XML 105 R91.htm IDEA: XBRL DOCUMENT v3.8.0.1
Condensed Consolidating Financial Information of Guarantor Subsidiaries - CONDENSED CONSOLIDATING STATEMENTS OF INCOME (Details) - USD ($)
$ in Millions
3 Months Ended 12 Months Ended
Dec. 31, 2017
Sep. 30, 2017
Jun. 30, 2017
Mar. 31, 2017
Dec. 31, 2016
Sep. 30, 2016
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Revenues:                      
Equipment rentals                 $ 5,715 $ 4,941 $ 4,949
Service and other revenues                 118 102 94
Total revenues $ 1,922 $ 1,766 $ 1,597 $ 1,356 $ 1,523 $ 1,508 $ 1,421 $ 1,310 6,641 5,762 5,817
Cost of equipment rentals, excluding depreciation                 2,151 1,862 1,826
Depreciation of rental equipment                 1,124 990 976
Cost of service and other revenues                 59 41 38
Total cost of revenues                 3,872 3,359 3,337
Gross profit 827 773 655 514 657 656 590 500 2,769 2,403 2,480
Selling, general and administrative expenses                 903 719 714
Merger related costs 18               50 0 (26)
Restructuring charge 22               50 14 6
Non-rental depreciation and amortization                 259 255 268
Operating income 462 448 340 257 402 412 347 254 1,507 1,415 1,518
Interest (income) expense, net                 464 511 567
Other (income) expense, net                 (5) (5) (12)
Income before (benefit) provision for income taxes                 1,048 909 963
Provision (benefit) for income taxes                 (298) 343 378
Income (loss) before equity in net earnings (loss) of subsidiaries                 1,346 566 585
Equity in net earnings (loss) of subsidiaries                 0 0 0
Net income $ 897 $ 199 $ 141 $ 109 $ 153 $ 187 $ 134 $ 92 1,346 566 585
Other comprehensive income (loss) [1]                 67 32 (176)
Comprehensive income                 1,413 598 409
Eliminations                      
Revenues:                      
Equipment rentals                 0 0 0
Service and other revenues                 0 0 0
Total revenues                 0 0 0
Cost of equipment rentals, excluding depreciation                 0 0 0
Depreciation of rental equipment                 0 0 0
Cost of service and other revenues                 0 0 0
Total cost of revenues                 0 0 0
Gross profit                 0 0 0
Selling, general and administrative expenses                 0 0 0
Merger related costs                 0   0
Restructuring charge                 0 0 0
Non-rental depreciation and amortization                 0 0 0
Operating income                 0 0 0
Interest (income) expense, net                 (5) (5) (5)
Other (income) expense, net                 0 0 0
Income before (benefit) provision for income taxes                 5 5 5
Provision (benefit) for income taxes                 0 0 0
Income (loss) before equity in net earnings (loss) of subsidiaries                 5 5 5
Equity in net earnings (loss) of subsidiaries                 (1,162) (383) (473)
Net income                 (1,157) (378) (468)
Other comprehensive income (loss)                 (189) (82) 490
Comprehensive income                 (1,346) (460) 22
Parent | Reportable Legal Entities                      
Revenues:                      
Equipment rentals                 0 0 0
Service and other revenues                 0 0 0
Total revenues                 0 0 0
Cost of equipment rentals, excluding depreciation                 0 0 0
Depreciation of rental equipment                 0 0 0
Cost of service and other revenues                 0 0 0
Total cost of revenues                 0 0 0
Gross profit                 0 0 0
Selling, general and administrative expenses                 103 43 5
Merger related costs                 0   0
Restructuring charge                 0 0 0
Non-rental depreciation and amortization                 15 15 15
Operating income                 (118) (58) (20)
Interest (income) expense, net                 (15) (6) (3)
Other (income) expense, net                 (543) (471) (471)
Income before (benefit) provision for income taxes                 440 419 454
Provision (benefit) for income taxes                 144 154 201
Income (loss) before equity in net earnings (loss) of subsidiaries                 296 265 253
Equity in net earnings (loss) of subsidiaries                 1,050 301 332
Net income                 1,346 566 585
Other comprehensive income (loss)                 67 32 (176)
Comprehensive income                 1,413 598 409
URNA | Reportable Legal Entities                      
Revenues:                      
Equipment rentals                 5,253 4,524 4,452
Service and other revenues                 102 87 80
Total revenues                 6,076 5,252 5,218
Cost of equipment rentals, excluding depreciation                 1,933 1,669 1,603
Depreciation of rental equipment                 1,033 900 881
Cost of service and other revenues                 51 35 33
Total cost of revenues                 3,502 3,023 2,959
Gross profit                 2,574 2,229 2,259
Selling, general and administrative expenses                 682 579 596
Merger related costs                 50   (26)
Restructuring charge                 49 7 5
Non-rental depreciation and amortization                 223 216 228
Operating income                 1,570 1,427 1,456
Interest (income) expense, net                 469 509 559
Other (income) expense, net                 596 521 513
Income before (benefit) provision for income taxes                 505 397 384
Provision (benefit) for income taxes                 (469) 157 141
Income (loss) before equity in net earnings (loss) of subsidiaries                 974 240 243
Equity in net earnings (loss) of subsidiaries                 76 61 89
Net income                 1,050 301 332
Other comprehensive income (loss)                 67 32 (176)
Comprehensive income                 1,117 333 156
Guarantor Subsidiaries | Reportable Legal Entities                      
Revenues:                      
Equipment rentals                 0 0 0
Service and other revenues                 0 0 0
Total revenues                 0 0 0
Cost of equipment rentals, excluding depreciation                 0 0 0
Depreciation of rental equipment                 0 0 0
Cost of service and other revenues                 0 0 0
Total cost of revenues                 0 0 0
Gross profit                 0 0 0
Selling, general and administrative expenses                 0 0 1
Merger related costs                 0   0
Restructuring charge                 0 0 0
Non-rental depreciation and amortization                 0 0 1
Operating income                 0 0 (2)
Interest (income) expense, net                 3 3 8
Other (income) expense, net                 0 0 0
Income before (benefit) provision for income taxes                 (3) (3) (10)
Provision (benefit) for income taxes                 0 0 (5)
Income (loss) before equity in net earnings (loss) of subsidiaries                 (3) (3) (5)
Equity in net earnings (loss) of subsidiaries                 36 21 52
Net income                 33 18 47
Other comprehensive income (loss)                 67 28 (175)
Comprehensive income                 100 46 (128)
Foreign | Reportable Legal Entities                      
Revenues:                      
Equipment rentals                 462 417 497
Service and other revenues                 16 15 14
Total revenues                 565 510 599
Cost of equipment rentals, excluding depreciation                 218 193 223
Depreciation of rental equipment                 91 90 95
Cost of service and other revenues                 8 6 5
Total cost of revenues                 370 336 378
Gross profit                 195 174 221
Selling, general and administrative expenses                 80 72 79
Merger related costs                 0   0
Restructuring charge                 1 7 1
Non-rental depreciation and amortization                 21 24 24
Operating income                 93 71 117
Interest (income) expense, net                 0 2 3
Other (income) expense, net                 45 40 44
Income before (benefit) provision for income taxes                 48 29 70
Provision (benefit) for income taxes                 12 8 18
Income (loss) before equity in net earnings (loss) of subsidiaries                 36 21 52
Equity in net earnings (loss) of subsidiaries                 0 0 0
Net income                 36 21 52
Other comprehensive income (loss)                 55 22 (139)
Comprehensive income                 91 43 (87)
SPV | Reportable Legal Entities                      
Revenues:                      
Equipment rentals                 0 0 0
Service and other revenues                 0 0 0
Total revenues                 0 0 0
Cost of equipment rentals, excluding depreciation                 0 0 0
Depreciation of rental equipment                 0 0 0
Cost of service and other revenues                 0 0 0
Total cost of revenues                 0 0 0
Gross profit                 0 0 0
Selling, general and administrative expenses                 38 25 33
Merger related costs                 0   0
Restructuring charge                 0 0 0
Non-rental depreciation and amortization                 0 0 0
Operating income                 (38) (25) (33)
Interest (income) expense, net                 12 8 5
Other (income) expense, net                 (103) (95) (98)
Income before (benefit) provision for income taxes                 53 62 60
Provision (benefit) for income taxes                 15 24 23
Income (loss) before equity in net earnings (loss) of subsidiaries                 38 38 37
Equity in net earnings (loss) of subsidiaries                 0 0 0
Net income                 38 38 37
Other comprehensive income (loss)                 0 0 0
Comprehensive income                 38 38 37
Rental Equipment                      
Revenues:                      
Sales revenue                 550 496 538
Cost of goods sold                 330 292 311
Rental Equipment | Eliminations                      
Revenues:                      
Sales revenue                 0 0 0
Cost of goods sold                 0 0 0
Rental Equipment | Parent | Reportable Legal Entities                      
Revenues:                      
Sales revenue                 0 0 0
Cost of goods sold                 0 0 0
Rental Equipment | URNA | Reportable Legal Entities                      
Revenues:                      
Sales revenue                 494 444 480
Cost of goods sold                 302 265 279
Rental Equipment | Guarantor Subsidiaries | Reportable Legal Entities                      
Revenues:                      
Sales revenue                 0 0 0
Cost of goods sold                 0 0 0
Rental Equipment | Foreign | Reportable Legal Entities                      
Revenues:                      
Sales revenue                 56 52 58
Cost of goods sold                 28 27 32
Rental Equipment | SPV | Reportable Legal Entities                      
Revenues:                      
Sales revenue                 0 0 0
Cost of goods sold                 0 0 0
New Equipment                      
Revenues:                      
Sales revenue                 178 144 157
Cost of goods sold                 152 119 131
New Equipment | Eliminations                      
Revenues:                      
Sales revenue                 0 0 0
Cost of goods sold                 0 0 0
New Equipment | Parent | Reportable Legal Entities                      
Revenues:                      
Sales revenue                 0 0 0
Cost of goods sold                 0 0 0
New Equipment | URNA | Reportable Legal Entities                      
Revenues:                      
Sales revenue                 157 129 137
Cost of goods sold                 134 107 115
New Equipment | Guarantor Subsidiaries | Reportable Legal Entities                      
Revenues:                      
Sales revenue                 0 0 0
Cost of goods sold                 0 0 0
New Equipment | Foreign | Reportable Legal Entities                      
Revenues:                      
Sales revenue                 21 15 20
Cost of goods sold                 18 12 16
New Equipment | SPV | Reportable Legal Entities                      
Revenues:                      
Sales revenue                 0 0 0
Cost of goods sold                 0 0 0
Contractor Supplies                      
Revenues:                      
Sales revenue                 80 79 79
Cost of goods sold                 56 55 55
Contractor Supplies | Eliminations                      
Revenues:                      
Sales revenue                 0 0 0
Cost of goods sold                 0 0 0
Contractor Supplies | Parent | Reportable Legal Entities                      
Revenues:                      
Sales revenue                 0 0 0
Cost of goods sold                 0 0 0
Contractor Supplies | URNA | Reportable Legal Entities                      
Revenues:                      
Sales revenue                 70 68 69
Cost of goods sold                 49 47 48
Contractor Supplies | Guarantor Subsidiaries | Reportable Legal Entities                      
Revenues:                      
Sales revenue                 0 0 0
Cost of goods sold                 0 0 0
Contractor Supplies | Foreign | Reportable Legal Entities                      
Revenues:                      
Sales revenue                 10 11 10
Cost of goods sold                 7 8 7
Contractor Supplies | SPV | Reportable Legal Entities                      
Revenues:                      
Sales revenue                 0 0 0
Cost of goods sold                 $ 0 $ 0 $ 0
[1] There were no material reclassifications from accumulated other comprehensive loss reflected in other comprehensive income (loss) during the years ended December 31, 2017, 2016 or 2015. There is no tax impact related to the foreign currency translation adjustments, as the earnings are considered permanently reinvested. There were no material taxes associated with other comprehensive income (loss) during the years ended December 31, 2017, 2016 or 2015.