Condensed Consolidating Financial Information of Guarantor Subsidiaries - CONDENSED CONSOLIDATING STATEMENT OF INCOME AND COMPREHENSIVE INCOME (Details) - USD ($) $ in Millions | 3 Months Ended |
Mar. 31, 2018 | Mar. 31, 2017 |
Revenues: | | | |
Equipment rentals | | $ 1,459 | $ 1,166 |
Service and other revenues | | 34 | 27 |
Total revenues | | 1,734 | 1,356 |
Cost of revenues: | | | |
Cost of equipment rentals, excluding depreciation | | 592 | 474 |
Depreciation of rental equipment | | 322 | 248 |
Cost of service and other revenues | | 18 | 13 |
Total cost of revenues | | 1,088 | 842 |
Gross profit | | 646 | 514 |
Selling, general and administrative expenses | | 232 | 193 |
Merger related costs | | 1 | 2 |
Restructuring charge | | 2 | 0 |
Non-rental depreciation and amortization | | 71 | 62 |
Operating (loss) income | | 340 | 257 |
Interest (income) expense, net | | 109 | 94 |
Other (income) expense, net | | (1) | 2 |
Income before provision for income taxes | | 232 | 161 |
Provision for income taxes | | 49 | 52 |
Income (loss) before equity in net earnings (loss) of subsidiaries | | 183 | 109 |
Equity in net earnings (loss) of subsidiaries | | 0 | 0 |
Net income | | 183 | 109 |
Other comprehensive (loss) income | | (25) | 8 |
Comprehensive income (loss) | [1] | 158 | 117 |
Eliminations | | | |
Revenues: | | | |
Equipment rentals | | 0 | 0 |
Service and other revenues | | 0 | 0 |
Total revenues | | 0 | 0 |
Cost of revenues: | | | |
Cost of equipment rentals, excluding depreciation | | 0 | 0 |
Depreciation of rental equipment | | 0 | 0 |
Cost of service and other revenues | | 0 | 0 |
Total cost of revenues | | 0 | 0 |
Gross profit | | 0 | 0 |
Selling, general and administrative expenses | | 0 | 0 |
Merger related costs | | 0 | 0 |
Restructuring charge | | 0 | |
Non-rental depreciation and amortization | | 0 | 0 |
Operating (loss) income | | 0 | 0 |
Interest (income) expense, net | | (1) | (1) |
Other (income) expense, net | | 0 | 0 |
Income before provision for income taxes | | 1 | 1 |
Provision for income taxes | | 0 | 0 |
Income (loss) before equity in net earnings (loss) of subsidiaries | | 1 | 1 |
Equity in net earnings (loss) of subsidiaries | | (122) | (46) |
Net income | | (121) | (45) |
Other comprehensive (loss) income | | 73 | (23) |
Comprehensive income (loss) | | (48) | (68) |
Parent | Reportable Legal Entities | | | |
Revenues: | | | |
Equipment rentals | | 0 | 0 |
Service and other revenues | | 0 | 0 |
Total revenues | | 0 | 0 |
Cost of revenues: | | | |
Cost of equipment rentals, excluding depreciation | | 0 | 0 |
Depreciation of rental equipment | | 0 | 0 |
Cost of service and other revenues | | 0 | 0 |
Total cost of revenues | | 0 | 0 |
Gross profit | | 0 | 0 |
Selling, general and administrative expenses | | 40 | 23 |
Merger related costs | | 0 | 0 |
Restructuring charge | | 0 | |
Non-rental depreciation and amortization | | 4 | 4 |
Operating (loss) income | | (44) | (27) |
Interest (income) expense, net | | (7) | (2) |
Other (income) expense, net | | (141) | (112) |
Income before provision for income taxes | | 104 | 87 |
Provision for income taxes | | 17 | 21 |
Income (loss) before equity in net earnings (loss) of subsidiaries | | 87 | 66 |
Equity in net earnings (loss) of subsidiaries | | 96 | 43 |
Net income | | 183 | 109 |
Other comprehensive (loss) income | | (25) | 8 |
Comprehensive income (loss) | | 158 | 117 |
URNA | Reportable Legal Entities | | | |
Revenues: | | | |
Equipment rentals | | 1,346 | 1,070 |
Service and other revenues | | 31 | 24 |
Total revenues | | 1,593 | 1,240 |
Cost of revenues: | | | |
Cost of equipment rentals, excluding depreciation | | 535 | 423 |
Depreciation of rental equipment | | 297 | 227 |
Cost of service and other revenues | | 17 | 11 |
Total cost of revenues | | 990 | 758 |
Gross profit | | 603 | 482 |
Selling, general and administrative expenses | | 165 | 145 |
Merger related costs | | 1 | 2 |
Restructuring charge | | 2 | |
Non-rental depreciation and amortization | | 62 | 52 |
Operating (loss) income | | 373 | 283 |
Interest (income) expense, net | | 112 | 93 |
Other (income) expense, net | | 161 | 124 |
Income before provision for income taxes | | 100 | 66 |
Provision for income taxes | | 24 | 28 |
Income (loss) before equity in net earnings (loss) of subsidiaries | | 76 | 38 |
Equity in net earnings (loss) of subsidiaries | | 20 | 5 |
Net income | | 96 | 43 |
Other comprehensive (loss) income | | (25) | 8 |
Comprehensive income (loss) | | 71 | 51 |
Guarantor Subsidiaries | Reportable Legal Entities | | | |
Revenues: | | | |
Equipment rentals | | 0 | 0 |
Service and other revenues | | 0 | 0 |
Total revenues | | 0 | 0 |
Cost of revenues: | | | |
Cost of equipment rentals, excluding depreciation | | 0 | 0 |
Depreciation of rental equipment | | 0 | 0 |
Cost of service and other revenues | | 0 | 0 |
Total cost of revenues | | 0 | 0 |
Gross profit | | 0 | 0 |
Selling, general and administrative expenses | | 0 | 0 |
Merger related costs | | 0 | 0 |
Restructuring charge | | 0 | |
Non-rental depreciation and amortization | | 0 | 0 |
Operating (loss) income | | 0 | 0 |
Interest (income) expense, net | | 1 | 1 |
Other (income) expense, net | | 0 | 0 |
Income before provision for income taxes | | (1) | (1) |
Provision for income taxes | | 0 | 0 |
Income (loss) before equity in net earnings (loss) of subsidiaries | | (1) | (1) |
Equity in net earnings (loss) of subsidiaries | | 6 | (2) |
Net income | | 5 | (3) |
Other comprehensive (loss) income | | (25) | 8 |
Comprehensive income (loss) | | (20) | 5 |
Non-Guarantor Subsidiaries - Foreign | Reportable Legal Entities | | | |
Revenues: | | | |
Equipment rentals | | 113 | 96 |
Service and other revenues | | 3 | 3 |
Total revenues | | 141 | 116 |
Cost of revenues: | | | |
Cost of equipment rentals, excluding depreciation | | 57 | 51 |
Depreciation of rental equipment | | 25 | 21 |
Cost of service and other revenues | | 1 | 2 |
Total cost of revenues | | 98 | 84 |
Gross profit | | 43 | 32 |
Selling, general and administrative expenses | | 19 | 17 |
Merger related costs | | 0 | 0 |
Restructuring charge | | 0 | |
Non-rental depreciation and amortization | | 5 | 6 |
Operating (loss) income | | 19 | 9 |
Interest (income) expense, net | | (1) | 1 |
Other (income) expense, net | | 11 | 12 |
Income before provision for income taxes | | 9 | (4) |
Provision for income taxes | | 3 | (2) |
Income (loss) before equity in net earnings (loss) of subsidiaries | | 6 | (2) |
Equity in net earnings (loss) of subsidiaries | | 0 | 0 |
Net income | | 6 | (2) |
Other comprehensive (loss) income | | (23) | 7 |
Comprehensive income (loss) | | (17) | 5 |
Non-Guarantor Subsidiaries - SPV | Reportable Legal Entities | | | |
Revenues: | | | |
Equipment rentals | | 0 | 0 |
Service and other revenues | | 0 | 0 |
Total revenues | | 0 | 0 |
Cost of revenues: | | | |
Cost of equipment rentals, excluding depreciation | | 0 | 0 |
Depreciation of rental equipment | | 0 | 0 |
Cost of service and other revenues | | 0 | 0 |
Total cost of revenues | | 0 | 0 |
Gross profit | | 0 | 0 |
Selling, general and administrative expenses | | 8 | 8 |
Merger related costs | | 0 | 0 |
Restructuring charge | | 0 | |
Non-rental depreciation and amortization | | 0 | 0 |
Operating (loss) income | | (8) | (8) |
Interest (income) expense, net | | 5 | 2 |
Other (income) expense, net | | (32) | (22) |
Income before provision for income taxes | | 19 | 12 |
Provision for income taxes | | 5 | 5 |
Income (loss) before equity in net earnings (loss) of subsidiaries | | 14 | 7 |
Equity in net earnings (loss) of subsidiaries | | 0 | 0 |
Net income | | 14 | 7 |
Other comprehensive (loss) income | | 0 | 0 |
Comprehensive income (loss) | | 14 | 7 |
Rental equipment | | | |
Revenues: | | | |
Sales revenue | | 181 | 106 |
Cost of revenues: | | | |
Cost of goods sold | | 107 | 60 |
Rental equipment | Eliminations | | | |
Revenues: | | | |
Sales revenue | | 0 | 0 |
Cost of revenues: | | | |
Cost of goods sold | | 0 | 0 |
Rental equipment | Parent | Reportable Legal Entities | | | |
Revenues: | | | |
Sales revenue | | 0 | 0 |
Cost of revenues: | | | |
Cost of goods sold | | 0 | 0 |
Rental equipment | URNA | Reportable Legal Entities | | | |
Revenues: | | | |
Sales revenue | | 164 | 95 |
Cost of revenues: | | | |
Cost of goods sold | | 98 | 54 |
Rental equipment | Guarantor Subsidiaries | Reportable Legal Entities | | | |
Revenues: | | | |
Sales revenue | | 0 | 0 |
Cost of revenues: | | | |
Cost of goods sold | | 0 | 0 |
Rental equipment | Non-Guarantor Subsidiaries - Foreign | Reportable Legal Entities | | | |
Revenues: | | | |
Sales revenue | | 17 | 11 |
Cost of revenues: | | | |
Cost of goods sold | | 9 | 6 |
Rental equipment | Non-Guarantor Subsidiaries - SPV | Reportable Legal Entities | | | |
Revenues: | | | |
Sales revenue | | 0 | 0 |
Cost of revenues: | | | |
Cost of goods sold | | 0 | 0 |
New equipment | | | |
Revenues: | | | |
Sales revenue | | 42 | 39 |
Cost of revenues: | | | |
Cost of goods sold | | 37 | 34 |
New equipment | Eliminations | | | |
Revenues: | | | |
Sales revenue | | 0 | 0 |
Cost of revenues: | | | |
Cost of goods sold | | 0 | 0 |
New equipment | Parent | Reportable Legal Entities | | | |
Revenues: | | | |
Sales revenue | | 0 | 0 |
Cost of revenues: | | | |
Cost of goods sold | | 0 | 0 |
New equipment | URNA | Reportable Legal Entities | | | |
Revenues: | | | |
Sales revenue | | 37 | 35 |
Cost of revenues: | | | |
Cost of goods sold | | 33 | 31 |
New equipment | Guarantor Subsidiaries | Reportable Legal Entities | | | |
Revenues: | | | |
Sales revenue | | 0 | 0 |
Cost of revenues: | | | |
Cost of goods sold | | 0 | 0 |
New equipment | Non-Guarantor Subsidiaries - Foreign | Reportable Legal Entities | | | |
Revenues: | | | |
Sales revenue | | 5 | 4 |
Cost of revenues: | | | |
Cost of goods sold | | 4 | 3 |
New equipment | Non-Guarantor Subsidiaries - SPV | Reportable Legal Entities | | | |
Revenues: | | | |
Sales revenue | | 0 | 0 |
Cost of revenues: | | | |
Cost of goods sold | | 0 | 0 |
Contractor supplies | | | |
Revenues: | | | |
Sales revenue | | 18 | 18 |
Cost of revenues: | | | |
Cost of goods sold | | 12 | 13 |
Contractor supplies | Eliminations | | | |
Revenues: | | | |
Sales revenue | | 0 | 0 |
Cost of revenues: | | | |
Cost of goods sold | | 0 | 0 |
Contractor supplies | Parent | Reportable Legal Entities | | | |
Revenues: | | | |
Sales revenue | | 0 | 0 |
Cost of revenues: | | | |
Cost of goods sold | | 0 | 0 |
Contractor supplies | URNA | Reportable Legal Entities | | | |
Revenues: | | | |
Sales revenue | | 15 | 16 |
Cost of revenues: | | | |
Cost of goods sold | | 10 | 12 |
Contractor supplies | Guarantor Subsidiaries | Reportable Legal Entities | | | |
Revenues: | | | |
Sales revenue | | 0 | 0 |
Cost of revenues: | | | |
Cost of goods sold | | 0 | 0 |
Contractor supplies | Non-Guarantor Subsidiaries - Foreign | Reportable Legal Entities | | | |
Revenues: | | | |
Sales revenue | | 3 | 2 |
Cost of revenues: | | | |
Cost of goods sold | | 2 | 1 |
Contractor supplies | Non-Guarantor Subsidiaries - SPV | Reportable Legal Entities | | | |
Revenues: | | | |
Sales revenue | | 0 | 0 |
Cost of revenues: | | | |
Cost of goods sold | | $ 0 | $ 0 |
| |
[1] | There were no material reclassifications from accumulated other comprehensive loss reflected in other comprehensive income (loss) during 2018 or 2017. 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 2018 or 2017. | |