XML 58 R46.htm IDEA: XBRL DOCUMENT v3.8.0.1
Condensed Consolidating Financial Information of Guarantor Subsidiaries - CONDENSED CONSOLIDATING STATEMENT OF INCOME AND COMPREHENSIVE INCOME (Details) - USD ($)
$ in Millions
3 Months Ended
Mar. 31, 2018
Mar. 31, 2017
Revenues:    
Equipment rentals $ 1,459 $ 1,166
Service and other revenues 34 27
Total revenues 1,734 1,356
Cost of revenues:    
Cost of equipment rentals, excluding depreciation 592 474
Depreciation of rental equipment 322 248
Cost of service and other revenues 18 13
Total cost of revenues 1,088 842
Gross profit 646 514
Selling, general and administrative expenses 232 193
Merger related costs 1 2
Restructuring charge 2 0
Non-rental depreciation and amortization 71 62
Operating (loss) income 340 257
Interest (income) expense, net 109 94
Other (income) expense, net (1) 2
Income before provision for income taxes 232 161
Provision for income taxes 49 52
Income (loss) before equity in net earnings (loss) of subsidiaries 183 109
Equity in net earnings (loss) of subsidiaries 0 0
Net income 183 109
Other comprehensive (loss) income (25) 8
Comprehensive income (loss) [1] 158 117
Eliminations    
Revenues:    
Equipment rentals 0 0
Service and other revenues 0 0
Total revenues 0 0
Cost of revenues:    
Cost of equipment rentals, excluding depreciation 0 0
Depreciation of rental equipment 0 0
Cost of service and other revenues 0 0
Total cost of revenues 0 0
Gross profit 0 0
Selling, general and administrative expenses 0 0
Merger related costs 0 0
Restructuring charge 0  
Non-rental depreciation and amortization 0 0
Operating (loss) income 0 0
Interest (income) expense, net (1) (1)
Other (income) expense, net 0 0
Income before provision for income taxes 1 1
Provision for income taxes 0 0
Income (loss) before equity in net earnings (loss) of subsidiaries 1 1
Equity in net earnings (loss) of subsidiaries (122) (46)
Net income (121) (45)
Other comprehensive (loss) income 73 (23)
Comprehensive income (loss) (48) (68)
Parent | Reportable Legal Entities    
Revenues:    
Equipment rentals 0 0
Service and other revenues 0 0
Total revenues 0 0
Cost of revenues:    
Cost of equipment rentals, excluding depreciation 0 0
Depreciation of rental equipment 0 0
Cost of service and other revenues 0 0
Total cost of revenues 0 0
Gross profit 0 0
Selling, general and administrative expenses 40 23
Merger related costs 0 0
Restructuring charge 0  
Non-rental depreciation and amortization 4 4
Operating (loss) income (44) (27)
Interest (income) expense, net (7) (2)
Other (income) expense, net (141) (112)
Income before provision for income taxes 104 87
Provision for income taxes 17 21
Income (loss) before equity in net earnings (loss) of subsidiaries 87 66
Equity in net earnings (loss) of subsidiaries 96 43
Net income 183 109
Other comprehensive (loss) income (25) 8
Comprehensive income (loss) 158 117
URNA | Reportable Legal Entities    
Revenues:    
Equipment rentals 1,346 1,070
Service and other revenues 31 24
Total revenues 1,593 1,240
Cost of revenues:    
Cost of equipment rentals, excluding depreciation 535 423
Depreciation of rental equipment 297 227
Cost of service and other revenues 17 11
Total cost of revenues 990 758
Gross profit 603 482
Selling, general and administrative expenses 165 145
Merger related costs 1 2
Restructuring charge 2  
Non-rental depreciation and amortization 62 52
Operating (loss) income 373 283
Interest (income) expense, net 112 93
Other (income) expense, net 161 124
Income before provision for income taxes 100 66
Provision for income taxes 24 28
Income (loss) before equity in net earnings (loss) of subsidiaries 76 38
Equity in net earnings (loss) of subsidiaries 20 5
Net income 96 43
Other comprehensive (loss) income (25) 8
Comprehensive income (loss) 71 51
Guarantor Subsidiaries | Reportable Legal Entities    
Revenues:    
Equipment rentals 0 0
Service and other revenues 0 0
Total revenues 0 0
Cost of revenues:    
Cost of equipment rentals, excluding depreciation 0 0
Depreciation of rental equipment 0 0
Cost of service and other revenues 0 0
Total cost of revenues 0 0
Gross profit 0 0
Selling, general and administrative expenses 0 0
Merger related costs 0 0
Restructuring charge 0  
Non-rental depreciation and amortization 0 0
Operating (loss) income 0 0
Interest (income) expense, net 1 1
Other (income) expense, net 0 0
Income before provision for income taxes (1) (1)
Provision for income taxes 0 0
Income (loss) before equity in net earnings (loss) of subsidiaries (1) (1)
Equity in net earnings (loss) of subsidiaries 6 (2)
Net income 5 (3)
Other comprehensive (loss) income (25) 8
Comprehensive income (loss) (20) 5
Non-Guarantor Subsidiaries - Foreign | Reportable Legal Entities    
Revenues:    
Equipment rentals 113 96
Service and other revenues 3 3
Total revenues 141 116
Cost of revenues:    
Cost of equipment rentals, excluding depreciation 57 51
Depreciation of rental equipment 25 21
Cost of service and other revenues 1 2
Total cost of revenues 98 84
Gross profit 43 32
Selling, general and administrative expenses 19 17
Merger related costs 0 0
Restructuring charge 0  
Non-rental depreciation and amortization 5 6
Operating (loss) income 19 9
Interest (income) expense, net (1) 1
Other (income) expense, net 11 12
Income before provision for income taxes 9 (4)
Provision for income taxes 3 (2)
Income (loss) before equity in net earnings (loss) of subsidiaries 6 (2)
Equity in net earnings (loss) of subsidiaries 0 0
Net income 6 (2)
Other comprehensive (loss) income (23) 7
Comprehensive income (loss) (17) 5
Non-Guarantor Subsidiaries - SPV | Reportable Legal Entities    
Revenues:    
Equipment rentals 0 0
Service and other revenues 0 0
Total revenues 0 0
Cost of revenues:    
Cost of equipment rentals, excluding depreciation 0 0
Depreciation of rental equipment 0 0
Cost of service and other revenues 0 0
Total cost of revenues 0 0
Gross profit 0 0
Selling, general and administrative expenses 8 8
Merger related costs 0 0
Restructuring charge 0  
Non-rental depreciation and amortization 0 0
Operating (loss) income (8) (8)
Interest (income) expense, net 5 2
Other (income) expense, net (32) (22)
Income before provision for income taxes 19 12
Provision for income taxes 5 5
Income (loss) before equity in net earnings (loss) of subsidiaries 14 7
Equity in net earnings (loss) of subsidiaries 0 0
Net income 14 7
Other comprehensive (loss) income 0 0
Comprehensive income (loss) 14 7
Rental equipment    
Revenues:    
Sales revenue 181 106
Cost of revenues:    
Cost of goods sold 107 60
Rental equipment | Eliminations    
Revenues:    
Sales revenue 0 0
Cost of revenues:    
Cost of goods sold 0 0
Rental equipment | Parent | Reportable Legal Entities    
Revenues:    
Sales revenue 0 0
Cost of revenues:    
Cost of goods sold 0 0
Rental equipment | URNA | Reportable Legal Entities    
Revenues:    
Sales revenue 164 95
Cost of revenues:    
Cost of goods sold 98 54
Rental equipment | Guarantor Subsidiaries | Reportable Legal Entities    
Revenues:    
Sales revenue 0 0
Cost of revenues:    
Cost of goods sold 0 0
Rental equipment | Non-Guarantor Subsidiaries - Foreign | Reportable Legal Entities    
Revenues:    
Sales revenue 17 11
Cost of revenues:    
Cost of goods sold 9 6
Rental equipment | Non-Guarantor Subsidiaries - SPV | Reportable Legal Entities    
Revenues:    
Sales revenue 0 0
Cost of revenues:    
Cost of goods sold 0 0
New equipment    
Revenues:    
Sales revenue 42 39
Cost of revenues:    
Cost of goods sold 37 34
New equipment | Eliminations    
Revenues:    
Sales revenue 0 0
Cost of revenues:    
Cost of goods sold 0 0
New equipment | Parent | Reportable Legal Entities    
Revenues:    
Sales revenue 0 0
Cost of revenues:    
Cost of goods sold 0 0
New equipment | URNA | Reportable Legal Entities    
Revenues:    
Sales revenue 37 35
Cost of revenues:    
Cost of goods sold 33 31
New equipment | Guarantor Subsidiaries | Reportable Legal Entities    
Revenues:    
Sales revenue 0 0
Cost of revenues:    
Cost of goods sold 0 0
New equipment | Non-Guarantor Subsidiaries - Foreign | Reportable Legal Entities    
Revenues:    
Sales revenue 5 4
Cost of revenues:    
Cost of goods sold 4 3
New equipment | Non-Guarantor Subsidiaries - SPV | Reportable Legal Entities    
Revenues:    
Sales revenue 0 0
Cost of revenues:    
Cost of goods sold 0 0
Contractor supplies    
Revenues:    
Sales revenue 18 18
Cost of revenues:    
Cost of goods sold 12 13
Contractor supplies | Eliminations    
Revenues:    
Sales revenue 0 0
Cost of revenues:    
Cost of goods sold 0 0
Contractor supplies | Parent | Reportable Legal Entities    
Revenues:    
Sales revenue 0 0
Cost of revenues:    
Cost of goods sold 0 0
Contractor supplies | URNA | Reportable Legal Entities    
Revenues:    
Sales revenue 15 16
Cost of revenues:    
Cost of goods sold 10 12
Contractor supplies | Guarantor Subsidiaries | Reportable Legal Entities    
Revenues:    
Sales revenue 0 0
Cost of revenues:    
Cost of goods sold 0 0
Contractor supplies | Non-Guarantor Subsidiaries - Foreign | Reportable Legal Entities    
Revenues:    
Sales revenue 3 2
Cost of revenues:    
Cost of goods sold 2 1
Contractor supplies | Non-Guarantor Subsidiaries - SPV | Reportable Legal Entities    
Revenues:    
Sales revenue 0 0
Cost of revenues:    
Cost of goods sold $ 0 $ 0
[1] There were no material reclassifications from accumulated other comprehensive loss reflected in other comprehensive income (loss) during 2018 or 2017. 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 income (loss) during 2018 or 2017.