Condensed Consolidating Financial Information of Guarantor Subsidiaries - CONDENSED CONSOLIDATING STATEMENT OF INCOME AND COMPREHENSIVE INCOME (Details) - USD ($) $ in Millions | 3 Months Ended | 6 Months Ended |
Jun. 30, 2017 | Jun. 30, 2016 | Jun. 30, 2017 | Jun. 30, 2016 |
Revenues: | | | | | |
Equipment rentals | | $ 1,367 | $ 1,204 | $ 2,533 | $ 2,321 |
Sales of rental equipment | | 133 | 134 | 239 | 249 |
Sales of new equipment | | 47 | 36 | 86 | 66 |
Contractor supplies sales | | 21 | 22 | 39 | 41 |
Service and other revenues | | 29 | 25 | 56 | 54 |
Total revenues | | 1,597 | 1,421 | 2,953 | 2,731 |
Cost of revenues: | | | | | |
Cost of equipment rentals, excluding depreciation | | 525 | 456 | 999 | 905 |
Depreciation of rental equipment | | 266 | 242 | 514 | 485 |
Cost of rental equipment sales | | 81 | 79 | 141 | 147 |
Cost of new equipment sales | | 40 | 29 | 74 | 54 |
Cost of contractor supplies sales | | 15 | 15 | 28 | 28 |
Cost of service and other revenues | | 15 | 10 | 28 | 22 |
Total cost of revenues | | 942 | 831 | 1,784 | 1,641 |
Gross profit | | 655 | 590 | 1,169 | 1,090 |
Selling, general and administrative expenses | | 218 | 177 | 411 | 354 |
Merger related costs | | 14 | 0 | 16 | 0 |
Restructuring charge | | 19 | 2 | 19 | 4 |
Non-rental depreciation and amortization | | 64 | 64 | 126 | 131 |
Operating (loss) income | | 340 | 347 | 597 | 601 |
Interest (income) expense, net | | 113 | 132 | 207 | 239 |
Other (income) expense, net | | (2) | (2) | 0 | (2) |
Income before provision for income taxes | | 229 | 217 | 390 | 364 |
Provision for income taxes | | 88 | 83 | 140 | 138 |
Income (loss) before equity in net earnings (loss) of subsidiaries | | 141 | 134 | 250 | 226 |
Equity in net earnings (loss) of subsidiaries | | 0 | 0 | 0 | 0 |
Net income | | 141 | 134 | 250 | 226 |
Other comprehensive income (loss) | | 25 | 0 | 33 | 63 |
Comprehensive income (loss) | [1] | 166 | 134 | 283 | 289 |
Eliminations | | | | | |
Revenues: | | | | | |
Equipment rentals | | 0 | 0 | 0 | 0 |
Sales of rental equipment | | 0 | 0 | 0 | 0 |
Sales of new equipment | | 0 | 0 | 0 | 0 |
Contractor supplies sales | | 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 rental equipment sales | | 0 | 0 | 0 | 0 |
Cost of new equipment sales | | 0 | 0 | 0 | 0 |
Cost of contractor supplies sales | | 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 | | (89) | (85) | (135) | (125) |
Net income | | (88) | (84) | (133) | (123) |
Other comprehensive income (loss) | | (72) | 4 | (95) | (171) |
Comprehensive income (loss) | | (160) | (80) | (228) | (294) |
Parent | Reportable Legal Entities | | | | | |
Revenues: | | | | | |
Equipment rentals | | 0 | 0 | 0 | 0 |
Sales of rental equipment | | 0 | 0 | 0 | 0 |
Sales of new equipment | | 0 | 0 | 0 | 0 |
Contractor supplies sales | | 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 rental equipment sales | | 0 | 0 | 0 | 0 |
Cost of new equipment sales | | 0 | 0 | 0 | 0 |
Cost of contractor supplies sales | | 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 | | 19 | 2 | 42 | 8 |
Merger related costs | | 0 | | 0 | |
Restructuring charge | | 0 | 0 | 0 | 0 |
Non-rental depreciation and amortization | | 4 | 4 | 8 | 8 |
Operating (loss) income | | (23) | (6) | (50) | (16) |
Interest (income) expense, net | | (3) | (1) | (5) | (3) |
Other (income) expense, net | | (131) | (116) | (243) | (222) |
Income before provision for income taxes | | 111 | 111 | 198 | 209 |
Provision for income taxes | | 42 | 42 | 63 | 79 |
Income (loss) before equity in net earnings (loss) of subsidiaries | | 69 | 69 | 135 | 130 |
Equity in net earnings (loss) of subsidiaries | | 72 | 65 | 115 | 96 |
Net income | | 141 | 134 | 250 | 226 |
Other comprehensive income (loss) | | 25 | 0 | 33 | 63 |
Comprehensive income (loss) | | 166 | 134 | 283 | 289 |
URNA | Reportable Legal Entities | | | | | |
Revenues: | | | | | |
Equipment rentals | | 1,262 | 1,103 | 2,332 | 2,127 |
Sales of rental equipment | | 121 | 117 | 216 | 221 |
Sales of new equipment | | 42 | 31 | 77 | 58 |
Contractor supplies sales | | 19 | 18 | 35 | 35 |
Service and other revenues | | 24 | 22 | 48 | 47 |
Total revenues | | 1,468 | 1,291 | 2,708 | 2,488 |
Cost of revenues: | | | | | |
Cost of equipment rentals, excluding depreciation | | 472 | 407 | 895 | 811 |
Depreciation of rental equipment | | 245 | 219 | 472 | 440 |
Cost of rental equipment sales | | 75 | 70 | 129 | 132 |
Cost of new equipment sales | | 35 | 25 | 66 | 48 |
Cost of contractor supplies sales | | 13 | 12 | 25 | 24 |
Cost of service and other revenues | | 14 | 10 | 25 | 19 |
Total cost of revenues | | 854 | 743 | 1,612 | 1,474 |
Gross profit | | 614 | 548 | 1,096 | 1,014 |
Selling, general and administrative expenses | | 171 | 155 | 316 | 299 |
Merger related costs | | 14 | | 16 | |
Restructuring charge | | 19 | 1 | 19 | 3 |
Non-rental depreciation and amortization | | 56 | 54 | 108 | 111 |
Operating (loss) income | | 354 | 338 | 637 | 601 |
Interest (income) expense, net | | 115 | 133 | 208 | 239 |
Other (income) expense, net | | 141 | 124 | 265 | 246 |
Income before provision for income taxes | | 98 | 81 | 164 | 116 |
Provision for income taxes | | 39 | 32 | 67 | 45 |
Income (loss) before equity in net earnings (loss) of subsidiaries | | 59 | 49 | 97 | 71 |
Equity in net earnings (loss) of subsidiaries | | 13 | 16 | 18 | 25 |
Net income | | 72 | 65 | 115 | 96 |
Other comprehensive income (loss) | | 25 | 0 | 33 | 63 |
Comprehensive income (loss) | | 97 | 65 | 148 | 159 |
Guarantor Subsidiaries | Reportable Legal Entities | | | | | |
Revenues: | | | | | |
Equipment rentals | | 0 | 0 | 0 | 0 |
Sales of rental equipment | | 0 | 0 | 0 | 0 |
Sales of new equipment | | 0 | 0 | 0 | 0 |
Contractor supplies sales | | 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 rental equipment sales | | 0 | 0 | 0 | 0 |
Cost of new equipment sales | | 0 | 0 | 0 | 0 |
Cost of contractor supplies sales | | 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 | | 0 | 0 | 1 | 1 |
Other (income) expense, net | | 0 | 0 | 0 | 0 |
Income before provision for income taxes | | 0 | 0 | (1) | (1) |
Provision for income taxes | | 0 | 0 | 0 | 0 |
Income (loss) before equity in net earnings (loss) of subsidiaries | | 0 | 0 | (1) | (1) |
Equity in net earnings (loss) of subsidiaries | | 4 | 4 | 2 | 4 |
Net income | | 4 | 4 | 1 | 3 |
Other comprehensive income (loss) | | 26 | (2) | 34 | 60 |
Comprehensive income (loss) | | 30 | 2 | 35 | 63 |
Non-Guarantor Subsidiaries - Foreign | Reportable Legal Entities | | | | | |
Revenues: | | | | | |
Equipment rentals | | 105 | 101 | 201 | 194 |
Sales of rental equipment | | 12 | 17 | 23 | 28 |
Sales of new equipment | | 5 | 5 | 9 | 8 |
Contractor supplies sales | | 2 | 4 | 4 | 6 |
Service and other revenues | | 5 | 3 | 8 | 7 |
Total revenues | | 129 | 130 | 245 | 243 |
Cost of revenues: | | | | | |
Cost of equipment rentals, excluding depreciation | | 53 | 49 | 104 | 94 |
Depreciation of rental equipment | | 21 | 23 | 42 | 45 |
Cost of rental equipment sales | | 6 | 9 | 12 | 15 |
Cost of new equipment sales | | 5 | 4 | 8 | 6 |
Cost of contractor supplies sales | | 2 | 3 | 3 | 4 |
Cost of service and other revenues | | 1 | 0 | 3 | 3 |
Total cost of revenues | | 88 | 88 | 172 | 167 |
Gross profit | | 41 | 42 | 73 | 76 |
Selling, general and administrative expenses | | 21 | 18 | 38 | 37 |
Merger related costs | | 0 | | 0 | |
Restructuring charge | | 0 | 1 | 0 | 1 |
Non-rental depreciation and amortization | | 4 | 6 | 10 | 12 |
Operating (loss) income | | 16 | 17 | 25 | 26 |
Interest (income) expense, net | | (1) | 0 | 0 | 1 |
Other (income) expense, net | | 11 | 11 | 23 | 20 |
Income before provision for income taxes | | 6 | 6 | 2 | 5 |
Provision for income taxes | | 2 | 2 | 0 | 1 |
Income (loss) before equity in net earnings (loss) of subsidiaries | | 4 | 4 | 2 | 4 |
Equity in net earnings (loss) of subsidiaries | | 0 | 0 | 0 | 0 |
Net income | | 4 | 4 | 2 | 4 |
Other comprehensive income (loss) | | 21 | (2) | 28 | 48 |
Comprehensive income (loss) | | 25 | 2 | 30 | 52 |
Non-Guarantor Subsidiaries - SPV | Reportable Legal Entities | | | | | |
Revenues: | | | | | |
Equipment rentals | | 0 | 0 | 0 | 0 |
Sales of rental equipment | | 0 | 0 | 0 | 0 |
Sales of new equipment | | 0 | 0 | 0 | 0 |
Contractor supplies sales | | 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 rental equipment sales | | 0 | 0 | 0 | 0 |
Cost of new equipment sales | | 0 | 0 | 0 | 0 |
Cost of contractor supplies sales | | 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 | | 7 | 2 | 15 | 10 |
Merger related costs | | 0 | | 0 | |
Restructuring charge | | 0 | 0 | 0 | 0 |
Non-rental depreciation and amortization | | 0 | 0 | 0 | 0 |
Operating (loss) income | | (7) | (2) | (15) | (10) |
Interest (income) expense, net | | 3 | 1 | 5 | 3 |
Other (income) expense, net | | (23) | (21) | (45) | (46) |
Income before provision for income taxes | | 13 | 18 | 25 | 33 |
Provision for income taxes | | 5 | 7 | 10 | 13 |
Income (loss) before equity in net earnings (loss) of subsidiaries | | 8 | 11 | 15 | 20 |
Equity in net earnings (loss) of subsidiaries | | 0 | 0 | 0 | 0 |
Net income | | 8 | 11 | 15 | 20 |
Other comprehensive income (loss) | | 0 | 0 | 0 | 0 |
Comprehensive income (loss) | | $ 8 | $ 11 | $ 15 | $ 20 |
| |
[1] | There were no material reclassifications from accumulated other comprehensive loss reflected in other comprehensive income during 2017 or 2016. 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 during 2017 or 2016. | |