Condensed Consolidating Financial Information of Guarantor Subsidiaries

URNA is 100 percent owned by Holdings (“Parent”) and has certain outstanding indebtedness that is guaranteed by both Parent and, with the exception of its U.S. special purpose vehicle which holds receivable assets relating to the Company’s accounts receivable securitization facility (the “SPV”), all of URNA’s U.S. subsidiaries (the “guarantor subsidiaries”). Other than the guarantee by certain Canadian subsidiaries of URNA's indebtedness under the ABL facility, none of URNA’s indebtedness is guaranteed by URNA's foreign subsidiaries or the SPV (together, the “non-guarantor subsidiaries”). The receivable assets owned by the SPV have been sold or contributed by URNA to the SPV and are not available to satisfy the obligations of URNA or Parent’s other subsidiaries. The guarantor subsidiaries are all 100 percent-owned and the guarantees are made on a joint and several basis. The guarantees are not full and unconditional because a guarantor subsidiary can be automatically released and relieved of its obligations under certain circumstances, including sale of the guarantor subsidiary, the sale of all or substantially all of the guarantor subsidiary's assets, the requirements for legal defeasance or covenant defeasance under the applicable indenture being met, designating the guarantor subsidiary as an unrestricted subsidiary for purposes of the applicable covenants or, other than with respect to the guarantees of the 5 ³/₄ percent Senior Notes due 2024, the notes being rated investment grade by both Standard & Poor’s Ratings Services and Moody’s Investors Service, Inc., or, in certain circumstances, another rating agency selected by URNA. The guarantees are also subject to subordination provisions (to the same extent that the obligations of the issuer under the relevant notes are subordinated to other debt of the issuer) and to a standard limitation which provides that the maximum amount guaranteed by each guarantor will not exceed the maximum amount that can be guaranteed without making the guarantee void under fraudulent conveyance laws. Based on our understanding of Rule 3-10 of Regulation S-X ("Rule 3-10"), we believe that the guarantees of the guarantor subsidiaries comply with the conditions set forth in Rule 3-10 and therefore continue to utilize Rule 3-10 to present condensed consolidating financial information for Holdings, URNA, the guarantor subsidiaries and the non-guarantor subsidiaries. Separate consolidated financial statements of the guarantor subsidiaries have not been presented because management believes that such information would not be material to investors. However, condensed consolidating financial information is presented.

URNA covenants in the ABL facility, accounts receivable securitization facility and the other agreements governing our debt impose operating and financial restrictions on URNA, Parent and the guarantor subsidiaries, including limitations on the ability to make share repurchases and dividend payments. As of March 31, 2018, the amount available for distribution under the most restrictive of these covenants was $900. The Company’s total available capacity for making share repurchases and dividend payments includes the intercompany receivable balance of Parent. As of March 31, 2018, our total available capacity for making share repurchases and dividend payments, which includes URNA’s capacity to make restricted payments and the intercompany receivable balance of Parent, was $1.882 billion.

The condensed consolidating financial information of Parent and its subsidiaries is as follows:

CONDENSED CONSOLIDATING BALANCE SHEET

March 31, 2018



	Parent		URNA			Guarantor Subsidiaries			Non-Guarantor Subsidiaries					Eliminations			Total
	Parent		URNA			Guarantor Subsidiaries			Foreign			SPV		Eliminations			Total
ASSETS
Cash and cash equivalents	$	—	$	49		$	—		$	229		$	—	$	—		$	278
Accounts receivable, net	—		69			—			109			976		—			1,154
Intercompany receivable (payable)	982		(878		)	(92		)	(12		)	—		—			—
Inventory	—		76			—			8			—		—			84
Prepaid expenses and other assets	—		73			—			1			—		—			74
Total current assets	982		(611		)	(92		)	335			976		—			1,590
Rental equipment, net	—		7,140			—			538			—		—			7,678
Property and equipment, net	42		351			34			40			—		—			467
Investments in subsidiaries	2,051		1,154			1,065			—			—		(4,270		)	—
Goodwill	—		3,855			—			260			—		—			4,115
Other intangible assets, net	—		781			—			44			—		—			825
Other long-term assets	6		7			—			—			—		—			13
Total assets	$	3,081	$	12,677		$	1,007		$	1,217		$	976	$	(4,270	)	$	14,688
LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT)
Short-term debt and current maturities of long-term debt	$	1	$	24		$	—		$	2		$	699	$	—		$	726
Accounts payable	—		470			—			43			—		—			513
Accrued expenses and other liabilities	—		354			14			32			2		—			402
Total current liabilities	1		848			14			77			701		—			1,641
Long-term debt	1		8,294			114			3			—		—			8,412
Deferred taxes	21		1,362			—			72			—		—			1,455
Other long-term liabilities	—		122			—			—			—		—			122
Total liabilities	23		10,626			128			152			701		—			11,630
Total stockholders’ equity (deficit)	3,058		2,051			879			1,065			275		(4,270		)	3,058
Total liabilities and stockholders’ equity (deficit)	$	3,081	$	12,677		$	1,007		$	1,217		$	976	$	(4,270	)	$	14,688

CONDENSED CONSOLIDATING BALANCE SHEET

December 31, 2017



	Parent		URNA			Guarantor Subsidiaries			Non-Guarantor Subsidiaries					Eliminations			Total
	Parent		URNA			Guarantor Subsidiaries			Foreign			SPV		Eliminations			Total
ASSETS
Cash and cash equivalents	$	—	$	23		$	—		$	329		$	—	$	—		$	352
Accounts receivable, net	—		56			—			119			1,058		—			1,233
Intercompany receivable (payable)	887		(677		)	(198		)	(124		)	—		112			—
Inventory	—		68			—			7			—		—			75
Prepaid expenses and other assets	4		219			111			2			—		(224		)	112
Total current assets	891		(311		)	(87		)	333			1,058		(112		)	1,772
Rental equipment, net	—		7,264			—			560			—		—			7,824
Property and equipment, net	41		352			32			42			—		—			467
Investments in subsidiaries	2,194		1,148			1,087			—			—		(4,429		)	—
Goodwill	—		3,815			—			267			—		—			4,082
Other intangible assets, net	—		827			—			48			—		—			875
Other long-term assets	3		7			—			—			—		—			10
Total assets	$	3,129	$	13,102		$	1,032		$	1,250		$	1,058	$	(4,541	)	$	15,030
LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT)
Short-term debt and current maturities of long-term debt	$	1	$	25		$	—		$	2		$	695	$	—		$	723
Accounts payable	—		366			—			43			—		—			409
Accrued expenses and other liabilities	—		477			17			41			1		—			536
Total current liabilities	1		868			17			86			696		—			1,668
Long-term debt	1		8,596			117			3			—		—			8,717
Deferred taxes	21		1,324			—			74			—		—			1,419
Other long-term liabilities	—		120			—			—			—		—			120
Total liabilities	23		10,908			134			163			696		—			11,924
Total stockholders’ equity (deficit)	3,106		2,194			898			1,087			362		(4,541		)	3,106
Total liabilities and stockholders’ equity (deficit)	$	3,129	$	13,102		$	1,032		$	1,250		$	1,058	$	(4,541	)	$	15,030

CONDENSED CONSOLIDATING STATEMENT OF INCOME AND COMPREHENSIVE INCOME

For the Three Months Ended March 31, 2018




	Parent			URNA			Guarantor Subsidiaries			Non-Guarantor Subsidiaries						Eliminations			Total
										Foreign			SPV
Revenues:
Equipment rentals	$	—		$	1,346		$	—		$	113		$	—		$	—		$	1,459
Sales of rental equipment	—			164			—			17			—			—			181
Sales of new equipment	—			37			—			5			—			—			42
Contractor supplies sales	—			15			—			3			—			—			18
Service and other revenues	—			31			—			3			—			—			34
Total revenues	—			1,593			—			141			—			—			1,734
Cost of revenues:
Cost of equipment rentals, excluding depreciation	—			535			—			57			—			—			592
Depreciation of rental equipment	—			297			—			25			—			—			322
Cost of rental equipment sales	—			98			—			9			—			—			107
Cost of new equipment sales	—			33			—			4			—			—			37
Cost of contractor supplies sales	—			10			—			2			—			—			12
Cost of service and other revenues	—			17			—			1			—			—			18
Total cost of revenues	—			990			—			98			—			—			1,088
Gross profit	—			603			—			43			—			—			646
Selling, general and administrative expenses	40			165			—			19			8			—			232
Merger related costs	—			1			—			—			—			—			1
Restructuring charge	—			2			—			—			—			—			2
Non-rental depreciation and amortization	4			62			—			5			—			—			71
Operating (loss) income	(44		)	373			—			19			(8		)	—			340
Interest (income) expense, net	(7		)	112			1			(1		)	5			(1		)	109
Other (income) expense, net	(141		)	161			—			11			(32		)	—			(1		)
Income (loss) before provision for income taxes	104			100			(1		)	9			19			1			232
Provision for income taxes	17			24			—			3			5			—			49
Income (loss) before equity in net earnings (loss) of subsidiaries	87			76			(1		)	6			14			1			183
Equity in net earnings (loss) of subsidiaries	96			20			6			—			—			(122		)	—
Net income (loss)	183			96			5			6			14			(121		)	183
Other comprehensive (loss) income	(25		)	(25		)	(25		)	(23		)	—			73			(25		)
Comprehensive income (loss)	$	158		$	71		$	(20	)	$	(17	)	$	14		$	(48	)	$	158

CONDENSED CONSOLIDATING STATEMENT OF INCOME AND COMPREHENSIVE INCOME

For the Three Months Ended March 31, 2017




	Parent			URNA		Guarantor Subsidiaries			Non-Guarantor Subsidiaries						Eliminations			Total
									Foreign			SPV
Revenues:
Equipment rentals	$	—		$	1,070	$	—		$	96		$	—		$	—		$	1,166
Sales of rental equipment	—			95		—			11			—			—			106
Sales of new equipment	—			35		—			4			—			—			39
Contractor supplies sales	—			16		—			2			—			—			18
Service and other revenues	—			24		—			3			—			—			27
Total revenues	—			1,240		—			116			—			—			1,356
Cost of revenues:
Cost of equipment rentals, excluding depreciation	—			423		—			51			—			—			474
Depreciation of rental equipment	—			227		—			21			—			—			248
Cost of rental equipment sales	—			54		—			6			—			—			60
Cost of new equipment sales	—			31		—			3			—			—			34
Cost of contractor supplies sales	—			12		—			1			—			—			13
Cost of service and other revenues	—			11		—			2			—			—			13
Total cost of revenues	—			758		—			84			—			—			842
Gross profit	—			482		—			32			—			—			514
Selling, general and administrative expenses	23			145		—			17			8			—			193
Merger related costs	—			2		—			—			—			—			2
Non-rental depreciation and amortization	4			52		—			6			—			—			62
Operating (loss) income	(27		)	283		—			9			(8		)	—			257
Interest (income) expense, net	(2		)	93		1			1			2			(1		)	94
Other (income) expense, net	(112		)	124		—			12			(22		)	—			2
Income (loss) before provision (benefit) for income taxes	87			66		(1		)	(4		)	12			1			161
Provision (benefit) for income taxes	21			28		—			(2		)	5			—			52
Income (loss) before equity in net earnings (loss) of subsidiaries	66			38		(1		)	(2		)	7			1			109
Equity in net earnings (loss) of subsidiaries	43			5		(2		)	—			—			(46		)	—
Net income (loss)	109			43		(3		)	(2		)	7			(45		)	109
Other comprehensive income (loss)	8			8		8			7			—			(23		)	8
Comprehensive income (loss)	$	117		$	51	$	5		$	5		$	7		$	(68	)	$	117

CONDENSED CONSOLIDATING CASH FLOW INFORMATION

For the Three Months Ended March 31, 2018



	Parent			URNA			Guarantor Subsidiaries			Non-Guarantor Subsidiaries						Eliminations		Total
	Parent			URNA			Guarantor Subsidiaries			Foreign			SPV			Eliminations		Total
Net cash provided by (used in) operating activities	$	5		$	626		$	(1	)	$	(84	)	$	96		$	—	$	642
Net cash used in investing activities	(5		)	(164		)	—			(9		)	—			—		(178		)
Net cash (used in) provided by financing activities	—			(436		)	1			(1		)	(96		)	—		(532		)
Effect of foreign exchange rates	—			—			—			(6		)	—			—		(6		)
Net increase (decrease) in cash and cash equivalents	—			26			—			(100		)	—			—		(74		)
Cash and cash equivalents at beginning of period	—			23			—			329			—			—		352
Cash and cash equivalents at end of period	$	—		$	49		$	—		$	229		$	—		$	—	$	278

CONDENSED CONSOLIDATING CASH FLOW INFORMATION

For the Three Months Ended March 31, 2017



	Parent			URNA			Guarantor Subsidiaries			Non-Guarantor Subsidiaries						Eliminations		Total
	Parent			URNA			Guarantor Subsidiaries			Foreign			SPV			Eliminations		Total
Net cash provided by (used in) operating activities	$	4		$	515		$	(1	)	$	39		$	65		$	—	$	622
Net cash used in investing activities	(4		)	(120		)	—			(9		)	—			—		(133		)
Net cash (used in) provided by financing activities	—			(402		)	1			—			(65		)	—		(466		)
Effect of foreign exchange rates	—			—			—			2			—			—		2
Net (decrease) increase in cash and cash equivalents	—			(7		)	—			32			—			—		25
Cash and cash equivalents at beginning of period	—			21			—			291			—			—		312
Cash and cash equivalents at end of period	$	—		$	14		$	—		$	323		$	—		$	—	$	337