexibility in responding to unanticipated or adverse business conditions; |
• | inability to refinance our indebtedness at terms that are favorable to us, or at all; |
• | incurrence of additional debt, which could exacerbate the risks associated with our current level of indebtedness; |
• | noncompliance with financial or other covenants in our debt agreements, which could result in our lenders terminating our credit facilities and requiring us to repay outstanding borrowings; |
• | restrictive covenants and amount of borrowings permitted in our debt instruments, which can limit our financial and operational flexibility; |
• | inability to benefit from government spending, including spending associated with infrastructure projects; |
• | fluctuations in the price of our common stock and inability to complete stock repurchases in the time frame and/or on the terms anticipated; |
• | rates we charge and time utilization we achieve being less than anticipated; |
• | inability to manage credit risk adequately or to collect on contracts with a large number of customers; |
• | inability to access the capital that our businesses or growth plans may require; |
• | incurrence of impairment charges; |
• | the fact that our holding company structure requires us to depend in part on distributions from subsidiaries and such distributions could be limited by contractual or legal restrictions; |
• | increases in our loss reserves to address business operations or other claims and any claims that exceed our established levels of reserves; |
• | incurrence of additional expenses (including indemnification obligations) and other costs in connection with litigation, regulatory and investigatory matters; |
• | the outcome or other potential consequences of regulatory matters and commercial litigation; |
• | shortfalls in our insurance coverage; |
• | our charter provisions as well as provisions of certain debt agreements and our significant indebtedness may have the effect of making more difficult or otherwise discouraging, delaying or deterring a takeover or other change of control of us; |
• | turnover in our management team and inability to attract and retain key personnel; |
• | costs we incur being more than anticipated, and the inability to realize expected savings in the amounts or time frames planned; |
• | dependence on key suppliers to obtain equipment and other supplies for our business on acceptable terms; |
• | inability to sell our new or used fleet in the amounts, or at the prices, we expect; |
• | competition from existing and new competitors; |
1. | In April 2014, we acquired assets of the following four entities: National Pump & Compressor, Ltd., Canadian Pump and Compressor Ltd., GulfCo Industrial Equipment, LP and LD Services, LLC (collectively “National Pump”). |
• | risks related to security breaches, cybersecurity attacks and other significant disruptions in our information technology systems; |
• | the costs of complying with environmental, safety and foreign law and regulations, as well as other risks associated with non-U.S. operations, including currency exchange risk; |
• | labor disputes, work stoppages or other labor difficulties, which may impact our productivity, and potential enactment of new legislation or other changes in law affecting our labor relations or operations generally; and |
• | increases in our maintenance and replacement costs and/or decreases in the residual value of our equipment. |
Item 1. | Financial Statements |
September 30, 2015 | December 31, 2014 | ||||||
(unaudited) | |||||||
ASSETS | |||||||
Cash and cash equivalents | $ | 171 | $ | 158 | |||
Accounts receivable, net of allowance for doubtful accounts of $48 at September 30, 2015 and $43 at December 31, 2014 | 994 | 940 | |||||
Inventory | 77 | 78 | |||||
Prepaid expenses and other assets | 58 | 122 | |||||
Deferred taxes | 126 | 248 | |||||
Total current assets | 1,426 | 1,546 | |||||
Rental equipment, net | 6,438 | 6,008 | |||||
Property and equipment, net | 436 | 438 | |||||
Goodwill | 3,257 | 3,272 | |||||
Other intangible assets, net | 948 | 1,106 | |||||
Other long-term assets | 93 | 97 | |||||
Total assets | $ | 12,598 | $ | 12,467 | |||
LIABILITIES AND STOCKHOLDERS’ EQUITY | |||||||
Short-term debt and current maturities of long-term debt | $ | 639 | $ | 618 | |||
Accounts payable | 475 | 285 | |||||
Accrued expenses and other liabilities | 403 | 575 | |||||
Total current liabilities | 1,517 | 1,478 | |||||
Long-term debt | 7,876 | 7,434 | |||||
Deferred taxes | 1,653 | 1,692 | |||||
Other long-term liabilities | 55 | 65 | |||||
Total liabilities | 11,101 | 10,669 | |||||
Temporary equity | — | 2 | |||||
Common stock—$0.01 par value, 500,000,000 shares authorized, 110,982,341 and 92,827,300 shares issued and outstanding, respectively, at September 30, 2015 and 108,233,686 and 97,877,580 shares issued and outstanding, respectively, at December 31, 2014 | 1 | 1 | |||||
Additional paid-in capital | 2,235 | 2,168 | |||||
Retained earnings | 919 | 503 | |||||
Treasury stock at cost—18,155,041 and 10,356,106 shares at September 30, 2015 and December 31, 2014, respectively | (1,440 | ) | (802 | ) | |||
Accumulated other comprehensive loss | (218 | ) | (74 | ) | |||
Total stockholders’ equity | 1,497 | 1,796 | |||||
Total liabilities and stockholders’ equity | $ | 12,598 | $ | 12,467 |
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Revenues: | |||||||||||||||
Equipment rentals | $ | 1,326 | $ | 1,315 | $ | 3,671 | $ | 3,499 | |||||||
Sales of rental equipment | 141 | 140 | 381 | 388 | |||||||||||
Sales of new equipment | 38 | 42 | 110 | 105 | |||||||||||
Contractor supplies sales | 21 | 23 | 60 | 64 | |||||||||||
Service and other revenues | 24 | 24 | 72 | 65 | |||||||||||
Total revenues | 1,550 | 1,544 | 4,294 | 4,121 | |||||||||||
Cost of revenues: | |||||||||||||||
Cost of equipment rentals, excluding depreciation | 470 | 480 | 1,359 | 1,336 | |||||||||||
Depreciation of rental equipment | 249 | 236 | 724 | 682 | |||||||||||
Cost of rental equipment sales | 85 | 82 | 217 | 227 | |||||||||||
Cost of new equipment sales | 31 | 33 | 91 | 84 | |||||||||||
Cost of contractor supplies sales | 15 | 16 | 42 | 44 | |||||||||||
Cost of service and other revenues | 10 | 9 | 29 | 23 | |||||||||||
Total cost of revenues | 860 | 856 | 2,462 | 2,396 | |||||||||||
Gross profit | 690 | 688 | 1,832 | 1,725 | |||||||||||
Selling, general and administrative expenses | 178 | 194 | 534 | 549 | |||||||||||
Merger related costs | — | 4 | (26 | ) | 13 | ||||||||||
Restructuring charge | — | (2 | ) | 1 | (2 | ) | |||||||||
Non-rental depreciation and amortization | 66 | 70 | 202 | 200 | |||||||||||
Operating income | 446 | 422 | 1,121 | 965 | |||||||||||
Interest expense, net | 107 | 124 | 460 | 436 | |||||||||||
Other income, net | (1 | ) | (5 | ) | (10 | ) | (10 | ) | |||||||
Income before provision for income taxes | 340 | 303 | 671 | 539 | |||||||||||
Provision for income taxes | 125 | 111 | 255 | 193 | |||||||||||
Net income | $ | 215 | $ | 192 | $ | 416 | $ | 346 | |||||||
Basic earnings per share | $ | 2.28 | $ | 1.95 | $ | 4.33 | $ | 3.57 | |||||||
Diluted earnings per share | $ | 2.25 | $ | 1.84 | $ | 4.27 | $ | 3.29 |
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Net income | $ | 215 | $ | 192 | $ | 416 | $ | 346 | |||||||
Other comprehensive loss, net of tax: | |||||||||||||||
Foreign currency translation adjustments | (71 | ) | (51 | ) | (144 | ) | (54 | ) | |||||||
Fixed price diesel swaps | (1 | ) | — | — | — | ||||||||||
Other comprehensive loss | (72 | ) | (51 | ) | (144 | ) | (54 | ) | |||||||
Comprehensive income (1) | $ | 143 | $ | 141 | $ | 272 | $ | 292 |
Common Stock | Treasury Stock | ||||||||||||||||||||||||
Number of Shares (1) | Amount | Additional Paid-in Capital | Retained Earnings | Number of Shares | Amount | Accumulated Other Comprehensive Loss (3) | |||||||||||||||||||
Balance at December 31, 2014 | 98 | $ | 1 | $ | 2,168 | $ | 503 | 10 | $ | (802 | ) | $ | (74 | ) | |||||||||||
Net income | 416 | ||||||||||||||||||||||||
Foreign currency translation adjustments | (144 | ) | |||||||||||||||||||||||
Stock compensation expense, net | 37 | ||||||||||||||||||||||||
Exercise of common stock options | 1 | ||||||||||||||||||||||||
4 percent Convertible Senior Notes (2) | 3 | 1 | |||||||||||||||||||||||
Shares repurchased and retired | (29 | ) | |||||||||||||||||||||||
Repurchase of common stock | (8 | ) | 8 | (638 | ) | ||||||||||||||||||||
Excess tax benefits from share-based payment arrangements, net | 57 | ||||||||||||||||||||||||
Balance at September 30, 2015 | 93 | $ | 1 | $ | 2,235 | $ | 919 | 18 | $ | (1,440 | ) | $ | (218 | ) |
Nine Months Ended | |||||||
September 30, | |||||||
2015 | 2014 | ||||||
Cash Flows From Operating Activities: | |||||||
Net income | $ | 416 | $ | 346 | |||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||
Depreciation and amortization | 926 | 882 | |||||
Amortization of deferred financing costs and original issue discounts | 8 | 14 | |||||
Gain on sales of rental equipment | (164 | ) | (161 | ) | |||
Gain on sales of non-rental equipment | (6 | ) | (7 | ) | |||
Stock compensation expense, net | 37 | 48 | |||||
Merger related costs | (26 | ) | 13 | ||||
Restructuring charge | 1 | (2 | ) | ||||
Loss on repurchase/redemption of debt securities and amendment of ABL facility | 123 | 80 | |||||
Excess tax benefits from share-based payment arrangements | (57 | ) | — | ||||
Increase in deferred taxes | 94 | 134 | |||||
Changes in operating assets and liabilities, net of amounts acquired: | |||||||
Increase in accounts receivable | (72 | ) | (99 | ) | |||
Increase in inventory | — | (23 | ) | ||||
Decrease in prepaid expenses and other assets | 17 | 10 | |||||
Increase in accounts payable | 195 | 197 | |||||
Increase in accrued expenses and other liabilities | 65 | 34 | |||||
Net cash provided by operating activities | 1,557 | 1,466 | |||||
Cash Flows From Investing Activities: | |||||||
Purchases of rental equipment | (1,425 | ) | (1,484 | ) | |||
Purchases of non-rental equipment | (76 | ) | (84 | ) | |||
Proceeds from sales of rental equipment | 381 | 388 | |||||
Proceeds from sales of non-rental equipment | 14 | 26 | |||||
Purchases of other companies, net of cash acquired | (86 | ) | (752 | ) | |||
Net cash used in investing activities | (1,192 | ) | (1,906 | ) | |||
Cash Flows From Financing Activities: | |||||||
Proceeds from debt | 7,453 | 5,911 | |||||
Payments of debt | (7,093 | ) | (5,082 | ) | |||
Payment of contingent consideration | (52 | ) | — | ||||
Proceeds from the exercise of common stock options | 1 | 2 | |||||
Common stock repurchased | (667 | ) | (399 | ) | |||
Payments of financing costs | (27 | ) | (22 | ) | |||
Cash received in connection with the 4 percent Convertible Senior Notes and related hedge, net | — | 31 | |||||
Excess tax benefits from share-based payment arrangements | 57 | — | |||||
Net cash (used in) provided by financing activities | (328 | ) | 441 | ||||
Effect of foreign exchange rates | (24 | ) | (8 | ) | |||
Net increase (decrease) in cash and cash equivalents | 13 | (7 | ) | ||||
Cash and cash equivalents at beginning of period | 158 | 175 | |||||
Cash and cash equivalents at end of period | $ | 171 | $ | 168 | |||
Supplemental disclosure of cash flow information: | |||||||
Cash paid for income taxes, net | $ | 55 | $ | 60 | |||
Cash paid for interest | 304 | 315 |
Cash consideration (1) | $ | 773 | |
Contingent consideration (2) | 76 | ||
Total purchase consideration (3) | $ | 849 |
Accounts receivable, net of allowance for doubtful accounts (1) | $ | 44 | |
Inventory | 19 | ||
Deferred taxes | 6 | ||
Rental equipment | 172 | ||
Property and equipment | 10 | ||
Intangibles (2) | 289 | ||
Other assets | 1 | ||
Total identifiable assets acquired | 541 | ||
Current liabilities | (25 | ) | |
Total liabilities assumed | (25 | ) | |
Net identifiable assets acquired | 516 | ||
Goodwill (3) | 333 | ||
Net assets acquired | $ | 849 |
Fair value | Life (years) | |||
Customer relationships | $ | 274 | 10 | |
Non-compete agreements | 15 | 6 | ||
Total | $ | 289 |
Three Months Ended | Nine Months Ended | ||||||
September 30, | September 30, | ||||||
2014 | 2014 | ||||||
United Rentals historic revenues | $ | 1,544 | $ | 4,121 | |||
National Pump historic revenues | — | 62 | |||||
Pro forma revenues | 1,544 | 4,183 | |||||
United Rentals historic pretax income | 303 | 539 | |||||
National Pump historic pretax income | — | 20 | |||||
Combined pretax income | 303 | 559 | |||||
Pro forma adjustments to combined pretax income: | |||||||
Impact of fair value mark-ups/useful life changes on depreciation (1) | — | (1 | ) | ||||
Intangible asset amortization (2) | (1 | ) | (12 | ) | |||
Interest expense (3) | (4 | ) | 58 | ||||
Elimination of merger costs (4) | (1 | ) | 8 | ||||
Pro forma pretax income | $ | 297 | $ | 612 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Revenue | $ | 59 | $ | 73 | $ | 170 | $ | 140 | |||||||
Pretax income (loss) (1) | 2 | 16 | (2 | ) | 30 |
General rentals | Trench, power and pump | Total | |||||||||
Three Months Ended September 30, 2015 | |||||||||||
Equipment rentals | $ | 1,120 | $ | 206 | $ | 1,326 | |||||
Sales of rental equipment | 132 | 9 | 141 | ||||||||
Sales of new equipment | 33 | 5 | 38 | ||||||||
Contractor supplies sales | 18 | 3 | 21 | ||||||||
Service and other revenues | 23 | 1 | 24 | ||||||||
Total revenue | 1,326 | 224 | 1,550 | ||||||||
Depreciation and amortization expense | 272 | 43 | 315 | ||||||||
Equipment rentals gross profit | 500 | 107 | 607 | ||||||||
Three Months Ended September 30, 2014 | |||||||||||
Equipment rentals | $ | 1,127 | $ | 188 | $ | 1,315 | |||||
Sales of rental equipment | 133 | 7 | 140 | ||||||||
Sales of new equipment | 31 | 11 | 42 | ||||||||
Contractor supplies sales | 19 | 4 | 23 | ||||||||
Service and other revenues | 21 | 3 | 24 | ||||||||
Total revenue | 1,331 | 213 | 1,544 | ||||||||
Depreciation and amortization expense | 267 | 39 | 306 | ||||||||
Equipment rentals gross profit | 496 | 103 | 599 | ||||||||
Nine Months Ended September 30, 2015 | |||||||||||
Equipment rentals | $ | 3,144 | $ | 527 | $ | 3,671 | |||||
Sales of rental equipment | 356 | 25 | 381 | ||||||||
Sales of new equipment | 94 | 16 | 110 | ||||||||
Contractor supplies sales | 51 | 9 | 60 | ||||||||
Service and other revenues | 65 | 7 | 72 | ||||||||
Total revenue | 3,710 | 584 | 4,294 | ||||||||
Depreciation and amortization expense | 798 | 128 | 926 | ||||||||
Equipment rentals gross profit | 1,339 | 249 | 1,588 | ||||||||
Capital expenditures | 1,325 | 176 | 1,501 | ||||||||
Nine Months Ended September 30, 2014 | |||||||||||
Equipment rentals | $ | 3,079 | $ | 420 | $ | 3,499 | |||||
Sales of rental equipment | 371 | 17 | 388 | ||||||||
Sales of new equipment | 80 | 25 | 105 | ||||||||
Contractor supplies sales | 55 | 9 | 64 | ||||||||
Service and other revenues | 55 | 10 | 65 | ||||||||
Total revenue | 3,640 | 481 | 4,121 | ||||||||
Depreciation and amortization expense | 789 | 93 | 882 | ||||||||
Equipment rentals gross profit | 1,266 | 215 | 1,481 | ||||||||
Capital expenditures | 1,391 | 177 | 1,568 |
September 30, 2015 | December 31, 2014 | ||||||
Total reportable segment assets | |||||||
General rentals | $ | 11,019 | $ | 10,935 | |||
Trench, power and pump | 1,579 | 1,532 | |||||
Total assets | $ | 12,598 | $ | 12,467 |
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Total equipment rentals gross profit | $ | 607 | $ | 599 | $ | 1,588 | $ | 1,481 | |||||||
Gross profit from other lines of business | 83 | 89 | 244 | 244 | |||||||||||
Selling, general and administrative expenses | (178 | ) | (194 | ) | (534 | ) | (549 | ) | |||||||
Merger related costs | — | (4 | ) | 26 | (13 | ) | |||||||||
Restructuring charge | — | 2 | (1 | ) | 2 | ||||||||||
Non-rental depreciation and amortization | (66 | ) | (70 | ) | (202 | ) | (200 | ) | |||||||
Interest expense, net | (107 | ) | (124 | ) | (460 | ) | (436 | ) | |||||||
Other income, net | 1 | 5 | 10 | 10 | |||||||||||
Income before provision for income taxes | $ | 340 | $ | 303 | $ | 671 | $ | 539 |
Reserve Balance at | Charged to Costs and Expenses (1) | Payments and Other | Reserve Balance at | |||||||||||||
Description | December 31, 2014 | September 30, 2015 | ||||||||||||||
Closed Restructuring Program | ||||||||||||||||
Branch closure charges | $ | 9 | $ | 1 | $ | (3 | ) | $ | 7 | |||||||
Severance costs | — | — | — | — | ||||||||||||
Total | $ | 9 | $ | 1 | $ | (3 | ) | $ | 7 | |||||||
RSC Merger Related Restructuring Program | ||||||||||||||||
Branch closure charges | $ | 11 | $ | — | $ | (4 | ) | $ | 7 | |||||||
Severance costs | — | — | — | — | ||||||||||||
Total | $ | 11 | $ | — | $ | (4 | ) | $ | 7 | |||||||
Total | ||||||||||||||||
Branch closure charges | $ | 20 | $ | 1 | $ | (7 | ) | $ | 14 | |||||||
Severance costs | — | — | — | — | ||||||||||||
Total | $ | 20 | $ | 1 | $ | (7 | ) | $ | 14 |
(1) | Reflected in our condensed consolidated statements of income as “Restructuring charge.” These charges are not allocated to our reportable segments. |
Three Months Ended September 30, 2015 | Three Months Ended September 30, 2014 | ||||||||||||||
Location of income (expense) recognized on derivative/hedged item | Amount of income (expense) recognized on derivative | Amount of income (expense) recognized on hedged item | Amount of income (expense) recognized on derivative | Amount of income (expense) recognized on hedged item | |||||||||||
Derivatives designated as hedging instruments: | |||||||||||||||
Fixed price diesel swaps | Other income (expense), net (1) | $ * | $ * | ||||||||||||
Cost of equipment rentals, excluding depreciation (2), (3) | (2 | ) | $ | (7 | ) | * | $ | (10 | ) | ||||||
Derivatives not designated as hedging instruments: | |||||||||||||||
Foreign currency forward contracts (4) | Other income (expense), net | (5 | ) | 5 | (3 | ) | 3 | ||||||||
Nine Months Ended September 30, 2015 | Nine Months Ended September 30, 2014 | ||||||||||||||
Location of income (expense) recognized on derivative/hedged item | Amount of income (expense) recognized on derivative | Amount of income (expense) recognized on hedged item | Amount of income (expense) recognized on derivative | Amount of income (expense) recognized on hedged item | |||||||||||
Derivatives designated as hedging instruments: | |||||||||||||||
Fixed price diesel swaps | Other income (expense), net (1) | $ * | $ * | ||||||||||||
Cost of equipment rentals, excluding depreciation (2), (3) | (5 | ) | $ | (23 | ) | * | $ | (32 | ) | ||||||
Derivatives not designated as hedging instruments: | |||||||||||||||
Foreign currency forward contracts (4) | Other income (expense), net | (5 | ) | 5 | (3 | ) | 3 |
* | Amounts are insignificant (less than $1). |
(1) | Represents the ineffective portion of the fixed price diesel swaps. |
(2) | Amounts recognized on derivative represent the effective portion of the fixed price diesel swaps. |
(3) | Amounts recognized on hedged item reflect the use of 2.8 million and 2.6 million gallons of diesel covered by the fixed price swaps during the three months ended September 30, 2015 and 2014, respectively, and the use of 8.2 million gallons of diesel covered by the fixed price swaps during the nine months ended September 30, 2015 and 2014. These amounts are reflected, net of cash received from, or paid to, the counterparties to the fixed price swaps, in operating cash flows in our condensed consolidated statement of cash flows. |
(4) | Insignificant amounts were reflected in our condensed consolidated statement of cash flows associated with the forward contracts to purchase Canadian dollars, as the cash impact of the gains/losses recognized on the derivatives were offset by the gains/losses recognized on the hedged items. |
a) | quoted prices for similar assets or liabilities in active markets; |
b) | quoted prices for identical or similar assets or liabilities in inactive markets; |
c) | inputs other than quoted prices that are observable for the asset or liability; |
d) | inputs that are derived principally from or corroborated by observable market data by correlation or other means. |
September 30, 2015 | December 31, 2014 | ||||||||||||||
Carrying Amount | Fair Value | Carrying Amount | Fair Value | ||||||||||||
Level 1: | |||||||||||||||
Senior and senior subordinated notes | $ | 5,989 | $ | 5,949 | $ | 6,063 | $ | 6,390 | |||||||
Level 2: | |||||||||||||||
4 percent Convertible Senior Notes (1) | 8 | 8 | 32 | 33 |
(1) | The fair value of the 4 percent Convertible Senior Notes is based on the market value of comparable notes. Consistent with the carrying amount, the fair value excludes the equity component of the notes. To exclude the equity component and calculate the fair value, we used an effective interest rate of 7.3 percent. As discussed below (see Item 3- Quantitative and Qualitative Disclosures about Market Risk), the total cost to settle the notes based on the closing price of our common stock on September 30, 2015 would be $41. |
September 30, 2015 | December 31, 2014 | ||||||
URNA and subsidiaries debt: | |||||||
Accounts Receivable Securitization Facility (1) | $ | 594 | $ | 548 | |||
$2.5 billion ABL Facility (2) | 1,829 | 1,304 | |||||
5 3/4 percent Senior Secured Notes (3) | — | 750 | |||||
7 3/8 percent Senior Notes | 750 | 750 | |||||
8 3/8 percent Senior Subordinated Notes (3) | — | 750 | |||||
8 1/4 percent Senior Notes (4) | 315 | 687 | |||||
7 5/8 percent Senior Notes | 1,325 | 1,325 | |||||
6 1/8 percent Senior Notes | 949 | 951 | |||||
4 5/8 percent Senior Secured Notes (5) | 1,000 | — | |||||
5 3/4 percent Senior Notes | 850 | 850 | |||||
5 1/2 percent Senior Notes (6) | 800 | — | |||||
Capital leases | 95 | 105 | |||||
Total URNA and subsidiaries debt | 8,507 | 8,020 | |||||
Holdings: | |||||||
4 percent Convertible Senior Notes (7) | 8 | 32 | |||||
Total debt | 8,515 | 8,052 | |||||
Less short-term portion (8) | (639 | ) | (618 | ) | |||
Total long-term debt | $ | 7,876 | $ | 7,434 |
(1) | In September 2015, the accounts receivable securitization facility was amended, primarily to increase the facility size and to extend the maturity date which may be further extended on a 364-day basis by mutual agreement with the purchasers |
(2) | At September 30, 2015, $622 was available under our ABL facility, net of $49 of letters of credit. The interest rate applicable to the ABL facility was 1.8 percent at September 30, 2015. During the nine months ended September 30, 2015, the monthly average amount outstanding under the ABL facility was $1.4 billion, and the weighted-average interest rate thereon was 1.9 percent. The maximum month-end amount outstanding under the ABL facility during the nine months ended September 30, 2015 was $1.8 billion. In March 2015, the ABL facility was amended, primarily to increase the facility size and to extend the maturity date. The size of the facility was increased to $2.5 billion. All amounts borrowed under the ABL facility must be repaid on or before March 2020. |
(3) | In April 2015, we redeemed all of our 5 3/4 percent Senior Secured Notes and 8 3/8 percent Senior Subordinated Notes. Upon redemption, we recognized an aggregate loss of $106 in interest expense, net. The loss represented the difference between the net carrying amount and the total purchase price of the notes. |
(4) | In April 2015, we redeemed $350 principal amount of our 8 1/4 percent Senior Notes. Upon redemption, we recognized a loss of $15 in interest expense, net. The loss represented the difference between the net carrying amount and the total purchase price of the redeemed notes. |
(5) | In March 2015, URNA issued $1.0 billion aggregate principal amount of 4 5/8 percent Senior Secured Notes (the “4 5/8 percent Notes”) which are due July 15, 2023. The net proceeds from issuance were approximately $990 (after deducting offering expenses). The 4 5/8 percent Notes are guaranteed by Holdings and certain domestic subsidiaries of URNA and are secured on a second-priority basis by liens on substantially all of URNA’s and the guarantors’ assets that secure the ABL facility, subject to certain exceptions. The 4 5/8 percent Notes may be redeemed on or after July 15, 2018, at specified redemption prices that range from 103.469 percent in 2018, to 100 percent in 2021 and thereafter, plus accrued and unpaid interest, if any. The indenture governing the 4 5/8 percent Notes contains certain restrictive covenants, including, among others, limitations on (i) liens; (ii) additional indebtedness; (iii) mergers, consolidations and acquisitions; (iv) sales, transfers and other dispositions of assets; (v) loans and other investments; (vi) dividends and other distributions, stock repurchases and redemptions and other restricted payments; (vii) restrictions affecting subsidiaries; (viii) transactions with affiliates; and (ix) designations of unrestricted subsidiaries, as well as a requirement to timely file periodic reports with the SEC. The indenture also includes covenants relating to the grant of and maintenance of liens for the benefit of the notes collateral agent. Each of the restrictive covenants is subject to important exceptions and qualifications that would allow URNA and its subsidiaries to engage in these activities under certain conditions. The indenture also requires that, in the event of a change of control (as defined in the indenture), URNA must make an offer to purchase all of the then-outstanding 4 5/8 percent Notes tendered at a purchase price in cash equal to 101 percent of the principal amount thereof, plus accrued and unpaid interest, if any, thereon. |
(6) | In March 2015, URNA issued $800 aggregate principal amount of 5 1/2 percent Senior Notes (the “5 1/2 percent Notes”) which are due July 15, 2025. The net proceeds from the issuance were approximately $792 (after deducting offering expenses). The 5 1/2 percent Notes are unsecured and are guaranteed by Holdings and certain domestic subsidiaries of URNA. The 5 1/2 percent Notes may be redeemed on or after July 15, 2020, at specified redemption prices that range from 102.75 percent in 2020, to 100 percent in 2023 and thereafter, plus accrued and unpaid interest, if any. The indenture governing the 5 1/2 percent Notes contains certain restrictive covenants, including, among others, limitations on (i) liens; (ii) additional indebtedness; (iii) mergers, consolidations and acquisitions; (iv) sales, transfers and other dispositions of assets; (v) loans and other investments; (vi) dividends and other distributions, stock repurchases and redemptions and other restricted payments; (vii) restrictions affecting subsidiaries; (viii) transactions with affiliates; and (ix) designations of unrestricted subsidiaries, as well as a requirement to timely file periodic reports with the SEC. Each of the restrictive covenants is subject to important exceptions and qualifications that would allow URNA and its subsidiaries to engage in these activities under certain conditions. The indenture also requires that, in the event of a change of control (as defined in the indenture), URNA must make an offer to purchase all of the then-outstanding 5 1/2 percent Notes tendered at a purchase price in cash equal to 101 percent of the principal amount thereof, plus accrued and unpaid interest, if any, thereon. |
(7) | During the nine months ended September 30, 2015, $26 of our 4 percent Convertible Senior Notes were redeemed. We recognized a loss of approximately $1 in interest expense, net upon redemption. The loss represented the difference |
(8) | As of September 30, 2015, our short-term debt primarily reflects $594 of borrowings under our accounts receivable securitization facility. |
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Numerator: | |||||||||||||||
Net income available to common stockholders | $ | 215 | $ | 192 | 416 | 346 | |||||||||
Denominator: | |||||||||||||||
Denominator for basic earnings per share—weighted-average common shares | 94,213 | 98,485 | 95,992 | 96,916 | |||||||||||
Effect of dilutive securities: | |||||||||||||||
Employee stock options and warrants | 291 | 376 | 311 | 407 | |||||||||||
4 percent Convertible Senior Notes | 574 | 4,748 | 786 | 7,606 | |||||||||||
Restricted stock units | 113 | 467 | 196 | 465 | |||||||||||
Denominator for diluted earnings per share—adjusted weighted-average common shares | 95,191 | 104,076 | 97,285 | 105,394 | |||||||||||
Basic earnings per share | $ | 2.28 | $ | 1.95 | $ | 4.33 | $ | 3.57 | |||||||
Diluted earnings per share | $ | 2.25 | $ | 1.84 | $ | 4.27 | $ | 3.29 |
Parent | URNA | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Eliminations | Total | ||||||||||||||||||||||
Foreign | SPV | ||||||||||||||||||||||||||
ASSETS | |||||||||||||||||||||||||||
Cash and cash equivalents | $ | — | $ | 16 | $ | — | $ | 155 | $ | — | $ | — | $ | 171 | |||||||||||||
Accounts receivable, net | — | 41 | — | 116 | 837 | — | 994 | ||||||||||||||||||||
Intercompany receivable (payable) | 196 | 22 | (183 | ) | (143 | ) | — | 108 | — | ||||||||||||||||||
Inventory | — | 70 | — | 7 | — | — | 77 | ||||||||||||||||||||
Prepaid expenses and other assets | — | 48 | 1 | 9 | — | — | 58 | ||||||||||||||||||||
Deferred taxes | — | 125 | — | 1 | — | — | 126 | ||||||||||||||||||||
Total current assets | 196 | 322 | (182 | ) | 145 | 837 | 108 | 1,426 | |||||||||||||||||||
Rental equipment, net | — | 5,869 | — | 569 | — | — | 6,438 | ||||||||||||||||||||
Property and equipment, net | 44 | 330 | 20 | 42 | — | — | 436 | ||||||||||||||||||||
Investments in subsidiaries | 1,288 | 1,000 | 938 | — | — | (3,226 | ) | — | |||||||||||||||||||
Goodwill | — | 3,000 | — | 257 | — | — | 3,257 | ||||||||||||||||||||
Other intangible assets, net | — | 880 | — | 68 | — | — | 948 | ||||||||||||||||||||
Other long-term assets | — | 93 | — | — | — | — | 93 | ||||||||||||||||||||
Total assets | $ | 1,528 | $ | 11,494 | $ | 776 | $ | 1,081 | $ | 837 | $ | (3,118 | ) | $ | 12,598 | ||||||||||||
LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT) | |||||||||||||||||||||||||||
Short-term debt and current maturities of long-term debt | $ | 9 | $ | 36 | $ | — | $ | — | $ | 594 | $ | — | $ | 639 | |||||||||||||
Accounts payable | — | 428 | — | 47 | — | — | 475 | ||||||||||||||||||||
Accrued expenses and other liabilities | 1 | 366 | 14 | 22 | — | — | 403 | ||||||||||||||||||||
Total current liabilities | 10 | 830 | 14 | 69 | 594 | — | 1,517 | ||||||||||||||||||||
Long-term debt | 3 | 7,752 | 113 | 8 | — | — | 7,876 | ||||||||||||||||||||
Deferred taxes | 18 | 1,569 | — | 66 | — | — | 1,653 | ||||||||||||||||||||
Other long-term liabilities | — | 55 | — | — | — | — | 55 | ||||||||||||||||||||
Total liabilities | 31 | 10,206 | 127 | 143 | 594 | — | 11,101 | ||||||||||||||||||||
Total stockholders’ equity (deficit) | 1,497 | 1,288 | 649 | 938 | 243 | (3,118 | ) | 1,497 | |||||||||||||||||||
Total liabilities and stockholders’ equity (deficit) | $ | 1,528 | $ | 11,494 | $ | 776 | $ | 1,081 | $ | 837 | $ | (3,118 | ) | $ | 12,598 |
Parent | URNA | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Eliminations | Total | ||||||||||||||||||||||
Foreign | SPV | ||||||||||||||||||||||||||
ASSETS | |||||||||||||||||||||||||||
Cash and cash equivalents | $ | — | $ | 8 | $ | — | $ | 150 | $ | — | $ | — | $ | 158 | |||||||||||||
Accounts receivable, net | — | 37 | — | 144 | 759 | — | 940 | ||||||||||||||||||||
Intercompany receivable (payable) | 476 | (428 | ) | (60 | ) | (109 | ) | — | 121 | — | |||||||||||||||||
Inventory | — | 69 | — | 9 | — | — | 78 | ||||||||||||||||||||
Prepaid expenses and other assets | — | 113 | 1 | 8 | — | — | 122 | ||||||||||||||||||||
Deferred taxes | — | 246 | — | 2 | — | — | 248 | ||||||||||||||||||||
Total current assets | 476 | 45 | (59 | ) | 204 | 759 | 121 | 1,546 | |||||||||||||||||||
Rental equipment, net | — | 5,399 | — | 609 | — | — | 6,008 | ||||||||||||||||||||
Property and equipment, net | 42 | 332 | 21 | 43 | — | — | 438 | ||||||||||||||||||||
Investments in subsidiaries | 1,330 | 1,185 | 1,040 | — | — | (3,555 | ) | — | |||||||||||||||||||
Goodwill | — | 3,000 | — | 272 | — | — | 3,272 | ||||||||||||||||||||
Other intangible assets, net | — | 1,014 | — | 92 | — | — | 1,106 | ||||||||||||||||||||
Other long-term assets | 1 | 96 | — | — | — | — | 97 | ||||||||||||||||||||
Total assets | $ | 1,849 | $ | 11,071 | $ | 1,002 | $ | 1,220 | $ | 759 | $ | (3,434 | ) | $ | 12,467 | ||||||||||||
LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT) | |||||||||||||||||||||||||||
Short-term debt and current maturities of long-term debt | $ | 32 | $ | 38 | $ | — | $ | — | $ | 548 | $ | — | $ | 618 | |||||||||||||
Accounts payable | — | 248 | — | 37 | — | — | 285 | ||||||||||||||||||||
Accrued expenses and other liabilities | — | 499 | 19 | 57 | — | — | 575 | ||||||||||||||||||||
Total current liabilities | 32 | 785 | 19 | 94 | 548 | — | 1,478 | ||||||||||||||||||||
Long-term debt | — | 7,298 | 130 | 6 | — | — | 7,434 | ||||||||||||||||||||
Deferred taxes | 19 | 1,594 | — | 79 | — | — | 1,692 | ||||||||||||||||||||
Other long-term liabilities | — | 64 | — | 1 | — | — | 65 | ||||||||||||||||||||
Total liabilities | 51 | 9,741 | 149 | 180 | 548 | — | 10,669 | ||||||||||||||||||||
Temporary equity | 2 | — | — | — | — | — | 2 | ||||||||||||||||||||
Total stockholders’ equity (deficit) | 1,796 | 1,330 | 853 | 1,040 | 211 | (3,434 | ) | 1,796 | |||||||||||||||||||
Total liabilities and stockholders’ equity (deficit) | $ | 1,849 | $ | 11,071 | $ | 1,002 | $ | 1,220 | $ | 759 | $ | (3,434 | ) | $ | 12,467 |
Parent | URNA | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Eliminations | Total | ||||||||||||||||||||||
Foreign | SPV | ||||||||||||||||||||||||||
Revenues: | |||||||||||||||||||||||||||
Equipment rentals | $ | — | $ | 1,200 | $ | — | $ | 126 | $ | — | $ | — | $ | 1,326 | |||||||||||||
Sales of rental equipment | — | 124 | — | 17 | — | — | 141 | ||||||||||||||||||||
Sales of new equipment | — | 32 | — | 6 | — | — | 38 | ||||||||||||||||||||
Contractor supplies sales | — | 18 | — | 3 | — | — | 21 | ||||||||||||||||||||
Service and other revenues | — | 20 | — | 4 | — | — | 24 | ||||||||||||||||||||
Total revenues | — | 1,394 | — | 156 | — | — | 1,550 | ||||||||||||||||||||
Cost of revenues: | |||||||||||||||||||||||||||
Cost of equipment rentals, excluding depreciation | — | 421 | — | 49 | — | — | 470 | ||||||||||||||||||||
Depreciation of rental equipment | — | 225 | — | 24 | — | — | 249 | ||||||||||||||||||||
Cost of rental equipment sales | — | 75 | — | 10 | — | — | 85 | ||||||||||||||||||||
Cost of new equipment sales | — | 26 | — | 5 | — | — | 31 | ||||||||||||||||||||
Cost of contractor supplies sales | — | 12 | — | 3 | — | — | 15 | ||||||||||||||||||||
Cost of service and other revenues | — | 10 | — | — | — | — | 10 | ||||||||||||||||||||
Total cost of revenues | — | 769 | — | 91 | — | — | 860 | ||||||||||||||||||||
Gross profit | — | 625 | — | 65 | — | — | 690 | ||||||||||||||||||||
Selling, general and administrative expenses | (10 | ) | 160 | 2 | 21 | 5 | — | 178 | |||||||||||||||||||
Non-rental depreciation and amortization | 4 | 55 | 1 | 6 | — | — | 66 | ||||||||||||||||||||
Operating income (loss) | 6 | 410 | (3 | ) | 38 | (5 | ) | — | 446 | ||||||||||||||||||
Interest (income) expense, net | (1 | ) | 106 | 1 | — | 2 | (1 | ) | 107 | ||||||||||||||||||
Other (income) expense, net (1) | (275 | ) | 273 | (2 | ) | 30 | (27 | ) | — | (1 | ) | ||||||||||||||||
Income (loss) before provision (benefit) for income taxes | 282 | 31 | (2 | ) | 8 | 20 | 1 | 340 | |||||||||||||||||||
Provision (benefit) for income taxes | 118 | (2 | ) | — | 2 | 7 | — | 125 | |||||||||||||||||||
Income (loss) before equity in net earnings (loss) of subsidiaries | 164 | 33 | (2 | ) | 6 | 13 | 1 | 215 | |||||||||||||||||||
Equity in net earnings (loss) of subsidiaries | 51 | 18 | 6 | — | — | (75 | ) | — | |||||||||||||||||||
Net income (loss) | 215 | 51 | 4 | 6 | 13 | (74 | ) | 215 | |||||||||||||||||||
Other comprehensive (loss) income | (72 | ) | (72 | ) | (70 | ) | (56 | ) | — | 198 | (72 | ) | |||||||||||||||
Comprehensive income (loss) | $ | 143 | $ | (21 | ) | $ | (66 | ) | $ | (50 | ) | $ | 13 | $ | 124 | $ | 143 |
(1) | Other (income) expense, net includes an adjustment to the amount of royalties Holdings receives from URNA and its subsidiaries as discussed below (see Item 2- Management’s Discussion and Analysis of Financial Condition and Results of Operations- Liquidity and Capital Resources- Relationship between Holdings and URNA). |
Parent | URNA | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Eliminations | Total | ||||||||||||||||||||||
Foreign | SPV | ||||||||||||||||||||||||||
Revenues: | |||||||||||||||||||||||||||
Equipment rentals | $ | — | $ | 1,155 | $ | — | $ | 160 | $ | — | $ | — | $ | 1,315 | |||||||||||||
Sales of rental equipment | — | 125 | — | 15 | — | — | 140 | ||||||||||||||||||||
Sales of new equipment | — | 35 | — | 7 | — | — | 42 | ||||||||||||||||||||
Contractor supplies sales | — | 20 | — | 3 | — | — | 23 | ||||||||||||||||||||
Service and other revenues | — | 20 | — | 4 | — | — | 24 | ||||||||||||||||||||
Total revenues | — | 1,355 | — | 189 | — | — | 1,544 | ||||||||||||||||||||
Cost of revenues: | |||||||||||||||||||||||||||
Cost of equipment rentals, excluding depreciation | — | 418 | — | 62 | — | — | 480 | ||||||||||||||||||||
Depreciation of rental equipment | — | 210 | — | 26 | — | — | 236 | ||||||||||||||||||||
Cost of rental equipment sales | — | 73 | — | 9 | — | — | 82 | ||||||||||||||||||||
Cost of new equipment sales | — | 27 | — | 6 | — | — | 33 | ||||||||||||||||||||
Cost of contractor supplies sales | — | 14 | — | 2 | — | — | 16 | ||||||||||||||||||||
Cost of service and other revenues | — | 8 | — | 1 | — | — | 9 | ||||||||||||||||||||
Total cost of revenues | — | 750 | — | 106 | — | — | 856 | ||||||||||||||||||||
Gross profit | — | 605 | — | 83 | — | — | 688 | ||||||||||||||||||||
Selling, general and administrative expenses | 40 | 127 | — | 23 | 4 | — | 194 | ||||||||||||||||||||
Merger related costs | — | 4 | — | — | — | — | 4 | ||||||||||||||||||||
Restructuring charge | — | (2 | ) | — | — | — | — | (2 | ) | ||||||||||||||||||
Non-rental depreciation and amortization | 4 | 58 | 1 | 7 | — | — | 70 | ||||||||||||||||||||
Operating (loss) income | (44 | ) | 418 | (1 | ) | 53 | (4 | ) | — | 422 | |||||||||||||||||
Interest expense (income), net | 3 | 122 | — | — | 1 | (2 | ) | 124 | |||||||||||||||||||
Other (income) expense, net | (39 | ) | 54 | (1 | ) | 6 | (25 | ) | — | (5 | ) | ||||||||||||||||
(Loss) income before provision for income taxes | (8 | ) | 242 | — | 47 | 20 | 2 | 303 | |||||||||||||||||||
Provision for income taxes | — | 91 | — | 12 | 8 | — | 111 | ||||||||||||||||||||
(Loss) income before equity in net earnings (loss) of subsidiaries | (8 | ) | 151 | — | 35 | 12 | 2 | 192 | |||||||||||||||||||
Equity in net earnings (loss) of subsidiaries | 200 | 49 | 35 | — | — | (284 | ) | — | |||||||||||||||||||
Net income (loss) | 192 | 200 | 35 | 35 | 12 | (282 | ) | 192 | |||||||||||||||||||
Other comprehensive (loss) income | (51 | ) | (51 | ) | (51 | ) | (40 | ) | — | 142 | (51 | ) | |||||||||||||||
Comprehensive income (loss) | $ | 141 | $ | 149 | $ | (16 | ) | $ | (5 | ) | $ | 12 | $ | (140 | ) | $ | 141 |
Parent | URNA | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Eliminations | Total | ||||||||||||||||||||||
Foreign | SPV | ||||||||||||||||||||||||||
Revenues: | |||||||||||||||||||||||||||
Equipment rentals | $ | — | $ | 3,298 | $ | — | $ | 373 | $ | — | $ | — | $ | 3,671 | |||||||||||||
Sales of rental equipment | — | 336 | — | 45 | — | — | 381 | ||||||||||||||||||||
Sales of new equipment | — | 95 | — | 15 | — | — | 110 | ||||||||||||||||||||
Contractor supplies sales | — | 52 | — | 8 | — | — | 60 | ||||||||||||||||||||
Service and other revenues | — | 61 | — | 11 | — | — | 72 | ||||||||||||||||||||
Total revenues | — | 3,842 | — | 452 | — | — | 4,294 | ||||||||||||||||||||
Cost of revenues: | |||||||||||||||||||||||||||
Cost of equipment rentals, excluding depreciation | — | 1,194 | — | 165 | — | — | 1,359 | ||||||||||||||||||||
Depreciation of rental equipment | — | 652 | — | 72 | — | — | 724 | ||||||||||||||||||||
Cost of rental equipment sales | — | 192 | — | 25 | — | — | 217 | ||||||||||||||||||||
Cost of new equipment sales | — | 79 | — | 12 | — | — | 91 | ||||||||||||||||||||
Cost of contractor supplies sales | — | 36 | — | 6 | — | — | 42 | ||||||||||||||||||||
Cost of service and other revenues | — | 25 | — | 4 | — | — | 29 | ||||||||||||||||||||
Total cost of revenues | — | 2,178 | — | 284 | — | — | 2,462 | ||||||||||||||||||||
Gross profit | — | 1,664 | — | 168 | — | — | 1,832 | ||||||||||||||||||||
Selling, general and administrative expenses | (11 | ) | 464 | 2 | 59 | 20 | — | 534 | |||||||||||||||||||
Merger related costs | — | (26 | ) | — | — | — | — | (26 | ) | ||||||||||||||||||
Restructuring charge | — | 1 | — | — | — | — | 1 | ||||||||||||||||||||
Non-rental depreciation and amortization | 12 | 171 | 1 | 18 | — | — | 202 | ||||||||||||||||||||
Operating (loss) income | (1 | ) | 1,054 | (3 | ) | 91 | (20 | ) | — | 1,121 | |||||||||||||||||
Interest (income) expense, net | (2 | ) | 457 | 3 | 2 | 4 | (4 | ) | 460 | ||||||||||||||||||
Other (income) expense, net (1) | (348 | ) | 380 | (1 | ) | 33 | (74 | ) | — | (10 | ) | ||||||||||||||||
Income (loss) before provision for income taxes | 349 | 217 | (5 | ) | 56 | 50 | 4 | 671 | |||||||||||||||||||
Provision for income taxes | 149 | 69 | — | 18 | 19 | — | 255 | ||||||||||||||||||||
Income (loss) before equity in net earnings (loss) of subsidiaries | 200 | 148 | (5 | ) | 38 | 31 | 4 | 416 | |||||||||||||||||||
Equity in net earnings (loss) of subsidiaries | 216 | 68 | 38 | — | — | (322 | ) | — | |||||||||||||||||||
Net income (loss) | 416 | 216 | 33 | 38 | 31 | (318 | ) | 416 | |||||||||||||||||||
Other comprehensive (loss) income | (144 | ) | (144 | ) | (144 | ) | (114 | ) | — | 402 | (144 | ) | |||||||||||||||
Comprehensive income (loss) | $ | 272 | $ | 72 | $ | (111 | ) | $ | (76 | ) | $ | 31 | $ | 84 | $ | 272 |
(1) | Other (income) expense, net includes an adjustment to the amount of royalties Holdings receives from URNA and its subsidiaries as discussed below (see Item 2- Management’s Discussion and Analysis of Financial Condition and Results of Operations- Liquidity and Capital Resources- Relationship between Holdings and URNA). |
Parent | URNA | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Eliminations | Total | ||||||||||||||||||||||
Foreign | SPV | ||||||||||||||||||||||||||
Revenues: | |||||||||||||||||||||||||||
Equipment rentals | $ | — | $ | 3,069 | $ | — | $ | 430 | $ | — | $ | — | $ | 3,499 | |||||||||||||
Sales of rental equipment | — | 347 | — | 41 | — | — | 388 | ||||||||||||||||||||
Sales of new equipment | — | 87 | — | 18 | — | — | 105 | ||||||||||||||||||||
Contractor supplies sales | — | 54 | — | 10 | — | — | 64 | ||||||||||||||||||||
Service and other revenues | — | 52 | — | 13 | — | — | 65 | ||||||||||||||||||||
Total revenues | — | 3,609 | — | 512 | — | — | 4,121 | ||||||||||||||||||||
Cost of revenues: | |||||||||||||||||||||||||||
Cost of equipment rentals, excluding depreciation | — | 1,155 | — | 181 | — | — | 1,336 | ||||||||||||||||||||
Depreciation of rental equipment | — | 606 | — | 76 | — | — | 682 | ||||||||||||||||||||
Cost of rental equipment sales | — | 203 | — | 24 | — | — | 227 | ||||||||||||||||||||
Cost of new equipment sales | — | 70 | — | 14 | — | — | 84 | ||||||||||||||||||||
Cost of contractor supplies sales | — | 37 | — | 7 | — | — | 44 | ||||||||||||||||||||
Cost of service and other revenues | — | 18 | — | 5 | — | — | 23 | ||||||||||||||||||||
Total cost of revenues | — | 2,089 | — | 307 | — | — | 2,396 | ||||||||||||||||||||
Gross profit | — | 1,520 | — | 205 | — | — | 1,725 | ||||||||||||||||||||
Selling, general and administrative expenses | 59 | 421 | 2 | 66 | 1 | — | 549 | ||||||||||||||||||||
Merger related costs | — | 13 | — | — | — | — | 13 | ||||||||||||||||||||
Restructuring charge | — | (2 | ) | — | — | — | — | (2 | ) | ||||||||||||||||||
Non-rental depreciation and amortization | 13 | 167 | 1 | 19 | — | — | 200 | ||||||||||||||||||||
Operating (loss) income | (72 | ) | 921 | (3 | ) | 120 | (1 | ) | — | 965 | |||||||||||||||||
Interest expense (income), net | 10 | 422 | 3 | 3 | 3 | (5 | ) | 436 | |||||||||||||||||||
Other (income) expense, net | (108 | ) | 152 | (2 | ) | 13 | (65 | ) | — | (10 | ) | ||||||||||||||||
Income (loss) before provision for income taxes | 26 | 347 | (4 | ) | 104 | 61 | 5 | 539 | |||||||||||||||||||
Provision for income taxes | 1 | 141 | — | 27 | 24 | — | 193 | ||||||||||||||||||||
Income (loss) before equity in net earnings (loss) of subsidiaries | 25 | 206 | (4 | ) | 77 | 37 | 5 | 346 | |||||||||||||||||||
Equity in net earnings (loss) of subsidiaries | 321 | 115 | 77 | — | — | (513 | ) | — | |||||||||||||||||||
Net income (loss) | 346 | 321 | 73 | 77 | 37 | (508 | ) | 346 | |||||||||||||||||||
Other comprehensive (loss) income | (54 | ) | (54 | ) | (53 | ) | (42 | ) | — | 149 | (54 | ) | |||||||||||||||
Comprehensive income (loss) | $ | 292 | $ | 267 | $ | 20 | $ | 35 | $ | 37 | $ | (359 | ) | $ | 292 |
Parent | URNA | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Eliminations | Total | ||||||||||||||||||||||
Foreign | SPV | ||||||||||||||||||||||||||
Net cash provided by (used in) operating activities | $ | 9 | $ | 1,440 | $ | (2 | ) | $ | 157 | $ | (47 | ) | $ | — | $ | 1,557 | |||||||||||
Net cash used in investing activities | (9 | ) | (1,062 | ) | — | (121 | ) | — | — | (1,192 | ) | ||||||||||||||||
Net cash (used in) provided by financing activities | — | (370 | ) | 2 | (7 | ) | 47 | — | (328 | ) | |||||||||||||||||
Effect of foreign exchange rates | — | — | — | (24 | ) | — | — | (24 | ) | ||||||||||||||||||
Net increase in cash and cash equivalents | — | 8 | — | 5 | — | — | 13 | ||||||||||||||||||||
Cash and cash equivalents at beginning of period | — | 8 | — | 150 | — | — | 158 | ||||||||||||||||||||
Cash and cash equivalents at end of period | $ | — | $ | 16 | $ | — | $ | 155 | $ | — | $ | — | $ | 171 |
Parent | URNA | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Eliminations | Total | ||||||||||||||||||||||
Foreign | SPV | ||||||||||||||||||||||||||
Net cash provided by (used in) operating activities | $ | 11 | $ | 1,369 | $ | 3 | $ | 180 | $ | (97 | ) | $ | — | $ | 1,466 | ||||||||||||
Net cash used in investing activities | (11 | ) | (1,696 | ) | — | (199 | ) | — | — | (1,906 | ) | ||||||||||||||||
Net cash provided by (used in) financing activities | — | 349 | (3 | ) | (2 | ) | 97 | — | 441 | ||||||||||||||||||
Effect of foreign exchange rates | — | — | — | (8 | ) | — | — | (8 | ) | ||||||||||||||||||
Net increase (decrease) in cash and cash equivalents | — | 22 | — | (29 | ) | — | — | (7 | ) | ||||||||||||||||||
Cash and cash equivalents at beginning of period | — | 17 | — | 158 | — | — | 175 | ||||||||||||||||||||
Cash and cash equivalents at end of period | $ | — | $ | 39 | $ | — | $ | 129 | $ | — | $ | — | $ | 168 |
Item 2. | Management’s Discussion and Analysis of Financial Condition and Results of Operations (dollars in millions, except per share data, unless otherwise indicated) |
• | A consistently superior standard of service to customers, often provided through a single point of contact; |
• | The further optimization of our customer mix and fleet mix, with a dual objective: to enhance our performance in serving our current customer base, and to focus on the accounts and customer types that are best suited to our strategy for profitable growth. We believe these efforts will lead to even better service of our target accounts, primarily large construction and industrial customers, as well as select local contractors. Our fleet team's analyses are aligned with these objectives to identify trends in equipment categories and define action plans that can generate improved returns; |
• | The implementation of “Lean” management techniques, including kaizen processes focused on continuous improvement, through a program we call Operation United 2. We have trained over 3,000 employees, approximately 75 percent of our district managers and over 60 percent of our branch managers on the Lean kaizen process. We continue to implement this program across our branch network, with the objectives of: reducing the cycle time associated with renting our equipment to customers; improving invoice accuracy and service quality; reducing the elapsed time for equipment pickup and delivery; and improving the effectiveness and efficiency of our repair and maintenance operations; and |
• | The continued expansion of our trench, power and pump footprint, as well as our tools offering, and the cross-selling of these services throughout our network. We believe that the expansion of our trench, power and pump business, as well as our tools offering, will further position United Rentals as a single source provider of total jobsite solutions through our extensive product and service resources and technology offerings. |
• | Redeemed all of our 5 3/4 percent Senior Secured Notes and 8 3/8 percent Senior Subordinated Notes; |
• | Redeemed $350 principal amount of our 8 1/4 percent Senior Notes; |
• | Issued $1 billion principal amount of 4 5/8 percent Senior Secured Notes; |
• | Issued $800 principal amount of 5 1/2 percent Senior Notes; |
• | Amended and extended our ABL facility, and increased the size of the facility to $2.5 billion; and |
• | Amended and extended our accounts receivable securitization facility, and increased the size of the facility to $625. |
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Net income | $ | 215 | $ | 192 | $ | 416 | $ | 346 | |||||||
Diluted earnings per share | $ | 2.25 | $ | 1.84 | $ | 4.27 | $ | 3.29 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||||||||||||||||||
Contribution to net income (after-tax) | Impact on diluted earnings per share | Contribution to net income (after-tax) | Impact on diluted earnings per share | Contribution to net income (after-tax) | Impact on diluted earnings per share | Contribution to net income (after-tax) | Impact on diluted earnings per share | ||||||||||||||||||||||||
Merger related costs (1) | $ | — | $ | — | $ | (2 | ) | $ | (0.02 | ) | $ | 17 | $ | 0.17 | $ | (8 | ) | $ | (0.08 | ) | |||||||||||
Merger related intangible asset amortization (2) | (27 | ) | (0.28 | ) | (30 | ) | (0.29 | ) | (84 | ) | (0.87 | ) | (85 | ) | (0.80 | ) | |||||||||||||||
Impact on depreciation related to acquired RSC fleet and property and equipment (3) | 1 | — | 1 | 0.01 | 2 | 0.02 | 2 | 0.02 | |||||||||||||||||||||||
Impact of the fair value mark-up of acquired RSC fleet (4) | (4 | ) | (0.04 | ) | (6 | ) | (0.05 | ) | (12 | ) | (0.12 | ) | (17 | ) | (0.16 | ) | |||||||||||||||
Impact on interest expense related to fair value adjustment of acquired RSC indebtedness (5) | 1 | — | — | — | 2 | 0.02 | 2 | 0.02 | |||||||||||||||||||||||
Restructuring charge (6) | — | — | 1 | 0.01 | (1 | ) | (0.01 | ) | 1 | 0.01 | |||||||||||||||||||||
Loss on repurchase/redemption of debt securities and amendment of ABL facility | — | — | (3 | ) | (0.02 | ) | (75 | ) | (0.78 | ) | (49 | ) | (0.46 | ) |
(1) | This reflects transaction costs associated with the 2012 acquisition of RSC Holdings Inc. ("RSC") and the April 2014 acquisition of National Pump discussed in note 2 to the condensed consolidated financial statements. The income for the nine months ended September 30, 2015 reflects a decline in the fair value of the contingent cash consideration component of the National Pump purchase price as discussed in note 6 to our condensed consolidated financial statements. |
(2) | This reflects the amortization of the intangible assets acquired in the RSC and National Pump acquisitions. |
(3) | This reflects the impact of extending the useful lives of equipment acquired in the RSC acquisition, net of the impact of additional depreciation associated with the fair value mark-up of such equipment. |
(4) | This reflects additional costs recorded in cost of rental equipment sales associated with the fair value mark-up of rental equipment acquired in the RSC acquisition and subsequently sold. |
(5) | This reflects a reduction of interest expense associated with the fair value mark-up of debt acquired in the RSC acquisition. |
(6) | As discussed below (see “Restructuring charges”), this primarily reflects branch closure charges associated with the RSC acquisition and our closed restructuring program. |
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Net income | $ | 215 | $ | 192 | $ | 416 | $ | 346 | |||||||
Provision for income taxes | 125 | 111 | 255 | 193 | |||||||||||
Interest expense, net | 107 | 124 | 460 | 436 | |||||||||||
Depreciation of rental equipment | 249 | 236 | 724 | 682 | |||||||||||
Non-rental depreciation and amortization | 66 | 70 | 202 | 200 | |||||||||||
EBITDA | $ | 762 | $ | 733 | $ | 2,057 | $ | 1,857 | |||||||
Merger related costs (1) | — | 4 | (26 | ) | 13 | ||||||||||
Restructuring charge (2) | — | (2 | ) | 1 | (2 | ) | |||||||||
Stock compensation expense, net (3) | 12 | 17 | 37 | 48 | |||||||||||
Impact of the fair value mark-up of acquired RSC fleet (4) | 6 | 9 | 19 | 27 | |||||||||||
Adjusted EBITDA | $ | 780 | $ | 761 | $ | 2,088 | $ | 1,943 |
Nine Months Ended | |||||||
September 30, | |||||||
2015 | 2014 | ||||||
Net cash provided by operating activities | $ | 1,557 | $ | 1,466 | |||
Adjustments for items included in net cash provided by operating activities but excluded from the calculation of EBITDA: | |||||||
Amortization of deferred financing costs and original issue discounts | (8 | ) | (14 | ) | |||
Gain on sales of rental equipment | 164 | 161 | |||||
Gain on sales of non-rental equipment | 6 | 7 | |||||
Merger related costs (1) | 26 | (13 | ) | ||||
Restructuring charge (2) | (1 | ) | 2 | ||||
Stock compensation expense, net (3) | (37 | ) | (48 | ) | |||
Loss on repurchase/redemption of debt securities and amendment of ABL facility | (123 | ) | (80 | ) | |||
Excess tax benefits from share-based payment arrangements | 57 | — | |||||
Changes in assets and liabilities | 57 | 1 | |||||
Cash paid for interest | 304 | 315 | |||||
Cash paid for income taxes, net | 55 | 60 | |||||
EBITDA | $ | 2,057 | $ | 1,857 | |||
Add back: | |||||||
Merger related costs (1) | (26 | ) | 13 | ||||
Restructuring charge (2) | 1 | (2 | ) | ||||
Stock compensation expense, net (3) | 37 | 48 | |||||
Impact of the fair value mark-up of acquired RSC fleet (4) | 19 | 27 | |||||
Adjusted EBITDA | $ | 2,088 | $ | 1,943 |
(1) | This reflects transaction costs associated with the 2012 RSC acquisition and the April 2014 acquisition of National Pump discussed in note 2 to the condensed consolidated financial statements. The income for the nine months ended September 30, 2015 reflects a decline in the fair value of the contingent cash consideration component of the National Pump purchase price as discussed in note 6 to our condensed consolidated financial statements. |
(2) | As discussed below (see “Restructuring charges”), this primarily reflects branch closure charges associated with the RSC acquisition and our closed restructuring program. |
(3) | Represents non-cash, share-based payments associated with the granting of equity instruments. |
(4) | This reflects additional costs recorded in cost of rental equipment sales associated with the fair value mark-up of rental equipment acquired in the RSC acquisition and subsequently sold. |
General rentals | Trench, power and pump | Total | |||||||||
Three Months Ended September 30, 2015 | |||||||||||
Equipment rentals | $ | 1,120 | $ | 206 | $ | 1,326 | |||||
Sales of rental equipment | 132 | 9 | 141 | ||||||||
Sales of new equipment | 33 | 5 | 38 | ||||||||
Contractor supplies sales | 18 | 3 | 21 | ||||||||
Service and other revenues | 23 | 1 | 24 | ||||||||
Total revenue | $ | 1,326 | $ | 224 | $ | 1,550 | |||||
Three Months Ended September 30, 2014 | |||||||||||
Equipment rentals | $ | 1,127 | $ | 188 | $ | 1,315 | |||||
Sales of rental equipment | 133 | 7 | 140 | ||||||||
Sales of new equipment | 31 | 11 | 42 | ||||||||
Contractor supplies sales | 19 | 4 | 23 | ||||||||
Service and other revenues | 21 | 3 | 24 | ||||||||
Total revenue | $ | 1,331 | $ | 213 | $ | 1,544 | |||||
Nine Months Ended September 30, 2015 | |||||||||||
Equipment rentals | $ | 3,144 | $ | 527 | $ | 3,671 | |||||
Sales of rental equipment | 356 | 25 | 381 | ||||||||
Sales of new equipment | 94 | 16 | 110 | ||||||||
Contractor supplies sales | 51 | 9 | 60 | ||||||||
Service and other revenues | 65 | 7 | 72 | ||||||||
Total revenue | $ | 3,710 | $ | 584 | $ | 4,294 | |||||
Nine Months Ended September 30, 2014 | |||||||||||
Equipment rentals | $ | 3,079 | $ | 420 | $ | 3,499 | |||||
Sales of rental equipment | 371 | 17 | 388 | ||||||||
Sales of new equipment | 80 | 25 | 105 | ||||||||
Contractor supplies sales | 55 | 9 | 64 | ||||||||
Service and other revenues | 55 | 10 | 65 | ||||||||
Total revenue | $ | 3,640 | $ | 481 | $ | 4,121 |
General rentals | Trench, power and pump | Total | |||||||||
Three Months Ended September 30, 2015 | |||||||||||
Equipment Rentals Gross Profit | $ | 500 | $ | 107 | $ | 607 | |||||
Equipment Rentals Gross Margin | 44.6 | % | 51.9 | % | 45.8 | % | |||||
Three Months Ended September 30, 2014 | |||||||||||
Equipment Rentals Gross Profit | $ | 496 | $ | 103 | $ | 599 | |||||
Equipment Rentals Gross Margin | 44.0 | % | 54.8 | % | 45.6 | % | |||||
Nine Months Ended September 30, 2015 | |||||||||||
Equipment Rentals Gross Profit | $ | 1,339 | $ | 249 | $ | 1,588 | |||||
Equipment Rentals Gross Margin | 42.6 | % | 47.2 | % | 43.3 | % | |||||
Nine Months Ended September 30, 2014 | |||||||||||
Equipment Rentals Gross Profit | $ | 1,266 | $ | 215 | $ | 1,481 | |||||
Equipment Rentals Gross Margin | 41.1 | % | 51.2 | % | 42.3 | % |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||
Total gross margin | 44.5 | % | 44.6 | % | 42.7 | % | 41.9 | % | |||
Equipment rentals | 45.8 | % | 45.6 | % | 43.3 | % | 42.3 | % | |||
Sales of rental equipment | 39.7 | % | 41.4 | % | 43.0 | % | 41.5 | % | |||
Sales of new equipment | 18.4 | % | 21.4 | % | 17.3 | % | 20.0 | % | |||
Contractor supplies sales | 28.6 | % | 30.4 | % | 30.0 | % | 31.3 | % | |||
Service and other revenues | 58.3 | % | 62.5 | % | 59.7 | % | 64.6 | % |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Selling, general and administrative expenses | $ | 178 | $ | 194 | $ | 534 | $ | 549 | |||||||
SG&A as a percentage of revenue | 11.5 | % | 12.6 | % | 12.4 | % | 13.3 | % |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Merger related costs | $ | — | $ | 4 | $ | (26 | ) | $ | 13 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Restructuring charge | $ | — | $ | (2 | ) | $ | 1 | $ | (2 | ) |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Non-rental depreciation and amortization | $ | 66 | $ | 70 | $ | 202 | $ | 200 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Interest expense, net | $ | 107 | $ | 124 | $ | 460 | $ | 436 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Income before provision for income taxes | $ | 340 | $ | 303 | $ | 671 | $ | 539 | |||||||
Provision for income taxes | 125 | 111 | 255 | 193 | |||||||||||
Effective tax rate | 36.8 | % | 36.6 | % | 38.0 | % | 35.8 | % |
• | Redeemed all of our 5 3/4 percent Senior Secured Notes and 8 3/8 percent Senior Subordinated Notes; |
• | Redeemed $350 principal amount of our 8 1/4 percent Senior Notes; |
• | Issued $1 billion principal amount of 4 5/8 percent Senior Secured Notes; |
• | Issued $800 principal amount of 5 1/2 percent Senior Notes; |
• | Amended and extended our ABL facility, and increased the size of the facility to $2.5 billion; and |
• | Amended and extended our accounts receivable securitization facility, and increased the size of the facility to $625. |
Corporate Rating | Outlook | ||
Moody’s | Ba3 | Stable | |
Standard & Poor’s | BB- | Stable |
Nine Months Ended | |||||||
September 30, | |||||||
2015 | 2014 | ||||||
Net cash provided by operating activities | $ | 1,557 | $ | 1,466 | |||
Purchases of rental equipment | (1,425 | ) | (1,484 | ) | |||
Purchases of non-rental equipment | (76 | ) | (84 | ) | |||
Proceeds from sales of rental equipment | 381 | 388 | |||||
Proceeds from sales of non-rental equipment | 14 | 26 | |||||
Excess tax benefits from share-based payment arrangements | 57 | — | |||||
Free cash flow | $ | 508 | $ | 312 |
2015 | 2016 | 2017 | 2018 | 2019 | Thereafter | Total | |||||||||||||||
Debt and capital leases (1) | $ | 17 | $ | 633 | $ | 23 | $ | 12 | $ | 4 | $ | 7,786 | $ | 8,475 | |||||||
Interest due on debt (2) | 105 | 416 | 411 | 410 | 410 | 1,131 | 2,883 | ||||||||||||||
Operating leases (1): | |||||||||||||||||||||
Real estate | 26 | 97 | 79 | 60 | 42 | 65 | 369 | ||||||||||||||
Non-rental equipment | 10 | 36 | 35 | 33 | 24 | 27 | 165 | ||||||||||||||
Service agreements (3) | 8 | 18 | 14 | 3 | — | — | 43 | ||||||||||||||
Purchase obligations (4) | 102 | 20 | — | — | — | — | 122 | ||||||||||||||
Total (5) | $ | 268 | $ | 1,220 | $ | 562 | $ | 518 | $ | 480 | $ | 9,009 | $ | 12,057 |
(1) | The payments due with respect to a period represent (i) in the case of debt and capital leases, the scheduled principal payments due in such period, and (ii) in the case of operating leases, the minimum lease payments due in such period under non-cancelable operating leases. |
(2) | Estimated interest payments have been calculated based on the principal amount of debt and the applicable interest rates as of September 30, 2015. |
(3) | These primarily represent service agreements with third parties to provide wireless and network services. |
(4) | As of September 30, 2015, we had outstanding purchase orders, which were negotiated in the ordinary course of business, with our equipment and inventory suppliers. These purchase commitments can be cancelled by us, generally with 30 days notice and without cancellation penalties. The equipment and inventory receipts from the suppliers for these purchases and related payments to the suppliers are expected to be completed throughout 2015 and 2016. |
(5) | This information excludes $5 of unrecognized tax benefits. It is not possible to estimate the time period during which these unrecognized tax benefits may be paid to tax authorities. |
Item 3. | Quantitative and Qualitative Disclosures about Market Risk |
Item 4. | Controls and Procedures |
Item 1. | Legal Proceedings |
Item 1A. | Risk Factors |
Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds |
Period | Total Number of Shares Purchased | Average Price Paid Per Share | Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs (2) | Maximum Dollar Amount of Shares That May Yet Be Purchased Under the Program (2) | |||||||||
July 1, 2015 to July 31, 2015 | 1,127,251 | (1) | $ | 64.97 | 1,125,647 | — | |||||||
August 1, 2015 to August 31, 2015 | 909,879 | (1) | $ | 64.77 | 908,752 | — | |||||||
September 1, 2015 to September 30, 2015 | 527,742 | (1) | $ | 66.64 | 525,675 | — | |||||||
Total | 2,564,872 | $ | 65.24 | 2,560,074 | $ | 10,004,792 |
(1) | In July 2015, August 2015 and September 2015, 1,604, 1,127 and 2,067 shares, respectively, were withheld by Holdings to satisfy tax withholding obligations upon the vesting of restricted stock unit awards. These shares were not acquired pursuant to any repurchase plan or program. |
(2) | On December 1, 2014, our Board approved a share repurchase program authorizing up to $750 million in repurchases of Holdings' common stock, which we intend to complete in 2015. The remaining amount in the table above pertains to the current $750 million share repurchase program. On July 21, 2015, our Board authorized a new $1 billion share repurchase program which will commence upon completion of the current $750 million share repurchase program. We intend to complete the new program within 18 months of its initiation. |
Item 6. | Exhibits |
3(a) | Restated Certificate of Incorporation of United Rentals, Inc., dated March 16, 2009 (incorporated by reference to Exhibit 3.1 of the United Rentals, Inc. and United Rentals (North America), Inc. Current Report on Form 8-K filed on March 17, 2009) |
3(b) | By-laws of United Rentals, Inc., amended as of December 20, 2010 (incorporated by reference to Exhibit 3.1 of the United Rentals, Inc. and United Rentals (North America), Inc. Current Report on Form 8-K filed on December 23, 2010) |
3(c) | Restated Certificate of Incorporation of United Rentals (North America), Inc., dated April 30, 2012 (incorporated by reference to Exhibit 3(c) of the United Rentals, Inc. and United Rentals (North America), Inc. Quarterly Report on Form 10-Q for the quarter ended September 30, 2013) |
3(d) | By-laws of United Rentals (North America), Inc. dated May 8, 2013 (incorporated by reference to Exhibit 3(d) of the United Rentals, Inc. and United Rentals (North America), Inc. Quarterly Report on Form 10-Q for the quarter ended September 30, 2013) |
10(a) | Assignment and Acceptance Agreement and Amendment No. 4 to the Third Amended and Restated Receivables Purchase Agreement and Amendment No. 2 to the Third Amended and Restated Purchase and Contribution Agreement, dated as of September 1, 2015, by and among United Rentals (North America), Inc., United Rentals Receivables LLC II, United Rentals, Inc., Liberty Street Funding LLC, Gotham Funding Corporation, The Bank of Nova Scotia, PNC Bank, National Association, SunTrust Bank, The Bank of Tokyo-Mitsubishi UFJ, Ltd., New York Branch, and Bank of Montreal (incorporated by reference to Exhibit 10.1 of the United Rentals, Inc. Form 8-K filed on September 2, 2015) |
12* | Computation of Ratio of Earnings to Fixed Charges |
31(a)* | Rule 13a-14(a) Certification by Chief Executive Officer |
31(b)* | Rule 13a-14(a) Certification by Chief Financial Officer |
32(a)** | Section 1350 Certification by Chief Executive Officer |
32(b)** | Section 1350 Certification by Chief Financial Officer |
101 | The following materials from the Quarterly Report on Form 10-Q for United Rentals, Inc. and United Rentals (North America), Inc., for the quarter ended September 30, 2015, filed on October 21, 2015, formatted in XBRL (eXtensible Business Reporting Language): (i) Condensed Consolidated Balance Sheets, (ii) Condensed Consolidated Statements of Income, (iii) Condensed Consolidated Statements of Comprehensive Income, (iv) Condensed Consolidated Statement of Stockholders' Equity, (v) Condensed Consolidated Statements of Cash Flows, and (vi) Notes to the Unaudited Condensed Consolidated Financial Statements. |
* | Filed herewith. |
** | Furnished (and not filed) herewith pursuant to Item 601(b)(32)(ii) of Regulation S-K under the Exchange Act. |
UNITED RENTALS, INC. | ||||
Dated: | October 21, 2015 | By: | /S/ JESSICA T. GRAZIANO | |
Jessica T. Graziano Vice President, Controller and Principal Accounting Officer | ||||
UNITED RENTALS (NORTH AMERICA), INC. | ||||
Dated: | October 21, 2015 | By: | /S/ JESSICA T. GRAZIANO | |
Jessica T. Graziano Vice President, Controller and Principal Accounting Officer | ||||
Year Ended December 31, | Nine Months Ended September 30, | ||||||||||||||||||
2010 | 2011 | 2012 | 2013 | 2014 | 2015 | ||||||||||||||
Earnings: | |||||||||||||||||||
(Loss) income from continuing operations before (benefit) provision for income taxes | $ | (63 | ) | $ | 164 | $ | 88 | $ | 605 | $ | 850 | $ | 671 | ||||||
Add: | |||||||||||||||||||
Fixed charges, net of capitalized interest | 279 | 271 | 504 | 521 | 520 | 372 | |||||||||||||
Total earnings available for fixed charges | 216 | 435 | 592 | 1,126 | 1,370 | 1,043 | |||||||||||||
Fixed charges (1): | |||||||||||||||||||
Interest expense, net | 255 | 228 | 512 | 475 | 555 | 460 | |||||||||||||
Add back interest income, which is netted in interest expense | 1 | 1 | 2 | 1 | 2 | 1 | |||||||||||||
Add back gains (losses) on bond repurchases/retirement of subordinated convertible debentures, included in interest expense | (28 | ) | (5 | ) | (72 | ) | (3 | ) | (80 | ) | (123 | ) | |||||||
Interest expense—subordinated convertible debentures, net | 8 | 7 | 4 | 3 | — | — | |||||||||||||
Capitalized interest | — | — | — | — | — | — | |||||||||||||
Interest component of rent expense | 43 | 40 | 58 | 45 | 43 | 34 | |||||||||||||
Fixed charges | $ | 279 | $ | 271 | $ | 504 | $ | 521 | $ | 520 | $ | 372 | |||||||
Ratio of earnings to fixed charges | — (2) | 1.6x | 1.2x | 2.2x | 2.6x | 2.8x |
(1) | Fixed charges consist of interest expense, which includes amortization of deferred finance charges, interest expense-subordinated debentures, capitalized interest and imputed interest on our lease obligations. The interest component of rent was determined based on an estimate of a reasonable interest factor at the inception of the leases. |
(2) | The ratio coverage was less than 1:1 for the year ended December 31, 2010 due to our loss for the year. We would have had to have generated additional earnings of $63 for the year ended December 31, 2010 to have achieved a coverage ratio of 1:1. |
1. | I have reviewed this quarterly report on Form 10-Q of United Rentals, Inc. and United Rentals (North America), Inc. for the quarterly period ended September 30, 2015; |
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 registrants as of, and for, the periods presented in this report; |
4. | The registrants' 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)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrants 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 registrants, including their 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 registrants' 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 registrants' internal control over financial reporting that occurred during the registrants' most recent fiscal quarter (the registrants' fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrants' internal control over financial reporting; and |
5. | The registrants' other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrants' auditors and the audit committee of the registrants' 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 registrants' 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 registrants' internal control over financial reporting. |
/S/ MICHAEL J. KNEELAND |
Michael J. Kneeland |
Chief Executive Officer |
1. | I have reviewed this quarterly report on Form 10-Q of United Rentals, Inc. and United Rentals (North America), Inc. for the quarterly period ended September 30, 2015; |
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 registrants as of, and for, the periods presented in this report; |
4. | The registrants' 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)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrants 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 registrants, including their 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 registrants' 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 registrants' internal control over financial reporting that occurred during the registrants' most recent fiscal quarter (the registrants' fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrants' internal control over financial reporting; and |
5. | The registrants' other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrants' auditors and the audit committee of the registrants' 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 registrants' 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 registrants' internal control over financial reporting. |
/S/ WILLIAM B. PLUMMER |
William B. Plummer |
Chief Financial Officer |
1. | the Report fully complies with the requirements of Section 13(a) or 15(d), as applicable, of the Securities Exchange Act of 1934, as amended (15 U.S.C. 78m); and |
2. | the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Companies. |
/S/ MICHAEL J. KNEELAND |
Michael J. Kneeland |
Chief Executive Officer |
1. | the Report fully complies with the requirements of Section 13(a) or 15(d), as applicable, of the Securities Exchange Act of 1934, as amended (15 U.S.C. 78m); and |
2. | the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Companies. |
/S/ WILLIAM B. PLUMMER |
William B. Plummer |
Chief Financial Officer |
Condensed Consolidating Financial Information of Guarantor Subsidiaries - CONDENSED CONSOLIDATING STATEMENT OF INCOME AND COMPREHENSIVE INCOME (Details) - USD ($) $ in Millions |
3 Months Ended | 9 Months Ended | ||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2015 |
Sep. 30, 2014 |
Sep. 30, 2015 |
Sep. 30, 2014 |
|||||||||||
Revenues: | ||||||||||||||
Equipment rentals | $ 1,326 | $ 1,315 | $ 3,671 | $ 3,499 | ||||||||||
Sales of rental equipment | 141 | 140 | 381 | 388 | ||||||||||
Sales of new equipment | 38 | 42 | 110 | 105 | ||||||||||
Contractor supplies sales | 21 | 23 | 60 | 64 | ||||||||||
Service and other revenues | 24 | 24 | 72 | 65 | ||||||||||
Total revenues | 1,550 | 1,544 | 4,294 | 4,121 | ||||||||||
Cost of revenues: | ||||||||||||||
Cost of equipment rentals, excluding depreciation | 470 | 480 | 1,359 | 1,336 | ||||||||||
Depreciation of rental equipment | 249 | 236 | 724 | 682 | ||||||||||
Cost of rental equipment sales | 85 | 82 | 217 | 227 | ||||||||||
Cost of new equipment sales | 31 | 33 | 91 | 84 | ||||||||||
Cost of contractor supplies sales | 15 | 16 | 42 | 44 | ||||||||||
Cost of service and other revenues | 10 | 9 | 29 | 23 | ||||||||||
Total cost of revenues | 860 | 856 | 2,462 | 2,396 | ||||||||||
Gross profit | 690 | 688 | 1,832 | 1,725 | ||||||||||
Selling, general and administrative expenses | 178 | 194 | 534 | 549 | ||||||||||
Merger related costs | 0 | 4 | (26) | 13 | ||||||||||
Restructuring charge | 0 | (2) | 1 | [1] | (2) | |||||||||
Non-rental depreciation and amortization | 66 | 70 | 202 | 200 | ||||||||||
Operating income | 446 | 422 | 1,121 | 965 | ||||||||||
Interest (income) expense, net | 107 | 124 | 460 | 436 | ||||||||||
Other (income) expense, net | (1) | [2] | (5) | (10) | [3] | (10) | ||||||||
Income before provision for income taxes | 340 | 303 | 671 | 539 | ||||||||||
Provision for income taxes | 125 | 111 | 255 | 193 | ||||||||||
Income (loss) before equity in net earnings (loss) of subsidiaries | 215 | 192 | 416 | 346 | ||||||||||
Equity in net earnings (loss) of subsidiaries | 0 | 0 | 0 | 0 | ||||||||||
Net income | 215 | 192 | 416 | 346 | ||||||||||
Other comprehensive (loss) income | (72) | (51) | (144) | (54) | ||||||||||
Comprehensive income | [4] | 143 | 141 | 272 | 292 | |||||||||
Parent | ||||||||||||||
Revenues: | ||||||||||||||
Equipment rentals | 0 | 0 | 0 | 0 | ||||||||||
Sales of rental equipment | 0 | 0 | 0 | 0 | ||||||||||
Sales of new equipment | 0 | 0 | 0 | 0 | ||||||||||
Contractor supplies sales | 0 | 0 | 0 | 0 | ||||||||||
Service and other revenues | 0 | 0 | 0 | 0 | ||||||||||
Total revenues | 0 | 0 | 0 | 0 | ||||||||||
Cost of revenues: | ||||||||||||||
Cost of equipment rentals, excluding depreciation | 0 | 0 | 0 | 0 | ||||||||||
Depreciation of rental equipment | 0 | 0 | 0 | 0 | ||||||||||
Cost of rental equipment sales | 0 | 0 | 0 | 0 | ||||||||||
Cost of new equipment sales | 0 | 0 | 0 | 0 | ||||||||||
Cost of contractor supplies sales | 0 | 0 | 0 | 0 | ||||||||||
Cost of service and other revenues | 0 | 0 | 0 | 0 | ||||||||||
Total cost of revenues | 0 | 0 | 0 | 0 | ||||||||||
Gross profit | 0 | 0 | 0 | 0 | ||||||||||
Selling, general and administrative expenses | (10) | 40 | (11) | 59 | ||||||||||
Merger related costs | 0 | 0 | 0 | |||||||||||
Restructuring charge | 0 | 0 | 0 | |||||||||||
Non-rental depreciation and amortization | 4 | 4 | 12 | 13 | ||||||||||
Operating income | 6 | (44) | (1) | (72) | ||||||||||
Interest (income) expense, net | (1) | 3 | (2) | 10 | ||||||||||
Other (income) expense, net | (275) | [2] | (39) | (348) | [3] | (108) | ||||||||
Income before provision for income taxes | 282 | (8) | 349 | 26 | ||||||||||
Provision for income taxes | 118 | 0 | 149 | 1 | ||||||||||
Income (loss) before equity in net earnings (loss) of subsidiaries | 164 | (8) | 200 | 25 | ||||||||||
Equity in net earnings (loss) of subsidiaries | 51 | 200 | 216 | 321 | ||||||||||
Net income | 215 | 192 | 416 | 346 | ||||||||||
Other comprehensive (loss) income | (72) | (51) | (144) | (54) | ||||||||||
Comprehensive income | 143 | 141 | 272 | 292 | ||||||||||
URNA | ||||||||||||||
Revenues: | ||||||||||||||
Equipment rentals | 1,200 | 1,155 | 3,298 | 3,069 | ||||||||||
Sales of rental equipment | 124 | 125 | 336 | 347 | ||||||||||
Sales of new equipment | 32 | 35 | 95 | 87 | ||||||||||
Contractor supplies sales | 18 | 20 | 52 | 54 | ||||||||||
Service and other revenues | 20 | 20 | 61 | 52 | ||||||||||
Total revenues | 1,394 | 1,355 | 3,842 | 3,609 | ||||||||||
Cost of revenues: | ||||||||||||||
Cost of equipment rentals, excluding depreciation | 421 | 418 | 1,194 | 1,155 | ||||||||||
Depreciation of rental equipment | 225 | 210 | 652 | 606 | ||||||||||
Cost of rental equipment sales | 75 | 73 | 192 | 203 | ||||||||||
Cost of new equipment sales | 26 | 27 | 79 | 70 | ||||||||||
Cost of contractor supplies sales | 12 | 14 | 36 | 37 | ||||||||||
Cost of service and other revenues | 10 | 8 | 25 | 18 | ||||||||||
Total cost of revenues | 769 | 750 | 2,178 | 2,089 | ||||||||||
Gross profit | 625 | 605 | 1,664 | 1,520 | ||||||||||
Selling, general and administrative expenses | 160 | 127 | 464 | 421 | ||||||||||
Merger related costs | 4 | (26) | 13 | |||||||||||
Restructuring charge | (2) | 1 | (2) | |||||||||||
Non-rental depreciation and amortization | 55 | 58 | 171 | 167 | ||||||||||
Operating income | 410 | 418 | 1,054 | 921 | ||||||||||
Interest (income) expense, net | 106 | 122 | 457 | 422 | ||||||||||
Other (income) expense, net | 273 | [2] | 54 | 380 | [3] | 152 | ||||||||
Income before provision for income taxes | 31 | 242 | 217 | 347 | ||||||||||
Provision for income taxes | (2) | 91 | 69 | 141 | ||||||||||
Income (loss) before equity in net earnings (loss) of subsidiaries | 33 | 151 | 148 | 206 | ||||||||||
Equity in net earnings (loss) of subsidiaries | 18 | 49 | 68 | 115 | ||||||||||
Net income | 51 | 200 | 216 | 321 | ||||||||||
Other comprehensive (loss) income | (72) | (51) | (144) | (54) | ||||||||||
Comprehensive income | (21) | 149 | 72 | 267 | ||||||||||
Guarantor Subsidiaries | ||||||||||||||
Revenues: | ||||||||||||||
Equipment rentals | 0 | 0 | 0 | 0 | ||||||||||
Sales of rental equipment | 0 | 0 | 0 | 0 | ||||||||||
Sales of new equipment | 0 | 0 | 0 | 0 | ||||||||||
Contractor supplies sales | 0 | 0 | 0 | 0 | ||||||||||
Service and other revenues | 0 | 0 | 0 | 0 | ||||||||||
Total revenues | 0 | 0 | 0 | 0 | ||||||||||
Cost of revenues: | ||||||||||||||
Cost of equipment rentals, excluding depreciation | 0 | 0 | 0 | 0 | ||||||||||
Depreciation of rental equipment | 0 | 0 | 0 | 0 | ||||||||||
Cost of rental equipment sales | 0 | 0 | 0 | 0 | ||||||||||
Cost of new equipment sales | 0 | 0 | 0 | 0 | ||||||||||
Cost of contractor supplies sales | 0 | 0 | 0 | 0 | ||||||||||
Cost of service and other revenues | 0 | 0 | 0 | 0 | ||||||||||
Total cost of revenues | 0 | 0 | 0 | 0 | ||||||||||
Gross profit | 0 | 0 | 0 | 0 | ||||||||||
Selling, general and administrative expenses | 2 | 0 | 2 | 2 | ||||||||||
Merger related costs | 0 | 0 | 0 | |||||||||||
Restructuring charge | 0 | 0 | 0 | |||||||||||
Non-rental depreciation and amortization | 1 | 1 | 1 | 1 | ||||||||||
Operating income | (3) | (1) | (3) | (3) | ||||||||||
Interest (income) expense, net | 1 | 0 | 3 | 3 | ||||||||||
Other (income) expense, net | (2) | [2] | (1) | (1) | [3] | (2) | ||||||||
Income before provision for income taxes | (2) | 0 | (5) | (4) | ||||||||||
Provision for income taxes | 0 | 0 | 0 | 0 | ||||||||||
Income (loss) before equity in net earnings (loss) of subsidiaries | (2) | 0 | (5) | (4) | ||||||||||
Equity in net earnings (loss) of subsidiaries | 6 | 35 | 38 | 77 | ||||||||||
Net income | 4 | 35 | 33 | 73 | ||||||||||
Other comprehensive (loss) income | (70) | (51) | (144) | (53) | ||||||||||
Comprehensive income | (66) | (16) | (111) | 20 | ||||||||||
Non Guarantor Subsidiaries - Foreign | ||||||||||||||
Revenues: | ||||||||||||||
Equipment rentals | 126 | 160 | 373 | 430 | ||||||||||
Sales of rental equipment | 17 | 15 | 45 | 41 | ||||||||||
Sales of new equipment | 6 | 7 | 15 | 18 | ||||||||||
Contractor supplies sales | 3 | 3 | 8 | 10 | ||||||||||
Service and other revenues | 4 | 4 | 11 | 13 | ||||||||||
Total revenues | 156 | 189 | 452 | 512 | ||||||||||
Cost of revenues: | ||||||||||||||
Cost of equipment rentals, excluding depreciation | 49 | 62 | 165 | 181 | ||||||||||
Depreciation of rental equipment | 24 | 26 | 72 | 76 | ||||||||||
Cost of rental equipment sales | 10 | 9 | 25 | 24 | ||||||||||
Cost of new equipment sales | 5 | 6 | 12 | 14 | ||||||||||
Cost of contractor supplies sales | 3 | 2 | 6 | 7 | ||||||||||
Cost of service and other revenues | 0 | 1 | 4 | 5 | ||||||||||
Total cost of revenues | 91 | 106 | 284 | 307 | ||||||||||
Gross profit | 65 | 83 | 168 | 205 | ||||||||||
Selling, general and administrative expenses | 21 | 23 | 59 | 66 | ||||||||||
Merger related costs | 0 | 0 | 0 | |||||||||||
Restructuring charge | 0 | 0 | 0 | |||||||||||
Non-rental depreciation and amortization | 6 | 7 | 18 | 19 | ||||||||||
Operating income | 38 | 53 | 91 | 120 | ||||||||||
Interest (income) expense, net | 0 | 0 | 2 | 3 | ||||||||||
Other (income) expense, net | 30 | [2] | 6 | 33 | [3] | 13 | ||||||||
Income before provision for income taxes | 8 | 47 | 56 | 104 | ||||||||||
Provision for income taxes | 2 | 12 | 18 | 27 | ||||||||||
Income (loss) before equity in net earnings (loss) of subsidiaries | 6 | 35 | 38 | 77 | ||||||||||
Equity in net earnings (loss) of subsidiaries | 0 | 0 | 0 | 0 | ||||||||||
Net income | 6 | 35 | 38 | 77 | ||||||||||
Other comprehensive (loss) income | (56) | (40) | (114) | (42) | ||||||||||
Comprehensive income | (50) | (5) | (76) | 35 | ||||||||||
Non Guarantor Subsidiaries - SPV | ||||||||||||||
Revenues: | ||||||||||||||
Equipment rentals | 0 | 0 | 0 | 0 | ||||||||||
Sales of rental equipment | 0 | 0 | 0 | 0 | ||||||||||
Sales of new equipment | 0 | 0 | 0 | 0 | ||||||||||
Contractor supplies sales | 0 | 0 | 0 | 0 | ||||||||||
Service and other revenues | 0 | 0 | 0 | 0 | ||||||||||
Total revenues | 0 | 0 | 0 | 0 | ||||||||||
Cost of revenues: | ||||||||||||||
Cost of equipment rentals, excluding depreciation | 0 | 0 | 0 | 0 | ||||||||||
Depreciation of rental equipment | 0 | 0 | 0 | 0 | ||||||||||
Cost of rental equipment sales | 0 | 0 | 0 | 0 | ||||||||||
Cost of new equipment sales | 0 | 0 | 0 | 0 | ||||||||||
Cost of contractor supplies sales | 0 | 0 | 0 | 0 | ||||||||||
Cost of service and other revenues | 0 | 0 | 0 | 0 | ||||||||||
Total cost of revenues | 0 | 0 | 0 | 0 | ||||||||||
Gross profit | 0 | 0 | 0 | 0 | ||||||||||
Selling, general and administrative expenses | 5 | 4 | 20 | 1 | ||||||||||
Merger related costs | 0 | 0 | 0 | |||||||||||
Restructuring charge | 0 | 0 | 0 | |||||||||||
Non-rental depreciation and amortization | 0 | 0 | 0 | 0 | ||||||||||
Operating income | (5) | (4) | (20) | (1) | ||||||||||
Interest (income) expense, net | 2 | 1 | 4 | 3 | ||||||||||
Other (income) expense, net | (27) | [2] | (25) | (74) | [3] | (65) | ||||||||
Income before provision for income taxes | 20 | 20 | 50 | 61 | ||||||||||
Provision for income taxes | 7 | 8 | 19 | 24 | ||||||||||
Income (loss) before equity in net earnings (loss) of subsidiaries | 13 | 12 | 31 | 37 | ||||||||||
Equity in net earnings (loss) of subsidiaries | 0 | 0 | 0 | 0 | ||||||||||
Net income | 13 | 12 | 31 | 37 | ||||||||||
Other comprehensive (loss) income | 0 | 0 | 0 | 0 | ||||||||||
Comprehensive income | 13 | 12 | 31 | 37 | ||||||||||
Eliminations | ||||||||||||||
Revenues: | ||||||||||||||
Equipment rentals | 0 | 0 | 0 | 0 | ||||||||||
Sales of rental equipment | 0 | 0 | 0 | 0 | ||||||||||
Sales of new equipment | 0 | 0 | 0 | 0 | ||||||||||
Contractor supplies sales | 0 | 0 | 0 | 0 | ||||||||||
Service and other revenues | 0 | 0 | 0 | 0 | ||||||||||
Total revenues | 0 | 0 | 0 | 0 | ||||||||||
Cost of revenues: | ||||||||||||||
Cost of equipment rentals, excluding depreciation | 0 | 0 | 0 | 0 | ||||||||||
Depreciation of rental equipment | 0 | 0 | 0 | 0 | ||||||||||
Cost of rental equipment sales | 0 | 0 | 0 | 0 | ||||||||||
Cost of new equipment sales | 0 | 0 | 0 | 0 | ||||||||||
Cost of contractor supplies sales | 0 | 0 | 0 | 0 | ||||||||||
Cost of service and other revenues | 0 | 0 | 0 | 0 | ||||||||||
Total cost of revenues | 0 | 0 | 0 | 0 | ||||||||||
Gross profit | 0 | 0 | 0 | 0 | ||||||||||
Selling, general and administrative expenses | 0 | 0 | 0 | 0 | ||||||||||
Merger related costs | 0 | 0 | 0 | |||||||||||
Restructuring charge | 0 | 0 | 0 | |||||||||||
Non-rental depreciation and amortization | 0 | 0 | 0 | 0 | ||||||||||
Operating income | 0 | 0 | 0 | 0 | ||||||||||
Interest (income) expense, net | (1) | (2) | (4) | (5) | ||||||||||
Other (income) expense, net | 0 | [2] | 0 | 0 | [3] | 0 | ||||||||
Income before provision for income taxes | 1 | 2 | 4 | 5 | ||||||||||
Provision for income taxes | 0 | 0 | 0 | 0 | ||||||||||
Income (loss) before equity in net earnings (loss) of subsidiaries | 1 | 2 | 4 | 5 | ||||||||||
Equity in net earnings (loss) of subsidiaries | (75) | (284) | (322) | (513) | ||||||||||
Net income | (74) | (282) | (318) | (508) | ||||||||||
Other comprehensive (loss) income | 198 | 142 | 402 | 149 | ||||||||||
Comprehensive income | $ 124 | $ (140) | $ 84 | $ (359) | ||||||||||
|
)^;=YE=7X*8?=
MA7]+9FP9FA^6?ZPH]__X+#LO<6W[JZ"?S([!^F!C*N?::C/L&]63"ZM?SJV^
M #)$C=J+>R_'2B )$X[NJ*GQ(OH
M>A<2K"K9PFN$`FT%:F*@W='[U79?!$0$_!8PV;,U"=X/B*\A>&IV-`L60$+M
M@@+WTQ$>0,H@Y`O_G34_2P;B^?JD_C-VZ]T?N(4'E']$XWIO-J.D@9:/TKW@
M]`AS"[=!L$9IXTCJT3I4)PHEBK^E6>@X3VFGV,RTRX1\)N0+89-%XZE0M/F#
M.UZ5!B=BTM$./-S@:IO[@ZB)]V9IV(K=!T15'JO59E.R8Q#Z@MDG3)XP"X)Y
M]:5$_O\2^_R,GE^FKZ\X7$?Z>G9X=UF@N")01('B:HM?,'?9/T78V9DJ,%U\
M.I;4.&J7#F_)+J_S/H]W\@FORH%W\(N;3FA+#NC\S<:[:1$=>!/9S2TEO?\_
M2R"A=6'YW:]->E(I<#B&PO=V]R:W-H965T ?SJ_SEJ>>?,*K&PO=V]R:W-H965T/#+L1\[?S>+'>1=#@\!:=E(F`M7#
MG1U8VYI`.O&?*>;_E,;HSQ_1O]EJ-?V12G;@[>_FK&H-"^/HS"[TUJHW/GYG
M4PFY"7CBK;3_T>DF%>\>ECCJZ(<;F]Z.HSO!9+*%#>ED2&=#DJT:T&1`GPS`
MD=FZOE)%JU+P,1+N60S4//)DBW3G3I$N1L;FR+;+**KR7N5%">XFSD*R=Y+4
M2M*0XK!0H%D"=/X9(EV!2*T?.0@<]J,5/[+^S/G)$K%W13@)MI(L*#DL)$^J
MR%8H,I]B$Z1P$F(E\`4F08ZGH@5)OD*2>R0%#)(X2>Y@X?0+XJPK%TS%"E/A
M,P4+WQ=>IB2!&Y*B+-RBA1)J'2I($6;"*TS89TJ#3-C+M$E)BM&3-BV$F&"<
MDR==(BM$Q"="02+BUTZ2/(=/FK000I07"?S<(^!=%@.]LI]47)M>1D>N]+UC
M;XX+YXKI!%OPBU_AS,BY9=E)EB/1?NAG0+Q8?'?3]_=*I_4$L#!!0````(
M`.6#54=94H$\=04``"L=```8````>&PO=V]R:W-H965T
9N2QVS)8X.!0)$$)DD])F;$A",)S-V3;L:/D947W
*BX;F6=A[TWF&>RM%`V^:
MF+U27/\\@,1N16-ZW-B(76W]!LLS-O)*H:`Q`ANBH5K1^WBY3CTB`-X%=.8D
M)M[[%O'3)R_EBD;>`D@HK%?@;CG`&J3T0N[BKT'S[TI//(V/ZD^A6N=^RPVL
M47Z(TM;.;$1)"17?2[O![AF&$F9>L$!IPI<4>V-1'2F4*/[=KZ():]>?+.8#
M[3(A&0C)2(BG-PGI0$C_$5CO+-3UR"W/,XT=T?U;M-P_>;Q,7><*XHHQU!^%
M=GE$GAWR>#'+V,$+G6$>>DP2,,DEQ/H4,9^/$.8,C"Z2&RZ2P)\.+JX(I#<$
MTC.!Q<4RSC%W%PNYANF-L)/>MGP'KUSO1&/(%JU[IM#H"M&"4XHF,TIJ-SUC
M(J&R/ERX6/<_5)]8;(_C,
1>.I4+3Y
MDSM>E08G8M+1#CS&PO=V]R:W-H965T