XML 76 R58.htm IDEA: XBRL DOCUMENT v3.26.1
SEGMENT INFORMATION (Tables)
12 Months Ended
Dec. 31, 2025
Segment Reporting [Abstract]  
Schedule of segment reporting by reportable segment The following table presents information about reportable segments (In millions):
Year Ended December 31, 2025
Equipment Rental
and Services
Equipment
Operations
Sales
All Other
Total
Equipment rental, parts, supplies and services ...............
$2,709
$
$
$2,709
Equipment sales .............................................................
1,541
1,541
Telematics ......................................................................
15
51
66
Sales of building materials, small tools, and hardware
supplies .......................................................................
63
63
Total revenues ................................................................
$2,724
$1,541
$114
$4,379
Significant expenses:
Segment cost of revenues .........................................
773
1,237
68
Segment selling, general and administrative
expenses .................................................................
812
28
59
Segment Adjusted EBITDA ........................................
$1,139
$276
$(13)
$1,402
Year Ended December 31, 2024
Equipment Rental
and Services
Equipment
Operations
Sales
All Other
Total
Equipment rental, parts, supplies and services ...............
$2,024
$
$
$2,024
Equipment sales .............................................................
1,676
1,676
Telematics ......................................................................
11
21
32
Sales of building materials, small tools, and hardware
supplies .......................................................................
32
32
Total revenues ................................................................
$2,035
$1,676
$53
$3,764
Significant expenses:
Segment cost of revenues .........................................
578
1,400
30
Segment selling, general and administrative
expenses .................................................................
641
29
31
Segment Adjusted EBITDA ........................................
$816
$247
$(8)
$1,055
Year Ended December 31, 2023
Equipment Rental
and Services
Equipment
Operations
Sales
All Other
Total
Equipment rental, parts, supplies and services ...............
$1,624
$
$
$1,624
Equipment sales .............................................................
879
879
Telematics ......................................................................
8
13
21
Sales of building materials, small tools, and hardware
supplies .......................................................................
33
33
Total revenues ................................................................
$1,632
$879
$46
$2,557
Significant expenses:
Segment cost of revenues .........................................
435
728
29
Segment selling, general and administrative
expenses .................................................................
441
28
31
Segment Adjusted EBITDA ........................................
$756
$123
$(14)
$865
The following table reconciles total Segment Adjusted EBITDA to income before income taxes (In millions):
Year Ended December 31,
2025
2024
2023
Segment Adjusted EBITDA .................................................................
$1,402
$1,055
$865
Equipment operating lease expense ......................................................
(26)
(85)
(111)
OWN Program payouts ........................................................................
(714)
(420)
(209)
Depreciation expense on rental equipment ...........................................
(300)
(293)
(280)
Depreciation expense on property and other fixed assets .....................
(42)
(27)
(9)
Amortization expense on capitalized software and intangible assets ...
(23)
(12)
(6)
Gain on sale of properties and other assets ...........................................
1
20
10
Loss on debt extinguishment ................................................................
(8)
(30)
Interest expense ....................................................................................
(285)
(261)
(213)
Other income, net .................................................................................
49
29
4
Income before income taxes .................................................................
$54
$6
$21
Schedule of segment adjusted EBITDA to income before income taxes The following table presents information about reportable segments (In millions):
Year Ended December 31, 2025
Equipment Rental
and Services
Equipment
Operations
Sales
All Other
Total
Equipment rental, parts, supplies and services ...............
$2,709
$
$
$2,709
Equipment sales .............................................................
1,541
1,541
Telematics ......................................................................
15
51
66
Sales of building materials, small tools, and hardware
supplies .......................................................................
63
63
Total revenues ................................................................
$2,724
$1,541
$114
$4,379
Significant expenses:
Segment cost of revenues .........................................
773
1,237
68
Segment selling, general and administrative
expenses .................................................................
812
28
59
Segment Adjusted EBITDA ........................................
$1,139
$276
$(13)
$1,402
Year Ended December 31, 2024
Equipment Rental
and Services
Equipment
Operations
Sales
All Other
Total
Equipment rental, parts, supplies and services ...............
$2,024
$
$
$2,024
Equipment sales .............................................................
1,676
1,676
Telematics ......................................................................
11
21
32
Sales of building materials, small tools, and hardware
supplies .......................................................................
32
32
Total revenues ................................................................
$2,035
$1,676
$53
$3,764
Significant expenses:
Segment cost of revenues .........................................
578
1,400
30
Segment selling, general and administrative
expenses .................................................................
641
29
31
Segment Adjusted EBITDA ........................................
$816
$247
$(8)
$1,055
Year Ended December 31, 2023
Equipment Rental
and Services
Equipment
Operations
Sales
All Other
Total
Equipment rental, parts, supplies and services ...............
$1,624
$
$
$1,624
Equipment sales .............................................................
879
879
Telematics ......................................................................
8
13
21
Sales of building materials, small tools, and hardware
supplies .......................................................................
33
33
Total revenues ................................................................
$1,632
$879
$46
$2,557
Significant expenses:
Segment cost of revenues .........................................
435
728
29
Segment selling, general and administrative
expenses .................................................................
441
28
31
Segment Adjusted EBITDA ........................................
$756
$123
$(14)
$865
The following table reconciles total Segment Adjusted EBITDA to income before income taxes (In millions):
Year Ended December 31,
2025
2024
2023
Segment Adjusted EBITDA .................................................................
$1,402
$1,055
$865
Equipment operating lease expense ......................................................
(26)
(85)
(111)
OWN Program payouts ........................................................................
(714)
(420)
(209)
Depreciation expense on rental equipment ...........................................
(300)
(293)
(280)
Depreciation expense on property and other fixed assets .....................
(42)
(27)
(9)
Amortization expense on capitalized software and intangible assets ...
(23)
(12)
(6)
Gain on sale of properties and other assets ...........................................
1
20
10
Loss on debt extinguishment ................................................................
(8)
(30)
Interest expense ....................................................................................
(285)
(261)
(213)
Other income, net .................................................................................
49
29
4
Income before income taxes .................................................................
$54
$6
$21
Schedule of identified assets by reportable segment The following table presents information about identified assets by reportable segment (In millions):
December 31, 2025
December 31, 2024
Segment identified assets:
Equipment Rental and Service Operations .....................................
$3,948
$3,025
Equipment Sales ..............................................................................
160
213
All Other .........................................................................................
274
167
Shared Resources ............................................................................
1,605
1,411
Total assets ......................................................................................
$5,987
$4,816
Schedule of cash flows from investing activities by reportable segment The following table presents information about cash flows from investing activities by reportable segment (In
millions):
December 31, 2025
December 31, 2024
Equipment
Equipment
Rental and
Rental and
Services
Equipment
Services
Equipment
Operations
Sales
Operations
Sales
Cash flows from investing activities:
Purchases of rental equipment ................
(1,780)
(1,586)
Proceeds from sale of rental equipment ..
1,160
1,323