x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
o | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
Delaware Delaware | 06-1522496 86-0933835 | |
(States of Incorporation) | (I.R.S. Employer Identification Nos.) | |
100 First Stamford Place, Suite 700 Stamford, Connecticut | 06902 | |
(Address of Principal Executive Offices) | (Zip Code) |
Large Accelerated Filer | x | Accelerated Filer | o | ||
Non-Accelerated Filer | o | Smaller Reporting Company | o | ||
Emerging Growth Company | o |
Page | ||
PART I | ||
Item 1 | ||
Item 2 | ||
Item 3 | ||
Item 4 | ||
PART II | ||
Item 1 | ||
Item 1A | ||
Item 2 | ||
Item 6 | ||
• | the possibility that companies that we have acquired or may acquire, in our specialty business or otherwise, including NES Rentals Holdings II, Inc. (“NES ”) and Neff Corporation ("Neff"), could have undiscovered liabilities or involve other unexpected costs, may strain our management capabilities or may be difficult to integrate; |
• | the cyclical nature of our business, which is highly sensitive to North American construction and industrial activities; if construction or industrial activity decline, our revenues and, because many of our costs are fixed, our profitability may be adversely affected; |
• | our significant indebtedness (which totaled $8.4 billion at September 30, 2017) requires us to use a substantial portion of our cash flow for debt service and can constrain our flexibility in responding to unanticipated or adverse business conditions; |
• | inability to refinance our indebtedness on terms that are favorable to us, or at all; |
• | incurrence of additional debt, which could exacerbate the risks associated with our current level of indebtedness; |
• | noncompliance with financial or other covenants in our debt agreements, which could result in our lenders terminating the agreements and requiring us to repay outstanding borrowings; |
• | restrictive covenants and amount of borrowings permitted in our debt instruments, which can limit our financial and operational flexibility; |
• | overcapacity of fleet in the equipment rental industry; |
• | inability to benefit from government spending, including spending associated with infrastructure projects; |
• | fluctuations in the price of our common stock and inability to complete stock repurchases in the time frame and/or on the terms anticipated; |
• | rates we charge and time utilization we achieve being less than anticipated; |
• | inability to manage credit risk adequately or to collect on contracts with a large number of customers; |
• | inability to access the capital that our businesses or growth plans may require; |
• | incurrence of impairment charges; |
• | trends in oil and natural gas could adversely affect the demand for our services and products; |
• | the fact that our holding company structure requires us to depend in part on distributions from subsidiaries and such distributions could be limited by contractual or legal restrictions; |
• | increases in our loss reserves to address business operations or other claims and any claims that exceed our established levels of reserves; |
• | incurrence of additional expenses (including indemnification obligations) and other costs in connection with litigation, regulatory and investigatory matters; |
• | the outcome or other potential consequences of regulatory matters and commercial litigation; |
• | shortfalls in our insurance coverage; |
• | our charter provisions as well as provisions of certain debt agreements and our significant indebtedness may have the effect of making more difficult or otherwise discouraging, delaying or deterring a takeover or other change of control of us; |
• | turnover in our management team and inability to attract and retain key personnel; |
• | costs we incur being more than anticipated, and the inability to realize expected savings in the amounts or time frames planned; |
• | dependence on key suppliers to obtain equipment and other supplies for our business on acceptable terms; |
• | inability to sell our new or used fleet in the amounts, or at the prices, we expect; |
• | competition from existing and new competitors; |
• | risks related to security breaches, cybersecurity attacks and other significant disruptions in our information technology systems; |
• | the costs of complying with environmental, safety and foreign law and regulations, as well as other risks associated with non-U.S. operations, including currency exchange risk; |
• | labor disputes, work stoppages or other labor difficulties, which may impact our productivity, and potential enactment of new legislation or other changes in law affecting our labor relations or operations generally; and |
• | increases in our maintenance and replacement costs and/or decreases in the residual value of our equipment. |
Item 1. | Financial Statements |
September 30, 2017 | December 31, 2016 | ||||||
(unaudited) | |||||||
ASSETS | |||||||
Cash and cash equivalents | $ | 324 | $ | 312 | |||
Accounts receivable, net of allowance for doubtful accounts of $57 at September 30, 2017 and $54 at December 31, 2016 | 1,151 | 920 | |||||
Inventory | 82 | 68 | |||||
Prepaid expenses and other assets | 82 | 61 | |||||
Total current assets | 1,639 | 1,361 | |||||
Rental equipment, net | 7,391 | 6,189 | |||||
Property and equipment, net | 451 | 430 | |||||
Goodwill | 3,493 | 3,260 | |||||
Other intangible assets, net | 759 | 742 | |||||
Other long-term assets | 11 | 6 | |||||
Total assets | $ | 13,744 | $ | 11,988 | |||
LIABILITIES AND STOCKHOLDERS’ EQUITY | |||||||
Short-term debt and current maturities of long-term debt | $ | 694 | $ | 597 | |||
Accounts payable | 612 | 243 | |||||
Accrued expenses and other liabilities | 467 | 344 | |||||
Total current liabilities | 1,773 | 1,184 | |||||
Long-term debt | 7,677 | 7,193 | |||||
Deferred taxes | 2,012 | 1,896 | |||||
Other long-term liabilities | 71 | 67 | |||||
Total liabilities | 11,533 | 10,340 | |||||
Common stock—$0.01 par value, 500,000,000 shares authorized, 112,334,897 and 84,571,724 shares issued and outstanding, respectively, at September 30, 2017 and 111,985,215 and 84,222,042 shares issued and outstanding, respectively, at December 31, 2016 | 1 | 1 | |||||
Additional paid-in capital | 2,322 | 2,288 | |||||
Retained earnings | 2,108 | 1,654 | |||||
Treasury stock at cost—27,763,173 shares at September 30, 2017 and December 31, 2016 | (2,077 | ) | (2,077 | ) | |||
Accumulated other comprehensive loss | (143 | ) | (218 | ) | |||
Total stockholders’ equity | 2,211 | 1,648 | |||||
Total liabilities and stockholders’ equity | $ | 13,744 | $ | 11,988 |
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Revenues: | |||||||||||||||
Equipment rentals | $ | 1,536 | $ | 1,322 | $ | 4,069 | $ | 3,643 | |||||||
Sales of rental equipment | 139 | 112 | 378 | 361 | |||||||||||
Sales of new equipment | 40 | 30 | 126 | 96 | |||||||||||
Contractor supplies sales | 21 | 19 | 60 | 60 | |||||||||||
Service and other revenues | 30 | 25 | 86 | 79 | |||||||||||
Total revenues | 1,766 | 1,508 | 4,719 | 4,239 | |||||||||||
Cost of revenues: | |||||||||||||||
Cost of equipment rentals, excluding depreciation | 557 | 486 | 1,556 | 1,391 | |||||||||||
Depreciation of rental equipment | 290 | 250 | 804 | 735 | |||||||||||
Cost of rental equipment sales | 84 | 68 | 225 | 215 | |||||||||||
Cost of new equipment sales | 34 | 25 | 108 | 79 | |||||||||||
Cost of contractor supplies sales | 14 | 13 | 42 | 41 | |||||||||||
Cost of service and other revenues | 14 | 10 | 42 | 32 | |||||||||||
Total cost of revenues | 993 | 852 | 2,777 | 2,493 | |||||||||||
Gross profit | 773 | 656 | 1,942 | 1,746 | |||||||||||
Selling, general and administrative expenses | 237 | 179 | 648 | 533 | |||||||||||
Merger related costs | 16 | — | 32 | — | |||||||||||
Restructuring charge | 9 | 4 | 28 | 8 | |||||||||||
Non-rental depreciation and amortization | 63 | 61 | 189 | 192 | |||||||||||
Operating income | 448 | 412 | 1,045 | 1,013 | |||||||||||
Interest expense, net | 131 | 110 | 338 | 349 | |||||||||||
Other income, net | (5 | ) | (1 | ) | (5 | ) | (3 | ) | |||||||
Income before provision for income taxes | 322 | 303 | 712 | 667 | |||||||||||
Provision for income taxes | 123 | 116 | 263 | 254 | |||||||||||
Net income | $ | 199 | $ | 187 | $ | 449 | $ | 413 | |||||||
Basic earnings per share | $ | 2.36 | $ | 2.18 | $ | 5.31 | $ | 4.68 | |||||||
Diluted earnings per share | $ | 2.33 | $ | 2.16 | $ | 5.26 | $ | 4.66 |
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Net income | $ | 199 | $ | 187 | $ | 449 | $ | 413 | |||||||
Other comprehensive income (loss), net of tax: | |||||||||||||||
Foreign currency translation adjustments | 41 | (9 | ) | 75 | 51 | ||||||||||
Fixed price diesel swaps | 1 | — | — | 3 | |||||||||||
Other comprehensive income (loss) | 42 | (9 | ) | 75 | 54 | ||||||||||
Comprehensive income (1) | $ | 241 | $ | 178 | $ | 524 | $ | 467 |
Common Stock | Treasury Stock | ||||||||||||||||||||||||
Number of Shares (1) | Amount | Additional Paid-in Capital | Retained Earnings | Number of Shares | Amount | Accumulated Other Comprehensive (Loss) Income (2) | |||||||||||||||||||
Balance at December 31, 2016 | 84 | $ | 1 | $ | 2,288 | $ | 1,654 | 28 | $ | (2,077 | ) | $ | (218 | ) | |||||||||||
Net income | 449 | ||||||||||||||||||||||||
Foreign currency translation adjustments | 75 | ||||||||||||||||||||||||
Cumulative effect of a change in accounting for share-based payments (note 1) | 5 | ||||||||||||||||||||||||
Stock compensation expense, net | 1 | 64 | |||||||||||||||||||||||
Exercise of common stock options | 1 | ||||||||||||||||||||||||
Shares repurchased and retired | (26 | ) | |||||||||||||||||||||||
Other | (5 | ) | |||||||||||||||||||||||
Balance at September 30, 2017 | 85 | $ | 1 | $ | 2,322 | $ | 2,108 | 28 | $ | (2,077 | ) | $ | (143 | ) |
Nine Months Ended | |||||||
September 30, | |||||||
2017 | 2016 | ||||||
Cash Flows From Operating Activities: | |||||||
Net income | $ | 449 | $ | 413 | |||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||
Depreciation and amortization | 993 | 927 | |||||
Amortization of deferred financing costs and original issue discounts | 6 | 7 | |||||
Gain on sales of rental equipment | (153 | ) | (146 | ) | |||
Gain on sales of non-rental equipment | (4 | ) | (3 | ) | |||
Stock compensation expense, net | 64 | 33 | |||||
Merger related costs | 32 | — | |||||
Restructuring charge | 28 | 8 | |||||
Loss on repurchase/redemption of debt securities and amendment of ABL facility | 43 | 36 | |||||
Excess tax benefits from share-based payment arrangements | — | (53 | ) | ||||
Increase in deferred taxes | 97 | 90 | |||||
Changes in operating assets and liabilities, net of amounts acquired: | |||||||
(Increase) decrease in accounts receivable | (172 | ) | 7 | ||||
Increase in inventory | (9 | ) | (3 | ) | |||
(Increase) decrease in prepaid expenses and other assets | (1 | ) | 75 | ||||
Increase in accounts payable | 350 | 137 | |||||
Increase in accrued expenses and other liabilities | 43 | 102 | |||||
Net cash provided by operating activities | 1,766 | 1,630 | |||||
Cash Flows From Investing Activities: | |||||||
Purchases of rental equipment | (1,485 | ) | (1,145 | ) | |||
Purchases of non-rental equipment | (87 | ) | (65 | ) | |||
Proceeds from sales of rental equipment | 378 | 361 | |||||
Proceeds from sales of non-rental equipment | 10 | 12 | |||||
Purchases of other companies, net of cash acquired | (1,063 | ) | (28 | ) | |||
Purchases of investments | (5 | ) | — | ||||
Net cash used in investing activities | (2,252 | ) | (865 | ) | |||
Cash Flows From Financing Activities: | |||||||
Proceeds from debt | 8,702 | 5,812 | |||||
Payments of debt | (8,156 | ) | (6,021 | ) | |||
Proceeds from the exercise of common stock options | 1 | — | |||||
Common stock repurchased | (26 | ) | (488 | ) | |||
Payments of financing costs | (44 | ) | (12 | ) | |||
Excess tax benefits from share-based payment arrangements | — | 53 | |||||
Net cash provided by (used in) financing activities | 477 | (656 | ) | ||||
Effect of foreign exchange rates | 21 | 9 | |||||
Net increase in cash and cash equivalents | 12 | 118 | |||||
Cash and cash equivalents at beginning of period | 312 | 179 | |||||
Cash and cash equivalents at end of period | $ | 324 | $ | 297 | |||
Supplemental disclosure of cash flow information: | |||||||
Cash paid for income taxes, net | $ | 114 | $ | 14 | |||
Cash paid for interest | 305 | 294 |
• | The guidance requires that cash paid by an employer to a taxing authority when directly withholding shares for tax-withholding purposes should be classified as a financing activity on the statement of cash flows. We have historically classified such payments as financing activities, so no retrospective change was required to our 2016 statement of cash flows. |
• | Certain aspects of the guidance require a cumulative change to retained earnings upon adoption. Upon adopting this guidance, we elected to record forfeitures of share-based payments as they occur. Making such an election requires a cumulative change to retained earnings upon adoption. However, we historically adjusted estimated forfeitures to reflect actual forfeitures annually, as a result of which no change to retained earnings was required. In 2016, we utilized all of the prior federal excess tax benefits from share-based payments that vested through 2016, and, accordingly, no change to retained earnings was required associated with federal excess tax benefits from share-based payments. A $5 change to retained earnings was required associated with state excess tax benefits from share-based payments that were not previously recognized because the related tax deduction had not reduced taxes payable. |
Accounts receivable, net of allowance for doubtful accounts (1) | $ | 49 | |
Inventory | 4 | ||
Rental equipment | 571 | ||
Property and equipment | 48 | ||
Intangibles (2) | 139 | ||
Other assets | 7 | ||
Total identifiable assets acquired | 818 | ||
Short-term debt and current maturities of long-term debt (3) | (3 | ) | |
Current liabilities | (28 | ) | |
Deferred taxes | (14 | ) | |
Long-term debt (3) | (11 | ) | |
Other long-term liabilities | (5 | ) | |
Total liabilities assumed | (61 | ) | |
Net identifiable assets acquired | 757 | ||
Goodwill (4) | 203 | ||
Net assets acquired | $ | 960 |
Fair value | Life (years) | |||
Customer relationships | $ | 138 | 10 | |
Non-compete agreements | 1 | 1 | ||
Total | $ | 139 |
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||||||
United Rentals historic revenues | $ | 1,766 | $ | 1,508 | $ | 4,719 | $ | 4,239 | ||||||||
NES historic revenues | — | 95 | 81 | 266 | ||||||||||||
Pro forma revenues | 1,766 | 1,603 | 4,800 | 4,505 | ||||||||||||
United Rentals historic pretax income | 322 | 303 | 712 | 667 | ||||||||||||
NES historic pretax income (loss) | — | 6 | (12 | ) | 11 | |||||||||||
Combined pretax income | 322 | 309 | 700 | 678 | ||||||||||||
Pro forma adjustments to combined pretax income: | ||||||||||||||||
Impact of fair value mark-ups/useful life changes on depreciation (1) | — | (9 | ) | (9 | ) | (28 | ) | |||||||||
Impact of the fair value mark-up of acquired NES fleet on cost of rental equipment sales (2) | — | (1 | ) | (1 | ) | (1 | ) | |||||||||
Gain on sale of equity interest (3) | — | — | — | (7 | ) | |||||||||||
Interest expense (4) | — | (9 | ) | (9 | ) | (28 | ) | |||||||||
Elimination of historic NES interest (5) | — | 9 | 12 | 28 | ||||||||||||
Elimination of merger related costs (6) | 1 | — | 17 | — | ||||||||||||
Restructuring charges (7) | 9 | (9 | ) | 27 | (27 | ) | ||||||||||
Pro forma pretax income | $ | 332 | $ | 290 | $ | 737 | $ | 615 |
General rentals | Trench, power and pump | Total | |||||||||
Three Months Ended September 30, 2017 | |||||||||||
Equipment rentals | $ | 1,237 | $ | 299 | $ | 1,536 | |||||
Sales of rental equipment | 130 | 9 | 139 | ||||||||
Sales of new equipment | 34 | 6 | 40 | ||||||||
Contractor supplies sales | 17 | 4 | 21 | ||||||||
Service and other revenues | 26 | 4 | 30 | ||||||||
Total revenue | 1,444 | 322 | 1,766 | ||||||||
Depreciation and amortization expense | 306 | 47 | 353 | ||||||||
Equipment rentals gross profit | 525 | 164 | 689 | ||||||||
Three Months Ended September 30, 2016 | |||||||||||
Equipment rentals | $ | 1,097 | $ | 225 | $ | 1,322 | |||||
Sales of rental equipment | 103 | 9 | 112 | ||||||||
Sales of new equipment | 27 | 3 | 30 | ||||||||
Contractor supplies sales | 16 | 3 | 19 | ||||||||
Service and other revenues | 23 | 2 | 25 | ||||||||
Total revenue | 1,266 | 242 | 1,508 | ||||||||
Depreciation and amortization expense | 266 | 45 | 311 | ||||||||
Equipment rentals gross profit | 469 | 117 | 586 | ||||||||
Nine Months Ended September 30, 2017 | |||||||||||
Equipment rentals | $ | 3,357 | $ | 712 | $ | 4,069 | |||||
Sales of rental equipment | 348 | 30 | 378 | ||||||||
Sales of new equipment | 112 | 14 | 126 | ||||||||
Contractor supplies sales | 49 | 11 | 60 | ||||||||
Service and other revenues | 76 | 10 | 86 | ||||||||
Total revenue | 3,942 | 777 | 4,719 | ||||||||
Depreciation and amortization expense | 855 | 138 | 993 | ||||||||
Equipment rentals gross profit | 1,350 | 359 | 1,709 | ||||||||
Capital expenditures | 1,404 | 168 | 1,572 | ||||||||
Nine Months Ended September 30, 2016 | |||||||||||
Equipment rentals | $ | 3,067 | $ | 576 | $ | 3,643 | |||||
Sales of rental equipment | 334 | 27 | 361 | ||||||||
Sales of new equipment | 84 | 12 | 96 | ||||||||
Contractor supplies sales | 49 | 11 | 60 | ||||||||
Service and other revenues | 71 | 8 | 79 | ||||||||
Total revenue | 3,605 | 634 | 4,239 | ||||||||
Depreciation and amortization expense | 791 | 136 | 927 | ||||||||
Equipment rentals gross profit | 1,243 | 274 | 1,517 | ||||||||
Capital expenditures | 1,086 | 124 | 1,210 |
September 30, 2017 | December 31, 2016 | ||||||
Total reportable segment assets | |||||||
General rentals | $ | 12,118 | $ | 10,496 | |||
Trench, power and pump | 1,626 | 1,492 | |||||
Total assets | $ | 13,744 | $ | 11,988 |
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Total equipment rentals gross profit | $ | 689 | $ | 586 | $ | 1,709 | $ | 1,517 | |||||||
Gross profit from other lines of business | 84 | 70 | 233 | 229 | |||||||||||
Selling, general and administrative expenses | (237 | ) | (179 | ) | (648 | ) | (533 | ) | |||||||
Merger related costs | (16 | ) | — | (32 | ) | — | |||||||||
Restructuring charge | (9 | ) | (4 | ) | (28 | ) | (8 | ) | |||||||
Non-rental depreciation and amortization | (63 | ) | (61 | ) | (189 | ) | (192 | ) | |||||||
Interest expense, net | (131 | ) | (110 | ) | (338 | ) | (349 | ) | |||||||
Other income, net | 5 | 1 | 5 | 3 | |||||||||||
Income before provision for income taxes | $ | 322 | $ | 303 | $ | 712 | $ | 667 |
Reserve Balance at | Charged to Costs and Expenses (1) | Payments and Other | Reserve Balance at | |||||||||||||
December 31, 2016 | September 30, 2017 | |||||||||||||||
Closed Restructuring Programs | ||||||||||||||||
Branch closure charges | $ | 16 | $ | 1 | $ | (3 | ) | $ | 14 | |||||||
Severance and other | 1 | — | (1 | ) | — | |||||||||||
Total | $ | 17 | $ | 1 | $ | (4 | ) | $ | 14 | |||||||
NES/Neff/Project XL Restructuring Program | ||||||||||||||||
Branch closure charges | $ | — | $ | 7 | $ | (1 | ) | $ | 6 | |||||||
Severance and other | — | 20 | (16 | ) | 4 | |||||||||||
Total | $ | — | $ | 27 | $ | (17 | ) | $ | 10 | |||||||
Total | ||||||||||||||||
Branch closure charges | $ | 16 | $ | 8 | $ | (4 | ) | $ | 20 | |||||||
Severance and other | 1 | 20 | (17 | ) | 4 | |||||||||||
Total | $ | 17 | $ | 28 | $ | (21 | ) | $ | 24 |
(1) | Reflected in our condensed consolidated statements of income as “Restructuring charge.” These charges are not allocated to our reportable segments. |
General rentals | Trench, power and pump | Total | |||||||||
Balance at January 1, 2017 (1) | $ | 2,797 | $ | 463 | $ | 3,260 | |||||
Goodwill related to acquisitions (2) | 212 | 2 | 214 | ||||||||
Foreign currency translation | 14 | 5 | 19 | ||||||||
Balance at September 30, 2017 (1) | 3,023 | 470 | 3,493 |
(1) | The total carrying amount of goodwill for all periods in the table above is reflected net of $1.557 billion of accumulated impairment charges, which were primarily recorded in our general rentals segment. |
(2) | For additional detail on the April 2017 acquisition of NES, which accounted for most of the goodwill related to acquisitions, see note 2 to our condensed consolidated financial statements. |
September 30, 2017 | |||||||||||||||||||
Weighted-Average Remaining Amortization Period | Gross Carrying Amount | Accumulated Amortization | Net Amount | ||||||||||||||||
Non-compete agreements | 27 months | $ | 67 | $ | 60 | $ | 7 | ||||||||||||
Customer relationships | 9 years | $ | 1,590 | $ | 838 | $ | 752 |
December 31, 2016 | |||||||||||||||||||
Weighted-Average Remaining Amortization Period | Gross Carrying Amount | Accumulated Amortization | Net Amount | ||||||||||||||||
Non-compete agreements | 28 months | $ | 70 | $ | 57 | $ | 13 | ||||||||||||
Customer relationships | 10 years | $ | 1,465 | $ | 737 | $ | 728 | ||||||||||||
Trade names and associated trademarks | 4 months | $ | 80 | $ | 79 | $ | 1 |
September 30, 2017 | ||||||
Weighted-Average Remaining Amortization Period | Net Carrying Amount | |||||
Customer relationships | 10 years | $ | 125 |
2017 | $ | 41 | |||
2018 | 150 | ||||
2019 | 132 | ||||
2020 | 114 | ||||
2021 | 95 | ||||
Thereafter | 227 | ||||
Total | $ | 759 |
Three Months Ended September 30, 2017 | Three Months Ended September 30, 2016 | ||||||||||||||
Location of income (expense) recognized on derivative/hedged item | Amount of income (expense) recognized on derivative | Amount of income (expense) recognized on hedged item | Amount of income (expense) recognized on derivative | Amount of income (expense) recognized on hedged item | |||||||||||
Derivatives designated as hedging instruments: | |||||||||||||||
Fixed price diesel swaps | Other income (expense), net (1) | $ * | $ * | ||||||||||||
Cost of equipment rentals, excluding depreciation (2), (3) | * | $ | (4 | ) | (1 | ) | $ | (6 | ) | ||||||
Derivatives not designated as hedging instruments: | |||||||||||||||
Foreign currency forward contracts (4) | Other income (expense), net | 8 | (8 | ) | (4 | ) | 4 | ||||||||
Nine Months Ended September 30, 2017 | Nine Months Ended September 30, 2016 | ||||||||||||||
Location of income (expense) recognized on derivative/hedged item | Amount of income (expense) recognized on derivative | Amount of income (expense) recognized on hedged item | Amount of income (expense) recognized on derivative | Amount of income (expense) recognized on hedged item | |||||||||||
Derivatives designated as hedging instruments: | |||||||||||||||
Fixed price diesel swaps | Other income (expense), net (1) | $ * | $ * | ||||||||||||
Cost of equipment rentals, excluding depreciation (2), (3) | * | $ | (14 | ) | (5 | ) | $ | (17 | ) | ||||||
Derivatives not designated as hedging instruments: | |||||||||||||||
Foreign currency forward contracts (4) | Other income (expense), net | 15 | (15 | ) | (1 | ) | 1 |
* | Amounts are insignificant (less than $1). |
(1) | Represents the ineffective portion of the fixed price diesel swaps. |
(2) | Amounts recognized on derivative represent the effective portion of the fixed price diesel swaps. |
(3) | Amounts recognized on hedged item reflect the use of 1.7 million and 2.7 million gallons and of diesel covered by the fixed price swaps during the three months ended September 30, 2017 and 2016, respectively, and the use of 5.5 million and 7.7 million gallons and of diesel covered by the fixed price swaps during the nine months ended September 30, 2017 |
(4) | Insignificant amounts were reflected in our condensed consolidated statement of cash flows associated with the forward contracts to purchase Canadian dollars, as the cash impact of the gains/losses recognized on the derivatives were offset by the gains/losses recognized on the hedged items. |
a) | quoted prices for similar assets or liabilities in active markets; |
b) | quoted prices for identical or similar assets or liabilities in inactive markets; |
c) | inputs other than quoted prices that are observable for the asset or liability; |
d) | inputs that are derived principally from or corroborated by observable market data by correlation or other means. |
September 30, 2017 | December 31, 2016 | ||||||||||||||
Carrying Amount | Fair Value | Carrying Amount | Fair Value | ||||||||||||
Senior notes | $ | 7,228 | $ | 7,616 | $ | 5,506 | $ | 5,715 |
September 30, 2017 | December 31, 2016 | ||||||
Accounts Receivable Securitization Facility expiring 2018 (1) | $ | 666 | $ | 568 | |||
$3.0 billion ABL Facility expiring 2021 (2) | 408 | 1,645 | |||||
7 5/8 percent Senior Notes due 2022 (3) | 223 | 469 | |||||
6 1/8 percent Senior Notes due 2023 (4) | — | 936 | |||||
4 5/8 percent Senior Secured Notes due 2023 | 992 | 991 | |||||
5 3/4 percent Senior Notes due 2024 | 840 | 839 | |||||
5 1/2 percent Senior Notes due 2025 | 793 | 792 | |||||
4 5/8 percent Senior Notes due 2025 (5) | 739 | — | |||||
5 7/8 percent Senior Notes due 2026 (6) | 998 | 740 | |||||
5 1/2 percent Senior Notes due 2027 (7) | 990 | 739 | |||||
4 7/8 percent Senior Notes due 2028 (8) | 912 | — | |||||
4 7/8 percent Senior Notes due 2028 (9) | 741 | — | |||||
Capital leases | 69 | 71 | |||||
Total debt (10) | 8,371 | 7,790 | |||||
Less short-term portion (11) | (694 | ) | (597 | ) | |||
Total long-term debt | $ | 7,677 | $ | 7,193 |
(1) | In August 2017, the accounts receivable securitization facility was amended, primarily to increase the facility size and to extend the maturity date which may be further extended on a 364-day basis by mutual agreement with the purchasers under the facility. The size of the facility, which expires on August 28, 2018, was increased to $675. At September 30, 2017, $9 was available under our accounts receivable securitization facility. The interest rate applicable to the accounts receivable securitization facility was 2.0 percent at September 30, 2017. During the nine months ended September 30, 2017, the monthly average amount outstanding under the accounts receivable securitization facility was $584, and the weighted-average interest rate thereon was 1.8 percent. The maximum month-end amount outstanding under the accounts receivable securitization facility during the nine months ended September 30, 2017 was $667. Borrowings under the accounts receivable securitization facility are permitted only to the extent that the face amount of the receivables in the collateral pool, net of applicable reserves and other deductions, exceeds the outstanding loans. As of September 30, 2017, there were $769 of receivables, net of applicable reserves and other deductions, in the collateral pool. |
(2) | In September 2017, the size of the ABL facility was increased to $3.0 billion. At September 30, 2017, $2.5 billion was available under our ABL facility, net of $39 of letters of credit. The interest rate applicable to the ABL facility was 2.8 percent at September 30, 2017. During the nine months ended September 30, 2017, the monthly average amount outstanding under the ABL facility was $1.2 billion, and the weighted-average interest rate thereon was 2.6 percent. The maximum month-end amount outstanding under the ABL facility during the nine months ended September 30, 2017 was $1.8 billion. As discussed below, pending the payment of the purchase price for the Neff acquisition discussed in note 2 to the condensed consolidated financial statements, a portion of the net proceeds from debt issued in the third quarter of 2017 was used to reduce borrowings under the ABL facility. Upon the closing of the Neff acquisition on October 2, 2017, we used borrowings under the ABL facility to partially fund the Neff acquisition. |
(3) | In June 2017, we redeemed $250 principal amount of our 7 5/8 percent Senior Notes. Upon redemption, we recognized a loss of $12 in interest expense, net. The loss represented the difference between the net carrying amount and the total purchase price of the redeemed notes. In September 2017, we gave notice of our intention to redeem the remaining 7 5/8 percent Senior Notes in October 2017 using borrowings under the ABL facility. |
(4) | In August 2017, we redeemed all of our 6 1/8 percent Senior Notes. Upon redemption, we recognized a loss of $31 in interest expense, net. The loss represented the difference between the net carrying amount and the total purchase price of the redeemed notes. |
(5) | In September 2017, URNA issued $750 principal amount of 4 5/8 percent Senior Notes (the “4 5/8 percent Notes”) which are due October 15, 2025. The net proceeds from the issuance were approximately $741 (after deducting offering expenses). The 4 5/8 percent Notes are unsecured and are guaranteed by Holdings and certain domestic subsidiaries of |
(6) | In February 2017, in connection with the NES acquisition discussed in note 2 to the condensed consolidated financial statements, URNA issued $250 principal amount of 5 7/8 percent Senior Notes (the "5 7/8 percent Notes") as an add-on to our existing 5 7/8 percent Notes. The net proceeds from the issuance were $258 (including the original issue premium and after deducting offering expenses). After the February 2017 issuance, the aggregate principal amount of outstanding 5 7/8 percent Notes was $1.0 billion. The newly issued notes have identical terms, and are fungible, with the 5 7/8 percent Notes outstanding at December 31, 2016. The carrying value of the 5 7/8 percent Notes includes the $11 unamortized portion of the original issue premium recognized in conjunction with the February 2017 issuance, which is being amortized through the maturity date in 2026. The effective interest rate on the 5 7/8 percent Notes is 5.7 percent. |
(7) | In February 2017, in connection with the NES acquisition discussed in note 2 to the condensed consolidated financial statements, URNA issued $250 principal amount of 5 1/2 percent Senior Notes due 2027 (the "2027 5 1/2 percent Senior Notes") as an add-on to our existing 2027 5 1/2 percent Senior Notes. The net proceeds from the issuance were $250 (including the original issue premium and after deducting offering expenses). After the February 2017 issuance, the aggregate principal amount of outstanding 2027 5 1/2 percent Senior Notes was $1.0 billion. The newly issued notes have identical terms, and are fungible, with the 2027 5 1/2 percent Senior Notes outstanding at December 31, 2016. The carrying value of the 2027 5 1/2 percent Senior Notes includes the $3 unamortized portion of the original issue premium recognized in conjunction with the February 2017 issuance, which is being amortized through the maturity date in 2027. The effective interest rate on the 2027 5 1/2 percent Senior Notes is 5.5 percent. |
(8) | In August 2017, URNA issued $925 principal amount of 4 7/8 percent Senior Notes (the “Initial 4 7/8 percent Notes”) which are due January 15, 2028. The net proceeds from the issuance were approximately $913 (after deducting offering expenses). The Initial 4 7/8 percent Notes are unsecured and are guaranteed by Holdings and certain domestic subsidiaries of URNA. The Initial 4 7/8 percent Notes may be redeemed on or after January 15, 2023, at specified redemption prices that range from 102.438 percent in 2023, to 100 percent in 2026 and thereafter, in each case, plus accrued and unpaid interest, if any. The indenture governing the Initial 4 7/8 percent Notes contains certain restrictive covenants, including, among others, limitations on (i) liens; (ii) mergers and consolidations; (iii) sales, transfers and other dispositions of assets; (iv) dividends and other distributions, stock repurchases and redemptions and other restricted payments; and (v) designations of unrestricted subsidiaries, as well as a requirement to timely file periodic reports with the SEC. Each of the restrictive covenants is subject to important exceptions and qualifications that would allow URNA and its subsidiaries to engage in these activities under certain conditions. In addition, the covenant relating to dividends and other distributions, stock repurchases and redemptions and other restricted payments and the requirements relating to additional subsidiary guarantors will not apply to URNA and its restricted subsidiaries during any period when the Initial 4 7/8 percent Notes are 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, provided at such time no default under the indenture has occurred and is continuing. The indenture also requires that, in the event of a change of control (as defined in the indenture), URNA must make an offer to purchase all of the then-outstanding Initial 4 7/8 percent Notes tendered at a purchase price in cash equal to 101 percent of the principal amount thereof, plus accrued and unpaid interest, if any, |
(9) | In September 2017, URNA issued $750 principal amount of 4 7/8 percent Senior Notes (the “Subsequent 4 7/8 percent Notes”) which are due January 15, 2028. The net proceeds from the issuance were approximately $743 (including the original issue premium and after deducting offering expenses). The Subsequent 4 7/8 percent Notes are unsecured and are guaranteed by Holdings and certain domestic subsidiaries of URNA. The Subsequent 4 7/8 percent Notes may be redeemed on or after January 15, 2023, at specified redemption prices that range from 102.438 percent in 2023, to 100 percent in 2026 and thereafter, in each case, plus accrued and unpaid interest, if any. The indenture governing the Subsequent 4 7/8 percent Notes contains certain restrictive covenants, including, among others, limitations on (i) liens; (ii) mergers and consolidations; (iii) sales, transfers and other dispositions of assets; (iv) dividends and other distributions, stock repurchases and redemptions and other restricted payments; and (v) designations of unrestricted subsidiaries, as well as a requirement to timely file periodic reports with the SEC. Each of the restrictive covenants is subject to important exceptions and qualifications that would allow URNA and its subsidiaries to engage in these activities under certain conditions. In addition, the covenant relating to dividends and other distributions, stock repurchases and redemptions and other restricted payments and the requirements relating to additional subsidiary guarantors will not apply to URNA and its restricted subsidiaries during any period when the Subsequent 4 7/8 percent Notes are 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, provided at such time no default under the indenture has occurred and is continuing. The indenture also requires that, in the event of a change of control (as defined in the indenture), URNA must make an offer to purchase all of the then-outstanding Subsequent 4 7/8 percent Notes tendered at a purchase price in cash equal to 101 percent of the principal amount thereof, plus accrued and unpaid interest, if any, thereon. The carrying value of the Subsequent 4 7/8 percent Notes includes $2 of the unamortized original issue premium, which is being amortized through the maturity date in 2028. The effective interest rate on the Subsequent 4 7/8 percent Notes is 4.84 percent. The net proceeds from the Subsequent 4 7/8 percent Notes were primarily used to partially fund the Neff acquisition discussed in note 2 to the condensed consolidated financial statements. Pending the payment of the purchase price for the Neff acquisition, a portion of the net proceeds from the issuance was used to reduce borrowings under the ABL facility. The acquisition closed on October 2, 2017. Upon closing of the Neff acquisition, we used available cash and borrowings under the ABL facility to finance the Neff acquisition. |
(10) | As discussed above, we completed the Neff acquisition on October 2, 2017. The aggregate consideration paid to complete the acquisition was approximately $1.3 billion. Total debt as of September 30, 2017 reflects approximately $1.4 billion of debt issued in connection with the acquisition (this amount reflects $2.425 billion principal amount of debt issued in the third quarter of 2017, net of (i) cash paid to redeem $925 principal amount of 6 1/8 percent Senior Notes and (ii) fees and expenses associated with the issued debt), as discussed above. Upon closing, we paid the consideration due to holders of Neff common stock and options using available cash and drawings on the ABL facility. After payment of such consideration, total outstanding debt was approximately $9.7 billion. |
(11) | As of September 30, 2017, our short-term debt primarily reflects $666 of borrowings under our accounts receivable securitization facility. |
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Numerator: | |||||||||||||||
Net income available to common stockholders | $ | 199 | $ | 187 | 449 | 413 | |||||||||
Denominator: | |||||||||||||||
Denominator for basic earnings per share—weighted-average common shares | 84,663 | 85,945 | 84,585 | 88,175 | |||||||||||
Effect of dilutive securities: | |||||||||||||||
Employee stock options | 398 | 278 | 401 | 281 | |||||||||||
Restricted stock units | 531 | 222 | 488 | 168 | |||||||||||
Denominator for diluted earnings per share—adjusted weighted-average common shares | 85,592 | 86,445 | 85,474 | 88,624 | |||||||||||
Basic earnings per share | $ | 2.36 | $ | 2.18 | $ | 5.31 | $ | 4.68 | |||||||
Diluted earnings per share | $ | 2.33 | $ | 2.16 | $ | 5.26 | $ | 4.66 |
Parent | URNA | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Eliminations | Total | ||||||||||||||||||||||
Foreign | SPV | ||||||||||||||||||||||||||
ASSETS | |||||||||||||||||||||||||||
Cash and cash equivalents | $ | — | $ | 23 | $ | — | $ | 301 | $ | — | $ | — | $ | 324 | |||||||||||||
Accounts receivable, net | — | 39 | — | 123 | 989 | — | 1,151 | ||||||||||||||||||||
Intercompany receivable (payable) | 698 | (481 | ) | (204 | ) | (129 | ) | — | 116 | — | |||||||||||||||||
Inventory | — | 74 | — | 8 | — | — | 82 | ||||||||||||||||||||
Prepaid expenses and other assets | 6 | 74 | — | 2 | — | — | 82 | ||||||||||||||||||||
Total current assets | 704 | (271 | ) | (204 | ) | 305 | 989 | 116 | 1,639 | ||||||||||||||||||
Rental equipment, net | — | 6,819 | — | 572 | — | — | 7,391 | ||||||||||||||||||||
Property and equipment, net | 38 | 338 | 33 | 42 | — | — | 451 | ||||||||||||||||||||
Investments in subsidiaries | 1,488 | 1,206 | 1,074 | — | — | (3,768 | ) | — | |||||||||||||||||||
Goodwill | — | 3,226 | — | 267 | — | — | 3,493 | ||||||||||||||||||||
Other intangible assets, net | — | 709 | — | 50 | — | — | 759 | ||||||||||||||||||||
Other long-term assets | 4 | 7 | — | — | — | — | 11 | ||||||||||||||||||||
Total assets | $ | 2,234 | $ | 12,034 | $ | 903 | $ | 1,236 | $ | 989 | $ | (3,652 | ) | $ | 13,744 | ||||||||||||
LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT) | |||||||||||||||||||||||||||
Short-term debt and current maturities of long-term debt | $ | 1 | $ | 25 | $ | — | $ | 2 | $ | 666 | $ | — | $ | 694 | |||||||||||||
Accounts payable | — | 564 | — | 48 | — | — | 612 | ||||||||||||||||||||
Accrued expenses and other liabilities | — | 415 | 17 | 34 | 1 | — | 467 | ||||||||||||||||||||
Total current liabilities | 1 | 1,004 | 17 | 84 | 667 | — | 1,773 | ||||||||||||||||||||
Long-term debt | 1 | 7,555 | 118 | 3 | — | — | 7,677 | ||||||||||||||||||||
Deferred taxes | 21 | 1,916 | — | 75 | — | — | 2,012 | ||||||||||||||||||||
Other long-term liabilities | — | 71 | — | — | — | — | 71 | ||||||||||||||||||||
Total liabilities | 23 | 10,546 | 135 | 162 | 667 | — | 11,533 | ||||||||||||||||||||
Total stockholders’ equity (deficit) | 2,211 | 1,488 | 768 | 1,074 | 322 | (3,652 | ) | 2,211 | |||||||||||||||||||
Total liabilities and stockholders’ equity (deficit) | $ | 2,234 | $ | 12,034 | $ | 903 | $ | 1,236 | $ | 989 | $ | (3,652 | ) | $ | 13,744 |
Parent | URNA | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Eliminations | Total | ||||||||||||||||||||||
Foreign | SPV | ||||||||||||||||||||||||||
ASSETS | |||||||||||||||||||||||||||
Cash and cash equivalents | $ | — | $ | 21 | $ | — | $ | 291 | $ | — | $ | — | $ | 312 | |||||||||||||
Accounts receivable, net | — | 38 | — | 96 | 786 | — | 920 | ||||||||||||||||||||
Intercompany receivable (payable) | 336 | (137 | ) | (188 | ) | (115 | ) | — | 104 | — | |||||||||||||||||
Inventory | — | 61 | — | 7 | — | — | 68 | ||||||||||||||||||||
Prepaid expenses and other assets | 5 | 51 | — | 5 | — | — | 61 | ||||||||||||||||||||
Total current assets | 341 | 34 | (188 | ) | 284 | 786 | 104 | 1,361 | |||||||||||||||||||
Rental equipment, net | — | 5,709 | — | 480 | — | — | 6,189 | ||||||||||||||||||||
Property and equipment, net | 38 | 326 | 26 | 40 | — | — | 430 | ||||||||||||||||||||
Investments in subsidiaries | 1,292 | 1,013 | 978 | — | — | (3,283 | ) | — | |||||||||||||||||||
Goodwill | — | 3,013 | — | 247 | — | — | 3,260 | ||||||||||||||||||||
Other intangible assets, net | — | 686 | — | 56 | — | — | 742 | ||||||||||||||||||||
Other long-term assets | — | 6 | — | — | — | — | 6 | ||||||||||||||||||||
Total assets | $ | 1,671 | $ | 10,787 | $ | 816 | $ | 1,107 | $ | 786 | $ | (3,179 | ) | $ | 11,988 | ||||||||||||
LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT) | |||||||||||||||||||||||||||
Short-term debt and current maturities of long-term debt | $ | 1 | $ | 25 | $ | — | $ | 3 | $ | 568 | $ | — | $ | 597 | |||||||||||||
Accounts payable | — | 217 | — | 26 | — | — | 243 | ||||||||||||||||||||
Accrued expenses and other liabilities | — | 305 | 13 | 25 | 1 | — | 344 | ||||||||||||||||||||
Total current liabilities | 1 | 547 | 13 | 54 | 569 | — | 1,184 | ||||||||||||||||||||
Long-term debt | 2 | 7,076 | 111 | 4 | — | — | 7,193 | ||||||||||||||||||||
Deferred taxes | 20 | 1,805 | — | 71 | — | — | 1,896 | ||||||||||||||||||||
Other long-term liabilities | — | 67 | — | — | — | — | 67 | ||||||||||||||||||||
Total liabilities | 23 | 9,495 | 124 | 129 | 569 | — | 10,340 | ||||||||||||||||||||
Total stockholders’ equity (deficit) | 1,648 | 1,292 | 692 | 978 | 217 | (3,179 | ) | 1,648 | |||||||||||||||||||
Total liabilities and stockholders’ equity (deficit) | $ | 1,671 | $ | 10,787 | $ | 816 | $ | 1,107 | $ | 786 | $ | (3,179 | ) | $ | 11,988 |
Parent | URNA | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Eliminations | Total | ||||||||||||||||||||||
Foreign | SPV | ||||||||||||||||||||||||||
Revenues: | |||||||||||||||||||||||||||
Equipment rentals | $ | — | $ | 1,407 | $ | — | $ | 129 | $ | — | $ | — | $ | 1,536 | |||||||||||||
Sales of rental equipment | — | 118 | — | 21 | — | — | 139 | ||||||||||||||||||||
Sales of new equipment | — | 36 | — | 4 | — | — | 40 | ||||||||||||||||||||
Contractor supplies sales | — | 18 | — | 3 | — | — | 21 | ||||||||||||||||||||
Service and other revenues | — | 27 | — | 3 | — | — | 30 | ||||||||||||||||||||
Total revenues | — | 1,606 | — | 160 | — | — | 1,766 | ||||||||||||||||||||
Cost of revenues: | |||||||||||||||||||||||||||
Cost of equipment rentals, excluding depreciation | — | 502 | — | 55 | — | — | 557 | ||||||||||||||||||||
Depreciation of rental equipment | — | 266 | — | 24 | — | — | 290 | ||||||||||||||||||||
Cost of rental equipment sales | — | 73 | — | 11 | — | — | 84 | ||||||||||||||||||||
Cost of new equipment sales | — | 31 | — | 3 | — | — | 34 | ||||||||||||||||||||
Cost of contractor supplies sales | — | 12 | — | 2 | — | — | 14 | ||||||||||||||||||||
Cost of service and other revenues | — | 12 | — | 2 | — | — | 14 | ||||||||||||||||||||
Total cost of revenues | — | 896 | — | 97 | — | — | 993 | ||||||||||||||||||||
Gross profit | — | 710 | — | 63 | — | — | 773 | ||||||||||||||||||||
Selling, general and administrative expenses | 42 | 167 | — | 19 | 9 | — | 237 | ||||||||||||||||||||
Merger related costs | — | 16 | — | — | — | — | 16 | ||||||||||||||||||||
Restructuring charge | — | 8 | — | 1 | — | — | 9 | ||||||||||||||||||||
Non-rental depreciation and amortization | 3 | 54 | — | 6 | — | — | 63 | ||||||||||||||||||||
Operating (loss) income | (45 | ) | 465 | — | 37 | (9 | ) | — | 448 | ||||||||||||||||||
Interest (income) expense, net | (5 | ) | 133 | 1 | 1 | 3 | (2 | ) | 131 | ||||||||||||||||||
Other (income) expense, net | (144 | ) | 154 | — | 10 | (25 | ) | — | (5 | ) | |||||||||||||||||
Income (loss) before provision for income taxes | 104 | 178 | (1 | ) | 26 | 13 | 2 | 322 | |||||||||||||||||||
Provision for income taxes | 39 | 73 | — | 7 | 4 | — | 123 | ||||||||||||||||||||
Income (loss) before equity in net earnings (loss) of subsidiaries | 65 | 105 | (1 | ) | 19 | 9 | 2 | 199 | |||||||||||||||||||
Equity in net earnings (loss) of subsidiaries | 134 | 29 | 19 | — | — | (182 | ) | — | |||||||||||||||||||
Net income (loss) | 199 | 134 | 18 | 19 | 9 | (180 | ) | 199 | |||||||||||||||||||
Other comprehensive income (loss) | 42 | 42 | 41 | 33 | — | (116 | ) | 42 | |||||||||||||||||||
Comprehensive income (loss) | $ | 241 | $ | 176 | $ | 59 | $ | 52 | $ | 9 | $ | (296 | ) | $ | 241 |
Parent | URNA | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Eliminations | Total | ||||||||||||||||||||||
Foreign | SPV | ||||||||||||||||||||||||||
Revenues: | |||||||||||||||||||||||||||
Equipment rentals | $ | — | $ | 1,208 | $ | — | $ | 114 | $ | — | $ | — | $ | 1,322 | |||||||||||||
Sales of rental equipment | — | 99 | — | 13 | — | — | 112 | ||||||||||||||||||||
Sales of new equipment | — | 28 | — | 2 | — | — | 30 | ||||||||||||||||||||
Contractor supplies sales | — | 17 | — | 2 | — | — | 19 | ||||||||||||||||||||
Service and other revenues | — | 22 | — | 3 | — | — | 25 | ||||||||||||||||||||
Total revenues | — | 1,374 | — | 134 | — | — | 1,508 | ||||||||||||||||||||
Cost of revenues: | |||||||||||||||||||||||||||
Cost of equipment rentals, excluding depreciation | — | 435 | — | 51 | — | — | 486 | ||||||||||||||||||||
Depreciation of rental equipment | — | 227 | — | 23 | — | — | 250 | ||||||||||||||||||||
Cost of rental equipment sales | — | 61 | — | 7 | — | — | 68 | ||||||||||||||||||||
Cost of new equipment sales | — | 23 | — | 2 | — | — | 25 | ||||||||||||||||||||
Cost of contractor supplies sales | — | 11 | — | 2 | — | — | 13 | ||||||||||||||||||||
Cost of service and other revenues | — | 11 | — | (1 | ) | — | — | 10 | |||||||||||||||||||
Total cost of revenues | — | 768 | — | 84 | — | — | 852 | ||||||||||||||||||||
Gross profit | — | 606 | — | 50 | — | — | 656 | ||||||||||||||||||||
Selling, general and administrative expenses | 2 | 151 | — | 18 | 8 | — | 179 | ||||||||||||||||||||
Restructuring charge | — | 4 | — | — | — | — | 4 | ||||||||||||||||||||
Non-rental depreciation and amortization | 3 | 52 | — | 6 | — | — | 61 | ||||||||||||||||||||
Operating (loss) income | (5 | ) | 399 | — | 26 | (8 | ) | — | 412 | ||||||||||||||||||
Interest (income) expense, net | (1 | ) | 109 | 1 | 1 | 2 | (2 | ) | 110 | ||||||||||||||||||
Other (income) expense, net | (123 | ) | 136 | — | 9 | (23 | ) | — | (1 | ) | |||||||||||||||||
Income (loss) before provision for income taxes | 119 | 154 | (1 | ) | 16 | 13 | 2 | 303 | |||||||||||||||||||
Provision for income taxes | 42 | 64 | — | 5 | 5 | — | 116 | ||||||||||||||||||||
Income (loss) before equity in net earnings (loss) of subsidiaries | 77 | 90 | (1 | ) | 11 | 8 | 2 | 187 | |||||||||||||||||||
Equity in net earnings (loss) of subsidiaries | 110 | 20 | 11 | — | — | (141 | ) | — | |||||||||||||||||||
Net income (loss) | 187 | 110 | 10 | 11 | 8 | (139 | ) | 187 | |||||||||||||||||||
Other comprehensive (loss) income | (9 | ) | (9 | ) | (9 | ) | (7 | ) | — | 25 | (9 | ) | |||||||||||||||
Comprehensive income (loss) | $ | 178 | $ | 101 | $ | 1 | $ | 4 | $ | 8 | $ | (114 | ) | $ | 178 |
Parent | URNA | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Eliminations | Total | ||||||||||||||||||||||
Foreign | SPV | ||||||||||||||||||||||||||
Revenues: | |||||||||||||||||||||||||||
Equipment rentals | $ | — | $ | 3,739 | $ | — | $ | 330 | $ | — | $ | — | $ | 4,069 | |||||||||||||
Sales of rental equipment | — | 334 | — | 44 | — | — | 378 | ||||||||||||||||||||
Sales of new equipment | — | 113 | — | 13 | — | — | 126 | ||||||||||||||||||||
Contractor supplies sales | — | 53 | — | 7 | — | — | 60 | ||||||||||||||||||||
Service and other revenues | — | 75 | — | 11 | — | — | 86 | ||||||||||||||||||||
Total revenues | — | 4,314 | — | 405 | — | — | 4,719 | ||||||||||||||||||||
Cost of revenues: | |||||||||||||||||||||||||||
Cost of equipment rentals, excluding depreciation | — | 1,397 | — | 159 | — | — | 1,556 | ||||||||||||||||||||
Depreciation of rental equipment | — | 738 | — | 66 | — | — | 804 | ||||||||||||||||||||
Cost of rental equipment sales | — | 202 | — | 23 | — | — | 225 | ||||||||||||||||||||
Cost of new equipment sales | — | 97 | — | 11 | — | — | 108 | ||||||||||||||||||||
Cost of contractor supplies sales | — | 37 | — | 5 | — | — | 42 | ||||||||||||||||||||
Cost of service and other revenues | — | 37 | — | 5 | — | — | 42 | ||||||||||||||||||||
Total cost of revenues | — | 2,508 | — | 269 | — | — | 2,777 | ||||||||||||||||||||
Gross profit | — | 1,806 | — | 136 | — | — | 1,942 | ||||||||||||||||||||
Selling, general and administrative expenses | 84 | 483 | — | 57 | 24 | — | 648 | ||||||||||||||||||||
Merger related costs | — | 32 | — | — | — | — | 32 | ||||||||||||||||||||
Restructuring charge | — | 27 | — | 1 | — | — | 28 | ||||||||||||||||||||
Non-rental depreciation and amortization | 11 | 162 | — | 16 | — | — | 189 | ||||||||||||||||||||
Operating (loss) income | (95 | ) | 1,102 | — | 62 | (24 | ) | — | 1,045 | ||||||||||||||||||
Interest (income) expense, net | (10 | ) | 341 | 2 | 1 | 8 | (4 | ) | 338 | ||||||||||||||||||
Other (income) expense, net | (387 | ) | 419 | — | 33 | (70 | ) | — | (5 | ) | |||||||||||||||||
Income (loss) before provision for income taxes | 302 | 342 | (2 | ) | 28 | 38 | 4 | 712 | |||||||||||||||||||
Provision for income taxes | 102 | 140 | — | 7 | 14 | — | 263 | ||||||||||||||||||||
Income (loss) before equity in net earnings (loss) of subsidiaries | 200 | 202 | (2 | ) | 21 | 24 | 4 | 449 | |||||||||||||||||||
Equity in net earnings (loss) of subsidiaries | 249 | 47 | 21 | — | — | (317 | ) | — | |||||||||||||||||||
Net income (loss) | 449 | 249 | 19 | 21 | 24 | (313 | ) | 449 | |||||||||||||||||||
Other comprehensive income (loss) | 75 | 75 | 75 | 61 | — | (211 | ) | 75 | |||||||||||||||||||
Comprehensive income (loss) | $ | 524 | $ | 324 | $ | 94 | $ | 82 | $ | 24 | $ | (524 | ) | $ | 524 |
Parent | URNA | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Eliminations | Total | ||||||||||||||||||||||
Foreign | SPV | ||||||||||||||||||||||||||
Revenues: | |||||||||||||||||||||||||||
Equipment rentals | $ | — | $ | 3,335 | $ | — | $ | 308 | $ | — | $ | — | $ | 3,643 | |||||||||||||
Sales of rental equipment | — | 320 | — | 41 | — | — | 361 | ||||||||||||||||||||
Sales of new equipment | — | 86 | — | 10 | — | — | 96 | ||||||||||||||||||||
Contractor supplies sales | — | 52 | — | 8 | — | — | 60 | ||||||||||||||||||||
Service and other revenues | — | 69 | — | 10 | — | — | 79 | ||||||||||||||||||||
Total revenues | — | 3,862 | — | 377 | — | — | 4,239 | ||||||||||||||||||||
Cost of revenues: | |||||||||||||||||||||||||||
Cost of equipment rentals, excluding depreciation | — | 1,246 | — | 145 | — | — | 1,391 | ||||||||||||||||||||
Depreciation of rental equipment | — | 667 | — | 68 | — | — | 735 | ||||||||||||||||||||
Cost of rental equipment sales | — | 193 | — | 22 | — | — | 215 | ||||||||||||||||||||
Cost of new equipment sales | — | 71 | — | 8 | — | — | 79 | ||||||||||||||||||||
Cost of contractor supplies sales | — | 35 | — | 6 | — | — | 41 | ||||||||||||||||||||
Cost of service and other revenues | — | 30 | — | 2 | — | — | 32 | ||||||||||||||||||||
Total cost of revenues | — | 2,242 | — | 251 | — | — | 2,493 | ||||||||||||||||||||
Gross profit | — | 1,620 | — | 126 | — | — | 1,746 | ||||||||||||||||||||
Selling, general and administrative expenses | 10 | 450 | — | 55 | 18 | — | 533 | ||||||||||||||||||||
Restructuring charge | — | 7 | — | 1 | — | — | 8 | ||||||||||||||||||||
Non-rental depreciation and amortization | 11 | 163 | — | 18 | — | — | 192 | ||||||||||||||||||||
Operating (loss) income | (21 | ) | 1,000 | — | 52 | (18 | ) | — | 1,013 | ||||||||||||||||||
Interest (income) expense, net | (4 | ) | 348 | 2 | 2 | 5 | (4 | ) | 349 | ||||||||||||||||||
Other (income) expense, net | (345 | ) | 382 | — | 29 | (69 | ) | — | (3 | ) | |||||||||||||||||
Income (loss) before provision for income taxes | 328 | 270 | (2 | ) | 21 | 46 | 4 | 667 | |||||||||||||||||||
Provision for income taxes | 121 | 109 | — | 6 | 18 | — | 254 | ||||||||||||||||||||
Income (loss) before equity in net earnings (loss) of subsidiaries | 207 | 161 | (2 | ) | 15 | 28 | 4 | 413 | |||||||||||||||||||
Equity in net earnings (loss) of subsidiaries | 206 | 45 | 15 | — | — | (266 | ) | — | |||||||||||||||||||
Net income (loss) | 413 | 206 | 13 | 15 | 28 | (262 | ) | 413 | |||||||||||||||||||
Other comprehensive income (loss) | 54 | 54 | 51 | 41 | — | (146 | ) | 54 | |||||||||||||||||||
Comprehensive income (loss) | $ | 467 | $ | 260 | $ | 64 | $ | 56 | $ | 28 | $ | (408 | ) | $ | 467 |
Parent | URNA | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Eliminations | Total | ||||||||||||||||||||||
Foreign | SPV | ||||||||||||||||||||||||||
Net cash provided by (used in) operating activities | $ | 15 | $ | 1,849 | $ | (2 | ) | $ | 83 | $ | (179 | ) | $ | — | $ | 1,766 | |||||||||||
Net cash used in investing activities | (15 | ) | (2,145 | ) | — | (92 | ) | — | — | (2,252 | ) | ||||||||||||||||
Net cash provided by (used in) financing activities | — | 298 | 2 | (2 | ) | 179 | — | 477 | |||||||||||||||||||
Effect of foreign exchange rates | — | — | — | 21 | — | — | 21 | ||||||||||||||||||||
Net increase in cash and cash equivalents | — | 2 | — | 10 | — | — | 12 | ||||||||||||||||||||
Cash and cash equivalents at beginning of period | — | 21 | — | 291 | — | — | 312 | ||||||||||||||||||||
Cash and cash equivalents at end of period | $ | — | $ | 23 | $ | — | $ | 301 | $ | — | $ | — | $ | 324 |
Parent | URNA | Guarantor Subsidiaries | Non-Guarantor Subsidiaries | Eliminations | Total | ||||||||||||||||||||||
Foreign | SPV | ||||||||||||||||||||||||||
Net cash provided by (used in) operating activities | $ | 4 | $ | 1,513 | $ | (2 | ) | $ | 108 | $ | 7 | $ | — | $ | 1,630 | ||||||||||||
Net cash (used in) provided by investing activities | (4 | ) | (862 | ) | — | 1 | — | — | (865 | ) | |||||||||||||||||
Net cash (used in) provided by financing activities | — | (649 | ) | 2 | (2 | ) | (7 | ) | — | (656 | ) | ||||||||||||||||
Effect of foreign exchange rates | — | — | — | 9 | — | — | 9 | ||||||||||||||||||||
Net increase in cash and cash equivalents | — | 2 | — | 116 | — | — | 118 | ||||||||||||||||||||
Cash and cash equivalents at beginning of period | — | 18 | — | 161 | — | — | 179 | ||||||||||||||||||||
Cash and cash equivalents at end of period | $ | — | $ | 20 | $ | — | $ | 277 | $ | — | $ | — | $ | 297 |
Item 2. | Management’s Discussion and Analysis of Financial Condition and Results of Operations (dollars in millions, except per share data, unless otherwise indicated) |
• | A consistently superior standard of service to customers, often provided through a single point of contact; |
• | The further optimization of our customer mix and fleet mix, with a dual objective: to enhance our performance in serving our current customer base, and to focus on the accounts and customer types that are best suited to our strategy for profitable growth. We believe these efforts will lead to even better service of our target accounts, primarily large construction and industrial customers, as well as select local contractors. Our fleet team's analyses are aligned with these objectives to identify trends in equipment categories and define action plans that can generate improved returns; |
• | The implementation of “Lean” management techniques, including kaizen processes focused on continuous improvement. We have trained over 3,100 employees, over 70 percent of our district managers and approximately 55 percent of our branch managers on the Lean kaizen process. We continue to implement this program across our branch network, with the objectives of: reducing the cycle time associated with renting our equipment to customers; improving invoice accuracy and service quality; reducing the elapsed time for equipment pickup and delivery; and improving the effectiveness and efficiency of our repair and maintenance operations. We achieved the anticipated run rate savings from the Lean initiatives in 2016 and expect to continue to generate savings from these initiatives; |
• | The implementation of Project XL, which is a set of eight specific work streams focused on driving profitable growth through revenue opportunities and generating incremental profitability through cost savings across our business; |
• | The continued expansion of our trench, power and pump footprint, as well as our tools offering, and the cross-selling of these services throughout our network. We believe that the expansion of our trench, power and pump business, as well as our tools offering, will further position United Rentals as a single source provider of total jobsite solutions through our extensive product and service resources and technology offerings; and |
• | The pursuit of strategic acquisitions to continue to expand our core equipment rental business, as exhibited by our recently completed acquisitions of NES and Neff. Strategic acquisitions allow us to invest our capital to expand our business, further driving our ability to accomplish our strategic goals. |
• | Redeemed all of our 8 1/4 percent Senior Notes, 7 3/8 percent Senior Notes and 6 1/8 percent Senior Notes; |
• | Redeemed $1.1 billion principal amount of our 7 5/8 percent Senior Notes due 2022 (we expect to redeem the remaining $225 principal amount in the fourth quarter of 2017); |
• | Issued $750 principal amount of 4 5/8 percent Senior Notes due 2025; |
• | Issued $1.0 billion principal amount of 5 7/8 percent Senior Notes due 2026; |
• | Issued $1.0 billion principal amount of 5 1/2 percent Senior Notes due 2027; |
• | Issued $1.675 billion principal amount of 4 7/8 percent Senior Notes due 2028, comprised of separate issuances of $925 in August 2017 and $750 in September 2017, as discussed in note 8 to the condensed consolidated financial statements; |
• | Amended and extended our ABL facility, including an increase in the facility size to $3.0 billion; and |
• | Amended and extended our accounts receivable securitization facility, including an increase in the facility size to $675. |
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Net income | $ | 199 | $ | 187 | $ | 449 | $ | 413 | |||||||
Diluted earnings per share | $ | 2.33 | $ | 2.16 | $ | 5.26 | $ | 4.66 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||||||||||||||||||
Tax rate applied to items below | 38.5 | % | 38.6 | % | 38.5 | % | 38.4 | % | |||||||||||||||||||||||
Contribution to net income (after-tax) | Impact on diluted earnings per share | Contribution to net income (after-tax) | Impact on diluted earnings per share | Contribution to net income (after-tax) | Impact on diluted earnings per share | Contribution to net income (after-tax) | Impact on diluted earnings per share | ||||||||||||||||||||||||
Merger related costs (1) | $ | (10 | ) | $ | (0.12 | ) | $ | — | $ | — | $ | (20 | ) | $ | (0.23 | ) | $ | — | $ | — | |||||||||||
Merger related intangible asset amortization (2) | (24 | ) | (0.27 | ) | (24 | ) | (0.28 | ) | (72 | ) | (0.83 | ) | (75 | ) | (0.85 | ) | |||||||||||||||
Impact on depreciation related to acquired RSC and NES fleet and property and equipment (3) | (6 | ) | (0.07 | ) | — | — | (4 | ) | (0.05 | ) | — | — | |||||||||||||||||||
Impact of the fair value mark-up of acquired RSC and NES fleet (4) | (15 | ) | (0.17 | ) | (5 | ) | (0.05 | ) | (31 | ) | (0.36 | ) | (16 | ) | (0.18 | ) | |||||||||||||||
Impact on interest expense related to fair value adjustment of acquired RSC indebtedness (5) | — | — | — | — | — | — | 1 | 0.01 | |||||||||||||||||||||||
Restructuring charge (6) | (6 | ) | (0.07 | ) | (2 | ) | (0.02 | ) | (18 | ) | (0.21 | ) | (5 | ) | (0.05 | ) | |||||||||||||||
Asset impairment charge (7) | — | — | — | — | — | — | (2 | ) | (0.02 | ) | |||||||||||||||||||||
Loss on repurchase/redemption of debt securities and amendment of ABL facility | (18 | ) | (0.22 | ) | (6 | ) | (0.07 | ) | (26 | ) | (0.31 | ) | (22 | ) | (0.25 | ) |
(1) | This reflects transaction costs associated with the NES and Neff acquisitions discussed in note 2 to our condensed consolidated financial statements. Merger related costs only include costs associated with major acquisitions that significantly impact our operations. For additional information, see "Results of Operations-Other costs/(income)-merger related costs" below. |
(2) | This reflects the amortization of the intangible assets acquired in the RSC, National Pump and NES acquisitions. |
(3) | This reflects the impact of extending the useful lives of equipment acquired in the RSC and NES acquisitions, net of the impact of additional depreciation associated with the fair value mark-up of such equipment. |
(4) | This reflects additional costs recorded in cost of rental equipment sales associated with the fair value mark-up of rental equipment acquired in the RSC and NES acquisitions and subsequently sold. |
(5) | This reflects a reduction of interest expense associated with the fair value mark-up of debt acquired in the RSC acquisition. |
(6) | This primarily reflects severance and branch closure charges associated with our restructuring programs. For additional information, see note 4 to our condensed consolidated financial statements. |
(7) | This reflects write-offs of fixed assets in connection with our restructuring programs. |
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Net income | $ | 199 | $ | 187 | $ | 449 | $ | 413 | |||||||
Provision for income taxes | 123 | 116 | 263 | 254 | |||||||||||
Interest expense, net | 131 | 110 | 338 | 349 | |||||||||||
Depreciation of rental equipment | 290 | 250 | 804 | 735 | |||||||||||
Non-rental depreciation and amortization | 63 | 61 | 189 | 192 | |||||||||||
EBITDA | $ | 806 | $ | 724 | $ | 2,043 | $ | 1,943 | |||||||
Merger related costs (1) | 16 | — | 32 | — | |||||||||||
Restructuring charge (2) | 9 | 4 | 28 | 8 | |||||||||||
Stock compensation expense, net (3) | 24 | 11 | 64 | 33 | |||||||||||
Impact of the fair value mark-up of acquired RSC and NES fleet (4) | 24 | 8 | 50 | 26 | |||||||||||
Adjusted EBITDA | $ | 879 | $ | 747 | $ | 2,217 | $ | 2,010 |
Nine Months Ended | |||||||
September 30, | |||||||
2017 | 2016 | ||||||
Net cash provided by operating activities | $ | 1,766 | $ | 1,630 | |||
Adjustments for items included in net cash provided by operating activities but excluded from the calculation of EBITDA: | |||||||
Amortization of deferred financing costs and original issue discounts | (6 | ) | (7 | ) | |||
Gain on sales of rental equipment | 153 | 146 | |||||
Gain on sales of non-rental equipment | 4 | 3 | |||||
Merger related costs (1) | (32 | ) | — | ||||
Restructuring charge (2) | (28 | ) | (8 | ) | |||
Stock compensation expense, net (3) | (64 | ) | (33 | ) | |||
Loss on repurchase/redemption of debt securities and amendment of ABL facility | (43 | ) | (36 | ) | |||
Excess tax benefits from share-based payment arrangements | — | 53 | |||||
Changes in assets and liabilities | (126 | ) | (113 | ) | |||
Cash paid for interest | 305 | 294 | |||||
Cash paid for income taxes, net | 114 | 14 | |||||
EBITDA | $ | 2,043 | $ | 1,943 | |||
Add back: | |||||||
Merger related costs (1) | 32 | — | |||||
Restructuring charge (2) | 28 | 8 | |||||
Stock compensation expense, net (3) | 64 | 33 | |||||
Impact of the fair value mark-up of acquired RSC and NES fleet (4) | 50 | 26 | |||||
Adjusted EBITDA | $ | 2,217 | $ | 2,010 |
(1) | This reflects transaction costs associated with the NES and Neff acquisitions discussed in note 2 to our condensed consolidated financial statements. Merger related costs only include costs associated with major acquisitions that significantly impact our operations. For additional information, see "Results of Operations-Other costs/(income)-merger related costs" below. |
(2) | This primarily reflects severance and branch closure charges associated with our restructuring programs. For additional information, see note 4 to our condensed consolidated financial statements. |
(3) | Represents non-cash, share-based payments associated with the granting of equity instruments. |
(4) | This reflects additional costs recorded in cost of rental equipment sales associated with the fair value mark-up of rental equipment acquired in the RSC and NES acquisitions and subsequently sold. |
General rentals | Trench, power and pump | Total | |||||||||
Three Months Ended September 30, 2017 | |||||||||||
Equipment rentals | $ | 1,237 | $ | 299 | $ | 1,536 | |||||
Sales of rental equipment | 130 | 9 | 139 | ||||||||
Sales of new equipment | 34 | 6 | 40 | ||||||||
Contractor supplies sales | 17 | 4 | 21 | ||||||||
Service and other revenues | 26 | 4 | 30 | ||||||||
Total revenue | $ | 1,444 | $ | 322 | $ | 1,766 | |||||
Three Months Ended September 30, 2016 | |||||||||||
Equipment rentals | $ | 1,097 | $ | 225 | $ | 1,322 | |||||
Sales of rental equipment | 103 | 9 | 112 | ||||||||
Sales of new equipment | 27 | 3 | 30 | ||||||||
Contractor supplies sales | 16 | 3 | 19 | ||||||||
Service and other revenues | 23 | 2 | 25 | ||||||||
Total revenue | $ | 1,266 | $ | 242 | $ | 1,508 | |||||
Nine Months Ended September 30, 2017 | |||||||||||
Equipment rentals | $ | 3,357 | $ | 712 | $ | 4,069 | |||||
Sales of rental equipment | 348 | 30 | 378 | ||||||||
Sales of new equipment | 112 | 14 | 126 | ||||||||
Contractor supplies sales | 49 | 11 | 60 | ||||||||
Service and other revenues | 76 | 10 | 86 | ||||||||
Total revenue | $ | 3,942 | $ | 777 | $ | 4,719 | |||||
Nine Months Ended September 30, 2016 | |||||||||||
Equipment rentals | $ | 3,067 | $ | 576 | $ | 3,643 | |||||
Sales of rental equipment | 334 | 27 | 361 | ||||||||
Sales of new equipment | 84 | 12 | 96 | ||||||||
Contractor supplies sales | 49 | 11 | 60 | ||||||||
Service and other revenues | 71 | 8 | 79 | ||||||||
Total revenue | $ | 3,605 | $ | 634 | $ | 4,239 |
General rentals | Trench, power and pump | Total | |||||||||
Three Months Ended September 30, 2017 | |||||||||||
Equipment Rentals Gross Profit | $ | 525 | $ | 164 | $ | 689 | |||||
Equipment Rentals Gross Margin | 42.4 | % | 54.8 | % | 44.9 | % | |||||
Three Months Ended September 30, 2016 | |||||||||||
Equipment Rentals Gross Profit | $ | 469 | $ | 117 | $ | 586 | |||||
Equipment Rentals Gross Margin | 42.8 | % | 52.0 | % | 44.3 | % | |||||
Nine Months Ended September 30, 2017 | |||||||||||
Equipment Rentals Gross Profit | $ | 1,350 | $ | 359 | $ | 1,709 | |||||
Equipment Rentals Gross Margin | 40.2 | % | 50.4 | % | 42.0 | % | |||||
Nine Months Ended September 30, 2016 | |||||||||||
Equipment Rentals Gross Profit | $ | 1,243 | $ | 274 | $ | 1,517 | |||||
Equipment Rentals Gross Margin | 40.5 | % | 47.6 | % | 41.6 | % |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||
2017 | 2016 | Change | 2017 | 2016 | Change | ||||||||
Total gross margin | 43.8 | % | 43.5 | % | 30 bps | 41.2% | 41.2% | — | |||||
Equipment rentals | 44.9 | % | 44.3 | % | 60 bps | 42.0% | 41.6% | 40 bps | |||||
Sales of rental equipment | 39.6 | % | 39.3 | % | 30 bps | 40.5% | 40.4% | 10 bps | |||||
Sales of new equipment | 15.0 | % | 16.7 | % | (170) bps | 14.3% | 17.7% | (340) bps | |||||
Contractor supplies sales | 33.3 | % | 31.6 | % | 170 bps | 30.0% | 31.7% | (170) bps | |||||
Service and other revenues | 53.3 | % | 60.0 | % | (670) bps | 51.2% | 59.5% | (830) bps |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||
2017 | 2016 | Change | 2017 | 2016 | Change | ||||
Selling, general and administrative ("SG&A") expense | $237 | $179 | 32.4% | $648 | $533 | 21.6% | |||
SG&A expense as a percentage of revenue | 13.4% | 11.9% | 150 bps | 13.7% | 12.6% | 110 bps | |||
Merger related costs | 16 | — | —% | 32 | — | —% | |||
Restructuring charge | 9 | 4 | 125.0% | 28 | 8 | 250.0% | |||
Non-rental depreciation and amortization | 63 | 61 | 3.3% | 189 | 192 | (1.6)% | |||
Interest expense, net | 131 | 110 | 19.1% | 338 | 349 | (3.2)% | |||
Other income, net | (5) | (1) | 400.0% | (5) | (3) | 66.7% | |||
Provision for income taxes | 123 | 116 | 6.0% | 263 | 254 | 3.5% | |||
Effective tax rate | 38.2% | 38.3% | (10) bps | 36.9% | 38.1% | (120) bps |
ABL facility: | |||
Borrowing capacity, net of letters of credit | $ | 2,545 | |
Outstanding debt, net of debt issuance costs (1) | 408 | ||
Interest rate at September 30, 2017 | 2.8 | % | |
Average month-end debt outstanding (1) | 1,243 | ||
Weighted-average interest rate on average debt outstanding | 2.6 | % | |
Maximum month-end debt outstanding (1) | 1,802 | ||
Accounts receivable securitization facility: | |||
Borrowing capacity | 9 | ||
Outstanding debt, net of debt issuance costs | 666 | ||
Interest rate at September 30, 2017 | 2.0 | % | |
Average month-end debt outstanding | 584 | ||
Weighted-average interest rate on average debt outstanding | 1.8 | % | |
Maximum month-end debt outstanding | 667 |
Corporate Rating | Outlook | ||
Moody’s | Ba2 | Stable | |
Standard & Poor’s | BB- | Positive |
Nine Months Ended | |||||||
September 30, | |||||||
2017 | 2016 | ||||||
Net cash provided by operating activities | $ | 1,766 | $ | 1,630 | |||
Purchases of rental equipment | (1,485 | ) | (1,145 | ) | |||
Purchases of non-rental equipment | (87 | ) | (65 | ) | |||
Proceeds from sales of rental equipment | 378 | 361 | |||||
Proceeds from sales of non-rental equipment | 10 | 12 | |||||
Excess tax benefits from share-based payment arrangements (1) | — | 53 | |||||
Free cash flow | $ | 582 | $ | 846 |
(1) | As discussed in note 1 to our condensed consolidated financial statements, we adopted accounting guidance in the first quarter of 2017 that changed the cash flow presentation of excess tax benefits from share-based payment arrangements. In the table above, the excess tax benefits from share-based payment arrangements for 2017 are presented as a component of net cash provided by operating activities, while, for 2016, they are presented as a separate line item. Because we historically included the excess tax benefits from share-based payment arrangements in the free cash flow calculation, the adoption of this guidance did not change the calculation of free cash flow. |
2017 | 2018 | 2019 | 2020 | 2021 | Thereafter | Total | |||||||||||||||
Debt and capital leases (1) | $ | 7 | $ | 698 | $ | 18 | $ | 5 | $ | 644 | $ | 7,080 | $ | 8,452 | |||||||
Interest due on debt (2) | 101 | 398 | 388 | 388 | 378 | 1,566 | 3,219 | ||||||||||||||
Operating leases (1): | |||||||||||||||||||||
Real estate | 27 | 101 | 82 | 63 | 46 | 55 | 374 | ||||||||||||||
Non-rental equipment | 11 | 41 | 34 | 28 | 18 | 11 | 143 | ||||||||||||||
Service agreements (3) | 4 | 13 | 3 | 1 | — | — | 21 | ||||||||||||||
Purchase obligations (4) | 301 | 20 | — | — | — | — | 321 | ||||||||||||||
Total (5) | $ | 451 | $ | 1,271 | $ | 525 | $ | 485 | $ | 1,086 | $ | 8,712 | $ | 12,530 |
(1) | The payments due with respect to a period represent (i) in the case of debt and capital leases, the scheduled principal payments due in such period, and (ii) in the case of operating leases, the minimum lease payments due in such period under non-cancelable operating leases. We have given notice of our intention to redeem the remaining $225 principal amount of our 7 5/8 percent Senior Notes in October 2017 using borrowings available under our ABL facility. The 7 5/8 percent Senior Notes are reflected in the table above using the 2021 maturity date of the ABL facility. |
(2) | Estimated interest payments have been calculated based on the principal amount of debt and the applicable interest rates as of September 30, 2017. As discussed above, in October 2017, we expect to redeem the remaining $225 principal amount of our 7 5/8 percent Senior Notes using borrowings available under our ABL facility. Interest on the 7 5/8 percent Senior Notes is reflected in the table above using the interest rate on the ABL facility and the 2021 maturity date of the ABL facility. |
(3) | These primarily represent service agreements with third parties to provide wireless and network services. |
(4) | As of September 30, 2017, we had outstanding purchase orders, which were negotiated in the ordinary course of business, with our equipment and inventory suppliers. These purchase commitments can generally be cancelled by us with 30 days notice and without cancellation penalties. The equipment and inventory receipts from the suppliers for these purchases and related payments to the suppliers are expected to be completed throughout 2017 and 2018. |
(5) | This information excludes $4 of unrecognized tax benefits. It is not possible to estimate the time period during which these unrecognized tax benefits may be paid to tax authorities. |
Item 3. | Quantitative and Qualitative Disclosures about Market Risk |
Item 4. | Controls and Procedures |
Item 1. | Legal Proceedings |
Item 1A. | Risk Factors |
Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds |
Period | Total Number of Shares Purchased | Average Price Paid Per Share | Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs (2) | Maximum Dollar Amount of Shares That May Yet Be Purchased Under the Program (2) | |||||||||
July 1, 2017 to July 31, 2017 | 619 | (1) | $ | 91.80 | — | — | |||||||
August 1, 2017 to August 31, 2017 | 17,452 | (1) | $ | 116.54 | — | — | |||||||
September 1, 2017 to September 30, 2017 | 923 | (1) | $ | 73.09 | — | — | |||||||
Total | 18,994 | $ | 113.62 | — | $ | 372,997,032 |
(1) | Reflects shares withheld by Holdings to satisfy tax withholding obligations upon the vesting of restricted stock unit awards. These shares were not acquired pursuant to any repurchase plan or program. |
(2) | On July 21, 2015, our Board authorized a $1 billion share repurchase program which commenced in November 2015. In October 2016, we paused repurchases under the program as we evaluated potential acquisition opportunities. As discussed in note 2 to the condensed consolidated financial statements, we completed the acquisitions of NES in April 2017 and Neff in October 2017. In October 2017, our Board authorized the resumption of the share repurchase program, and we intend to complete the program in 2018. |
Item 6. | Exhibits |
2(a) | Agreement and Plan of Merger, dated as of August 16, 2017, by and among United Rentals (North America), Inc., UR Merger Sub III Corporation and Neff Corporation (incorporated herein by reference to Exhibit 2.1 of the United Rentals, Inc. and United Rentals (North America), Inc. Current Report on Form 8-K filed on August 17, 2017) |
3(a) | Fourth Restated Certificate of Incorporation of United Rentals, Inc., dated June 1, 2017 (incorporated by reference to Exhibit 3.2 of the United Rentals, Inc. and United Rentals (North America), Inc. Current Report on Form 8-K filed on June 2, 2017) |
3(b) | Amended and Restated By-Laws of United Rentals, Inc., amended as of May 4, 2017 (incorporated by reference to Exhibit 3.4 of the United Rentals, Inc. and United Rentals (North America), Inc. Current Report on Form 8-K filed on May 4, 2017) |
3(c) | Restated Certificate of Incorporation of United Rentals (North America), Inc., dated April 30, 2012 (incorporated by reference to Exhibit 3(c) of the United Rentals, Inc. and United Rentals (North America), Inc. Quarterly Report on Form 10-Q for the quarter ended June 30, 2013) |
3(d) | By-laws of United Rentals (North America), Inc. dated May 8, 2013 (incorporated by reference to Exhibit 3(d) of the United Rentals, Inc. and United Rentals (North America), Inc. Quarterly Report on Form 10-Q for the quarter ended June 30, 2013) |
4(a) | Indenture for the 4 7/8 percent Notes due 2028, dated as of August 11, 2017, among United Rentals (North America), Inc., United Rentals, Inc., each of United Rentals (North America), Inc.’s subsidiaries named therein and Wells Fargo Bank, National Association, as Trustee (including the Form of 2028 Note) (incorporated by reference to Exhibit 4.1 of the United Rentals, Inc. and United Rentals (North America), Inc. Current Report on Form 8-K filed on August 11, 2017) |
4(b) | Indenture for the 4 5/8 percent Notes due 2025, dated as of September 22, 2017, among United Rentals (North America), Inc., United Rentals, Inc., each of United Rentals (North America), Inc.’s subsidiaries named therein and Wells Fargo Bank, National Association, as Trustee (including the Form of 2025 Note) (incorporated by reference to Exhibit 4.1 of the United Rentals, Inc. and United Rentals (North America), Inc. Current Report on Form 8-K filed on September 22, 2017) |
4(c) | Indenture for the 4 7/8 percent Notes due 2028, dated as of September 22, 2017, among United Rentals (North America), Inc., United Rentals, Inc., each of United Rentals (North America), Inc.’s subsidiaries named therein and Wells Fargo Bank, National Association, as Trustee (including the Form of 2028 Note) (incorporated by reference to Exhibit 4.2 of the United Rentals, Inc. and United Rentals (North America), Inc. Current Report on Form 8-K filed on September 22, 2017) |
10(a) | Assignment and Acceptance Agreement and Amendment No. 6 to Third Amended and Restated Receivables Purchase Agreement and Amendment No. 4 to Third Amended and Restated Purchase and Contribution Agreement, dated as of August 29, 2017, by and among United Rentals (North America), Inc., United Rentals Receivables LLC II, United Rentals, Inc., Liberty Street Funding LLC, Gotham Funding Corporation, Fairway Finance Company, LLC, The Bank of Nova Scotia, PNC Bank, National Association, SunTrust Bank, The Bank of Tokyo-Mitsubishi UFJ, Ltd., New York Branch, Bank of Montreal and The Toronto-Dominion Bank (incorporated by reference to Exhibit 10.1 of the United Rentals, Inc. and United Rentals (North America), Inc. Current Report on Form 8-K filed on August 29, 2017) |
10(b) | Lender Joinder Agreement, dated as of September 29, 2017, among United Rentals, Inc., United Rentals (North America), Inc., United Rentals of Canada, Inc., United Rentals Financing Limited Partnership and certain other subsidiaries of United Rentals, Inc. and Bank of America, N.A., as agent and the lenders party thereto (incorporated by reference to Exhibit 10.1 of the United Rentals, Inc. and United Rentals (North America), Inc. Current Report on Form 8-K filed on September 29, 2017) |
12* | |
31(a)* | |
31(b)* | |
32(a)** | |
32(b)** | |
101 | The following materials from the Quarterly Report on Form 10-Q for United Rentals, Inc. and United Rentals (North America), Inc., for the quarter ended September 30, 2017 filed on October 18, 2017, formatted in XBRL (eXtensible Business Reporting Language): (i) Condensed Consolidated Balance Sheets, (ii) Condensed Consolidated Statements of Income, (iii) Condensed Consolidated Statements of Comprehensive Income, (iv) Condensed Consolidated Statement of Stockholders' Equity, (v) Condensed Consolidated Statements of Cash Flows, and (vi) Notes to the Unaudited Condensed Consolidated Financial Statements. |
* | Filed herewith. |
** | Furnished (and not filed) herewith pursuant to Item 601(b)(32)(ii) of Regulation S-K under the Exchange Act. |
UNITED RENTALS, INC. | ||||
Dated: | October 18, 2017 | By: | /S/ JESSICA T. GRAZIANO | |
Jessica T. Graziano Senior Vice President, Controller and Principal Accounting Officer | ||||
UNITED RENTALS (NORTH AMERICA), INC. | ||||
Dated: | October 18, 2017 | By: | /S/ JESSICA T. GRAZIANO | |
Jessica T. Graziano Senior Vice President, Controller and Principal Accounting Officer | ||||
Year Ended December 31, | Nine Months Ended September 30, | ||||||||||||||||||
2012 | 2013 | 2014 | 2015 | 2016 | 2017 | ||||||||||||||
Earnings: | |||||||||||||||||||
Income before provision for income taxes | $ | 88 | $ | 605 | $ | 850 | $ | 963 | $ | 909 | $ | 712 | |||||||
Add: | |||||||||||||||||||
Fixed charges, net of capitalized interest | 504 | 521 | 520 | 492 | 461 | 336 | |||||||||||||
Total earnings available for fixed charges | 592 | 1,126 | 1,370 | 1,455 | 1,370 | 1,048 | |||||||||||||
Fixed charges (1): | |||||||||||||||||||
Interest expense, net | 512 | 475 | 555 | 567 | 511 | 338 | |||||||||||||
Add back interest income, which is netted in interest expense | 2 | 1 | 2 | 2 | 2 | 2 | |||||||||||||
Add back losses on bond repurchases/retirement of subordinated convertible debentures, included in interest expense | (72 | ) | (3 | ) | (80 | ) | (123 | ) | (101 | ) | (43 | ) | |||||||
Interest expense—subordinated convertible debentures | 4 | 3 | — | — | — | — | |||||||||||||
Capitalized interest | — | — | — | — | — | — | |||||||||||||
Interest component of rent expense | 58 | 45 | 43 | 46 | 49 | 39 | |||||||||||||
Fixed charges | $ | 504 | $ | 521 | $ | 520 | $ | 492 | $ | 461 | $ | 336 | |||||||
Ratio of earnings to fixed charges | 1.2x | 2.2x | 2.6x | 3.0x | 3.0x | 3.1x |
(1) | Fixed charges consist of interest expense, which includes amortization of deferred finance charges, interest expense-subordinated debentures, capitalized interest and imputed interest on our lease obligations. The interest component of rent was determined based on an estimate of a reasonable interest factor at the inception of the leases. |
1. | I have reviewed this quarterly report on Form 10-Q of United Rentals, Inc. and United Rentals (North America), Inc. for the quarterly period ended September 30, 2017; |
2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
3. | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrants as of, and for, the periods presented in this report; |
4. | The registrants' other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrants and have: |
a) | designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrants, including their consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; |
b) | designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles; |
c) | evaluated the effectiveness of the registrants' disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and. |
d) | disclosed in this report any change in the registrants' internal control over financial reporting that occurred during the registrants' most recent fiscal quarter (the registrants' fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrants' internal control over financial reporting; and |
5. | The registrants' other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrants' auditors and the audit committee of the registrants' board of directors (or persons performing the equivalent functions): |
a) | all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrants' ability to record, process, summarize and report financial information; and |
b) | any fraud, whether or not material, that involves management or other employees who have a significant role in the registrants' internal control over financial reporting. |
/S/ MICHAEL J. KNEELAND |
Michael J. Kneeland |
Chief Executive Officer |
1. | I have reviewed this quarterly report on Form 10-Q of United Rentals, Inc. and United Rentals (North America), Inc. for the quarterly period ended September 30, 2017; |
2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
3. | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrants as of, and for, the periods presented in this report; |
4. | The registrants' other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrants and have: |
a) | designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrants, including their consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; |
b) | designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles; |
c) | evaluated the effectiveness of the registrants' disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and. |
d) | disclosed in this report any change in the registrants' internal control over financial reporting that occurred during the registrants' most recent fiscal quarter (the registrants' fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrants' internal control over financial reporting; and |
5. | The registrants' other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrants' auditors and the audit committee of the registrants' board of directors (or persons performing the equivalent functions): |
a) | all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrants' ability to record, process, summarize and report financial information; and |
b) | any fraud, whether or not material, that involves management or other employees who have a significant role in the registrants' internal control over financial reporting. |
/S/ WILLIAM B. PLUMMER |
William B. Plummer |
Chief Financial Officer |
1. | the Report fully complies with the requirements of Section 13(a) or 15(d), as applicable, of the Securities Exchange Act of 1934, as amended (15 U.S.C. 78m); and |
2. | the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Companies. |
/S/ MICHAEL J. KNEELAND |
Michael J. Kneeland |
Chief Executive Officer |
1. | the Report fully complies with the requirements of Section 13(a) or 15(d), as applicable, of the Securities Exchange Act of 1934, as amended (15 U.S.C. 78m); and |
2. | the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Companies. |
/S/ WILLIAM B. PLUMMER |
William B. Plummer |
Chief Financial Officer |
Document And Entity Information - shares |
9 Months Ended | |
---|---|---|
Sep. 30, 2017 |
Oct. 16, 2017 |
|
Document And Entity Information [Abstract] | ||
Entity Registrant Name | UNITED RENTALS INC /DE | |
Entity Central Index Key | 0001067701 | |
Current Fiscal Year End Date | --12-31 | |
Entity Filer Category | Large Accelerated Filer | |
Document Type | 10-Q | |
Document Period End Date | Sep. 30, 2017 | |
Document Fiscal Year Focus | 2017 | |
Document Fiscal Period Focus | Q3 | |
Amendment Flag | false | |
Entity Common Stock, Shares Outstanding | 84,574,589 |
CONDENSED CONSOLIDATED BALANCE SHEETS (Parenthetical) - USD ($) $ in Millions |
Sep. 30, 2017 |
Dec. 31, 2016 |
---|---|---|
Statement of Financial Position [Abstract] | ||
Allowance for doubtful accounts | $ 57 | $ 54 |
Common stock, par value (in dollars per share) | $ 0.01 | $ 0.01 |
Common stock, shares authorized | 500,000,000 | 500,000,000 |
Common stock, shares issued | 112,334,897 | 111,985,215 |
Common stock, shares outstanding | 84,571,724 | 84,222,042 |
Treasury stock, shares | 27,763,173 | 27,763,173 |
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (UNAUDITED) - USD ($) $ in Millions |
3 Months Ended | 9 Months Ended | ||||
---|---|---|---|---|---|---|
Sep. 30, 2017 |
Sep. 30, 2016 |
Sep. 30, 2017 |
Sep. 30, 2016 |
|||
Statement of Comprehensive Income [Abstract] | ||||||
Net income | $ 199 | $ 187 | $ 449 | $ 413 | ||
Other comprehensive income (loss), net of tax: | ||||||
Foreign currency translation adjustments | 41 | (9) | 75 | 51 | ||
Fixed price diesel swaps | 1 | 0 | 0 | 3 | ||
Other comprehensive income (loss) | 42 | (9) | 75 | 54 | ||
Comprehensive income (loss) | [1] | $ 241 | $ 178 | $ 524 | $ 467 | |
|
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (UNAUDITED) (Parenthetical) - USD ($) |
3 Months Ended | 9 Months Ended | ||
---|---|---|---|---|
Sep. 30, 2017 |
Sep. 30, 2016 |
Sep. 30, 2017 |
Sep. 30, 2016 |
|
Statement of Comprehensive Income [Abstract] | ||||
Reclassifications from accumulated other comprehensive income reflected in other comprehensive income | $ 0 | $ 0 | $ 0 | $ 0 |
Tax impact related to foreign currency translation adjustments | 0 | 0 | 0 | 0 |
Taxes associated with other comprehensive income | $ 0 | $ 0 | $ 0 | $ 0 |
CONDENSED CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY (UNAUDITED) - 9 months ended Sep. 30, 2017 - USD ($) shares in Millions, $ in Millions |
Total |
Common Stock |
Additional Paid-in Capital |
Retained Earnings |
Treasury Stock |
Accumulated Other Comprehensive (Loss) Income |
[2] | |||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Balance (shares) at Dec. 31, 2016 | 84 | [1] | (28) | |||||||||
Balance at Dec. 31, 2016 | $ 1,648 | $ 1 | $ 2,288 | $ 1,654 | $ (2,077) | $ (218) | ||||||
Increase (Decrease) in Stockholders' Equity [Roll Forward] | ||||||||||||
Net income | 449 | 449 | ||||||||||
Foreign currency translation adjustments | 75 | 75 | ||||||||||
Stock compensation expense, net (in shares) | [1] | 1 | ||||||||||
Stock compensation expense, net | 64 | |||||||||||
Exercise of common stock options | 1 | |||||||||||
Shares repurchased and retired | (26) | |||||||||||
Other | (5) | |||||||||||
Balance (shares) at Sep. 30, 2017 | 85 | [1] | (28) | |||||||||
Balance at Sep. 30, 2017 | $ 2,211 | $ 1 | $ 2,322 | $ 2,108 | $ (2,077) | $ (143) | ||||||
|
CONDENSED CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY (UNAUDITED) (Parenthetical) shares in Millions |
12 Months Ended |
---|---|
Dec. 31, 2016
shares
| |
Common Stock | |
Decrease in common stock outstanding (in shares) | 8 |
Organization, Description of Business and Basis of Presentation |
9 Months Ended | ||||||||
---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2017 | |||||||||
Organization, Consolidation and Presentation of Financial Statements [Abstract] | |||||||||
Organization, Description of Business and Basis of Presentation | Organization, Description of Business and Basis of Presentation United Rentals, Inc. (“Holdings,” “URI” or the “Company”) is principally a holding company and conducts its operations primarily through its wholly owned subsidiary, United Rentals (North America), Inc. (“URNA”), and subsidiaries of URNA. Holdings’ primary asset is its sole ownership of all issued and outstanding shares of common stock of URNA. URNA’s various credit agreements and debt instruments place restrictions on its ability to transfer funds to its shareholder. We rent equipment to a diverse customer base that includes construction and industrial companies, manufacturers, utilities, municipalities, homeowners and government entities in the United States and Canada. In addition to renting equipment, we sell new and used rental equipment, as well as related contractor supplies, parts and service. We have prepared the accompanying unaudited condensed consolidated financial statements in accordance with the accounting policies described in our annual report on Form 10-K for the year ended December 31, 2016 (the “2016 Form 10-K”) and the interim reporting requirements of Form 10-Q. Accordingly, certain information and note disclosures normally included in financial statements prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) have been condensed or omitted. These unaudited condensed consolidated financial statements should be read in conjunction with the 2016 Form 10-K. In our opinion, all adjustments, consisting only of normal recurring adjustments, which are necessary for a fair presentation of financial condition, operating results and cash flows for the interim periods presented have been made. Interim results of operations are not necessarily indicative of the results of the full year. New Accounting Pronouncements Leases. In March 2016, the Financial Accounting Standards Board (“FASB”) issued guidance ("Topic 842") to increase transparency and comparability among organizations by requiring i) recognition of lease assets and lease liabilities on the balance sheet and ii) disclosure of key information about leasing arrangements. Some changes to the lessor accounting guidance were made to align both of the following: i) the lessor accounting guidance with certain changes made to the lessee accounting guidance and ii) key aspects of the lessor accounting model with revenue recognition guidance. Topic 842 will be effective for fiscal years and interim periods beginning after December 15, 2018, and early adoption is permitted. A modified retrospective approach is required for adoption for all leases that exist at or commence after the date of initial application with an option to use certain practical expedients. We expect to adopt this guidance when effective. As discussed below, most of our equipment rental revenues, which accounted for 86 percent of total revenues for the nine months ended September 30, 2017, will be accounted for under the current lease accounting standard ("Topic 840") until the adoption of Topic 842. While our review of the equipment rental revenue accounting under Topic 842 is ongoing, we have tentatively concluded that no significant changes are expected to the accounting for most of our equipment rental revenues upon adoption of Topic 842. Under Topic 842, our operating leases, which include both real estate and non-rental equipment, will result in lease assets and lease liabilities being recognized on the balance sheet. We lease a significant portion of our branch locations, and also lease other premises used for purposes such as district and regional offices and service centers. We expect that the quantification of the amount of the lease assets and lease liabilities that we will recognize on our balance sheet will take a significant amount of time given the size of our lease portfolio. While our review of the lessee accounting requirements of Topic 842 is ongoing, we believe that the impact on our balance sheet, while not currently estimable, will be significant. Revenue from Contracts with Customers. In May 2014, and in subsequent updates, the FASB issued guidance ("Topic 606") to clarify the principles for recognizing revenue. This guidance includes the required steps to achieve the core principle that an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. This guidance will be effective for fiscal years and interim periods beginning after December 15, 2017, and early adoption (for fiscal years and interim periods beginning after December 15, 2016) is permitted. We expect to adopt this guidance when effective. Upon adoption of Topic 606, we will recognize revenue in accordance with two different accounting standards: 1) Topic 606 and 2) Topic 840. As discussed above, we expect to adopt Topic 842, an update to Topic 840, when it becomes effective, on January 1, 2019. While our review of our revenue accounting is ongoing, we expect that most of our equipment rental revenues, which accounted for 86 percent of total revenues for the nine months ended September 30, 2017, will be accounted for under Topic 840 until the adoption of Topic 842, and that our non-equipment rental revenues will be accounted for under Topic 606. While our review of our non-equipment rental revenue accounting is ongoing, we do not believe that Topic 606 will have a significant impact on our financial statements. We are also evaluating the disclosure requirements of Topic 606, as well as its impact on our internal controls over financial reporting. Statement of Cash Flows. In August 2016, the FASB issued guidance to reduce the diversity in the presentation of certain cash receipts and cash payments presented and classified in the statement of cash flows. The guidance addresses the following specific cash flow issues: (1) debt prepayment or debt extinguishment costs, (2) settlement of zero-coupon debt instruments or other debt instruments with coupon interest rates that are insignificant in relation to the effective interest rate of the borrowing, (3) contingent consideration payments made after a business combination, (4) proceeds from the settlement of insurance claims, (5) proceeds from settlement of corporate-owned life insurance policies, including bank-owned life insurance policies, (6) distributions received from equity method investees, (7) beneficial interests in securitization transitions and (8) separately identifiable cash flows and application of predominance principle. The guidance will be effective for fiscal years and interim periods beginning after December 15, 2017, and early adoption is permitted. The guidance requires retrospective adoption. We expect to adopt this guidance when effective, and do not expect the guidance to have a significant impact on our financial statements. Measurement of Credit Losses on Financial Instruments. In June 2016, the FASB issued guidance that will require companies to present assets held at amortized cost and available for sale debt securities net of the amount expected to be collected. The guidance requires the measurement of expected credit losses to be based on relevant information from past events, including historical experiences, current conditions and reasonable and supportable forecasts that affect collectibility. The guidance will be effective for fiscal years and interim periods beginning after December 15, 2019 and early adoption is permitted for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years. Different components of the guidance require modified retrospective or prospective adoption. We are currently assessing whether we will early adopt, and the impact on our financial statements is not currently estimable. Intra-Entity Transfers of Assets Other Than Inventory. In October 2016, the FASB issued guidance that will require companies to recognize the income tax effects of intra-entity sales and transfers of assets other than inventory in the period in which the transfer occurs. The guidance will be effective for fiscal years and interim periods beginning after December 15, 2017, and early adoption is permitted. The guidance requires modified retrospective adoption. We expect to adopt this guidance when effective, and do not expect the guidance to have a significant impact on our financial statements. Simplifying the Test for Goodwill Impairment. In January 2017, the FASB issued guidance intended to simplify the subsequent accounting for goodwill acquired in a business combination. Prior guidance required utilizing a two-step process to review goodwill for impairment. A second step was required if there was an indication that an impairment may exist, and the second step required calculating the potential impairment by comparing the implied fair value of the reporting unit's goodwill (as if purchase accounting were performed on the testing date) with the carrying amount of the goodwill. The new guidance eliminates the second step from the goodwill impairment test. Under the new guidance, an entity should perform its annual, or interim, goodwill impairment test by comparing the fair value of a reporting unit with its carrying amount, and then recognize an impairment charge for the amount by which the carrying amount exceeds the reporting unit’s fair value (although the loss should not exceed the total amount of goodwill allocated to the reporting unit). The guidance requires prospective adoption and will be effective for annual or interim goodwill impairment tests in fiscal years beginning after December 15, 2019. Early adoption of this guidance is permitted for interim or annual goodwill impairment tests performed on testing dates after January 1, 2017. We expect to adopt this guidance when effective, and do not expect it to have a significant impact on our financial statements. Clarifying the Definition of a Business. In January 2017, the FASB issued guidance to clarify the definition of a business with the objective of assisting entities with evaluating whether transactions should be accounted for as acquisitions (or disposals) of assets or businesses. The definition of a business affects many areas of accounting including acquisitions, disposals, goodwill, and consolidation. The guidance is intended to make determining when a set of assets and activities is a business more consistent and cost-efficient. The guidance will be effective for fiscal years and interim periods beginning after December 15, 2017 and early adoption is permitted for transactions that occurred before the issuance date or effective date of the guidance if the transactions were not reported in financial statements that have been issued or made available for issuance. We expect to adopt this guidance when effective. The impact of this guidance will depend on the nature of our activities after adoption, and fewer transactions may be treated as acquisitions (or disposals) of businesses after adoption. Stock Compensation: Scope of Modification Accounting. In May 2017, the FASB issued guidance to provide clarity and reduce both the (1) diversity in practice and (2) cost and complexity when changing the terms or conditions of share-based payment awards. Under the updated guidance, a modification is defined as a change in the terms or conditions of a share-based payment award, and an entity should account for the effects of a modification unless all of the following are met: 1.The fair value of the modified award is the same as the fair value of the original award immediately before the original award is modified. If the modification does not affect any of the inputs to the valuation techniques that the entity uses to value the award, the entity is not required to estimate the value immediately before and after the modification. 2.The vesting conditions of the modified award are the same as the vesting conditions of the original award immediately before the original award is modified. 3.The classification of the modified award as an equity instrument or a liability instrument is the same as the classification of the original award immediately before the original award is modified. This guidance requires prospective adoption and will be effective for fiscal years and interim periods beginning after December 15, 2017, and early adoption is permitted. The majority of our modifications relate to the acceleration of vesting conditions and we would continue to be required to account for the effects of such modifications under the updated guidance. We expect to adopt this guidance when effective, and do not expect that this guidance will have a significant impact on our financial statements. Derivatives and Hedging. In August 2017, the FASB issued guidance with the objective of improving the financial reporting of hedging relationships to better portray the economic results of an entity’s risk management activities in its financial statements. The guidance is additionally intended to simplify hedge accounting, and no longer requires separate measurement and reporting of hedge ineffectiveness. For cash flow and net investment hedges existing at the date of adoption, entities must apply a cumulative-effect adjustment related to eliminating the separate measurement of ineffectiveness to accumulated other comprehensive income with a corresponding adjustment to the opening balance of retained earnings. The amended presentation and disclosure guidance is required prospectively. The guidance will be effective for fiscal years and interim periods beginning after December 15, 2018, and early adoption is permitted. We are currently assessing whether we will early adopt. Given our currently limited use of derivative instruments (see note 6 to our condensed consolidated financial statements), the guidance is not expected to have a significant impact on our financial statements. Guidance Adopted in 2017 Improvements to Employee Share-Based Payment Accounting. In the first quarter of 2017, we adopted guidance that simplified several aspects of the accounting for share-based payment transactions, including the income tax consequences, classification of awards as either equity or liabilities, and classification on the statement of cash flows. We prospectively adopted the amendments in this guidance that relate to the classification of excess tax benefits from share-based payment arrangements on the statement of cash flows. The excess tax benefits from share-based payment arrangements result from stock-based compensation windfall deductions in excess of the amounts reported for financial reporting purposes. In the nine months ended September 30, 2017, we recognized $8 of such excess tax benefits, and, pursuant to the adopted guidance, net income increased by $8, or $0.10 per diluted share, reflecting the tax reduction associated with the excess tax benefits. Prior periods have not been adjusted to reflect the new guidance related to the classification of the excess tax benefits, as we have elected to prospectively adopt such guidance. Accordingly, our statement of cash flows for the nine months ended September 30, 2016 reflects $53 of such excess tax benefits within net cash used in financing activities. All of the excess tax benefits for the nine months ended September 30, 2016 pertain to share based payments that vested prior to 2016, and, accordingly, would not have impacted net income under the new guidance. Other significant components of the adopted guidance include:
|
Acquisitions |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2017 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Business Combinations [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Acquisitions | Acquisitions NES Acquisition In April 2017, we completed the acquisition of NES Rentals Holdings II, Inc. (“NES”). NES was a provider of rental equipment with 73 branches located throughout the eastern half of the U.S., and had approximately 1,100 employees and approximately $900 of rental assets at original equipment cost as of December 31, 2016. NES had annual revenues of approximately $369. The acquisition is expected to: •Increase our density in strategically important markets, including the East Coast, Gulf States and the Midwest; •Strengthen our relationships with local and strategic accounts in the construction and industrial sectors, which we expect will enhance cross-selling opportunities and drive revenue synergies; and •Create meaningful opportunities for cost synergies in areas such as corporate overhead, operational efficiencies and purchasing. The aggregate consideration paid to holders of NES common stock and options was approximately $960. The acquisition and related fees and expenses were funded through available cash, drawings on our senior secured asset-based revolving credit facility (“ABL facility”) and new debt issuances. See note 8 to the condensed consolidated financial statements for additional detail on the debt issuances. The following table summarizes the estimated fair values of the assets acquired and liabilities assumed as of the acquisition date. The opening balance sheet values assigned to these assets and liabilities are based on preliminary valuations and are subject to change as we obtain additional information during the acquisition measurement period.
(1) The fair value of accounts receivables acquired was $49, and the gross contractual amount was $53. We estimated that $4 would be uncollectible. (2) The following table reflects the estimated fair values and useful lives of the acquired intangible assets identified based on our purchase accounting assessments:
(3) The acquired debt reflects capital lease obligations. (4) All of the goodwill was assigned to our general rentals segment. The level of goodwill that resulted from the acquisition is primarily reflective of NES's going-concern value, the value of NES's assembled workforce, new customer relationships expected to arise from the acquisition, and operational synergies that we expect to achieve that would not be available to other market participants. $1 of goodwill is expected to be deductible for income tax purposes. The three and nine months ended September 30, 2017 include NES acquisition-related costs of $1 and $17, respectively, which are included in “Merger related costs” in our condensed consolidated statements of income. The merger related costs are comprised of financial and legal advisory fees. In addition to the acquisition-related costs reflected in our condensed consolidated statements of income, the debt issuance costs and the original issue premiums associated with the issuance of debt to fund the acquisition are reflected, net of amortization subsequent to the acquisition date, in long-term debt in our condensed consolidated balance sheets. See note 8 to the condensed consolidated financial statements for additional detail on the debt issuances. Since the acquisition date, significant amounts of fleet have been moved between URI locations and the acquired NES locations, and it is not practicable to reasonably estimate the amounts of revenue and earnings of NES since the acquisition date. The impact of the NES acquisition on our equipment rentals revenue is primarily reflected in the increases in the volume of OEC on rent of 18.2 percent and 14.5 percent for the three and nine months ended September 30, 2017, respectively. The pro forma information below gives effect to the NES acquisition as if it had been completed on January 1, 2016 (“the pro forma acquisition date”). The pro forma information is not necessarily indicative of our results of operations had the acquisition been completed on the above date, nor is it necessarily indicative of our future results. The pro forma information does not reflect any cost savings from operating efficiencies or synergies that could result from the acquisition, and also does not reflect additional revenue opportunities following the acquisition. The pro forma information includes adjustments to record the assets and liabilities of NES at their respective fair values based on available information and to give effect to the financing for the acquisition and related transactions. The pro forma adjustments reflected in the table below are subject to change as additional analysis is performed. The opening balance sheet values assigned to the assets acquired and liabilities assumed are based on preliminary valuations and are subject to change as we obtain additional information during the acquisition measurement period. Increases or decreases in the estimated fair values of the net assets acquired may impact our statements of income in future periods. We expect that the values assigned to the assets acquired and liabilities assumed will be finalized in 2017. The table below presents unaudited pro forma consolidated income statement information as if NES had been included in our consolidated results for the entire periods reflected:
(1) Depreciation of rental equipment and non-rental depreciation were adjusted for the fair value mark-ups of equipment acquired in the NES acquisition. The useful lives assigned to such equipment did not change significantly from the lives historically used by NES. (2) Cost of rental equipment sales was adjusted for the fair value mark-ups of rental equipment acquired in the NES acquisition. (3) In 2016, NES sold its equity interest in a successor company and recognized a gain of $7. This gain was eliminated as the equity interest that was sold is not a component of the combined company. (4) To partially fund the NES acquisition, URNA issued an aggregate of $500 principal amount of debt, as discussed in note 8 to the condensed consolidated financial statements. Drawings on the ABL facility were also used to partially fund the purchase price. Interest expense was adjusted to reflect these changes in our debt portfolio. (5) NES historic interest on debt that is not part of the combined entity was eliminated. (6) Merger related costs comprised of financial and legal advisory fees associated with the NES acquisition were eliminated as they were assumed to have been recognized prior to the pro forma acquisition date. The merger related costs reflected in our condensed consolidated statements of income also include costs associated with the acquisition of Neff Corporation (“Neff”) discussed below. (7) We expect to recognize restructuring charges primarily comprised of severance costs and branch closure charges associated with the acquisition over a period of approximately one year following the acquisition date, which, for the pro forma presentation, was January 1, 2016. As such, the restructuring charges recognized in 2017 were moved to 2016. The restructuring charges reflected in our condensed consolidated statements of income also include non-NES restructuring charges, as discussed in note 4 to the condensed consolidated financial statements. We do not expect to recognize significant additional restructuring charges associated with the acquisition. The 2016 restructuring charges above reflect the total charges recorded as of September 30, 2017 recognized on a straight-line basis from the pro forma acquisition date through September 30, 2016. Neff Acquisition In August 2017, we entered into a definitive merger agreement with Neff, pursuant to which we agreed to acquire Neff in an all cash transaction. The merger closed on October 2, 2017. The aggregate consideration paid to complete the acquisition was approximately $1.3 billion. The merger and related fees and expenses were funded through available cash, drawings on current debt facilities and new debt issuances. See note 8 to the condensed consolidated financial statements for additional detail on the debt issuances. Neff was a provider of earthmoving, material handling, aerial and other equipment, and had 69 branches located in 14 states, with a concentration in southern geographies. Neff had approximately 1,100 employees and approximately $860 of rental assets at original equipment cost as of September 30, 2017. Neff had annual revenues of approximately $413. |
Segment Information |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2017 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Segment Reporting [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Segment Information | Segment Information Our reportable segments are i) general rentals and ii) trench, power and pump. The general rentals segment includes the rental of i) general construction and industrial equipment, such as backhoes, skid-steer loaders, forklifts, earthmoving equipment and material handling equipment, ii) aerial work platforms, such as boom lifts and scissor lifts and iii) general tools and light equipment, such as pressure washers, water pumps and power tools. The general rentals segment reflects the aggregation of ten geographic regions—Gulf South, Industrial (which serves the geographic Gulf region and has a strong industrial presence), Mid-Atlantic, Mid-Central, Midwest, Northeast, Pacific West, South, Southeast and Western Canada—and operates throughout the United States and Canada. We periodically review the size and geographic scope of our regions, and have occasionally reorganized the regions to create a more balanced and effective structure. The trench, power and pump segment includes the rental of specialty construction products such as i) trench safety equipment, such as trench shields, aluminum hydraulic shoring systems, slide rails, crossing plates, construction lasers and line testing equipment for underground work, ii) power and HVAC equipment, such as portable diesel generators, electrical distribution equipment, and temperature control equipment and iii) pumps primarily used by municipalities, industrial plants, and mining, construction, and agribusiness customers. The trench, power and pump segment is comprised of the following regions, each of which primarily rents the corresponding equipment type described above: (i) the Trench Safety region, (ii) the Power and HVAC region, and (iii) the Pump Solutions region. The trench, power and pump segment’s customers include construction companies involved in infrastructure projects, municipalities and industrial companies. This segment operates throughout the United States and in Canada. These segments align our external segment reporting with how management evaluates and allocates resources. We evaluate segment performance based on segment equipment rentals gross profit. The following tables set forth financial information by segment.
Equipment rentals gross profit is the primary measure management reviews to make operating decisions and assess segment performance. The following is a reconciliation of equipment rentals gross profit to income before provision for income taxes:
|
Restructuring Charges |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2017 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Restructuring and Related Activities [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Restructuring Charges | Restructuring Charges Restructuring Charges Restructuring charges primarily include severance costs associated with headcount reductions, as well as branch closure charges which principally relate to continuing lease obligations at vacant facilities. We incur severance costs and branch closure charges in the ordinary course of our business. We only include such costs that are part of a restructuring program as restructuring charges. Since the first such restructuring program was initiated in 2008, we have completed three restructuring programs and have incurred total restructuring charges of $262. Closed Restructuring Programs We have three closed restructuring programs. The first was initiated in 2008 in recognition of a challenging economic environment and was completed in 2011. The second was initiated following the April 30, 2012 acquisition of RSC Holdings Inc. ("RSC"), and was completed in 2013. The third was initiated in the fourth quarter of 2015 in response to challenges in our operating environment. In particular, during 2015, we experienced volume and pricing pressure in our general rental business and our Pump Solutions region associated with upstream oil and gas customers. Additionally, our Lean initiatives did not fully generate the anticipated cost savings due to lower than expected growth. In 2016, we achieved the anticipated run rate savings from the Lean initiatives, and this restructuring program was completed in 2016. NES/Neff/Project XL Restructuring Program In the second quarter of 2017, we initiated a restructuring program following the closing of the NES acquisition discussed in note 2 to the condensed consolidated financial statements. The restructuring program also includes actions undertaken associated with Project XL, which is a set of eight specific work streams focused on driving profitable growth through revenue opportunities and generating incremental profitability through cost savings across our business. Additionally, following the closing of the Neff acquisition that is discussed in note 2 to the condensed consolidated financial statements on October 2, 2017, the restructuring program will include actions that we expect to undertake associated with the Neff acquisition. We expect to complete the restructuring program in the first half of 2018. The total costs expected to be incurred in connection with the program are not currently estimable, as we are still identifying the actions that will be undertaken. The table below provides certain information concerning restructuring activity during the nine months ended September 30, 2017:
_________________
|
Goodwill and Other Intangible Assets |
9 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2017 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Goodwill and Intangible Assets Disclosure [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Goodwill and Other Intangible Assets | Goodwill and Other Intangible Assets The following table presents the changes in the carrying amount of goodwill for the nine months ended September 30, 2017:
_________________
Other intangible assets were comprised of the following at September 30, 2017 and December 31, 2016:
Our other intangibles assets, net at September 30, 2017 include the following assets associated with the acquisition of NES discussed in note 2 to our condensed consolidated financial statements. No residual value has been assigned to these assets which are being amortized using the sum of the years' digits method, which we believe best reflects the estimated pattern in which the economic benefits will be consumed.
Amortization expense for other intangible assets was $41 and $42 for the three months ended September 30, 2017 and 2016, respectively, and $125 and $132 for the nine months ended September 30, 2017 and 2016, respectively. As of September 30, 2017, estimated amortization expense for other intangible assets for each of the next five years and thereafter is as follows:
|
Derivatives |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2017 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Derivative Instruments and Hedging Activities Disclosure [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Derivatives | Derivatives We recognize all derivative instruments as either assets or liabilities at fair value, and recognize changes in the fair value of the derivative instruments based on the designation of the derivative. We are exposed to certain risks relating to our ongoing business operations. During the nine months ended September 30, 2017 and 2016, the risks we managed using derivative instruments were diesel price risk and foreign currency exchange rate risk. At September 30, 2017, we had outstanding fixed price swap contracts on diesel purchases which were entered into to mitigate the price risk associated with forecasted purchases of diesel. During the nine months ended September 30, 2017, we entered into forward contracts to purchase Canadian dollars to mitigate the foreign currency exchange rate risk associated with certain Canadian dollar denominated intercompany loans. There were no outstanding forward contracts to purchase Canadian dollars at September 30, 2017. Fixed Price Diesel Swaps The fixed price swap contracts on diesel purchases that were outstanding at September 30, 2017 were designated and qualify as cash flow hedges and the effective portion of the gain or loss on these contracts is reported as a component of accumulated other comprehensive income and is reclassified into earnings in the period during which the hedged transaction affects earnings (i.e., when the hedged gallons of diesel are used). The remaining gain or loss on the fixed price swap contracts in excess of the cumulative change in the present value of future cash flows of the hedged item, if any (i.e., the ineffective portion), is recognized in our condensed consolidated statements of income during the current period. As of September 30, 2017, we had outstanding fixed price swap contracts covering 2.7 million gallons of diesel which will be purchased throughout 2017 and 2018. Foreign Currency Forward Contracts The forward contracts to purchase Canadian dollars, which were all settled as of September 30, 2017, represented derivative instruments not designated as hedging instruments and gains or losses due to changes in the fair value of the forward contracts were recognized in our consolidated statements of income during the period in which the changes in fair value occurred. During the three and nine months ended September 30, 2017, forward contracts were used to purchase $326 and $728 Canadian dollars, respectively, representing the total amount due at maturity for certain Canadian dollar denominated intercompany loans that were settled during the three and nine months ended September 30, 2017. Upon maturity, the proceeds from the forward contracts were used to pay down the Canadian dollar denominated intercompany loans. Financial Statement Presentation As of September 30, 2017 and December 31, 2016, immaterial amounts ($1 or less) were reflected in prepaid expenses and other assets, accrued expenses and other liabilities, and accumulated other comprehensive income in our condensed consolidated balance sheets associated with the outstanding fixed price swap contracts that were designated and qualify as cash flow hedges. The effect of our derivative instruments on our condensed consolidated statements of income for the three and nine months ended September 30, 2017 and 2016 was as follows:
|
Fair Value Measurements |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2017 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Fair Value Disclosures [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Fair Value Measurements | Fair Value Measurements We account for certain assets and liabilities at fair value. We categorize each of our fair value measurements in one of the following three levels based on the lowest level input that is significant to the fair value measurement in its entirety: Level 1- Inputs to the valuation methodology are unadjusted quoted prices in active markets for identical assets or liabilities. Level 2- Observable inputs other than quoted prices in active markets for identical assets or liabilities include:
If the asset or liability has a specified (contractual) term, the Level 2 input must be observable for substantially the full term of the asset or liability. Level 3- Inputs to the valuation methodology are unobservable (i.e., supported by little or no market activity) and significant to the fair value measure. Assets and Liabilities Measured at Fair Value As of September 30, 2017 and December 31, 2016, our only assets and liabilities measured at fair value were our fixed price diesel swaps contracts, which are Level 2 derivatives measured at fair value on a recurring basis. As of September 30, 2017 and December 31, 2016, immaterial amounts ($1 or less) were reflected in prepaid expenses and other assets, and accrued expenses and other liabilities in our condensed consolidated balance sheets, reflecting the fair values of the fixed price diesel swaps contracts. As discussed in note 6 to the condensed consolidated financial statements, we entered into the fixed price swap contracts on diesel purchases to mitigate the price risk associated with forecasted purchases of diesel. Fair value is determined based on observable market data. As of September 30, 2017, we have fixed price swap contracts that mature throughout 2017 and 2018 covering 2.7 million gallons of diesel which we will buy at the average contract price of $2.58 per gallon, while the average forward price for the hedged gallons was $2.78 per gallon as of September 30, 2017. Fair Value of Financial Instruments The carrying amounts reported in our condensed consolidated balance sheets for accounts receivable, accounts payable and accrued expenses and other liabilities approximate fair value due to the immediate to short-term maturity of these financial instruments. The fair values of our ABL facility, accounts receivable securitization facility and capital leases approximated their book values as of September 30, 2017 and December 31, 2016. The estimated fair values of our financial instruments, all of which are categorized in Level 1 of the fair value hierarchy, as of September 30, 2017 and December 31, 2016 have been calculated based upon available market information, and were as follows:
|
Debt |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2017 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Disclosure [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt | Debt Debt, net of unamortized original issue discounts or premiums, and unamortized debt issuance costs, consists of the following:
___________________
Loan Covenants and Compliance As of September 30, 2017, we were in compliance with the covenants and other provisions of the ABL facility, the accounts receivable securitization facility and the senior notes. Any failure to be in compliance with any material provision or covenant of these agreements could have a material adverse effect on our liquidity and operations. The only financial maintenance covenant that currently exists under the ABL facility is the fixed charge coverage ratio. Subject to certain limited exceptions specified in the ABL facility, the fixed charge coverage ratio covenant under the ABL facility will only apply in the future if specified availability under the ABL facility falls below 10 percent of the maximum revolver amount under the ABL facility. When certain conditions are met, cash and cash equivalents and borrowing base collateral in excess of the ABL facility size may be included when calculating specified availability under the ABL facility. As of September 30, 2017, specified availability under the ABL facility exceeded the required threshold and, as a result, this financial maintenance covenant was inapplicable. Under our accounts receivable securitization facility, we are required, among other things, to maintain certain financial tests relating to: (i) the default ratio, (ii) the delinquency ratio, (iii) the dilution ratio and (iv) days sales outstanding. The accounts receivable securitization facility also requires us to comply with the fixed charge coverage ratio under the ABL facility, to the extent the ratio is applicable under the ABL facility. |
Legal and Regulatory Matters |
9 Months Ended |
---|---|
Sep. 30, 2017 | |
Commitments and Contingencies Disclosure [Abstract] | |
Legal and Regulatory Matters | Legal and Regulatory Matters We are subject to a number of claims and proceedings that generally arise in the ordinary course of our business. These matters include, but are not limited to, general liability claims (including personal injury, property and auto claims), indemnification and guarantee obligations, employee injuries and employment-related claims, self-insurance obligations, contract and real estate matters, and other general business litigation. Based on advice of counsel and available information, including current status or stage of proceeding, and taking into account accruals for matters where we have established them, we currently believe that any liabilities ultimately resulting from such claims and proceedings will not, individually or in the aggregate, have a material adverse effect on our consolidated financial condition, results of operations or cash flows. |
Earnings Per Share |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2017 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Earnings Per Share [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Earnings Per Share | Earnings Per Share Basic earnings per share is computed by dividing net income available to common stockholders by the weighted-average number of common shares outstanding. Diluted earnings per share is computed by dividing net income available to common stockholders by the weighted-average number of common shares plus the effect of dilutive potential common shares outstanding during the period. The following table sets forth the computation of basic and diluted earnings per share (shares in thousands):
|
Condensed Consolidating Financial Information of Guarantor Subsidiaries |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2017 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Condensed Financial Information of Parent Company Only Disclosure [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Condensed Consolidating Financial Information of Guarantor Subsidiaries | 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 7 5/8 percent Senior Notes due 2022 and 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 September 30, 2017, the amount available for distribution under the most restrictive of these covenants was $536. The Company’s total available capacity for making share repurchases and dividend payments includes the intercompany receivable balance of Parent. As of September 30, 2017, 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 $1.234 billion. The condensed consolidating financial information of Parent and its subsidiaries is as follows: CONDENSED CONSOLIDATING BALANCE SHEET September 30, 2017
CONDENSED CONSOLIDATING BALANCE SHEET December 31, 2016
CONDENSED CONSOLIDATING STATEMENT OF INCOME AND COMPREHENSIVE INCOME For the Three Months Ended September 30, 2017
CONDENSED CONSOLIDATING STATEMENT OF INCOME AND COMPREHENSIVE INCOME For the Three Months Ended September 30, 2016
CONDENSED CONSOLIDATING STATEMENT OF INCOME AND COMPREHENSIVE INCOME For the Nine Months Ended September 30, 2017
CONDENSED CONSOLIDATING STATEMENT OF INCOME AND COMPREHENSIVE INCOME For the Nine Months Ended September 30, 2016
CONDENSED CONSOLIDATING CASH FLOW INFORMATION For the Nine Months Ended September 30, 2017
CONDENSED CONSOLIDATING CASH FLOW INFORMATION For the Nine Months Ended September 30, 2016
|
Organization, Description of Business and Basis of Presentation (Policies) |
9 Months Ended | ||||||||
---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2017 | |||||||||
Organization, Consolidation and Presentation of Financial Statements [Abstract] | |||||||||
New Accounting Pronouncements and Guidance Adopted in 2017 | New Accounting Pronouncements Leases. In March 2016, the Financial Accounting Standards Board (“FASB”) issued guidance ("Topic 842") to increase transparency and comparability among organizations by requiring i) recognition of lease assets and lease liabilities on the balance sheet and ii) disclosure of key information about leasing arrangements. Some changes to the lessor accounting guidance were made to align both of the following: i) the lessor accounting guidance with certain changes made to the lessee accounting guidance and ii) key aspects of the lessor accounting model with revenue recognition guidance. Topic 842 will be effective for fiscal years and interim periods beginning after December 15, 2018, and early adoption is permitted. A modified retrospective approach is required for adoption for all leases that exist at or commence after the date of initial application with an option to use certain practical expedients. We expect to adopt this guidance when effective. As discussed below, most of our equipment rental revenues, which accounted for 86 percent of total revenues for the nine months ended September 30, 2017, will be accounted for under the current lease accounting standard ("Topic 840") until the adoption of Topic 842. While our review of the equipment rental revenue accounting under Topic 842 is ongoing, we have tentatively concluded that no significant changes are expected to the accounting for most of our equipment rental revenues upon adoption of Topic 842. Under Topic 842, our operating leases, which include both real estate and non-rental equipment, will result in lease assets and lease liabilities being recognized on the balance sheet. We lease a significant portion of our branch locations, and also lease other premises used for purposes such as district and regional offices and service centers. We expect that the quantification of the amount of the lease assets and lease liabilities that we will recognize on our balance sheet will take a significant amount of time given the size of our lease portfolio. While our review of the lessee accounting requirements of Topic 842 is ongoing, we believe that the impact on our balance sheet, while not currently estimable, will be significant. Revenue from Contracts with Customers. In May 2014, and in subsequent updates, the FASB issued guidance ("Topic 606") to clarify the principles for recognizing revenue. This guidance includes the required steps to achieve the core principle that an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. This guidance will be effective for fiscal years and interim periods beginning after December 15, 2017, and early adoption (for fiscal years and interim periods beginning after December 15, 2016) is permitted. We expect to adopt this guidance when effective. Upon adoption of Topic 606, we will recognize revenue in accordance with two different accounting standards: 1) Topic 606 and 2) Topic 840. As discussed above, we expect to adopt Topic 842, an update to Topic 840, when it becomes effective, on January 1, 2019. While our review of our revenue accounting is ongoing, we expect that most of our equipment rental revenues, which accounted for 86 percent of total revenues for the nine months ended September 30, 2017, will be accounted for under Topic 840 until the adoption of Topic 842, and that our non-equipment rental revenues will be accounted for under Topic 606. While our review of our non-equipment rental revenue accounting is ongoing, we do not believe that Topic 606 will have a significant impact on our financial statements. We are also evaluating the disclosure requirements of Topic 606, as well as its impact on our internal controls over financial reporting. Statement of Cash Flows. In August 2016, the FASB issued guidance to reduce the diversity in the presentation of certain cash receipts and cash payments presented and classified in the statement of cash flows. The guidance addresses the following specific cash flow issues: (1) debt prepayment or debt extinguishment costs, (2) settlement of zero-coupon debt instruments or other debt instruments with coupon interest rates that are insignificant in relation to the effective interest rate of the borrowing, (3) contingent consideration payments made after a business combination, (4) proceeds from the settlement of insurance claims, (5) proceeds from settlement of corporate-owned life insurance policies, including bank-owned life insurance policies, (6) distributions received from equity method investees, (7) beneficial interests in securitization transitions and (8) separately identifiable cash flows and application of predominance principle. The guidance will be effective for fiscal years and interim periods beginning after December 15, 2017, and early adoption is permitted. The guidance requires retrospective adoption. We expect to adopt this guidance when effective, and do not expect the guidance to have a significant impact on our financial statements. Measurement of Credit Losses on Financial Instruments. In June 2016, the FASB issued guidance that will require companies to present assets held at amortized cost and available for sale debt securities net of the amount expected to be collected. The guidance requires the measurement of expected credit losses to be based on relevant information from past events, including historical experiences, current conditions and reasonable and supportable forecasts that affect collectibility. The guidance will be effective for fiscal years and interim periods beginning after December 15, 2019 and early adoption is permitted for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years. Different components of the guidance require modified retrospective or prospective adoption. We are currently assessing whether we will early adopt, and the impact on our financial statements is not currently estimable. Intra-Entity Transfers of Assets Other Than Inventory. In October 2016, the FASB issued guidance that will require companies to recognize the income tax effects of intra-entity sales and transfers of assets other than inventory in the period in which the transfer occurs. The guidance will be effective for fiscal years and interim periods beginning after December 15, 2017, and early adoption is permitted. The guidance requires modified retrospective adoption. We expect to adopt this guidance when effective, and do not expect the guidance to have a significant impact on our financial statements. Simplifying the Test for Goodwill Impairment. In January 2017, the FASB issued guidance intended to simplify the subsequent accounting for goodwill acquired in a business combination. Prior guidance required utilizing a two-step process to review goodwill for impairment. A second step was required if there was an indication that an impairment may exist, and the second step required calculating the potential impairment by comparing the implied fair value of the reporting unit's goodwill (as if purchase accounting were performed on the testing date) with the carrying amount of the goodwill. The new guidance eliminates the second step from the goodwill impairment test. Under the new guidance, an entity should perform its annual, or interim, goodwill impairment test by comparing the fair value of a reporting unit with its carrying amount, and then recognize an impairment charge for the amount by which the carrying amount exceeds the reporting unit’s fair value (although the loss should not exceed the total amount of goodwill allocated to the reporting unit). The guidance requires prospective adoption and will be effective for annual or interim goodwill impairment tests in fiscal years beginning after December 15, 2019. Early adoption of this guidance is permitted for interim or annual goodwill impairment tests performed on testing dates after January 1, 2017. We expect to adopt this guidance when effective, and do not expect it to have a significant impact on our financial statements. Clarifying the Definition of a Business. In January 2017, the FASB issued guidance to clarify the definition of a business with the objective of assisting entities with evaluating whether transactions should be accounted for as acquisitions (or disposals) of assets or businesses. The definition of a business affects many areas of accounting including acquisitions, disposals, goodwill, and consolidation. The guidance is intended to make determining when a set of assets and activities is a business more consistent and cost-efficient. The guidance will be effective for fiscal years and interim periods beginning after December 15, 2017 and early adoption is permitted for transactions that occurred before the issuance date or effective date of the guidance if the transactions were not reported in financial statements that have been issued or made available for issuance. We expect to adopt this guidance when effective. The impact of this guidance will depend on the nature of our activities after adoption, and fewer transactions may be treated as acquisitions (or disposals) of businesses after adoption. Stock Compensation: Scope of Modification Accounting. In May 2017, the FASB issued guidance to provide clarity and reduce both the (1) diversity in practice and (2) cost and complexity when changing the terms or conditions of share-based payment awards. Under the updated guidance, a modification is defined as a change in the terms or conditions of a share-based payment award, and an entity should account for the effects of a modification unless all of the following are met: 1.The fair value of the modified award is the same as the fair value of the original award immediately before the original award is modified. If the modification does not affect any of the inputs to the valuation techniques that the entity uses to value the award, the entity is not required to estimate the value immediately before and after the modification. 2.The vesting conditions of the modified award are the same as the vesting conditions of the original award immediately before the original award is modified. 3.The classification of the modified award as an equity instrument or a liability instrument is the same as the classification of the original award immediately before the original award is modified. This guidance requires prospective adoption and will be effective for fiscal years and interim periods beginning after December 15, 2017, and early adoption is permitted. The majority of our modifications relate to the acceleration of vesting conditions and we would continue to be required to account for the effects of such modifications under the updated guidance. We expect to adopt this guidance when effective, and do not expect that this guidance will have a significant impact on our financial statements. Derivatives and Hedging. In August 2017, the FASB issued guidance with the objective of improving the financial reporting of hedging relationships to better portray the economic results of an entity’s risk management activities in its financial statements. The guidance is additionally intended to simplify hedge accounting, and no longer requires separate measurement and reporting of hedge ineffectiveness. For cash flow and net investment hedges existing at the date of adoption, entities must apply a cumulative-effect adjustment related to eliminating the separate measurement of ineffectiveness to accumulated other comprehensive income with a corresponding adjustment to the opening balance of retained earnings. The amended presentation and disclosure guidance is required prospectively. The guidance will be effective for fiscal years and interim periods beginning after December 15, 2018, and early adoption is permitted. We are currently assessing whether we will early adopt. Given our currently limited use of derivative instruments (see note 6 to our condensed consolidated financial statements), the guidance is not expected to have a significant impact on our financial statements. Guidance Adopted in 2017 Improvements to Employee Share-Based Payment Accounting. In the first quarter of 2017, we adopted guidance that simplified several aspects of the accounting for share-based payment transactions, including the income tax consequences, classification of awards as either equity or liabilities, and classification on the statement of cash flows. We prospectively adopted the amendments in this guidance that relate to the classification of excess tax benefits from share-based payment arrangements on the statement of cash flows. The excess tax benefits from share-based payment arrangements result from stock-based compensation windfall deductions in excess of the amounts reported for financial reporting purposes. In the nine months ended September 30, 2017, we recognized $8 of such excess tax benefits, and, pursuant to the adopted guidance, net income increased by $8, or $0.10 per diluted share, reflecting the tax reduction associated with the excess tax benefits. Prior periods have not been adjusted to reflect the new guidance related to the classification of the excess tax benefits, as we have elected to prospectively adopt such guidance. Accordingly, our statement of cash flows for the nine months ended September 30, 2016 reflects $53 of such excess tax benefits within net cash used in financing activities. All of the excess tax benefits for the nine months ended September 30, 2016 pertain to share based payments that vested prior to 2016, and, accordingly, would not have impacted net income under the new guidance. Other significant components of the adopted guidance include:
|
Acquisitions (Tables) |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2017 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Business Combinations [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of assets acquired and liabilities assumed | The following table summarizes the estimated fair values of the assets acquired and liabilities assumed as of the acquisition date. The opening balance sheet values assigned to these assets and liabilities are based on preliminary valuations and are subject to change as we obtain additional information during the acquisition measurement period.
(1) The fair value of accounts receivables acquired was $49, and the gross contractual amount was $53. We estimated that $4 would be uncollectible. (2) The following table reflects the estimated fair values and useful lives of the acquired intangible assets identified based on our purchase accounting assessments:
(3) The acquired debt reflects capital lease obligations. (4) All of the goodwill was assigned to our general rentals segment. The level of goodwill that resulted from the acquisition is primarily reflective of NES's going-concern value, the value of NES's assembled workforce, new customer relationships expected to arise from the acquisition, and operational synergies that we expect to achieve that would not be available to other market participants. $1 of goodwill is expected to be deductible for income tax purposes. |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of intangible assets acquired | The following table reflects the estimated fair values and useful lives of the acquired intangible assets identified based on our purchase accounting assessments:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Summary of business acquisition, pro forma information | The table below presents unaudited pro forma consolidated income statement information as if NES had been included in our consolidated results for the entire periods reflected:
(1) Depreciation of rental equipment and non-rental depreciation were adjusted for the fair value mark-ups of equipment acquired in the NES acquisition. The useful lives assigned to such equipment did not change significantly from the lives historically used by NES. (2) Cost of rental equipment sales was adjusted for the fair value mark-ups of rental equipment acquired in the NES acquisition. (3) In 2016, NES sold its equity interest in a successor company and recognized a gain of $7. This gain was eliminated as the equity interest that was sold is not a component of the combined company. (4) To partially fund the NES acquisition, URNA issued an aggregate of $500 principal amount of debt, as discussed in note 8 to the condensed consolidated financial statements. Drawings on the ABL facility were also used to partially fund the purchase price. Interest expense was adjusted to reflect these changes in our debt portfolio. (5) NES historic interest on debt that is not part of the combined entity was eliminated. (6) Merger related costs comprised of financial and legal advisory fees associated with the NES acquisition were eliminated as they were assumed to have been recognized prior to the pro forma acquisition date. The merger related costs reflected in our condensed consolidated statements of income also include costs associated with the acquisition of Neff Corporation (“Neff”) discussed below. (7) We expect to recognize restructuring charges primarily comprised of severance costs and branch closure charges associated with the acquisition over a period of approximately one year following the acquisition date, which, for the pro forma presentation, was January 1, 2016. As such, the restructuring charges recognized in 2017 were moved to 2016. The restructuring charges reflected in our condensed consolidated statements of income also include non-NES restructuring charges, as discussed in note 4 to the condensed consolidated financial statements. We do not expect to recognize significant additional restructuring charges associated with the acquisition. The 2016 restructuring charges above reflect the total charges recorded as of September 30, 2017 recognized on a straight-line basis from the pro forma acquisition date through September 30, 2016. |
Segment Information (Tables) |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2017 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Segment Reporting [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Financial information by segment | The following tables set forth financial information by segment.
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Reconciliation to equipment rentals gross profit | The following is a reconciliation of equipment rentals gross profit to income before provision for income taxes:
|
Restructuring Charges (Tables) |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2017 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Restructuring and Related Activities [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of restructuring reserve by type of cost | The table below provides certain information concerning restructuring activity during the nine months ended September 30, 2017:
_________________
|
Goodwill and Other Intangible Assets (Tables) |
9 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2017 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Goodwill and Intangible Assets Disclosure [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of goodwill | The following table presents the changes in the carrying amount of goodwill for the nine months ended September 30, 2017:
_________________
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of finite-lived intangible assets |
Other intangible assets were comprised of the following at September 30, 2017 and December 31, 2016:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of finite-lived intangible assets, future amortization expense | As of September 30, 2017, estimated amortization expense for other intangible assets for each of the next five years and thereafter is as follows:
|
Derivatives (Tables) |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2017 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Derivative Instruments and Hedging Activities Disclosure [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect of derivatives on consolidated statements of income | The effect of our derivative instruments on our condensed consolidated statements of income for the three and nine months ended September 30, 2017 and 2016 was as follows:
|
Fair Value Measurements (Tables) |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2017 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Fair Value Disclosures [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Fair value of financial instruments | The estimated fair values of our financial instruments, all of which are categorized in Level 1 of the fair value hierarchy, as of September 30, 2017 and December 31, 2016 have been calculated based upon available market information, and were as follows:
|
Debt (Tables) |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2017 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Disclosure [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of long-term debt instruments | Debt, net of unamortized original issue discounts or premiums, and unamortized debt issuance costs, consists of the following:
___________________
|
Earnings Per Share (Tables) |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2017 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Earnings Per Share [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of earnings per share | The following table sets forth the computation of basic and diluted earnings per share (shares in thousands):
|
Condensed Consolidating Financial Information of Guarantor Subsidiaries (Tables) |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2017 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Condensed Financial Information of Parent Company Only Disclosure [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
CONDENSED CONSOLIDATING BALANCE SHEET | The condensed consolidating financial information of Parent and its subsidiaries is as follows: CONDENSED CONSOLIDATING BALANCE SHEET September 30, 2017
CONDENSED CONSOLIDATING BALANCE SHEET December 31, 2016
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
CONDENSED CONSOLIDATING STATEMENT OF INCOME AND COMPREHENSIVE INCOME | CONDENSED CONSOLIDATING STATEMENT OF INCOME AND COMPREHENSIVE INCOME For the Three Months Ended September 30, 2017
CONDENSED CONSOLIDATING STATEMENT OF INCOME AND COMPREHENSIVE INCOME For the Three Months Ended September 30, 2016
CONDENSED CONSOLIDATING STATEMENT OF INCOME AND COMPREHENSIVE INCOME For the Nine Months Ended September 30, 2017
CONDENSED CONSOLIDATING STATEMENT OF INCOME AND COMPREHENSIVE INCOME For the Nine Months Ended September 30, 2016
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
CONDENSED CONSOLIDATING CASH FLOW INFORMATION | CONDENSED CONSOLIDATING CASH FLOW INFORMATION For the Nine Months Ended September 30, 2017
CONDENSED CONSOLIDATING CASH FLOW INFORMATION For the Nine Months Ended September 30, 2016
|
Acquisitions (Narrative) (Details) $ in Millions |
1 Months Ended | 3 Months Ended | 9 Months Ended | ||||
---|---|---|---|---|---|---|---|
Oct. 02, 2017
USD ($)
branch
state
|
Apr. 30, 2017
USD ($)
|
Sep. 30, 2017
USD ($)
employee
|
Sep. 30, 2016
USD ($)
|
Sep. 30, 2017
USD ($)
employee
|
Sep. 30, 2016
USD ($)
|
Dec. 31, 2016
USD ($)
employee
branch
|
|
Business Acquisition [Line Items] | |||||||
Property and equipment, net | $ 451 | $ 451 | $ 430 | ||||
Merger related costs | $ 16 | $ 0 | $ 32 | $ 0 | |||
Increase in volume of OEC on rent (as a percent) | 18.20% | 14.50% | |||||
NES Rentals Holdings II, Inc. | |||||||
Business Acquisition [Line Items] | |||||||
Revenue reported by acquired entity for last annual period | $ 369 | ||||||
Aggregate consideration paid | $ 960 | ||||||
Merger related costs | $ 1 | $ 17 | |||||
Neff Corporation | Subsequent Event | |||||||
Business Acquisition [Line Items] | |||||||
Revenue reported by acquired entity for last annual period | $ 413 | ||||||
Aggregate consideration paid | $ 1,300 | ||||||
NES Rentals Holdings II, Inc. | |||||||
Business Acquisition [Line Items] | |||||||
Number of rental locations (branch) | branch | 73 | ||||||
Number of employees | employee | 1,100 | ||||||
NES Rentals Holdings II, Inc. | Rental equipment | |||||||
Business Acquisition [Line Items] | |||||||
Property and equipment, net | $ 900 | ||||||
Neff Corporation | |||||||
Business Acquisition [Line Items] | |||||||
Number of employees | employee | 1,100 | 1,100 | |||||
Neff Corporation | Subsequent Event | |||||||
Business Acquisition [Line Items] | |||||||
Number of rental locations (branch) | branch | 69 | ||||||
Number of states | state | 14 | ||||||
Neff Corporation | Rental equipment | |||||||
Business Acquisition [Line Items] | |||||||
Property and equipment, net | $ 860 | $ 860 |
Acquisitions (Assets Acquired and Liabilities Assumed) (Details) - USD ($) $ in Millions |
Sep. 30, 2017 |
Apr. 30, 2017 |
Dec. 31, 2016 |
---|---|---|---|
Business Acquisition [Line Items] | |||
Goodwill | $ 3,493 | $ 3,260 | |
NES Rentals Holdings II, Inc. | |||
Business Acquisition [Line Items] | |||
Accounts receivable, net of allowance for doubtful accounts | $ 49 | ||
Inventory | 4 | ||
Rental equipment | 571 | ||
Property and equipment | 48 | ||
Intangibles | 139 | ||
Other assets | 7 | ||
Total identifiable assets acquired | 818 | ||
Short-term debt and current maturities of long-term debt | (3) | ||
Current liabilities | (28) | ||
Deferred taxes | (14) | ||
Long-term debt | (11) | ||
Other long-term liabilities | (5) | ||
Total liabilities assumed | (61) | ||
Net identifiable assets acquired | 757 | ||
Goodwill | 203 | ||
Net assets acquired | 960 | ||
Gross contractual amount | 53 | ||
Estimated amount uncollectible | 4 | ||
Goodwill, amount expected to be deductible for income tax purposes | $ 1 |
Acquisitions (Acquired Intangible Assets) (Details) - NES Rentals Holdings II, Inc. $ in Millions |
1 Months Ended |
---|---|
Apr. 30, 2017
USD ($)
| |
Acquired Finite-Lived Intangible Assets [Line Items] | |
Fair value | $ 139 |
Customer relationships | |
Acquired Finite-Lived Intangible Assets [Line Items] | |
Fair value | $ 138 |
Life (years) | 10 years |
Non-compete agreements | |
Acquired Finite-Lived Intangible Assets [Line Items] | |
Fair value | $ 1 |
Life (years) | 1 year |
Acquisitions (Pro Forma Information) (Details) - USD ($) |
3 Months Ended | 9 Months Ended | |||
---|---|---|---|---|---|
Sep. 30, 2017 |
Sep. 30, 2016 |
Sep. 30, 2017 |
Sep. 30, 2016 |
Apr. 30, 2017 |
|
Business Acquisition, Pro Forma Information, Nonrecurring Adjustment [Line Items] | |||||
Revenues | $ 1,766,000,000 | $ 1,508,000,000 | $ 4,719,000,000 | $ 4,239,000,000 | |
Pro forma revenues | 1,766,000,000 | 1,603,000,000 | 4,800,000,000 | 4,505,000,000 | |
Pretax income (loss) | 322,000,000 | 303,000,000 | 712,000,000 | 667,000,000 | |
Combined pretax income | 322,000,000 | 309,000,000 | 700,000,000 | 678,000,000 | |
Pro forma pretax income | 332,000,000 | 290,000,000 | 737,000,000 | 615,000,000 | |
Impact of fair value mark-ups/useful life changes on depreciation | |||||
Business Acquisition, Pro Forma Information, Nonrecurring Adjustment [Line Items] | |||||
Pretax income (loss) | 0 | (9,000,000) | (9,000,000) | (28,000,000) | |
Impact of the fair value mark-up of acquired NES fleet on cost of rental equipment sales | |||||
Business Acquisition, Pro Forma Information, Nonrecurring Adjustment [Line Items] | |||||
Pretax income (loss) | 0 | (1,000,000) | (1,000,000) | (1,000,000) | |
Gain on sale of equity interest | |||||
Business Acquisition, Pro Forma Information, Nonrecurring Adjustment [Line Items] | |||||
Pretax income (loss) | 0 | 0 | 0 | (7,000,000) | |
Interest expense | |||||
Business Acquisition, Pro Forma Information, Nonrecurring Adjustment [Line Items] | |||||
Pretax income (loss) | 0 | (9,000,000) | (9,000,000) | (28,000,000) | |
Elimination of historic NES interest | |||||
Business Acquisition, Pro Forma Information, Nonrecurring Adjustment [Line Items] | |||||
Pretax income (loss) | 0 | 9,000,000 | 12,000,000 | 28,000,000 | |
Elimination of merger related costs | |||||
Business Acquisition, Pro Forma Information, Nonrecurring Adjustment [Line Items] | |||||
Pretax income (loss) | 1,000,000 | 0 | 17,000,000 | 0 | |
Restructuring charges | |||||
Business Acquisition, Pro Forma Information, Nonrecurring Adjustment [Line Items] | |||||
Pretax income (loss) | 9,000,000 | (9,000,000) | 27,000,000 | (27,000,000) | |
NES Rentals Holdings II, Inc. | |||||
Business Acquisition, Pro Forma Information, Nonrecurring Adjustment [Line Items] | |||||
Revenues | 0 | 95,000,000 | 81,000,000 | 266,000,000 | |
Pretax income (loss) | $ 0 | $ 6,000,000 | $ (12,000,000) | $ 11,000,000 | |
URNA | Senior notes | 5 1/2 percent Senior Notes due 2027 and 5 7/8 percent Senior Notes issued to fund NES acquisition | |||||
Business Acquisition, Pro Forma Information, Nonrecurring Adjustment [Line Items] | |||||
Face amount | $ 500,000,000 |
Segment Information (Financial information by segment) (Details) $ in Millions |
3 Months Ended | 9 Months Ended | |||
---|---|---|---|---|---|
Sep. 30, 2017
USD ($)
location
|
Sep. 30, 2016
USD ($)
|
Sep. 30, 2017
USD ($)
location
|
Sep. 30, 2016
USD ($)
|
Dec. 31, 2016
USD ($)
|
|
Segment Reporting Information | |||||
Equipment rentals | $ 1,536 | $ 1,322 | $ 4,069 | $ 3,643 | |
Service and other revenues | 30 | 25 | 86 | 79 | |
Total revenues | 1,766 | 1,508 | 4,719 | 4,239 | |
Depreciation and amortization expense | 353 | 311 | 993 | 927 | |
Gross profit | 773 | 656 | 1,942 | 1,746 | |
Capital expenditures | 1,572 | 1,210 | |||
Assets | 13,744 | 13,744 | $ 11,988 | ||
Rental equipment | |||||
Segment Reporting Information | |||||
Sales revenue | 139 | 112 | 378 | 361 | |
New equipment | |||||
Segment Reporting Information | |||||
Sales revenue | 40 | 30 | 126 | 96 | |
Contractor supplies | |||||
Segment Reporting Information | |||||
Sales revenue | 21 | 19 | 60 | 60 | |
Equipment rentals under operating lease | |||||
Segment Reporting Information | |||||
Gross profit | $ 689 | 586 | $ 1,709 | 1,517 | |
General rentals | |||||
Segment Reporting Information | |||||
Number of geographic regions entity operates in (locations) | location | 10 | 10 | |||
Equipment rentals | $ 1,237 | 1,097 | $ 3,357 | 3,067 | |
Service and other revenues | 26 | 23 | 76 | 71 | |
Total revenues | 1,444 | 1,266 | 3,942 | 3,605 | |
Depreciation and amortization expense | 306 | 266 | 855 | 791 | |
Capital expenditures | 1,404 | 1,086 | |||
Assets | 12,118 | 12,118 | 10,496 | ||
General rentals | Rental equipment | |||||
Segment Reporting Information | |||||
Sales revenue | 130 | 103 | 348 | 334 | |
General rentals | New equipment | |||||
Segment Reporting Information | |||||
Sales revenue | 34 | 27 | 112 | 84 | |
General rentals | Contractor supplies | |||||
Segment Reporting Information | |||||
Sales revenue | 17 | 16 | 49 | 49 | |
General rentals | Equipment rentals under operating lease | |||||
Segment Reporting Information | |||||
Gross profit | 525 | 469 | 1,350 | 1,243 | |
Trench, power and pump | |||||
Segment Reporting Information | |||||
Equipment rentals | 299 | 225 | 712 | 576 | |
Service and other revenues | 4 | 2 | 10 | 8 | |
Total revenues | 322 | 242 | 777 | 634 | |
Depreciation and amortization expense | 47 | 45 | 138 | 136 | |
Capital expenditures | 168 | 124 | |||
Assets | 1,626 | 1,626 | $ 1,492 | ||
Trench, power and pump | Rental equipment | |||||
Segment Reporting Information | |||||
Sales revenue | 9 | 9 | 30 | 27 | |
Trench, power and pump | New equipment | |||||
Segment Reporting Information | |||||
Sales revenue | 6 | 3 | 14 | 12 | |
Trench, power and pump | Contractor supplies | |||||
Segment Reporting Information | |||||
Sales revenue | 4 | 3 | 11 | 11 | |
Trench, power and pump | Equipment rentals under operating lease | |||||
Segment Reporting Information | |||||
Gross profit | $ 164 | $ 117 | $ 359 | $ 274 |
Segment Information (Reconciliation to income (loss) from continuing operations) (Details) - USD ($) $ in Millions |
3 Months Ended | 9 Months Ended | ||
---|---|---|---|---|
Sep. 30, 2017 |
Sep. 30, 2016 |
Sep. 30, 2017 |
Sep. 30, 2016 |
|
Segment Reporting, Reconciling Item for Operating Profit (Loss) from Segment to Consolidated [Line Items] | ||||
Gross profit | $ 773 | $ 656 | $ 1,942 | $ 1,746 |
Selling, general and administrative expenses | (237) | (179) | (648) | (533) |
Merger related costs | (16) | 0 | (32) | 0 |
Restructuring charge | (9) | (4) | (28) | (8) |
Non-rental depreciation and amortization | (63) | (61) | (189) | (192) |
Interest expense, net | (131) | (110) | (338) | (349) |
Other income, net | 5 | 1 | 5 | 3 |
Income before provision for income taxes | 322 | 303 | 712 | 667 |
Equipment rentals under operating lease | ||||
Segment Reporting, Reconciling Item for Operating Profit (Loss) from Segment to Consolidated [Line Items] | ||||
Gross profit | 689 | 586 | 1,709 | 1,517 |
Other lines of business | ||||
Segment Reporting, Reconciling Item for Operating Profit (Loss) from Segment to Consolidated [Line Items] | ||||
Gross profit | $ 84 | $ 70 | $ 233 | $ 229 |
Restructuring Charges (Narrative) (Details) $ in Millions |
9 Months Ended |
---|---|
Sep. 30, 2017
USD ($)
work_stream
restructuring_program
| |
Restructuring Cost and Reserve | |
Restructuring costs incurred to date | $ | $ 262 |
Closed Restructuring Programs | |
Restructuring Cost and Reserve | |
Number of restructuring programs | restructuring_program | 3 |
NES, Neff And Project XL Restructuring Program [Member] | |
Restructuring Cost and Reserve | |
Number of specific work streams | work_stream | 8 |
Restructuring Charges (Schedule of restructuring charges) (Details) - USD ($) $ in Millions |
3 Months Ended | 9 Months Ended | ||
---|---|---|---|---|
Sep. 30, 2017 |
Sep. 30, 2016 |
Sep. 30, 2017 |
Sep. 30, 2016 |
|
Restructuring Reserve [Roll Forward] | ||||
Beginning Reserve Balance | $ 17 | |||
Charged to Costs and Expenses | $ 9 | $ 4 | 28 | $ 8 |
Payments and Other | (21) | |||
Ending Reserve Balance | 24 | 24 | ||
Branch closure charges | ||||
Restructuring Reserve [Roll Forward] | ||||
Beginning Reserve Balance | 16 | |||
Charged to Costs and Expenses | 8 | |||
Payments and Other | (4) | |||
Ending Reserve Balance | 20 | 20 | ||
Severance and other | ||||
Restructuring Reserve [Roll Forward] | ||||
Beginning Reserve Balance | 1 | |||
Charged to Costs and Expenses | 20 | |||
Payments and Other | (17) | |||
Ending Reserve Balance | 4 | 4 | ||
Closed Restructuring Programs | ||||
Restructuring Reserve [Roll Forward] | ||||
Beginning Reserve Balance | 17 | |||
Charged to Costs and Expenses | 1 | |||
Payments and Other | (4) | |||
Ending Reserve Balance | 14 | 14 | ||
Closed Restructuring Programs | Branch closure charges | ||||
Restructuring Reserve [Roll Forward] | ||||
Beginning Reserve Balance | 16 | |||
Charged to Costs and Expenses | 1 | |||
Payments and Other | (3) | |||
Ending Reserve Balance | 14 | 14 | ||
Closed Restructuring Programs | Severance and other | ||||
Restructuring Reserve [Roll Forward] | ||||
Beginning Reserve Balance | 1 | |||
Charged to Costs and Expenses | 0 | |||
Payments and Other | (1) | |||
Ending Reserve Balance | 0 | 0 | ||
NES/Neff/Project XL Restructuring Program | ||||
Restructuring Reserve [Roll Forward] | ||||
Beginning Reserve Balance | 0 | |||
Charged to Costs and Expenses | 27 | |||
Payments and Other | (17) | |||
Ending Reserve Balance | 10 | 10 | ||
NES/Neff/Project XL Restructuring Program | Branch closure charges | ||||
Restructuring Reserve [Roll Forward] | ||||
Beginning Reserve Balance | 0 | |||
Charged to Costs and Expenses | 7 | |||
Payments and Other | (1) | |||
Ending Reserve Balance | 6 | 6 | ||
NES/Neff/Project XL Restructuring Program | Severance and other | ||||
Restructuring Reserve [Roll Forward] | ||||
Beginning Reserve Balance | 0 | |||
Charged to Costs and Expenses | 20 | |||
Payments and Other | (16) | |||
Ending Reserve Balance | $ 4 | $ 4 |
Goodwill and Other Intangible Assets (Goodwill) (Details) $ in Millions |
9 Months Ended |
---|---|
Sep. 30, 2017
USD ($)
| |
Goodwill [Roll Forward] | |
Beginning balance | $ 3,260 |
Goodwill related to acquisitions | 214 |
Foreign currency translation | 19 |
Ending balance | 3,493 |
General rentals | |
Goodwill [Roll Forward] | |
Beginning balance | 2,797 |
Goodwill related to acquisitions | 212 |
Foreign currency translation | 14 |
Ending balance | 3,023 |
Goodwill accumulated impairment loss | 1,557 |
Trench, power and pump | |
Goodwill [Roll Forward] | |
Beginning balance | 463 |
Goodwill related to acquisitions | 2 |
Foreign currency translation | 5 |
Ending balance | $ 470 |
Goodwill and Other Intangible Assets (Other Intangible Assets) (Details) - USD ($) $ in Millions |
9 Months Ended | 12 Months Ended |
---|---|---|
Sep. 30, 2017 |
Dec. 31, 2016 |
|
Finite-Lived Intangible Assets [Line Items] | ||
Net Amount | $ 759 | $ 742 |
Non-compete agreements | ||
Finite-Lived Intangible Assets [Line Items] | ||
Weighted-Average Remaining Amortization Period | 27 months | 28 months |
Gross Carrying Amount | $ 67 | $ 70 |
Accumulated Amortization | 60 | 57 |
Net Amount | $ 7 | $ 13 |
Customer relationships | ||
Finite-Lived Intangible Assets [Line Items] | ||
Weighted-Average Remaining Amortization Period | 9 years | 10 years |
Gross Carrying Amount | $ 1,590 | $ 1,465 |
Accumulated Amortization | 838 | 737 |
Net Amount | $ 752 | $ 728 |
Trade names and associated trademarks | ||
Finite-Lived Intangible Assets [Line Items] | ||
Weighted-Average Remaining Amortization Period | 4 months | |
Gross Carrying Amount | $ 80 | |
Accumulated Amortization | 79 | |
Net Amount | $ 1 |
Goodwill and Other Intangible Assets (Other Intangible Assets Associated with Acquisition) (Details) - USD ($) |
9 Months Ended | 12 Months Ended |
---|---|---|
Sep. 30, 2017 |
Dec. 31, 2016 |
|
Finite-Lived Intangible Assets [Line Items] | ||
Net Amount | $ 759,000,000 | $ 742,000,000 |
Customer relationships | ||
Finite-Lived Intangible Assets [Line Items] | ||
Weighted-Average Remaining Amortization Period | 9 years | 10 years |
Net Amount | $ 752,000,000 | $ 728,000,000 |
NES Rentals Holdings II, Inc. | ||
Finite-Lived Intangible Assets [Line Items] | ||
Residual value | $ 0 | |
NES Rentals Holdings II, Inc. | Customer relationships | ||
Finite-Lived Intangible Assets [Line Items] | ||
Weighted-Average Remaining Amortization Period | 10 years | |
Net Amount | $ 125,000,000 |
Goodwill and Other Intangible Assets (Narrative) (Details) - USD ($) $ in Millions |
3 Months Ended | 9 Months Ended | ||
---|---|---|---|---|
Sep. 30, 2017 |
Sep. 30, 2016 |
Sep. 30, 2017 |
Sep. 30, 2016 |
|
Goodwill and Intangible Assets Disclosure [Abstract] | ||||
Amortization expense | $ 41 | $ 42 | $ 125 | $ 132 |
Goodwill and Other Intangible Assets (Maturity Schedule) (Details) - USD ($) $ in Millions |
Sep. 30, 2017 |
Dec. 31, 2016 |
---|---|---|
Goodwill and Intangible Assets Disclosure [Abstract] | ||
2017 | $ 41 | |
2018 | 150 | |
2019 | 132 | |
2020 | 114 | |
2021 | 95 | |
Thereafter | 227 | |
Net Amount | $ 759 | $ 742 |
Derivatives (Narrative) (Details) - Derivatives designated as hedging instruments: gal in Millions, CAD in Millions |
3 Months Ended | 9 Months Ended | |
---|---|---|---|
Sep. 30, 2017
gal
|
Sep. 30, 2017
CAD
|
Sep. 30, 2017
CAD
|
|
Eliminations | Foreign currency forward contracts | |||
Derivative [Line Items] | |||
Derivative purchases of underlying currency (in Canadian Dollars) | CAD | CAD 326 | CAD 728 | |
Cash flow hedging | Fixed price diesel swaps | |||
Derivative [Line Items] | |||
Fixed price swap contract (in gallons) | gal | 2.7 |
Derivatives (Effect of derivatives on consolidated statements of income) (Details) gal in Millions, $ in Millions |
3 Months Ended | 9 Months Ended | ||
---|---|---|---|---|
Sep. 30, 2017
USD ($)
gal
|
Sep. 30, 2016
USD ($)
gal
|
Sep. 30, 2017
USD ($)
gal
|
Sep. 30, 2016
USD ($)
gal
|
|
Fixed price diesel swaps | Derivatives designated as hedging instruments: | ||||
Derivative Instruments, Gain (Loss) [Line Items] | ||||
Purchases of diesel covered by the fixed price swaps (in gallons) | gal | 1.7 | 2.7 | 5.5 | 7.7 |
Fixed price diesel swaps | Derivatives designated as hedging instruments: | Other income (expense), net | ||||
Derivative Instruments, Gain (Loss) [Line Items] | ||||
Amount of income (expense) recognized on derivative | $ 0 | $ 0 | $ 0 | $ 0 |
Fixed price diesel swaps | Derivatives designated as hedging instruments: | Cost of equipment rentals, excluding depreciation | ||||
Derivative Instruments, Gain (Loss) [Line Items] | ||||
Amount of income (expense) recognized on derivative | 0 | (1) | 0 | (5) |
Amount of income (expense) recognized on hedged item | (4) | (6) | (14) | (17) |
Foreign currency forward contracts | Derivatives not designated as hedging instruments: | Other income (expense), net | ||||
Derivative Instruments, Gain (Loss) [Line Items] | ||||
Amount of income (expense) recognized on derivative | 8 | (4) | 15 | (1) |
Amount of income (expense) recognized on hedged item | $ (8) | $ 4 | $ (15) | $ 1 |
Fair Value Measurements (Narrative) (Details) - Cash flow hedging - Derivatives designated as hedging instruments: - Fixed price diesel swaps gal in Millions |
Sep. 30, 2017
$ / gal
gal
|
---|---|
Derivatives, Fair Value [Line Items] | |
Fixed price swap contract (in gallons) | gal | 2.7 |
Average forward price (in dollars per gallon) | 2.58 |
Average forward price of hedged item (in dollars per gallon) | 2.78 |
Fair Value Measurements (Fair value of financial instruments) (Details) - Senior notes - Level 1 - USD ($) $ in Millions |
Sep. 30, 2017 |
Dec. 31, 2016 |
---|---|---|
Carrying Amount | ||
Fair Value, Balance Sheet Grouping, Financial Statement Captions | ||
Senior notes | $ 7,228 | $ 5,506 |
Fair Value | ||
Fair Value, Balance Sheet Grouping, Financial Statement Captions | ||
Senior notes | $ 7,616 | $ 5,715 |
Debt (Schedule of long-term debt instruments) (Details) - USD ($) |
1 Months Ended | 9 Months Ended | ||||||
---|---|---|---|---|---|---|---|---|
Oct. 02, 2017 |
Sep. 30, 2017 |
Aug. 31, 2017 |
Jun. 30, 2017 |
Feb. 28, 2017 |
Sep. 30, 2017 |
Sep. 30, 2016 |
Dec. 31, 2016 |
|
Debt Instrument | ||||||||
Total debt | $ 8,371,000,000 | $ 8,371,000,000 | $ 7,790,000,000 | |||||
Less short-term portion | (694,000,000) | (694,000,000) | (597,000,000) | |||||
Total long-term debt | 7,677,000,000 | 7,677,000,000 | 7,193,000,000 | |||||
Loss on extinguishment of debt | 43,000,000 | $ 36,000,000 | ||||||
Line of Credit | $3.0 billion ABL Facility expiring 2021 | ||||||||
Debt Instrument | ||||||||
Maximum borrowing capacity | 3,000,000,000 | 3,000,000,000 | ||||||
Total debt | 408,000,000 | 408,000,000 | 1,645,000,000 | |||||
Remaining borrowing capacity under credit facility | $ 2,500,000,000 | $ 2,500,000,000 | ||||||
Credit facility interest rate at period end | 2.80% | 2.80% | ||||||
Letters of credit outstanding | $ 39,000,000 | $ 39,000,000 | ||||||
Average outstanding amount | $ 1,200,000,000 | |||||||
Weighted average interest rate, long-term | 2.60% | 2.60% | ||||||
ABL Facility maximum month-end outstanding amount | $ 1,800,000,000 | |||||||
Senior notes | 7 5/8 percent Senior Notes | ||||||||
Debt Instrument | ||||||||
Stated interest rate | 7.625% | 7.625% | ||||||
Total debt | $ 223,000,000 | $ 223,000,000 | $ 469,000,000 | |||||
Principal amount redeemed | $ 250,000,000 | |||||||
Loss on extinguishment of debt | $ 12,000,000 | |||||||
Senior notes | 6 1/8 percent Senior Notes | ||||||||
Debt Instrument | ||||||||
Stated interest rate | 6.125% | |||||||
Total debt | 0 | 0 | $ 936,000,000 | |||||
Principal amount redeemed | $ 925,000,000 | $ 925,000,000 | ||||||
Loss on extinguishment of debt | $ 31,000,000 | |||||||
Senior notes | 4 5/8 percent Senior Secured Notes | ||||||||
Debt Instrument | ||||||||
Stated interest rate | 4.625% | 4.625% | ||||||
Total debt | $ 992,000,000 | $ 992,000,000 | 991,000,000 | |||||
Senior notes | 5 3/4 percent Senior Notes due 2024 | ||||||||
Debt Instrument | ||||||||
Stated interest rate | 5.75% | 5.75% | ||||||
Total debt | $ 840,000,000 | $ 840,000,000 | 839,000,000 | |||||
Senior notes | 5 1/2 percent Senior Notes due 2025 | ||||||||
Debt Instrument | ||||||||
Stated interest rate | 5.50% | 5.50% | ||||||
Total debt | $ 793,000,000 | $ 793,000,000 | 792,000,000 | |||||
Senior notes | 4 5/8 percent Senior Notes due 2025 | ||||||||
Debt Instrument | ||||||||
Stated interest rate | 4.625% | 4.625% | ||||||
Total debt | $ 739,000,000 | $ 739,000,000 | 0 | |||||
Net proceeds from debt issuance | $ 741,000,000 | |||||||
Senior notes | 5 7/8 percent Senior Notes due 2026 | ||||||||
Debt Instrument | ||||||||
Stated interest rate | 5.875% | 5.875% | ||||||
Total debt | $ 998,000,000 | $ 998,000,000 | 740,000,000 | |||||
Net proceeds from debt issuance | $ 258,000,000 | |||||||
Aggregate principal amount outstanding | 1,000,000,000 | 1,000,000,000 | ||||||
Unamortized issuance premium | $ 11,000,000 | $ 11,000,000 | ||||||
Effective interest rate | 5.70% | 5.70% | ||||||
Senior notes | 5 1/2 percent Senior Notes due 2027 | ||||||||
Debt Instrument | ||||||||
Stated interest rate | 5.50% | 5.50% | ||||||
Total debt | $ 990,000,000 | $ 990,000,000 | 739,000,000 | |||||
Net proceeds from debt issuance | 250,000,000 | |||||||
Aggregate principal amount outstanding | 1,000,000,000 | 1,000,000,000 | ||||||
Unamortized issuance premium | $ 3,000,000 | $ 3,000,000 | ||||||
Effective interest rate | 5.50% | 5.50% | ||||||
Senior notes | 4 7/8 percent Senior Notes due 2028 | ||||||||
Debt Instrument | ||||||||
Stated interest rate | 4.875% | 4.875% | ||||||
Total debt | $ 912,000,000 | $ 912,000,000 | 0 | |||||
Net proceeds from debt issuance | 913,000,000 | |||||||
Senior notes | 4 7/8 percent Senior Notes due 2028 | ||||||||
Debt Instrument | ||||||||
Stated interest rate | 4.875% | 4.875% | ||||||
Total debt | $ 741,000,000 | $ 741,000,000 | 0 | |||||
Net proceeds from debt issuance | 743,000,000 | |||||||
Unamortized issuance premium | $ 2,000,000 | $ 2,000,000 | ||||||
Effective interest rate | 4.84% | 4.84% | ||||||
Capital lease obligations | ||||||||
Debt Instrument | ||||||||
Total debt | $ 69,000,000 | $ 69,000,000 | 71,000,000 | |||||
Line of Credit | Accounts Receivable Securitization Facility expiring 2018 | ||||||||
Debt Instrument | ||||||||
Maximum borrowing capacity | $ 675,000,000 | |||||||
Total debt | 666,000,000 | 666,000,000 | $ 568,000,000 | |||||
Short term debt extension period | 364 days | |||||||
Remaining borrowing capacity under credit facility | $ 9,000,000 | $ 9,000,000 | ||||||
Credit facility interest rate at period end | 2.00% | 2.00% | ||||||
Average outstanding amount under facility | $ 584,000,000 | |||||||
Weighted average interest rate, short-term | 1.80% | 1.80% | ||||||
A/R Securitization maximum month-end outstanding amount | $ 667,000,000 | |||||||
Collateral amount | $ 769,000,000 | 769,000,000 | ||||||
On or after October 15, 2020 | Senior notes | 4 5/8 percent Senior Notes due 2025 | ||||||||
Debt Instrument | ||||||||
Redemption price, percentage | 102.313% | |||||||
2022 and thereafter | Senior notes | 4 5/8 percent Senior Notes due 2025 | ||||||||
Debt Instrument | ||||||||
Redemption price, percentage | 100.00% | |||||||
On or after January 15, 2023 | Senior notes | 4 7/8 percent Senior Notes due 2028 | ||||||||
Debt Instrument | ||||||||
Redemption price, percentage | 102.438% | |||||||
On or after January 15, 2023 | Senior notes | 4 7/8 percent Senior Notes due 2028 | ||||||||
Debt Instrument | ||||||||
Redemption price, percentage | 102.438% | |||||||
2026 and thereafter | Senior notes | 4 7/8 percent Senior Notes due 2028 | ||||||||
Debt Instrument | ||||||||
Redemption price, percentage | 100.00% | |||||||
2026 and thereafter | Senior notes | 4 7/8 percent Senior Notes due 2028 | ||||||||
Debt Instrument | ||||||||
Redemption price, percentage | 100.00% | |||||||
Event Of Change Of Control | Senior notes | 4 5/8 percent Senior Notes due 2025 | ||||||||
Debt Instrument | ||||||||
Redemption price, percentage | 101.00% | |||||||
Event Of Change Of Control | Senior notes | 4 7/8 percent Senior Notes due 2028 | ||||||||
Debt Instrument | ||||||||
Redemption price, percentage | 101.00% | |||||||
Event Of Change Of Control | Senior notes | 4 7/8 percent Senior Notes due 2028 | ||||||||
Debt Instrument | ||||||||
Redemption price, percentage | 101.00% | |||||||
Subsequent Event | ||||||||
Debt Instrument | ||||||||
Total debt | $ 9,700,000,000 | |||||||
Neff Corporation | ||||||||
Debt Instrument | ||||||||
Face amount | $ 2,425,000,000 | 2,425,000,000 | ||||||
Aggregate principal amount outstanding | 1,400,000,000 | 1,400,000,000 | ||||||
Neff Corporation | Subsequent Event | ||||||||
Debt Instrument | ||||||||
Aggregate consideration paid | $ 1,300,000,000 | |||||||
URNA | Senior notes | 4 5/8 percent Senior Notes due 2025 | ||||||||
Debt Instrument | ||||||||
Face amount | 750,000,000 | 750,000,000 | ||||||
URNA | Senior notes | 5 7/8 percent Senior Notes due 2026 | ||||||||
Debt Instrument | ||||||||
Face amount | 250,000,000 | |||||||
URNA | Senior notes | 5 1/2 percent Senior Notes due 2027 | ||||||||
Debt Instrument | ||||||||
Face amount | $ 250,000,000 | |||||||
URNA | Senior notes | 4 7/8 percent Senior Notes due 2028 | ||||||||
Debt Instrument | ||||||||
Face amount | $ 925,000,000 | |||||||
URNA | Senior notes | 4 7/8 percent Senior Notes due 2028 | ||||||||
Debt Instrument | ||||||||
Face amount | $ 750,000,000 | $ 750,000,000 |
Debt (Narrative) (Details) |
9 Months Ended |
---|---|
Sep. 30, 2017 | |
Line of Credit | ABL Facility | |
Debt Instrument | |
Minimum available borrowing capacity, percentage | 10.00% |
Earnings Per Share (Details) - USD ($) $ / shares in Units, shares in Thousands, $ in Millions |
3 Months Ended | 9 Months Ended | ||
---|---|---|---|---|
Sep. 30, 2017 |
Sep. 30, 2016 |
Sep. 30, 2017 |
Sep. 30, 2016 |
|
Numerator: | ||||
Net income available to common stockholders | $ 199 | $ 187 | $ 449 | $ 413 |
Denominator: | ||||
Denominator for basic earnings per share—weighted-average common shares (in shares) | 84,663 | 85,945 | 84,585 | 88,175 |
Effect of dilutive securities: | ||||
Denominator for diluted earnings per share—adjusted weighted-average common shares (in shares) | 85,592 | 86,445 | 85,474 | 88,624 |
Basic earnings per share (in dollars per share) | $ 2.36 | $ 2.18 | $ 5.31 | $ 4.68 |
Diluted earnings per share (in dollars per share) | $ 2.33 | $ 2.16 | $ 5.26 | $ 4.66 |
Employee stock options | ||||
Effect of dilutive securities: | ||||
Effect of dilutive securities, share-based payment arrangements (in shares) | 398 | 278 | 401 | 281 |
Restricted stock units | ||||
Effect of dilutive securities: | ||||
Effect of dilutive securities, share-based payment arrangements (in shares) | 531 | 222 | 488 | 168 |
Condensed Consolidating Financial Information of Guarantor Subsidiaries - CONDENSED CONSOLIDATING BALANCE SHEET (Details) - USD ($) $ in Millions |
Sep. 30, 2017 |
Dec. 31, 2016 |
Sep. 30, 2016 |
Dec. 31, 2015 |
---|---|---|---|---|
ASSETS | ||||
Cash and cash equivalents | $ 324 | $ 312 | $ 297 | $ 179 |
Accounts receivable, net | 1,151 | 920 | ||
Intercompany receivable (payable) | 0 | 0 | ||
Inventory | 82 | 68 | ||
Prepaid expenses and other assets | 82 | 61 | ||
Total current assets | 1,639 | 1,361 | ||
Rental equipment, net | 7,391 | 6,189 | ||
Property and equipment, net | 451 | 430 | ||
Investments in subsidiaries | 0 | 0 | ||
Goodwill | 3,493 | 3,260 | ||
Other intangible assets, net | 759 | 742 | ||
Other long-term assets | 11 | 6 | ||
Total assets | 13,744 | 11,988 | ||
LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT) | ||||
Short-term debt and current maturities of long-term debt | 694 | 597 | ||
Accounts payable | 612 | 243 | ||
Accrued expenses and other liabilities | 467 | 344 | ||
Total current liabilities | 1,773 | 1,184 | ||
Long-term debt | 7,677 | 7,193 | ||
Deferred taxes | 2,012 | 1,896 | ||
Other long-term liabilities | 71 | 67 | ||
Total liabilities | 11,533 | 10,340 | ||
Total stockholders’ equity (deficit) | 2,211 | 1,648 | ||
Total liabilities and stockholders’ equity (deficit) | 13,744 | 11,988 | ||
Eliminations | ||||
ASSETS | ||||
Cash and cash equivalents | 0 | 0 | 0 | 0 |
Accounts receivable, net | 0 | 0 | ||
Intercompany receivable (payable) | 116 | 104 | ||
Inventory | 0 | 0 | ||
Prepaid expenses and other assets | 0 | 0 | ||
Total current assets | 116 | 104 | ||
Rental equipment, net | 0 | 0 | ||
Property and equipment, net | 0 | 0 | ||
Investments in subsidiaries | (3,768) | (3,283) | ||
Goodwill | 0 | 0 | ||
Other intangible assets, net | 0 | 0 | ||
Other long-term assets | 0 | 0 | ||
Total assets | (3,652) | (3,179) | ||
LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT) | ||||
Short-term debt and current maturities of long-term debt | 0 | 0 | ||
Accounts payable | 0 | 0 | ||
Accrued expenses and other liabilities | 0 | 0 | ||
Total current liabilities | 0 | 0 | ||
Long-term debt | 0 | 0 | ||
Deferred taxes | 0 | 0 | ||
Other long-term liabilities | 0 | 0 | ||
Total liabilities | 0 | 0 | ||
Total stockholders’ equity (deficit) | (3,652) | (3,179) | ||
Total liabilities and stockholders’ equity (deficit) | (3,652) | (3,179) | ||
Parent | Reportable Legal Entities | ||||
ASSETS | ||||
Cash and cash equivalents | 0 | 0 | 0 | 0 |
Accounts receivable, net | 0 | 0 | ||
Intercompany receivable (payable) | 698 | 336 | ||
Inventory | 0 | 0 | ||
Prepaid expenses and other assets | 6 | 5 | ||
Total current assets | 704 | 341 | ||
Rental equipment, net | 0 | 0 | ||
Property and equipment, net | 38 | 38 | ||
Investments in subsidiaries | 1,488 | 1,292 | ||
Goodwill | 0 | 0 | ||
Other intangible assets, net | 0 | 0 | ||
Other long-term assets | 4 | 0 | ||
Total assets | 2,234 | 1,671 | ||
LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT) | ||||
Short-term debt and current maturities of long-term debt | 1 | 1 | ||
Accounts payable | 0 | 0 | ||
Accrued expenses and other liabilities | 0 | 0 | ||
Total current liabilities | 1 | 1 | ||
Long-term debt | 1 | 2 | ||
Deferred taxes | 21 | 20 | ||
Other long-term liabilities | 0 | 0 | ||
Total liabilities | 23 | 23 | ||
Total stockholders’ equity (deficit) | 2,211 | 1,648 | ||
Total liabilities and stockholders’ equity (deficit) | $ 2,234 | 1,671 | ||
URNA | ||||
Condensed Financial Information Other Details [Abstract] | ||||
Ownership percentage in subsidiaries | 100.00% | |||
URNA | Reportable Legal Entities | ||||
ASSETS | ||||
Cash and cash equivalents | $ 23 | 21 | 20 | 18 |
Accounts receivable, net | 39 | 38 | ||
Intercompany receivable (payable) | (481) | (137) | ||
Inventory | 74 | 61 | ||
Prepaid expenses and other assets | 74 | 51 | ||
Total current assets | (271) | 34 | ||
Rental equipment, net | 6,819 | 5,709 | ||
Property and equipment, net | 338 | 326 | ||
Investments in subsidiaries | 1,206 | 1,013 | ||
Goodwill | 3,226 | 3,013 | ||
Other intangible assets, net | 709 | 686 | ||
Other long-term assets | 7 | 6 | ||
Total assets | 12,034 | 10,787 | ||
LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT) | ||||
Short-term debt and current maturities of long-term debt | 25 | 25 | ||
Accounts payable | 564 | 217 | ||
Accrued expenses and other liabilities | 415 | 305 | ||
Total current liabilities | 1,004 | 547 | ||
Long-term debt | 7,555 | 7,076 | ||
Deferred taxes | 1,916 | 1,805 | ||
Other long-term liabilities | 71 | 67 | ||
Total liabilities | 10,546 | 9,495 | ||
Total stockholders’ equity (deficit) | 1,488 | 1,292 | ||
Total liabilities and stockholders’ equity (deficit) | $ 12,034 | 10,787 | ||
Guarantor Subsidiaries | ||||
Condensed Financial Information Other Details [Abstract] | ||||
Ownership percentage in subsidiaries | 100.00% | |||
Guarantor Subsidiaries | Reportable Legal Entities | ||||
ASSETS | ||||
Cash and cash equivalents | $ 0 | 0 | 0 | 0 |
Accounts receivable, net | 0 | 0 | ||
Intercompany receivable (payable) | (204) | (188) | ||
Inventory | 0 | 0 | ||
Prepaid expenses and other assets | 0 | 0 | ||
Total current assets | (204) | (188) | ||
Rental equipment, net | 0 | 0 | ||
Property and equipment, net | 33 | 26 | ||
Investments in subsidiaries | 1,074 | 978 | ||
Goodwill | 0 | 0 | ||
Other intangible assets, net | 0 | 0 | ||
Other long-term assets | 0 | 0 | ||
Total assets | 903 | 816 | ||
LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT) | ||||
Short-term debt and current maturities of long-term debt | 0 | 0 | ||
Accounts payable | 0 | 0 | ||
Accrued expenses and other liabilities | 17 | 13 | ||
Total current liabilities | 17 | 13 | ||
Long-term debt | 118 | 111 | ||
Deferred taxes | 0 | 0 | ||
Other long-term liabilities | 0 | 0 | ||
Total liabilities | 135 | 124 | ||
Total stockholders’ equity (deficit) | 768 | 692 | ||
Total liabilities and stockholders’ equity (deficit) | 903 | 816 | ||
Non-Guarantor Subsidiaries - Foreign | Reportable Legal Entities | ||||
ASSETS | ||||
Cash and cash equivalents | 301 | 291 | 277 | 161 |
Accounts receivable, net | 123 | 96 | ||
Intercompany receivable (payable) | (129) | (115) | ||
Inventory | 8 | 7 | ||
Prepaid expenses and other assets | 2 | 5 | ||
Total current assets | 305 | 284 | ||
Rental equipment, net | 572 | 480 | ||
Property and equipment, net | 42 | 40 | ||
Investments in subsidiaries | 0 | 0 | ||
Goodwill | 267 | 247 | ||
Other intangible assets, net | 50 | 56 | ||
Other long-term assets | 0 | 0 | ||
Total assets | 1,236 | 1,107 | ||
LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT) | ||||
Short-term debt and current maturities of long-term debt | 2 | 3 | ||
Accounts payable | 48 | 26 | ||
Accrued expenses and other liabilities | 34 | 25 | ||
Total current liabilities | 84 | 54 | ||
Long-term debt | 3 | 4 | ||
Deferred taxes | 75 | 71 | ||
Other long-term liabilities | 0 | 0 | ||
Total liabilities | 162 | 129 | ||
Total stockholders’ equity (deficit) | 1,074 | 978 | ||
Total liabilities and stockholders’ equity (deficit) | 1,236 | 1,107 | ||
Non-Guarantor Subsidiaries - SPV | Reportable Legal Entities | ||||
ASSETS | ||||
Cash and cash equivalents | 0 | 0 | $ 0 | $ 0 |
Accounts receivable, net | 989 | 786 | ||
Intercompany receivable (payable) | 0 | 0 | ||
Inventory | 0 | 0 | ||
Prepaid expenses and other assets | 0 | 0 | ||
Total current assets | 989 | 786 | ||
Rental equipment, net | 0 | 0 | ||
Property and equipment, net | 0 | 0 | ||
Investments in subsidiaries | 0 | 0 | ||
Goodwill | 0 | 0 | ||
Other intangible assets, net | 0 | 0 | ||
Other long-term assets | 0 | 0 | ||
Total assets | 989 | 786 | ||
LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT) | ||||
Short-term debt and current maturities of long-term debt | 666 | 568 | ||
Accounts payable | 0 | 0 | ||
Accrued expenses and other liabilities | 1 | 1 | ||
Total current liabilities | 667 | 569 | ||
Long-term debt | 0 | 0 | ||
Deferred taxes | 0 | 0 | ||
Other long-term liabilities | 0 | 0 | ||
Total liabilities | 667 | 569 | ||
Total stockholders’ equity (deficit) | 322 | 217 | ||
Total liabilities and stockholders’ equity (deficit) | 989 | $ 786 | ||
ABL Facility | ||||
Condensed Financial Information Other Details [Abstract] | ||||
Line of credit facility, restricted payment capacity | 1,234 | |||
ABL Facility | URNA | ||||
Condensed Financial Information Other Details [Abstract] | ||||
Line of credit facility, restricted payment capacity | $ 536 | |||
Senior notes | 7 5/8 percent Senior Notes | ||||
Condensed Financial Information Other Details [Abstract] | ||||
Stated interest rate | 7.625% | |||
Senior notes | 5 3/4 percent Senior Notes due 2024 | ||||
Condensed Financial Information Other Details [Abstract] | ||||
Stated interest rate | 5.75% |
Condensed Consolidating Financial Information of Guarantor Subsidiaries - CONDENSED CONSOLIDATING STATEMENT OF INCOME AND COMPREHENSIVE INCOME (Details) - USD ($) $ in Millions |
3 Months Ended | 9 Months Ended | ||||
---|---|---|---|---|---|---|
Sep. 30, 2017 |
Sep. 30, 2016 |
Sep. 30, 2017 |
Sep. 30, 2016 |
|||
Revenues: | ||||||
Equipment rentals | $ 1,536 | $ 1,322 | $ 4,069 | $ 3,643 | ||
Service and other revenues | 30 | 25 | 86 | 79 | ||
Total revenues | 1,766 | 1,508 | 4,719 | 4,239 | ||
Cost of revenues: | ||||||
Cost of equipment rentals, excluding depreciation | 557 | 486 | 1,556 | 1,391 | ||
Depreciation of rental equipment | 290 | 250 | 804 | 735 | ||
Cost of service and other revenues | 14 | 10 | 42 | 32 | ||
Total cost of revenues | 993 | 852 | 2,777 | 2,493 | ||
Gross profit | 773 | 656 | 1,942 | 1,746 | ||
Selling, general and administrative expenses | 237 | 179 | 648 | 533 | ||
Merger related costs | 16 | 0 | 32 | 0 | ||
Restructuring charge | 9 | 4 | 28 | 8 | ||
Non-rental depreciation and amortization | 63 | 61 | 189 | 192 | ||
Operating (loss) income | 448 | 412 | 1,045 | 1,013 | ||
Interest (income) expense, net | 131 | 110 | 338 | 349 | ||
Other (income) expense, net | (5) | (1) | (5) | (3) | ||
Income before provision for income taxes | 322 | 303 | 712 | 667 | ||
Provision for income taxes | 123 | 116 | 263 | 254 | ||
Income (loss) before equity in net earnings (loss) of subsidiaries | 199 | 187 | 449 | 413 | ||
Equity in net earnings (loss) of subsidiaries | 0 | 0 | 0 | 0 | ||
Net income | 199 | 187 | 449 | 413 | ||
Other comprehensive income (loss) | 42 | (9) | 75 | 54 | ||
Comprehensive income (loss) | [1] | 241 | 178 | 524 | 467 | |
Eliminations | ||||||
Revenues: | ||||||
Equipment rentals | 0 | 0 | 0 | 0 | ||
Service and other revenues | 0 | 0 | 0 | 0 | ||
Total revenues | 0 | 0 | 0 | 0 | ||
Cost of revenues: | ||||||
Cost of equipment rentals, excluding depreciation | 0 | 0 | 0 | 0 | ||
Depreciation of rental equipment | 0 | 0 | 0 | 0 | ||
Cost of service and other revenues | 0 | 0 | 0 | 0 | ||
Total cost of revenues | 0 | 0 | 0 | 0 | ||
Gross profit | 0 | 0 | 0 | 0 | ||
Selling, general and administrative expenses | 0 | 0 | 0 | 0 | ||
Merger related costs | 0 | 0 | ||||
Restructuring charge | 0 | 0 | 0 | 0 | ||
Non-rental depreciation and amortization | 0 | 0 | 0 | 0 | ||
Operating (loss) income | 0 | 0 | 0 | 0 | ||
Interest (income) expense, net | (2) | (2) | (4) | (4) | ||
Other (income) expense, net | 0 | 0 | 0 | 0 | ||
Income before provision for income taxes | 2 | 2 | 4 | 4 | ||
Provision for income taxes | 0 | 0 | 0 | 0 | ||
Income (loss) before equity in net earnings (loss) of subsidiaries | 2 | 2 | 4 | 4 | ||
Equity in net earnings (loss) of subsidiaries | (182) | (141) | (317) | (266) | ||
Net income | (180) | (139) | (313) | (262) | ||
Other comprehensive income (loss) | (116) | 25 | (211) | (146) | ||
Comprehensive income (loss) | (296) | (114) | (524) | (408) | ||
Parent | Reportable Legal Entities | ||||||
Revenues: | ||||||
Equipment rentals | 0 | 0 | 0 | 0 | ||
Service and other revenues | 0 | 0 | 0 | 0 | ||
Total revenues | 0 | 0 | 0 | 0 | ||
Cost of revenues: | ||||||
Cost of equipment rentals, excluding depreciation | 0 | 0 | 0 | 0 | ||
Depreciation of rental equipment | 0 | 0 | 0 | 0 | ||
Cost of service and other revenues | 0 | 0 | 0 | 0 | ||
Total cost of revenues | 0 | 0 | 0 | 0 | ||
Gross profit | 0 | 0 | 0 | 0 | ||
Selling, general and administrative expenses | 42 | 2 | 84 | 10 | ||
Merger related costs | 0 | 0 | ||||
Restructuring charge | 0 | 0 | 0 | 0 | ||
Non-rental depreciation and amortization | 3 | 3 | 11 | 11 | ||
Operating (loss) income | (45) | (5) | (95) | (21) | ||
Interest (income) expense, net | (5) | (1) | (10) | (4) | ||
Other (income) expense, net | (144) | (123) | (387) | (345) | ||
Income before provision for income taxes | 104 | 119 | 302 | 328 | ||
Provision for income taxes | 39 | 42 | 102 | 121 | ||
Income (loss) before equity in net earnings (loss) of subsidiaries | 65 | 77 | 200 | 207 | ||
Equity in net earnings (loss) of subsidiaries | 134 | 110 | 249 | 206 | ||
Net income | 199 | 187 | 449 | 413 | ||
Other comprehensive income (loss) | 42 | (9) | 75 | 54 | ||
Comprehensive income (loss) | 241 | 178 | 524 | 467 | ||
URNA | Reportable Legal Entities | ||||||
Revenues: | ||||||
Equipment rentals | 1,407 | 1,208 | 3,739 | 3,335 | ||
Service and other revenues | 27 | 22 | 75 | 69 | ||
Total revenues | 1,606 | 1,374 | 4,314 | 3,862 | ||
Cost of revenues: | ||||||
Cost of equipment rentals, excluding depreciation | 502 | 435 | 1,397 | 1,246 | ||
Depreciation of rental equipment | 266 | 227 | 738 | 667 | ||
Cost of service and other revenues | 12 | 11 | 37 | 30 | ||
Total cost of revenues | 896 | 768 | 2,508 | 2,242 | ||
Gross profit | 710 | 606 | 1,806 | 1,620 | ||
Selling, general and administrative expenses | 167 | 151 | 483 | 450 | ||
Merger related costs | 16 | 32 | ||||
Restructuring charge | 8 | 4 | 27 | 7 | ||
Non-rental depreciation and amortization | 54 | 52 | 162 | 163 | ||
Operating (loss) income | 465 | 399 | 1,102 | 1,000 | ||
Interest (income) expense, net | 133 | 109 | 341 | 348 | ||
Other (income) expense, net | 154 | 136 | 419 | 382 | ||
Income before provision for income taxes | 178 | 154 | 342 | 270 | ||
Provision for income taxes | 73 | 64 | 140 | 109 | ||
Income (loss) before equity in net earnings (loss) of subsidiaries | 105 | 90 | 202 | 161 | ||
Equity in net earnings (loss) of subsidiaries | 29 | 20 | 47 | 45 | ||
Net income | 134 | 110 | 249 | 206 | ||
Other comprehensive income (loss) | 42 | (9) | 75 | 54 | ||
Comprehensive income (loss) | 176 | 101 | 324 | 260 | ||
Guarantor Subsidiaries | Reportable Legal Entities | ||||||
Revenues: | ||||||
Equipment rentals | 0 | 0 | 0 | 0 | ||
Service and other revenues | 0 | 0 | 0 | 0 | ||
Total revenues | 0 | 0 | 0 | 0 | ||
Cost of revenues: | ||||||
Cost of equipment rentals, excluding depreciation | 0 | 0 | 0 | 0 | ||
Depreciation of rental equipment | 0 | 0 | 0 | 0 | ||
Cost of service and other revenues | 0 | 0 | 0 | 0 | ||
Total cost of revenues | 0 | 0 | 0 | 0 | ||
Gross profit | 0 | 0 | 0 | 0 | ||
Selling, general and administrative expenses | 0 | 0 | 0 | 0 | ||
Merger related costs | 0 | 0 | ||||
Restructuring charge | 0 | 0 | 0 | 0 | ||
Non-rental depreciation and amortization | 0 | 0 | 0 | 0 | ||
Operating (loss) income | 0 | 0 | 0 | 0 | ||
Interest (income) expense, net | 1 | 1 | 2 | 2 | ||
Other (income) expense, net | 0 | 0 | 0 | 0 | ||
Income before provision for income taxes | (1) | (1) | (2) | (2) | ||
Provision for income taxes | 0 | 0 | 0 | 0 | ||
Income (loss) before equity in net earnings (loss) of subsidiaries | (1) | (1) | (2) | (2) | ||
Equity in net earnings (loss) of subsidiaries | 19 | 11 | 21 | 15 | ||
Net income | 18 | 10 | 19 | 13 | ||
Other comprehensive income (loss) | 41 | (9) | 75 | 51 | ||
Comprehensive income (loss) | 59 | 1 | 94 | 64 | ||
Non-Guarantor Subsidiaries - Foreign | Reportable Legal Entities | ||||||
Revenues: | ||||||
Equipment rentals | 129 | 114 | 330 | 308 | ||
Service and other revenues | 3 | 3 | 11 | 10 | ||
Total revenues | 160 | 134 | 405 | 377 | ||
Cost of revenues: | ||||||
Cost of equipment rentals, excluding depreciation | 55 | 51 | 159 | 145 | ||
Depreciation of rental equipment | 24 | 23 | 66 | 68 | ||
Cost of service and other revenues | 2 | (1) | 5 | 2 | ||
Total cost of revenues | 97 | 84 | 269 | 251 | ||
Gross profit | 63 | 50 | 136 | 126 | ||
Selling, general and administrative expenses | 19 | 18 | 57 | 55 | ||
Merger related costs | 0 | 0 | ||||
Restructuring charge | 1 | 0 | 1 | 1 | ||
Non-rental depreciation and amortization | 6 | 6 | 16 | 18 | ||
Operating (loss) income | 37 | 26 | 62 | 52 | ||
Interest (income) expense, net | 1 | 1 | 1 | 2 | ||
Other (income) expense, net | 10 | 9 | 33 | 29 | ||
Income before provision for income taxes | 26 | 16 | 28 | 21 | ||
Provision for income taxes | 7 | 5 | 7 | 6 | ||
Income (loss) before equity in net earnings (loss) of subsidiaries | 19 | 11 | 21 | 15 | ||
Equity in net earnings (loss) of subsidiaries | 0 | 0 | 0 | 0 | ||
Net income | 19 | 11 | 21 | 15 | ||
Other comprehensive income (loss) | 33 | (7) | 61 | 41 | ||
Comprehensive income (loss) | 52 | 4 | 82 | 56 | ||
Non-Guarantor Subsidiaries - SPV | Reportable Legal Entities | ||||||
Revenues: | ||||||
Equipment rentals | 0 | 0 | 0 | 0 | ||
Service and other revenues | 0 | 0 | 0 | 0 | ||
Total revenues | 0 | 0 | 0 | 0 | ||
Cost of revenues: | ||||||
Cost of equipment rentals, excluding depreciation | 0 | 0 | 0 | 0 | ||
Depreciation of rental equipment | 0 | 0 | 0 | 0 | ||
Cost of service and other revenues | 0 | 0 | 0 | 0 | ||
Total cost of revenues | 0 | 0 | 0 | 0 | ||
Gross profit | 0 | 0 | 0 | 0 | ||
Selling, general and administrative expenses | 9 | 8 | 24 | 18 | ||
Merger related costs | 0 | 0 | ||||
Restructuring charge | 0 | 0 | 0 | 0 | ||
Non-rental depreciation and amortization | 0 | 0 | 0 | 0 | ||
Operating (loss) income | (9) | (8) | (24) | (18) | ||
Interest (income) expense, net | 3 | 2 | 8 | 5 | ||
Other (income) expense, net | (25) | (23) | (70) | (69) | ||
Income before provision for income taxes | 13 | 13 | 38 | 46 | ||
Provision for income taxes | 4 | 5 | 14 | 18 | ||
Income (loss) before equity in net earnings (loss) of subsidiaries | 9 | 8 | 24 | 28 | ||
Equity in net earnings (loss) of subsidiaries | 0 | 0 | 0 | 0 | ||
Net income | 9 | 8 | 24 | 28 | ||
Other comprehensive income (loss) | 0 | 0 | 0 | 0 | ||
Comprehensive income (loss) | 9 | 8 | 24 | 28 | ||
Rental equipment | ||||||
Revenues: | ||||||
Sales revenue | 139 | 112 | 378 | 361 | ||
Cost of revenues: | ||||||
Cost of goods sold | 84 | 68 | 225 | 215 | ||
Rental equipment | Eliminations | ||||||
Revenues: | ||||||
Sales revenue | 0 | 0 | 0 | 0 | ||
Cost of revenues: | ||||||
Cost of goods sold | 0 | 0 | 0 | 0 | ||
Rental equipment | Parent | Reportable Legal Entities | ||||||
Revenues: | ||||||
Sales revenue | 0 | 0 | 0 | 0 | ||
Cost of revenues: | ||||||
Cost of goods sold | 0 | 0 | 0 | 0 | ||
Rental equipment | URNA | Reportable Legal Entities | ||||||
Revenues: | ||||||
Sales revenue | 118 | 99 | 334 | 320 | ||
Cost of revenues: | ||||||
Cost of goods sold | 73 | 61 | 202 | 193 | ||
Rental equipment | Guarantor Subsidiaries | Reportable Legal Entities | ||||||
Revenues: | ||||||
Sales revenue | 0 | 0 | 0 | 0 | ||
Cost of revenues: | ||||||
Cost of goods sold | 0 | 0 | 0 | 0 | ||
Rental equipment | Non-Guarantor Subsidiaries - Foreign | Reportable Legal Entities | ||||||
Revenues: | ||||||
Sales revenue | 21 | 13 | 44 | 41 | ||
Cost of revenues: | ||||||
Cost of goods sold | 11 | 7 | 23 | 22 | ||
Rental equipment | Non-Guarantor Subsidiaries - SPV | Reportable Legal Entities | ||||||
Revenues: | ||||||
Sales revenue | 0 | 0 | 0 | 0 | ||
Cost of revenues: | ||||||
Cost of goods sold | 0 | 0 | 0 | 0 | ||
New equipment | ||||||
Revenues: | ||||||
Sales revenue | 40 | 30 | 126 | 96 | ||
Cost of revenues: | ||||||
Cost of goods sold | 34 | 25 | 108 | 79 | ||
New equipment | Eliminations | ||||||
Revenues: | ||||||
Sales revenue | 0 | 0 | 0 | 0 | ||
Cost of revenues: | ||||||
Cost of goods sold | 0 | 0 | 0 | 0 | ||
New equipment | Parent | Reportable Legal Entities | ||||||
Revenues: | ||||||
Sales revenue | 0 | 0 | 0 | 0 | ||
Cost of revenues: | ||||||
Cost of goods sold | 0 | 0 | 0 | 0 | ||
New equipment | URNA | Reportable Legal Entities | ||||||
Revenues: | ||||||
Sales revenue | 36 | 28 | 113 | 86 | ||
Cost of revenues: | ||||||
Cost of goods sold | 31 | 23 | 97 | 71 | ||
New equipment | Guarantor Subsidiaries | Reportable Legal Entities | ||||||
Revenues: | ||||||
Sales revenue | 0 | 0 | 0 | 0 | ||
Cost of revenues: | ||||||
Cost of goods sold | 0 | 0 | 0 | 0 | ||
New equipment | Non-Guarantor Subsidiaries - Foreign | Reportable Legal Entities | ||||||
Revenues: | ||||||
Sales revenue | 4 | 2 | 13 | 10 | ||
Cost of revenues: | ||||||
Cost of goods sold | 3 | 2 | 11 | 8 | ||
New equipment | Non-Guarantor Subsidiaries - SPV | Reportable Legal Entities | ||||||
Revenues: | ||||||
Sales revenue | 0 | 0 | 0 | 0 | ||
Cost of revenues: | ||||||
Cost of goods sold | 0 | 0 | 0 | 0 | ||
Contractor supplies | ||||||
Revenues: | ||||||
Sales revenue | 21 | 19 | 60 | 60 | ||
Cost of revenues: | ||||||
Cost of goods sold | 14 | 13 | 42 | 41 | ||
Contractor supplies | Eliminations | ||||||
Revenues: | ||||||
Sales revenue | 0 | 0 | 0 | 0 | ||
Cost of revenues: | ||||||
Cost of goods sold | 0 | 0 | 0 | 0 | ||
Contractor supplies | Parent | Reportable Legal Entities | ||||||
Revenues: | ||||||
Sales revenue | 0 | 0 | 0 | 0 | ||
Cost of revenues: | ||||||
Cost of goods sold | 0 | 0 | 0 | 0 | ||
Contractor supplies | URNA | Reportable Legal Entities | ||||||
Revenues: | ||||||
Sales revenue | 18 | 17 | 53 | 52 | ||
Cost of revenues: | ||||||
Cost of goods sold | 12 | 11 | 37 | 35 | ||
Contractor supplies | Guarantor Subsidiaries | Reportable Legal Entities | ||||||
Revenues: | ||||||
Sales revenue | 0 | 0 | 0 | 0 | ||
Cost of revenues: | ||||||
Cost of goods sold | 0 | 0 | 0 | 0 | ||
Contractor supplies | Non-Guarantor Subsidiaries - Foreign | Reportable Legal Entities | ||||||
Revenues: | ||||||
Sales revenue | 3 | 2 | 7 | 8 | ||
Cost of revenues: | ||||||
Cost of goods sold | 2 | 2 | 5 | 6 | ||
Contractor supplies | Non-Guarantor Subsidiaries - SPV | Reportable Legal Entities | ||||||
Revenues: | ||||||
Sales revenue | 0 | 0 | 0 | 0 | ||
Cost of revenues: | ||||||
Cost of goods sold | $ 0 | $ 0 | $ 0 | $ 0 | ||
|
Condensed Consolidating Financial Information of Guarantor Subsidiaries - CONDENSED CONSOLIDATING CASH FLOW INFORMATION (Details) - USD ($) $ in Millions |
9 Months Ended | |
---|---|---|
Sep. 30, 2017 |
Sep. 30, 2016 |
|
Condensed Cash Flow Statements, Captions [Line Items] | ||
Net cash provided by (used in) operating activities | $ 1,766 | $ 1,630 |
Net cash (used in) provided by investing activities | (2,252) | (865) |
Net cash provided by (used in) financing activities | 477 | (656) |
Effect of foreign exchange rates | 21 | 9 |
Net increase in cash and cash equivalents | 12 | 118 |
Cash and cash equivalents at beginning of period | 312 | 179 |
Cash and cash equivalents at end of period | 324 | 297 |
Eliminations | ||
Condensed Cash Flow Statements, Captions [Line Items] | ||
Net cash provided by (used in) operating activities | 0 | 0 |
Net cash (used in) provided by investing activities | 0 | 0 |
Net cash provided by (used in) financing activities | 0 | 0 |
Effect of foreign exchange rates | 0 | 0 |
Net increase in cash and cash equivalents | 0 | 0 |
Cash and cash equivalents at beginning of period | 0 | 0 |
Cash and cash equivalents at end of period | 0 | 0 |
Parent | Reportable Legal Entities | ||
Condensed Cash Flow Statements, Captions [Line Items] | ||
Net cash provided by (used in) operating activities | 15 | 4 |
Net cash (used in) provided by investing activities | (15) | (4) |
Net cash provided by (used in) financing activities | 0 | 0 |
Effect of foreign exchange rates | 0 | 0 |
Net increase in cash and cash equivalents | 0 | 0 |
Cash and cash equivalents at beginning of period | 0 | 0 |
Cash and cash equivalents at end of period | 0 | 0 |
URNA | Reportable Legal Entities | ||
Condensed Cash Flow Statements, Captions [Line Items] | ||
Net cash provided by (used in) operating activities | 1,849 | 1,513 |
Net cash (used in) provided by investing activities | (2,145) | (862) |
Net cash provided by (used in) financing activities | 298 | (649) |
Effect of foreign exchange rates | 0 | 0 |
Net increase in cash and cash equivalents | 2 | 2 |
Cash and cash equivalents at beginning of period | 21 | 18 |
Cash and cash equivalents at end of period | 23 | 20 |
Guarantor Subsidiaries | Reportable Legal Entities | ||
Condensed Cash Flow Statements, Captions [Line Items] | ||
Net cash provided by (used in) operating activities | (2) | (2) |
Net cash (used in) provided by investing activities | 0 | 0 |
Net cash provided by (used in) financing activities | 2 | 2 |
Effect of foreign exchange rates | 0 | 0 |
Net increase in cash and cash equivalents | 0 | 0 |
Cash and cash equivalents at beginning of period | 0 | 0 |
Cash and cash equivalents at end of period | 0 | 0 |
Non-Guarantor Subsidiaries - Foreign | Reportable Legal Entities | ||
Condensed Cash Flow Statements, Captions [Line Items] | ||
Net cash provided by (used in) operating activities | 83 | 108 |
Net cash (used in) provided by investing activities | (92) | 1 |
Net cash provided by (used in) financing activities | (2) | (2) |
Effect of foreign exchange rates | 21 | 9 |
Net increase in cash and cash equivalents | 10 | 116 |
Cash and cash equivalents at beginning of period | 291 | 161 |
Cash and cash equivalents at end of period | 301 | 277 |
Non-Guarantor Subsidiaries - SPV | Reportable Legal Entities | ||
Condensed Cash Flow Statements, Captions [Line Items] | ||
Net cash provided by (used in) operating activities | (179) | 7 |
Net cash (used in) provided by investing activities | 0 | 0 |
Net cash provided by (used in) financing activities | 179 | (7) |
Effect of foreign exchange rates | 0 | 0 |
Net increase in cash and cash equivalents | 0 | 0 |
Cash and cash equivalents at beginning of period | 0 | 0 |
Cash and cash equivalents at end of period | $ 0 | $ 0 |
,X*TFU947^'[BU;ALW/E4VY[9?$J/HBH;\LPY%\-+
MN3\(9?#FTQ;OR4\B?K7/3,Z\P @+;
M,N*_PQF(A*M*9(Z,$JY_K>S$!2U-%%E*B3_;M:CTVICX%]HXP3,$KR/(W%.$
MA2$LK@1_DN ;@O^_&0)#" 894*M=-S/% L<1HXW%VNM08W7KW&4@CRM33GTZ
M^IOL)Y?><_ST%*&SBF,@20OQ>I#0O86D]Y K LG\71'>6!&)=T?W;A.L[Q'A
M )+.!ME,!KDI 0G,^%QF"$,Z2O6F&P"#W@7O
M=(8;8_H3(;IH0##]('OH[)=**L&,#55-=*^ E9XD.*%1E!#!V@[GJ<]=5)[*
MP?"V@XM">A""J=]GX'+,<(SOB=>V;HQ+D#SM60W?P'SO+\I&9%$I6P&=;F6'
M%%09?HY/Y\3A/>!'"Z->[9'KY"KEFPL^EQF.7$' H3!.@=GE!B_ N1.R9?R:
M-?%BZ8CK_5W]H^_=]G)E&EXD_]F6ILGP(T8E5&S@YE6.GV#NYX#1W/P7N &W
M<%>)]2@DU_X7%8,V4LPJMA3!WJ>U[?PZSOIW6IA 9P+=$,ADY"O_P S+4R5'
MI*:S[YG[B^,3M6=3N*0_"O_-%J]M]I;379*2FQ.:,><)0U>8>$$0J[Y8T)#%
MF?Y'IV'Z+ECASM-W:_>G8UA@'Q38>X']/RT>-RV&,(]ADT/0Y! 0>-J8!##[
M*&R2!$V2@$"\,0EAMN=-5K=#@*K]7&A4R*'S,[G*+J/W3/WM^@N?YO8K4W7;
M:725QMY1?Y,J*0W84J('VW!CGXHEX% 9MSW:O9H&9@J,[.>W@"P/4OX'4$L#
M!!0 ( !V#4DL2#5ON) , "P- 9 >&PO=V]R:W-H965T \16P21I^\Q#P@FF2&1*7*NE**5TB$^6<:S%$^0
MH F2(0%;)$B:@;Z9 7.D:,<.<+A4(R0=$F!,W"4@0,&[GQU6PX8TIS@' 7*42!=
MN&T4L V. K42JT47=7K;X=L CH;
M<[83KF]?VQ!*THV4/[&]S,[L;/"2M5*]ZQ+ !)^"UWH5EL8T2T)T48)@^DDV
M4-LG!ZD$,_:HCD0W"MC>)PE.:!3-B6!5'>:9CVU5GLF3X54-6Q7HDQ!,_=D
ME^TJC,-+X+4ZEL8%2)XU[ @_P?QJMLJ>R,"RKP34NI)UH."P"M?Q :UT
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MBHGCR*SB'06
ML9E"M$)0[R]= COJ^+(.WZTJW$7X[@^%=^L$Z2I!
M&@G2_Y:X%K/_*PE;]%2!:>(T65)BK^,D+[SSP-XG\4U^AX_3_LA-([0E%W3^
M96/_:T0'7LKFQH]0ZS_8;$BH73CN_=F,8S8:#KOI!['Y&Q?O4$L#!!0 (
M !V#4DOZR(4\M@$ -(# 9 >&PO=V]R:W-H965T
V+:P$\
M>=7*N)RVWG='QES9@A;N!CLPX:9&JX4/IFV8ZRR(*I&T8GRSN6-:2$.++/G.
MMLBP]TH:.%OB>JV%_7T"A4-.M_3-\22;UD<'*[).-/ =_(_N;(/%9I5*:C!.
MHB$6ZIP^;(^G?<0GP+.$P2W.)%9R07R)QI
0VKL-UV/;7C^'?H='ZZ9]?P_/V/WN_ZX-M@OA9U6)7;?S8/S?/-
M/)W/'L)C\;)M/I=OOX4A(#N?#='_$5[#ML6[D;3WN"^W=?]W=O]2-^5NZ*4=
MRJ[X?GS=[/O7M^-_?#8TPPUH:$"G!O1^ STTT#\;J'<;F*&!F7H'.S2P4^_@
MA@:.-5@(O=(K%3)':([-T$6R?!]O,V=TZ"W6T%F^#*YH2)5S8CMT3B
ME$@<$O^Y#'LGP?[S)O5C=][8P%$#OKZRP8W/Y$H%K9X( U';YB"]@@^=[4RK
MZ-* [K%]8N_PJ7O](*)N.^F=N=(/U3ZGBG,%NI+@3M?0Z(:Y+"A4RDQW>BZF
MKC$M%._GCHB6MIS_ U!+ P04 " =@U)+(_*T\V8$ #S& &0 'AL
M+W=O
0K.WGZV 8\C=_ %!+ P04 " =@U)+9+'LV6D" !A" &0 'AL
M+W=OF'KF_5<8Z]D@;RS^.UR!:;AQHL_(.9/VZ>47J7@SJF@K
M#7T?UKJU:S_JWVAN AD)9"*LXP\)P4@(/DL(1T*X(."A%-N; U4T2P3O/3%\
MW8Z:(5KO0MW]W"1ML^T[W1ZIL]