XML 107 R91.htm IDEA: XBRL DOCUMENT v3.3.1.900
Condensed Consolidating Financial Information of Guarantor Subsidiaries - CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS (Details) - USD ($)
$ in Millions
3 Months Ended 12 Months Ended
Dec. 31, 2015
Sep. 30, 2015
Jun. 30, 2015
Mar. 31, 2015
Dec. 31, 2014
Sep. 30, 2014
Jun. 30, 2014
Mar. 31, 2014
Dec. 31, 2015
Dec. 31, 2014
Dec. 31, 2013
Revenues:                      
Equipment rentals                 $ 4,949 $ 4,819 $ 4,196
Sales of rental equipment                 538 544 490
Sales of new equipment                 157 149 104
Contractor supplies sales                 79 85 87
Service and other revenues                 94 88 78
Total revenues $ 1,523 $ 1,550 $ 1,429 $ 1,315 $ 1,564 $ 1,544 $ 1,399 $ 1,178 5,817 5,685 4,955
Cost of revenues:                      
Cost of equipment rentals, excluding depreciation                 1,826 1,806 1,634
Depreciation of rental equipment                 976 921 852
Cost of rental equipment sales                 311 315 314
Cost of new equipment sales                 131 120 84
Cost of contractor supplies sales                 55 59 59
Cost of service and other revenues                 38 32 25
Total cost of revenues                 3,337 3,253 2,968
Gross profit 648 690 618 524 707 688 589 448 2,480 2,432 1,987
Selling, general and administrative expenses                 714 758 642
Merger related costs                 (26) 11 9
Restructuring charge                 6 (1) 12
Non-rental depreciation and amortization                 268 273 246
Operating income 397 446 375 300 426 422 325 218 1,518 1,391 1,078
Interest (income) expense, net                 567 555 475
Interest expense—subordinated convertible debentures                 0 0 3
Other (income) expense, net                 (12) (14) (5)
Income before provision for income taxes                 963 850 605
Provision for income taxes                 378 310 218
Income (loss) before equity in net earnings (loss) of subsidiaries                 585 540 387
Equity in net earnings (loss) of subsidiaries                 0 0 0
Net income $ 169 $ 215 $ 86 $ 115 $ 194 $ 192 $ 94 $ 60 585 540 387
Other comprehensive (loss) income [1]                 (176) (93) (65)
Comprehensive income                 409 447 322
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 0
Restructuring charge                 0 0 0
Non-rental depreciation and amortization                 0 0 0
Operating income                 0 0 0
Interest (income) expense, net                 (5) (6) (7)
Interest expense—subordinated convertible debentures                     0
Other (income) expense, net                 0 0 0
Income before provision for income taxes                 5 6 7
Provision for income taxes                 0 0 0
Income (loss) before equity in net earnings (loss) of subsidiaries                 5 6 7
Equity in net earnings (loss) of subsidiaries                 (473) (770) (604)
Net income                 (468) (764) (597)
Other comprehensive (loss) income                 490 255 180
Comprehensive income                 22 (509) (417)
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                 5 55 8
Merger related costs                 0 0 0
Restructuring charge                 0 0 0
Non-rental depreciation and amortization                 15 17 17
Operating income                 (20) (72) (25)
Interest (income) expense, net                 (3) 9 12
Interest expense—subordinated convertible debentures                     3
Other (income) expense, net                 (471) (149) (132)
Income before provision for income taxes                 454 68 92
Provision for income taxes                 201 1 38
Income (loss) before equity in net earnings (loss) of subsidiaries                 253 67 54
Equity in net earnings (loss) of subsidiaries                 332 473 333
Net income                 585 540 387
Other comprehensive (loss) income                 (176) (93) (65)
Comprehensive income                 409 447 322
URNA                      
Revenues:                      
Equipment rentals                 4,452 4,217 3,612
Sales of rental equipment                 480 478 438
Sales of new equipment                 137 124 82
Contractor supplies sales                 69 70 70
Service and other revenues                 80 73 62
Total revenues                 5,218 4,962 4,264
Cost of revenues:                      
Cost of equipment rentals, excluding depreciation                 1,603 1,558 1,391
Depreciation of rental equipment                 881 820 752
Cost of rental equipment sales                 279 277 283
Cost of new equipment sales                 115 101 67
Cost of contractor supplies sales                 48 49 48
Cost of service and other revenues                 33 27 19
Total cost of revenues                 2,959 2,832 2,560
Gross profit                 2,259 2,130 1,704
Selling, general and administrative expenses                 596 607 541
Merger related costs                 (26) 11 9
Restructuring charge                 5 (1) 12
Non-rental depreciation and amortization                 228 226 210
Operating income                 1,456 1,287 932
Interest (income) expense, net                 559 538 454
Interest expense—subordinated convertible debentures                     0
Other (income) expense, net                 513 212 191
Income before provision for income taxes                 384 537 287
Provision for income taxes                 141 236 113
Income (loss) before equity in net earnings (loss) of subsidiaries                 243 301 174
Equity in net earnings (loss) of subsidiaries                 89 172 159
Net income                 332 473 333
Other comprehensive (loss) income                 (176) (93) (65)
Comprehensive income                 156 380 268
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                 1 3 0
Merger related costs                 0 0 0
Restructuring charge                 0 0 0
Non-rental depreciation and amortization                 1 1 0
Operating income                 (2) (4) 0
Interest (income) expense, net                 8 5 6
Interest expense—subordinated convertible debentures                     0
Other (income) expense, net                 0 (3) 0
Income before provision for income taxes                 (10) (6) (6)
Provision for income taxes                 (5) 0 (2)
Income (loss) before equity in net earnings (loss) of subsidiaries                 (5) (6) (4)
Equity in net earnings (loss) of subsidiaries                 52 125 112
Net income                 47 119 108
Other comprehensive (loss) income                 (175) (90) (65)
Comprehensive income                 (128) 29 43
Non Guarantor Subsidiaries - Foreign                      
Revenues:                      
Equipment rentals                 497 602 584
Sales of rental equipment                 58 66 52
Sales of new equipment                 20 25 22
Contractor supplies sales                 10 15 17
Service and other revenues                 14 15 16
Total revenues                 599 723 691
Cost of revenues:                      
Cost of equipment rentals, excluding depreciation                 223 248 243
Depreciation of rental equipment                 95 101 100
Cost of rental equipment sales                 32 38 31
Cost of new equipment sales                 16 19 17
Cost of contractor supplies sales                 7 10 11
Cost of service and other revenues                 5 5 6
Total cost of revenues                 378 421 408
Gross profit                 221 302 283
Selling, general and administrative expenses                 79 84 88
Merger related costs                 0 0 0
Restructuring charge                 1 0 0
Non-rental depreciation and amortization                 24 29 19
Operating income                 117 189 176
Interest (income) expense, net                 3 4 5
Interest expense—subordinated convertible debentures                     0
Other (income) expense, net                 44 17 18
Income before provision for income taxes                 70 168 153
Provision for income taxes                 18 43 41
Income (loss) before equity in net earnings (loss) of subsidiaries                 52 125 112
Equity in net earnings (loss) of subsidiaries                 0 0 0
Net income                 52 125 112
Other comprehensive (loss) income                 (139) (72) (50)
Comprehensive income                 (87) 53 62
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                 33 9 5
Merger related costs                 0 0 0
Restructuring charge                 0 0 0
Non-rental depreciation and amortization                 0 0 0
Operating income                 (33) (9) (5)
Interest (income) expense, net                 5 5 5
Interest expense—subordinated convertible debentures                     0
Other (income) expense, net                 (98) (91) (82)
Income before provision for income taxes                 60 77 72
Provision for income taxes                 23 30 28
Income (loss) before equity in net earnings (loss) of subsidiaries                 37 47 44
Equity in net earnings (loss) of subsidiaries                 0 0 0
Net income                 37 47 44
Other comprehensive (loss) income                 0 0 0
Comprehensive income                 $ 37 $ 47 $ 44
[1] There were no material reclassifications from accumulated other comprehensive (loss) income reflected in other comprehensive loss during the years ended December 31, 2015, 2014 or 2013. 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, 2015, 2014 or 2013.