XML 42 R35.htm IDEA: XBRL DOCUMENT v2.4.0.8
Acquisitions (Pro Forma Information) (Details) (USD $)
3 Months Ended 6 Months Ended 3 Months Ended 6 Months Ended 3 Months Ended 6 Months Ended 3 Months Ended 6 Months Ended 3 Months Ended 6 Months Ended 3 Months Ended 6 Months Ended 3 Months Ended 6 Months Ended 1 Months Ended
Jun. 30, 2014
Jun. 30, 2013
Jun. 30, 2014
Jun. 30, 2013
Jun. 30, 2014
Impact of fair value mark-ups/useful life changes on depreciation
Jun. 30, 2013
Impact of fair value mark-ups/useful life changes on depreciation
Jun. 30, 2014
Impact of fair value mark-ups/useful life changes on depreciation
Jun. 30, 2013
Impact of fair value mark-ups/useful life changes on depreciation
Jun. 30, 2014
Intangible asset amortization
Jun. 30, 2013
Intangible asset amortization
Jun. 30, 2014
Intangible asset amortization
Jun. 30, 2013
Intangible asset amortization
Jun. 30, 2014
Interest Expense
Jun. 30, 2013
Interest Expense
Jun. 30, 2014
Interest Expense
Jun. 30, 2013
Interest Expense
Jun. 30, 2014
Elimination of historic National Pump interest
Jun. 30, 2013
Elimination of historic National Pump interest
Jun. 30, 2014
Elimination of historic National Pump interest
Jun. 30, 2013
Elimination of historic National Pump interest
Jun. 30, 2014
Elimination of merger costs
Jun. 30, 2013
Elimination of merger costs
Jun. 30, 2014
Elimination of merger costs
Jun. 30, 2013
Elimination of merger costs
Jun. 30, 2014
National Pump
Jun. 30, 2013
National Pump
Jun. 30, 2014
National Pump
Jun. 30, 2013
National Pump
Apr. 30, 2014
Add-on to 6 1/8 percent Senior Notes
Mar. 31, 2014
Add-on to 6 1/8 percent Senior Notes
Jun. 30, 2014
5 3/4 percent Senior Notes
Apr. 30, 2014
5 3/4 percent Senior Notes
Mar. 31, 2014
5 3/4 percent Senior Notes
Jun. 30, 2014
9 1/4 percent Senior Notes
Apr. 30, 2014
9 1/4 percent Senior Notes
Apr. 30, 2014
Interest Expense
9 1/4 percent Senior Notes
Business Acquisition, Pro Forma Information, Nonrecurring Adjustment [Line Items]                                                                        
Revenues $ 1,399,000,000 $ 1,206,000,000 $ 2,577,000,000 $ 2,306,000,000                                         $ 0 $ 52,000,000 $ 62,000,000 $ 94,000,000                
Pro forma revenues 1,399,000,000 1,258,000,000 2,639,000,000 2,400,000,000                                                                
Income before provision for income taxes 142,000,000 131,000,000 236,000,000 161,000,000                                         0 15,000,000 20,000,000 26,000,000                
Combined pretax income 142,000,000 146,000,000 256,000,000 187,000,000                                                                
Pro forma adjustments to combined pretax income         0 [1] (1,000,000) [1] (1,000,000) [1] (2,000,000) [1] 1,000,000 [2] (13,000,000) [2] (11,000,000) [2] (26,000,000) [2] 68,000,000 [3] (7,000,000) [3] 62,000,000 [3] (79,000,000) [3] 0 [4] 1,000,000 [4] 0 [4] 1,000,000 [4] 8,000,000 [5] 0 [5] 9,000,000 [5] 0 [5]                        
Pro forma pretax income (loss) 219,000,000 126,000,000 315,000,000 81,000,000                                                                
Stated interest rate 4.00%   4.00%                                                   6.125%   5.75% 5.75%   9.25% 9.25%  
Face amount                                                           525,000,000     850,000,000      
Gain (loss) on extinguishment of debt securities     $ (75,000,000) $ 0                                                               $ (64,000,000)
[1] Depreciation of rental equipment and non-rental depreciation were adjusted for the fair value mark-ups of equipment acquired in the National Pump acquisition. The useful lives assigned to such equipment didn’t change significantly from the lives historically used by National Pump.
[2] The intangible assets acquired in the National Pump acquisition were amortized.
[3] In connection with the National Pump acquisition, URNA issued $525 principal amount of 6 1/8 percent Senior Notes (as an add on to our existing 6 1/8 percent Senior Notes) and $850 principal amount of 5 3/4 percent Senior Notes, and all our outstanding 9 1/4 percent Senior Notes were redeemed, as discussed in note 8 to the condensed consolidated financial statements. Interest expense was adjusted to reflect these changes in our debt portfolio. For the pro forma presentation, the $64 loss recognized upon redemption of the 9 1/4 percent Senior Notes discussed in note 8 to the condensed consolidated financial statements was moved from the three and six months ended June 30, 2014 to the six months ended June 30, 2013.
[4] Interest on National Pump historic debt was eliminated.
[5] Merger related costs associated with the National Pump acquisition were eliminated as they were assumed to have been recognized prior to the pro forma acquisition date.