XML 92 R92.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Condensed Consolidating Financial Information of Guarantor Subsidiaries - CONDENSED CONSOLIDATING STATEMENTS OF INCOME (Details) - USD ($)
$ in Millions
3 Months Ended 12 Months Ended
Dec. 31, 2019
Sep. 30, 2019
Jun. 30, 2019
Mar. 31, 2019
Dec. 31, 2018
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Revenues:                      
Revenues $ 2,456 $ 2,488 $ 2,290 $ 2,117 $ 2,306 $ 2,116 $ 1,891 $ 1,734 $ 9,351 $ 8,047 $ 6,641
Cost of equipment rentals, excluding depreciation                 3,126 2,614 2,151
Depreciation of rental equipment                 1,631 1,363 1,124
Total cost of revenues                 5,681 4,683 3,872
Gross profit 965 1,033 911 761 998 938 782 646 3,670 3,364 2,769
Selling, general and administrative expenses                 1,092 1,038 903
Merger related costs         22       1 36 50
Restructuring charge         16       18 31 50
Non-rental depreciation and amortization                 407 308 259
Operating income 599 656 529 368 563 578 470 340 2,152 1,951 1,507
Interest (income) expense, net                 648 481 464
Other (income) expense, net                 (10) (6) (5)
Income before provision (benefit) for income taxes                 1,514 1,476 1,048
Provision for income taxes                 340 380 (298)
Income before equity in net earnings (loss) of subsidiaries                 1,174 1,096 1,346
Equity in net earnings (loss) of subsidiaries                 0 0 0
Net income $ 338 $ 391 $ 270 $ 175 $ 310 $ 333 $ 270 $ 183 1,174 1,096 1,346
Other comprehensive income (loss) [1]                 51 (86) 67
Comprehensive income                 1,225 1,010 1,413
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 0
Restructuring charge                 0 0 0
Non-rental depreciation and amortization                 0 0 0
Operating income                 0 0 0
Interest (income) expense, net                 0 (1) (5)
Other (income) expense, net                 0 0 0
Income before provision (benefit) for income taxes                 0 1 5
Provision for income taxes                 0 0 0
Income before equity in net earnings (loss) of subsidiaries                 0 1 5
Equity in net earnings (loss) of subsidiaries                 (788) (751) (1,162)
Net income                 (788) (750) (1,157)
Other comprehensive income (loss)                 (149) 273 (189)
Comprehensive income                 (937) (477) (1,346)
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                 92 25 103
Merger related costs                 0   0
Restructuring charge                 0 0 0
Non-rental depreciation and amortization                 19 17 15
Operating income                 (111) (42) (118)
Interest (income) expense, net                 (68) (39) (15)
Other (income) expense, net                 (763) (657) (543)
Income before provision (benefit) for income taxes                 720 654 440
Provision for income taxes                 167 164 144
Income before equity in net earnings (loss) of subsidiaries                 553 490 296
Equity in net earnings (loss) of subsidiaries                 621 606 1,050
Net income                 1,174 1,096 1,346
Other comprehensive income (loss)                 51 (86) 67
Comprehensive income                 1,225 1,010 1,413
URNA | Reportable Legal Entities                      
Revenues:                      
Revenues                 8,533 7,387 6,076
Cost of equipment rentals, excluding depreciation                 2,807 2,370 1,933
Depreciation of rental equipment                 1,490 1,258 1,033
Total cost of revenues                 5,136 4,268 3,502
Gross profit                 3,397 3,119 2,574
Selling, general and administrative expenses                 840 860 682
Merger related costs                 1 36 50
Restructuring charge                 19 29 49
Non-rental depreciation and amortization                 354 266 223
Operating income                 2,183 1,928 1,570
Interest (income) expense, net                 686 497 469
Other (income) expense, net                 866 742 596
Income before provision (benefit) for income taxes                 631 689 505
Provision for income taxes                 139 181 (469)
Income before equity in net earnings (loss) of subsidiaries                 492 508 974
Equity in net earnings (loss) of subsidiaries                 129 98 76
Net income                 621 606 1,050
Other comprehensive income (loss)                 51 (86) 67
Comprehensive income                 672 520 1,117
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   0
Restructuring charge                 0 0 0
Non-rental depreciation and amortization                 0 0 0
Operating income                 0 0 0
Interest (income) expense, net                 0 0 3
Other (income) expense, net                 0 0 0
Income before provision (benefit) for income taxes                 0 0 (3)
Provision for income taxes                 0 0 0
Income before equity in net earnings (loss) of subsidiaries                 0 0 (3)
Equity in net earnings (loss) of subsidiaries                 38 47 36
Net income                 38 47 33
Other comprehensive income (loss)                 50 (82) 67
Comprehensive income                 88 (35) 100
Foreign | Reportable Legal Entities                      
Revenues:                      
Revenues                 817 660 565
Cost of equipment rentals, excluding depreciation                 319 244 218
Depreciation of rental equipment                 141 105 91
Total cost of revenues                 545 415 370
Gross profit                 272 245 195
Selling, general and administrative expenses                 116 96 80
Merger related costs                 0 0 0
Restructuring charge                 (1) 2 1
Non-rental depreciation and amortization                 34 25 21
Operating income                 123 122 93
Interest (income) expense, net                 0 0 0
Other (income) expense, net                 61 51 45
Income before provision (benefit) for income taxes                 62 71 48
Provision for income taxes                 9 20 12
Income before equity in net earnings (loss) of subsidiaries                 53 51 36
Equity in net earnings (loss) of subsidiaries                 0 0 0
Net income                 53 51 36
Other comprehensive income (loss)                 48 (105) 55
Comprehensive income                 101 (54) 91
SPV | Reportable Legal Entities                      
Revenues:                      
Revenues                 1 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                 1 0 0
Selling, general and administrative expenses                 44 57 38
Merger related costs                 0 0 0
Restructuring charge                 0 0 0
Non-rental depreciation and amortization                 0 0 0
Operating income                 (43) (57) (38)
Interest (income) expense, net                 30 24 12
Other (income) expense, net                 (174) (142) (103)
Income before provision (benefit) for income taxes                 101 61 53
Provision for income taxes                 25 15 15
Income before equity in net earnings (loss) of subsidiaries                 76 46 38
Equity in net earnings (loss) of subsidiaries                 0 0 0
Net income                 76 46 38
Other comprehensive income (loss)                 0 0 0
Comprehensive income                 76 46 38
Total equipment rentals                      
Revenues:                      
Revenue from contract with customer, excluding assessed tax                 7,964 6,940 5,715
Revenues                 7,964 6,940 5,715
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                 7,282 6,388 5,253
Total equipment rentals | Guarantor Subsidiaries | Reportable Legal Entities                      
Revenues:                      
Revenues                 0 0 0
Total equipment rentals | Foreign | Reportable Legal Entities                      
Revenues:                      
Revenues                 681 552 462
Total equipment rentals | SPV | Reportable Legal Entities                      
Revenues:                      
Revenues                 1 0 0
Sales of rental equipment                      
Revenues:                      
Revenue from contract with customer, excluding assessed tax                 831 664 550
Cost of goods and services sold                 518 386 330
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                 757 609 494
Cost of goods and services sold                 477 358 302
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                 74 55 56
Cost of goods and services sold                 41 28 28
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                 268 208 178
Cost of goods and services sold                 231 179 152
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                 238 184 157
Cost of goods and services sold                 205 159 134
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                 30 24 21
Cost of goods and services sold                 26 20 18
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                 104 91 80
Cost of goods and services sold                 73 60 56
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                 92 80 70
Cost of goods and services sold                 65 52 49
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                 12 11 10
Cost of goods and services sold                 8 8 7
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                 184 144 118
Cost of goods and services sold                 102 81 59
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                 164 126 102
Cost of goods and services sold                 92 71 51
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                 20 18 16
Cost of goods and services sold                 10 10 8
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, 2019, 2018 or 2017. There is no tax impact related to the foreign currency translation adjustments, as the earnings are considered permanently reinvested (see note 14 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, 2019, 2018 or 2017.