XML 96 R82.htm IDEA: XBRL DOCUMENT v3.6.0.2
Condensed Consolidating Financial Information of Guarantor Subsidiaries - CONDENSED CONSOLIDATING STATEMENTS OF INCOME (Details) - USD ($)
$ in Millions
3 Months Ended 12 Months Ended
Dec. 31, 2016
Sep. 30, 2016
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2015
Sep. 30, 2015
Jun. 30, 2015
Mar. 31, 2015
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Revenues:                      
Equipment rentals                 $ 4,941 $ 4,949 $ 4,819
Sales of rental equipment                 496 538 544
Sales of new equipment                 144 157 149
Contractor supplies sales                 79 79 85
Service and other revenues                 102 94 88
Total revenues $ 1,523 $ 1,508 $ 1,421 $ 1,310 $ 1,523 $ 1,550 $ 1,429 $ 1,315 5,762 5,817 5,685
Cost of revenues:                      
Cost of equipment rentals, excluding depreciation                 1,862 1,826 1,806
Depreciation of rental equipment                 990 976 921
Cost of rental equipment sales                 292 311 315
Cost of new equipment sales                 119 131 120
Cost of contractor supplies sales                 55 55 59
Cost of service and other revenues                 41 38 32
Total cost of revenues                 3,359 3,337 3,253
Gross profit 657 656 590 500 648 690 618 524 2,403 2,480 2,432
Selling, general and administrative expenses                 719 714 758
Merger related costs                 0 (26) 11
Restructuring charge                 14 6 (1)
Non-rental depreciation and amortization                 255 268 273
Operating income 402 412 347 254 397 446 375 300 1,415 1,518 1,391
Interest (income) expense, net                 511 567 555
Other (income) expense, net                 (5) (12) (14)
Income before provision for income taxes                 909 963 850
Provision for income taxes                 343 378 310
Income (loss) before equity in net earnings (loss) of subsidiaries                 566 585 540
Equity in net earnings (loss) of subsidiaries                 0 0 0
Net income $ 153 $ 187 $ 134 $ 92 $ 169 $ 215 $ 86 $ 115 566 585 540
Other comprehensive income (loss) [1]                 32 (176) (93)
Comprehensive income                 598 409 447
Eliminations                      
Revenues:                      
Equipment rentals                 0 0 0
Sales of rental equipment                 0 0 0
Sales of new equipment                 0 0 0
Contractor supplies sales                 0 0 0
Service and other revenues                 0 0 0
Total revenues                 0 0 0
Cost of revenues:                      
Cost of equipment rentals, excluding depreciation                 0 0 0
Depreciation of rental equipment                 0 0 0
Cost of rental equipment sales                 0 0 0
Cost of new equipment sales                 0 0 0
Cost of contractor supplies sales                 0 0 0
Cost of service and other revenues                 0 0 0
Total cost of revenues                 0 0 0
Gross profit                 0 0 0
Selling, general and administrative expenses                 0 0 0
Merger related costs                   0 0
Restructuring charge                 0 0 0
Non-rental depreciation and amortization                 0 0 0
Operating income                 0 0 0
Interest (income) expense, net                 (5) (5) (6)
Other (income) expense, net                 0 0 0
Income before provision for income taxes                 5 5 6
Provision for income taxes                 0 0 0
Income (loss) before equity in net earnings (loss) of subsidiaries                 5 5 6
Equity in net earnings (loss) of subsidiaries                 (383) (473) (770)
Net income                 (378) (468) (764)
Other comprehensive income (loss)                 (82) 490 255
Comprehensive income                 (460) 22 (509)
Parent                      
Revenues:                      
Equipment rentals                 0 0 0
Sales of rental equipment                 0 0 0
Sales of new equipment                 0 0 0
Contractor supplies sales                 0 0 0
Service and other revenues                 0 0 0
Total revenues                 0 0 0
Cost of revenues:                      
Cost of equipment rentals, excluding depreciation                 0 0 0
Depreciation of rental equipment                 0 0 0
Cost of rental equipment sales                 0 0 0
Cost of new equipment sales                 0 0 0
Cost of contractor supplies sales                 0 0 0
Cost of service and other revenues                 0 0 0
Total cost of revenues                 0 0 0
Gross profit                 0 0 0
Selling, general and administrative expenses                 43 5 55
Merger related costs                   0 0
Restructuring charge                 0 0 0
Non-rental depreciation and amortization                 15 15 17
Operating income                 (58) (20) (72)
Interest (income) expense, net                 (6) (3) 9
Other (income) expense, net                 (471) (471) (149)
Income before provision for income taxes                 419 454 68
Provision for income taxes                 154 201 1
Income (loss) before equity in net earnings (loss) of subsidiaries                 265 253 67
Equity in net earnings (loss) of subsidiaries                 301 332 473
Net income                 566 585 540
Other comprehensive income (loss)                 32 (176) (93)
Comprehensive income                 598 409 447
URNA                      
Revenues:                      
Equipment rentals                 4,524 4,452 4,217
Sales of rental equipment                 444 480 478
Sales of new equipment                 129 137 124
Contractor supplies sales                 68 69 70
Service and other revenues                 87 80 73
Total revenues                 5,252 5,218 4,962
Cost of revenues:                      
Cost of equipment rentals, excluding depreciation                 1,669 1,603 1,558
Depreciation of rental equipment                 900 881 820
Cost of rental equipment sales                 265 279 277
Cost of new equipment sales                 107 115 101
Cost of contractor supplies sales                 47 48 49
Cost of service and other revenues                 35 33 27
Total cost of revenues                 3,023 2,959 2,832
Gross profit                 2,229 2,259 2,130
Selling, general and administrative expenses                 579 596 607
Merger related costs                   (26) 11
Restructuring charge                 7 5 (1)
Non-rental depreciation and amortization                 216 228 226
Operating income                 1,427 1,456 1,287
Interest (income) expense, net                 509 559 538
Other (income) expense, net                 521 513 212
Income before provision for income taxes                 397 384 537
Provision for income taxes                 157 141 236
Income (loss) before equity in net earnings (loss) of subsidiaries                 240 243 301
Equity in net earnings (loss) of subsidiaries                 61 89 172
Net income                 301 332 473
Other comprehensive income (loss)                 32 (176) (93)
Comprehensive income                 333 156 380
Guarantor Subsidiaries                      
Revenues:                      
Equipment rentals                 0 0 0
Sales of rental equipment                 0 0 0
Sales of new equipment                 0 0 0
Contractor supplies sales                 0 0 0
Service and other revenues                 0 0 0
Total revenues                 0 0 0
Cost of revenues:                      
Cost of equipment rentals, excluding depreciation                 0 0 0
Depreciation of rental equipment                 0 0 0
Cost of rental equipment sales                 0 0 0
Cost of new equipment sales                 0 0 0
Cost of contractor supplies sales                 0 0 0
Cost of service and other revenues                 0 0 0
Total cost of revenues                 0 0 0
Gross profit                 0 0 0
Selling, general and administrative expenses                 0 1 3
Merger related costs                   0 0
Restructuring charge                 0 0 0
Non-rental depreciation and amortization                 0 1 1
Operating income                 0 (2) (4)
Interest (income) expense, net                 3 8 5
Other (income) expense, net                 0 0 (3)
Income before provision for income taxes                 (3) (10) (6)
Provision for income taxes                 0 (5) 0
Income (loss) before equity in net earnings (loss) of subsidiaries                 (3) (5) (6)
Equity in net earnings (loss) of subsidiaries                 21 52 125
Net income                 18 47 119
Other comprehensive income (loss)                 28 (175) (90)
Comprehensive income                 46 (128) 29
Non Guarantor Subsidiaries - Foreign                      
Revenues:                      
Equipment rentals                 417 497 602
Sales of rental equipment                 52 58 66
Sales of new equipment                 15 20 25
Contractor supplies sales                 11 10 15
Service and other revenues                 15 14 15
Total revenues                 510 599 723
Cost of revenues:                      
Cost of equipment rentals, excluding depreciation                 193 223 248
Depreciation of rental equipment                 90 95 101
Cost of rental equipment sales                 27 32 38
Cost of new equipment sales                 12 16 19
Cost of contractor supplies sales                 8 7 10
Cost of service and other revenues                 6 5 5
Total cost of revenues                 336 378 421
Gross profit                 174 221 302
Selling, general and administrative expenses                 72 79 84
Merger related costs                   0 0
Restructuring charge                 7 1 0
Non-rental depreciation and amortization                 24 24 29
Operating income                 71 117 189
Interest (income) expense, net                 2 3 4
Other (income) expense, net                 40 44 17
Income before provision for income taxes                 29 70 168
Provision for income taxes                 8 18 43
Income (loss) before equity in net earnings (loss) of subsidiaries                 21 52 125
Equity in net earnings (loss) of subsidiaries                 0 0 0
Net income                 21 52 125
Other comprehensive income (loss)                 22 (139) (72)
Comprehensive income                 43 (87) 53
Non Guarantor Subsidiaries - SPV                      
Revenues:                      
Equipment rentals                 0 0 0
Sales of rental equipment                 0 0 0
Sales of new equipment                 0 0 0
Contractor supplies sales                 0 0 0
Service and other revenues                 0 0 0
Total revenues                 0 0 0
Cost of revenues:                      
Cost of equipment rentals, excluding depreciation                 0 0 0
Depreciation of rental equipment                 0 0 0
Cost of rental equipment sales                 0 0 0
Cost of new equipment sales                 0 0 0
Cost of contractor supplies sales                 0 0 0
Cost of service and other revenues                 0 0 0
Total cost of revenues                 0 0 0
Gross profit                 0 0 0
Selling, general and administrative expenses                 25 33 9
Merger related costs                   0 0
Restructuring charge                 0 0 0
Non-rental depreciation and amortization                 0 0 0
Operating income                 (25) (33) (9)
Interest (income) expense, net                 8 5 5
Other (income) expense, net                 (95) (98) (91)
Income before provision for income taxes                 62 60 77
Provision for income taxes                 24 23 30
Income (loss) before equity in net earnings (loss) of subsidiaries                 38 37 47
Equity in net earnings (loss) of subsidiaries                 0 0 0
Net income                 38 37 47
Other comprehensive income (loss)                 0 0 0
Comprehensive income                 $ 38 $ 37 $ 47
[1] There were no material reclassifications from accumulated other comprehensive loss reflected in other comprehensive income (loss) during the years ended December 31, 2016, 2015 or 2014. There is no tax impact related to the foreign currency translation adjustments, as the earnings are considered permanently reinvested. There were no material taxes associated with other comprehensive loss during the years ended December 31, 2016, 2015 or 2014.