XML 109 R93.htm IDEA: XBRL DOCUMENT v3.10.0.1
Condensed Consolidating Financial Information of Guarantor Subsidiaries - CONDENSED CONSOLIDATING STATEMENTS OF INCOME (Details) - USD ($)
$ in Millions
3 Months Ended 12 Months Ended
Dec. 31, 2018
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 31, 2017
Sep. 30, 2017
Jun. 30, 2017
Mar. 31, 2017
Dec. 31, 2018
Dec. 31, 2017
Dec. 31, 2016
Revenues:                      
Revenues $ 2,306 $ 2,116 $ 1,891 $ 1,734 $ 1,922 $ 1,766 $ 1,597 $ 1,356 $ 8,047 $ 6,641 $ 5,762
Cost of equipment rentals, excluding depreciation                 2,614 2,151 1,862
Depreciation of rental equipment                 1,363 1,124 990
Total cost of revenues                 4,683 3,872 3,359
Gross profit 998 938 782 646 827 773 655 514 3,364 2,769 2,403
Selling, general and administrative expenses                 1,038 903 719
Merger related costs 22       18       36 50 0
Restructuring charge 16       22       31 50 14
Non-rental depreciation and amortization                 308 259 255
Operating income 563 578 470 340 462 448 340 257 1,951 1,507 1,415
Interest (income) expense, net                 481 464 511
Other (income) expense, net                 (6) (5) (5)
Income before provision (benefit) for income taxes                 1,476 1,048 909
Provision for income taxes                 380 (298) 343
Income (loss) before equity in net earnings (loss) of subsidiaries                 1,096 1,346 566
Equity in net earnings (loss) of subsidiaries                 0 0 0
Net income $ 310 $ 333 $ 270 $ 183 $ 897 $ 199 $ 141 $ 109 1,096 1,346 566
Other comprehensive (loss) income [1]                 (86) 67 32
Comprehensive income                 1,010 1,413 598
Eliminations                      
Revenues:                      
Revenues                 0 0 0
Cost of equipment rentals, excluding depreciation                 0 0 0
Depreciation of rental equipment                 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                 (1) (5) (5)
Other (income) expense, net                 0 0 0
Income before provision (benefit) for income taxes                 1 5 5
Provision for income taxes                 0 0 0
Income (loss) before equity in net earnings (loss) of subsidiaries                 1 5 5
Equity in net earnings (loss) of subsidiaries                 (751) (1,162) (383)
Net income                 (750) (1,157) (378)
Other comprehensive (loss) income                 273 (189) (82)
Comprehensive income                 (477) (1,346) (460)
Parent                      
Revenues:                      
Merger related costs                   0  
Parent | Reportable Legal Entities                      
Revenues:                      
Revenues                 0 0 0
Cost of equipment rentals, excluding depreciation                 0 0 0
Depreciation of rental equipment                 0 0 0
Total cost of revenues                 0 0 0
Gross profit                 0 0 0
Selling, general and administrative expenses                 25 103 43
Merger related costs                 0    
Restructuring charge                 0 0 0
Non-rental depreciation and amortization                 17 15 15
Operating income                 (42) (118) (58)
Interest (income) expense, net                 (39) (15) (6)
Other (income) expense, net                 (657) (543) (471)
Income before provision (benefit) for income taxes                 654 440 419
Provision for income taxes                 164 144 154
Income (loss) before equity in net earnings (loss) of subsidiaries                 490 296 265
Equity in net earnings (loss) of subsidiaries                 606 1,050 301
Net income                 1,096 1,346 566
Other comprehensive (loss) income                 (86) 67 32
Comprehensive income                 1,010 1,413 598
URNA | Reportable Legal Entities                      
Revenues:                      
Revenues                 7,387 6,076 5,252
Cost of equipment rentals, excluding depreciation                 2,370 1,933 1,669
Depreciation of rental equipment                 1,258 1,033 900
Total cost of revenues                 4,268 3,502 3,023
Gross profit                 3,119 2,574 2,229
Selling, general and administrative expenses                 860 682 579
Merger related costs                 36 50  
Restructuring charge                 29 49 7
Non-rental depreciation and amortization                 266 223 216
Operating income                 1,928 1,570 1,427
Interest (income) expense, net                 497 469 509
Other (income) expense, net                 742 596 521
Income before provision (benefit) for income taxes                 689 505 397
Provision for income taxes                 181 (469) 157
Income (loss) before equity in net earnings (loss) of subsidiaries                 508 974 240
Equity in net earnings (loss) of subsidiaries                 98 76 61
Net income                 606 1,050 301
Other comprehensive (loss) income                 (86) 67 32
Comprehensive income                 520 1,117 333
Guarantor Subsidiaries                      
Revenues:                      
Merger related costs                   0  
Guarantor Subsidiaries | Reportable Legal Entities                      
Revenues:                      
Revenues                 0 0 0
Cost of equipment rentals, excluding depreciation                 0 0 0
Depreciation of rental equipment                 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    
Restructuring charge                 0 0 0
Non-rental depreciation and amortization                 0 0 0
Operating income                 0 0 0
Interest (income) expense, net                 0 3 3
Other (income) expense, net                 0 0 0
Income before provision (benefit) for income taxes                 0 (3) (3)
Provision for income taxes                 0 0 0
Income (loss) before equity in net earnings (loss) of subsidiaries                 0 (3) (3)
Equity in net earnings (loss) of subsidiaries                 47 36 21
Net income                 47 33 18
Other comprehensive (loss) income                 (82) 67 28
Comprehensive income                 (35) 100 46
Foreign | Reportable Legal Entities                      
Revenues:                      
Revenues                 660 565 510
Cost of equipment rentals, excluding depreciation                 244 218 193
Depreciation of rental equipment                 105 91 90
Total cost of revenues                 415 370 336
Gross profit                 245 195 174
Selling, general and administrative expenses                 96 80 72
Merger related costs                 0 0  
Restructuring charge                 2 1 7
Non-rental depreciation and amortization                 25 21 24
Operating income                 122 93 71
Interest (income) expense, net                 0 0 2
Other (income) expense, net                 51 45 40
Income before provision (benefit) for income taxes                 71 48 29
Provision for income taxes                 20 12 8
Income (loss) before equity in net earnings (loss) of subsidiaries                 51 36 21
Equity in net earnings (loss) of subsidiaries                 0 0 0
Net income                 51 36 21
Other comprehensive (loss) income                 (105) 55 22
Comprehensive income                 (54) 91 43
SPV | Reportable Legal Entities                      
Revenues:                      
Revenues                 0 0 0
Cost of equipment rentals, excluding depreciation                 0 0 0
Depreciation of rental equipment                 0 0 0
Total cost of revenues                 0 0 0
Gross profit                 0 0 0
Selling, general and administrative expenses                 57 38 25
Merger related costs                 0 0  
Restructuring charge                 0 0 0
Non-rental depreciation and amortization                 0 0 0
Operating income                 (57) (38) (25)
Interest (income) expense, net                 24 12 8
Other (income) expense, net                 (142) (103) (95)
Income before provision (benefit) for income taxes                 61 53 62
Provision for income taxes                 15 15 24
Income (loss) before equity in net earnings (loss) of subsidiaries                 46 38 38
Equity in net earnings (loss) of subsidiaries                 0 0 0
Net income                 46 38 38
Other comprehensive (loss) income                 0 0 0
Comprehensive income                 46 38 38
Total equipment rentals                      
Revenues:                      
Revenues                 6,940 5,715 4,941
Total equipment rentals | Eliminations                      
Revenues:                      
Revenues                 0 0 0
Total equipment rentals | Parent | Reportable Legal Entities                      
Revenues:                      
Revenues                 0 0 0
Total equipment rentals | URNA | Reportable Legal Entities                      
Revenues:                      
Revenues                 6,388 5,253 4,524
Total equipment rentals | Guarantor Subsidiaries | Reportable Legal Entities                      
Revenues:                      
Revenues                 0 0 0
Total equipment rentals | Foreign | Reportable Legal Entities                      
Revenues:                      
Revenues                 552 462 417
Total equipment rentals | SPV | Reportable Legal Entities                      
Revenues:                      
Revenues                 0 0 0
Sales of rental equipment                      
Revenues:                      
Revenue from contract with customer, excluding assessed tax                 664 550 496
Cost of goods and services sold                 386 330 292
Sales of rental equipment | Eliminations                      
Revenues:                      
Revenue from contract with customer, excluding assessed tax                 0 0 0
Cost of goods and services sold                 0 0 0
Sales of rental equipment | Parent | Reportable Legal Entities                      
Revenues:                      
Revenue from contract with customer, excluding assessed tax                 0 0 0
Cost of goods and services sold                 0 0 0
Sales of rental equipment | URNA | Reportable Legal Entities                      
Revenues:                      
Revenue from contract with customer, excluding assessed tax                 609 494 444
Cost of goods and services sold                 358 302 265
Sales of rental equipment | Guarantor Subsidiaries | Reportable Legal Entities                      
Revenues:                      
Revenue from contract with customer, excluding assessed tax                 0 0 0
Cost of goods and services sold                 0 0 0
Sales of rental equipment | Foreign | Reportable Legal Entities                      
Revenues:                      
Revenue from contract with customer, excluding assessed tax                 55 56 52
Cost of goods and services sold                 28 28 27
Sales of rental equipment | SPV | Reportable Legal Entities                      
Revenues:                      
Revenue from contract with customer, excluding assessed tax                 0 0 0
Cost of goods and services sold                 0 0 0
Sales of new equipment                      
Revenues:                      
Revenue from contract with customer, excluding assessed tax                 208 178 144
Cost of goods and services sold                 179 152 119
Sales of new equipment | Eliminations                      
Revenues:                      
Revenue from contract with customer, excluding assessed tax                 0 0 0
Cost of goods and services sold                 0 0 0
Sales of new equipment | Parent | Reportable Legal Entities                      
Revenues:                      
Revenue from contract with customer, excluding assessed tax                 0 0 0
Cost of goods and services sold                 0 0 0
Sales of new equipment | URNA | Reportable Legal Entities                      
Revenues:                      
Revenue from contract with customer, excluding assessed tax                 184 157 129
Cost of goods and services sold                 159 134 107
Sales of new equipment | Guarantor Subsidiaries | Reportable Legal Entities                      
Revenues:                      
Revenue from contract with customer, excluding assessed tax                 0 0 0
Cost of goods and services sold                 0 0 0
Sales of new equipment | Foreign | Reportable Legal Entities                      
Revenues:                      
Revenue from contract with customer, excluding assessed tax                 24 21 15
Cost of goods and services sold                 20 18 12
Sales of new equipment | SPV | Reportable Legal Entities                      
Revenues:                      
Revenue from contract with customer, excluding assessed tax                 0 0 0
Cost of goods and services sold                 0 0 0
Contractor supplies sales                      
Revenues:                      
Revenue from contract with customer, excluding assessed tax                 91 80 79
Cost of goods and services sold                 60 56 55
Contractor supplies sales | Eliminations                      
Revenues:                      
Revenue from contract with customer, excluding assessed tax                 0 0 0
Cost of goods and services sold                 0 0 0
Contractor supplies sales | Parent | Reportable Legal Entities                      
Revenues:                      
Revenue from contract with customer, excluding assessed tax                 0 0 0
Cost of goods and services sold                 0 0 0
Contractor supplies sales | URNA | Reportable Legal Entities                      
Revenues:                      
Revenue from contract with customer, excluding assessed tax                 80 70 68
Cost of goods and services sold                 52 49 47
Contractor supplies sales | Guarantor Subsidiaries | Reportable Legal Entities                      
Revenues:                      
Revenue from contract with customer, excluding assessed tax                 0 0 0
Cost of goods and services sold                 0 0 0
Contractor supplies sales | Foreign | Reportable Legal Entities                      
Revenues:                      
Revenue from contract with customer, excluding assessed tax                 11 10 11
Cost of goods and services sold                 8 7 8
Contractor supplies sales | SPV | Reportable Legal Entities                      
Revenues:                      
Revenue from contract with customer, excluding assessed tax                 0 0 0
Cost of goods and services sold                 0 0 0
Service and other revenues                      
Revenues:                      
Revenue from contract with customer, excluding assessed tax                 144 118 102
Cost of goods and services sold                 81 59 41
Service and other revenues | Eliminations                      
Revenues:                      
Revenue from contract with customer, excluding assessed tax                 0 0 0
Cost of goods and services sold                 0 0 0
Service and other revenues | Parent | Reportable Legal Entities                      
Revenues:                      
Revenue from contract with customer, excluding assessed tax                 0 0 0
Cost of goods and services sold                 0 0 0
Service and other revenues | URNA | Reportable Legal Entities                      
Revenues:                      
Revenue from contract with customer, excluding assessed tax                 126 102 87
Cost of goods and services sold                 71 51 35
Service and other revenues | Guarantor Subsidiaries | Reportable Legal Entities                      
Revenues:                      
Revenue from contract with customer, excluding assessed tax                 0 0 0
Cost of goods and services sold                 0 0 0
Service and other revenues | Foreign | Reportable Legal Entities                      
Revenues:                      
Revenue from contract with customer, excluding assessed tax                 18 16 15
Cost of goods and services sold                 10 8 6
Service and other revenues | SPV | Reportable Legal Entities                      
Revenues:                      
Revenue from contract with customer, excluding assessed tax                 0 0 0
Cost of goods and services 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, 2018, 2017 or 2016. There is no tax impact related to the foreign currency translation adjustments, as the earnings are considered permanently reinvested (see note 13 to the consolidated financial statements for further discussion addressing this determination). There were no material taxes associated with other comprehensive income (loss) during the years ended December 31, 2018, 2017 or 2016.