2012 Q1 Form 10-Q Financial Statement
#000106770112000010 Filed on April 17, 2012
Income Statement
Concept | 2012 Q1 | 2011 Q1 |
---|---|---|
Revenue | $656.0M | $523.0M |
YoY Change | 25.43% | 9.41% |
Cost Of Revenue | $443.0M | $385.0M |
YoY Change | 15.06% | 2.67% |
Gross Profit | $213.0M | $138.0M |
YoY Change | 54.35% | 33.98% |
Gross Profit Margin | 32.47% | 26.39% |
Selling, General & Admin | $102.0M | $95.00M |
YoY Change | 7.37% | 10.47% |
% of Gross Profit | 47.89% | 68.84% |
Research & Development | ||
YoY Change | ||
% of Gross Profit | ||
Depreciation & Amortization | $129.0M | $111.0M |
YoY Change | 16.22% | 1.83% |
% of Gross Profit | 60.56% | 80.43% |
Operating Expenses | $102.0M | $95.00M |
YoY Change | 7.37% | -4.04% |
Operating Profit | $87.00M | $30.00M |
YoY Change | 190.0% | 650.0% |
Interest Expense | -$68.00M | -$56.00M |
YoY Change | 21.43% | -11.11% |
% of Operating Profit | -78.16% | -186.67% |
Other Income/Expense, Net | $1.000M | $1.000M |
YoY Change | 0.0% | 0.0% |
Pretax Income | $19.00M | -$27.00M |
YoY Change | -170.37% | -57.81% |
Income Tax | $6.000M | -$7.000M |
% Of Pretax Income | 31.58% | |
Net Earnings | $13.00M | -$20.00M |
YoY Change | -165.0% | -50.0% |
Net Earnings / Revenue | 1.98% | -3.82% |
Basic Earnings Per Share | $0.21 | -$0.34 |
Diluted Earnings Per Share | $0.17 | -$0.34 |
COMMON SHARES | ||
Basic Shares Outstanding | 63.13M shares | 60.85M shares |
Diluted Shares Outstanding | 76.27M shares | 60.85M shares |
Balance Sheet
Concept | 2012 Q1 | 2011 Q1 |
---|---|---|
SHORT-TERM ASSETS | ||
Cash & Short-Term Investments | $26.00M | $205.0M |
YoY Change | -87.32% | 925.0% |
Cash & Equivalents | $26.00M | $205.0M |
Short-Term Investments | ||
Other Short-Term Assets | $128.0M | $124.0M |
YoY Change | 3.23% | -0.8% |
Inventory | $85.00M | $63.00M |
Prepaid Expenses | ||
Receivables | $417.0M | $341.0M |
Other Receivables | $0.00 | $0.00 |
Total Short-Term Assets | $656.0M | $733.0M |
YoY Change | -10.5% | 43.44% |
LONG-TERM ASSETS | ||
Property, Plant & Equipment | $380.0M | $2.669B |
YoY Change | -85.76% | -3.82% |
Goodwill | ||
YoY Change | ||
Intangibles | ||
YoY Change | ||
Long-Term Investments | ||
YoY Change | ||
Other Assets | $132.0M | $64.00M |
YoY Change | 106.25% | -5.88% |
Total Long-Term Assets | $6.641B | $2.959B |
YoY Change | 124.43% | -3.71% |
TOTAL ASSETS | ||
Total Short-Term Assets | $656.0M | $733.0M |
Total Long-Term Assets | $6.641B | $2.959B |
Total Assets | $7.297B | $3.692B |
YoY Change | 97.64% | 3.01% |
SHORT-TERM LIABILITIES | ||
YoY Change | ||
Accounts Payable | $384.0M | $222.0M |
YoY Change | 72.97% | 60.87% |
Accrued Expenses | $291.0M | $189.0M |
YoY Change | 53.97% | -13.7% |
Deferred Revenue | ||
YoY Change | ||
Short-Term Debt | $0.00 | $0.00 |
YoY Change | ||
Long-Term Debt Due | $371.0M | $199.0M |
YoY Change | 86.43% | 60.48% |
Total Short-Term Liabilities | $1.046B | $610.0M |
YoY Change | 71.48% | 26.82% |
LONG-TERM LIABILITIES | ||
Long-Term Debt | $5.645B | $2.664B |
YoY Change | 111.9% | -1.55% |
Other Long-Term Liabilities | $60.00M | $62.00M |
YoY Change | -3.23% | 55.0% |
Total Long-Term Liabilities | $60.00M | $2.726B |
YoY Change | -97.8% | -0.73% |
TOTAL LIABILITIES | ||
Total Short-Term Liabilities | $1.046B | $610.0M |
Total Long-Term Liabilities | $60.00M | $2.726B |
Total Liabilities | $7.170B | $3.721B |
YoY Change | 92.69% | 2.45% |
SHAREHOLDERS EQUITY | ||
Retained Earnings | -$486.0M | |
YoY Change | ||
Common Stock | $1.000M | |
YoY Change | ||
Preferred Stock | ||
YoY Change | ||
Treasury Stock (at cost) | ||
YoY Change | ||
Treasury Stock Shares | ||
Shareholders Equity | $90.00M | -$29.00M |
YoY Change | ||
Total Liabilities & Shareholders Equity | $7.297B | $3.692B |
YoY Change | 97.64% | 3.01% |
Cashflow Statement
Concept | 2012 Q1 | 2011 Q1 |
---|---|---|
OPERATING ACTIVITIES | ||
Net Income | $13.00M | -$20.00M |
YoY Change | -165.0% | -50.0% |
Depreciation, Depletion And Amortization | $129.0M | $111.0M |
YoY Change | 16.22% | 1.83% |
Cash From Operating Activities | $254.0M | $154.0M |
YoY Change | 64.94% | 30.51% |
INVESTING ACTIVITIES | ||
Capital Expenditures | $36.00M | $5.000M |
YoY Change | 620.0% | -109.26% |
Acquisitions | ||
YoY Change | ||
Other Investing Activities | $26.00M | $36.00M |
YoY Change | -27.78% | 0.0% |
Cash From Investing Activities | -$400.0M | -$84.00M |
YoY Change | 376.19% | 366.67% |
FINANCING ACTIVITIES | ||
Cash Dividend Paid | ||
YoY Change | ||
Common Stock Issuance & Retirement, Net | $8.000M | $7.000M |
YoY Change | 14.29% | -800.0% |
Debt Paid & Issued, Net | ||
YoY Change | ||
Cash From Financing Activities | $135.0M | -$73.00M |
YoY Change | -284.93% | -71.26% |
NET CHANGE | ||
Cash From Operating Activities | $254.0M | $154.0M |
Cash From Investing Activities | -$400.0M | -$84.00M |
Cash From Financing Activities | $135.0M | -$73.00M |
Net Change In Cash | -$11.00M | -$3.000M |
YoY Change | 266.67% | -98.05% |
FREE CASH FLOW | ||
Cash From Operating Activities | $254.0M | $154.0M |
Capital Expenditures | $36.00M | $5.000M |
Free Cash Flow | $218.0M | $149.0M |
YoY Change | 46.31% | -13.37% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2011Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
206000000 | USD |
CY2012Q1 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
384000000 | USD |
CY2011Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
464000000 | USD |
CY2012Q1 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
417000000 | USD |
CY2011Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
263000000 | USD |
CY2012Q1 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
291000000 | USD |
CY2012Q1 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
85000000 | USD |
CY2011Q4 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
75000000 | USD |
CY2012Q1 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
490000000 | USD |
CY2011Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
487000000 | USD |
CY2011Q1 | us-gaap |
Additions To Noncurrent Assets
AdditionsToNoncurrentAssets
|
120000000 | USD |
CY2012Q1 | us-gaap |
Additions To Noncurrent Assets
AdditionsToNoncurrentAssets
|
426000000 | USD |
CY2012Q1 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
30000000 | USD |
CY2011Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
33000000 | USD |
CY2012Q1 | us-gaap |
Amortization Of Financing Costs And Discounts
AmortizationOfFinancingCostsAndDiscounts
|
5000000 | USD |
CY2011Q1 | us-gaap |
Amortization Of Financing Costs And Discounts
AmortizationOfFinancingCostsAndDiscounts
|
5000000 | USD |
CY2011Q1 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
15800000 | shares |
CY2012Q1 | us-gaap |
Operating Leases Income Statement Lease Revenue
OperatingLeasesIncomeStatementLeaseRevenue
|
523000000 | USD |
CY2012Q1 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
1300000 | shares |
CY2012Q1 | us-gaap |
Assets
Assets
|
7297000000 | USD |
CY2011Q4 | us-gaap |
Assets
Assets
|
4143000000 | USD |
CY2011Q4 | us-gaap |
Assets Current
AssetsCurrent
|
723000000 | USD |
CY2012Q1 | us-gaap |
Assets Current
AssetsCurrent
|
656000000 | USD |
CY2012Q1 | us-gaap |
Business Combination Integration Related Costs
BusinessCombinationIntegrationRelatedCosts
|
10000000 | USD |
CY2011Q1 | us-gaap |
Business Combination Integration Related Costs
BusinessCombinationIntegrationRelatedCosts
|
0 | USD |
CY2011Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
36000000 | USD |
CY2012Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
26000000 | USD |
CY2011Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
205000000 | USD |
CY2010Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
203000000 | USD |
CY2011Q1 | us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
2000000 | USD |
CY2012Q1 | us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-10000000 | USD |
CY2011Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.01 | |
CY2012Q1 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.01 | |
CY2011Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
500000000 | shares |
CY2012Q1 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
500000000 | shares |
CY2012Q1 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
63771860 | shares |
CY2011Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
62877530 | shares |
CY2012Q1 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
63771860 | shares |
CY2011Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
62877530 | shares |
CY2012Q1 | us-gaap |
Common Stock Value
CommonStockValue
|
1000000 | USD |
CY2011Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
1000000 | USD |
CY2011Q1 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-8000000 | USD |
CY2012Q1 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
23000000 | USD |
CY2012Q1 | us-gaap |
Convertible Subordinated Debt Noncurrent
ConvertibleSubordinatedDebtNoncurrent
|
55000000 | USD |
CY2011Q4 | us-gaap |
Convertible Subordinated Debt Noncurrent
ConvertibleSubordinatedDebtNoncurrent
|
55000000 | USD |
CY2012Q1 | us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
12000000 | USD |
CY2011Q1 | us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
14000000 | USD |
CY2011Q1 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
385000000 | USD |
CY2012Q1 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
443000000 | USD |
CY2011Q1 | us-gaap |
Cost Of Services Depreciation
CostOfServicesDepreciation
|
99000000 | USD |
CY2012Q1 | us-gaap |
Cost Of Services Depreciation
CostOfServicesDepreciation
|
115000000 | USD |
CY2012Q1 | us-gaap |
Cost Of Services Excluding Depreciation Depletion And Amortization
CostOfServicesExcludingDepreciationDepletionAndAmortization
|
246000000 | USD |
CY2011Q1 | us-gaap |
Cost Of Services Excluding Depreciation Depletion And Amortization
CostOfServicesExcludingDepreciationDepletionAndAmortization
|
233000000 | USD |
CY2012Q1 | us-gaap |
Debt And Capital Lease Obligations
DebtAndCapitalLeaseObligations
|
5961000000 | USD |
CY2011Q4 | us-gaap |
Debt And Capital Lease Obligations
DebtAndCapitalLeaseObligations
|
2987000000 | USD |
CY2011Q4 | us-gaap |
Debt Current
DebtCurrent
|
395000000 | USD |
CY2012Q1 | us-gaap |
Debt Current
DebtCurrent
|
371000000 | USD |
CY2012Q1 | us-gaap |
Debt Weighted Average Interest Rate
DebtWeightedAverageInterestRate
|
0.009 | |
CY2011Q4 | us-gaap |
Deferred Tax Assets Liabilities Net Noncurrent
DeferredTaxAssetsLiabilitiesNetNoncurrent
|
-470000000 | USD |
CY2012Q1 | us-gaap |
Deferred Tax Assets Liabilities Net Noncurrent
DeferredTaxAssetsLiabilitiesNetNoncurrent
|
-419000000 | USD |
CY2011Q4 | us-gaap |
Deferred Tax Assets Net Current
DeferredTaxAssetsNetCurrent
|
104000000 | USD |
CY2012Q1 | us-gaap |
Deferred Tax Assets Net Current
DeferredTaxAssetsNetCurrent
|
50000000 | USD |
CY2012Q1 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
14000000 | USD |
CY2011Q1 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
12000000 | USD |
CY2011Q1 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
111000000 | USD |
CY2012Q1 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
129000000 | USD |
CY2011Q1 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.34 | |
CY2012Q1 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.21 | |
CY2011Q1 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.34 | |
CY2012Q1 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.17 | |
CY2012Q1 | us-gaap |
Effect Of Exchange Rate On Cash And Cash Equivalents
EffectOfExchangeRateOnCashAndCashEquivalents
|
1000000 | USD |
CY2011Q1 | us-gaap |
Effect Of Exchange Rate On Cash And Cash Equivalents
EffectOfExchangeRateOnCashAndCashEquivalents
|
5000000 | USD |
CY2012Q1 | us-gaap |
Gain Loss On Sale Of Other Assets
GainLossOnSaleOfOtherAssets
|
29000000 | USD |
CY2011Q1 | us-gaap |
Gain Loss On Sale Of Other Assets
GainLossOnSaleOfOtherAssets
|
14000000 | USD |
CY2012Q1 | us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
1000000 | USD |
CY2011Q1 | us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
0 | USD |
CY2012Q1 | us-gaap |
Gross Profit
GrossProfit
|
213000000 | USD |
CY2011Q1 | us-gaap |
Gross Profit
GrossProfit
|
138000000 | USD |
CY2012Q1 | us-gaap |
Income Loss From Continuing Operations
IncomeLossFromContinuingOperations
|
13000000 | USD |
CY2011Q1 | us-gaap |
Income Loss From Continuing Operations
IncomeLossFromContinuingOperations
|
-20000000 | USD |
CY2011Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
-27000000 | USD |
CY2012Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
19000000 | USD |
CY2012Q1 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
6000000 | USD |
CY2011Q1 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-7000000 | USD |
CY2012Q1 | us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
12000000 | USD |
CY2011Q1 | us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
11000000 | USD |
CY2011Q1 | us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
90000000 | USD |
CY2012Q1 | us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
172000000 | USD |
CY2011Q1 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-36000000 | USD |
CY2012Q1 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-50000000 | USD |
CY2011Q1 | us-gaap |
Increase Decrease In Deferred Income Taxes
IncreaseDecreaseInDeferredIncomeTaxes
|
9000000 | USD |
CY2012Q1 | us-gaap |
Increase Decrease In Deferred Income Taxes
IncreaseDecreaseInDeferredIncomeTaxes
|
-1000000 | USD |
CY2012Q1 | us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
41000000 | USD |
CY2011Q1 | us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
24000000 | USD |
CY2012Q1 | us-gaap |
Increase Decrease In Other Accrued Liabilities
IncreaseDecreaseInOtherAccruedLiabilities
|
-45000000 | USD |
CY2011Q1 | us-gaap |
Increase Decrease In Other Accrued Liabilities
IncreaseDecreaseInOtherAccruedLiabilities
|
-19000000 | USD |
CY2012Q1 | us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
-11000000 | USD |
CY2011Q1 | us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
6000000 | USD |
CY2011Q1 | us-gaap |
Increase Decrease In Restricted Cash For Operating Activities
IncreaseDecreaseInRestrictedCashForOperatingActivities
|
0 | USD |
CY2012Q1 | us-gaap |
Increase Decrease In Restricted Cash For Operating Activities
IncreaseDecreaseInRestrictedCashForOperatingActivities
|
25000000 | USD |
CY2011Q1 | us-gaap |
Interest Expense Other
InterestExpenseOther
|
2000000 | USD |
CY2012Q1 | us-gaap |
Interest Expense Other
InterestExpenseOther
|
1000000 | USD |
CY2012Q1 | us-gaap |
Interest Income Expense Nonoperating Net
InterestIncomeExpenseNonoperatingNet
|
-68000000 | USD |
CY2011Q1 | us-gaap |
Interest Income Expense Nonoperating Net
InterestIncomeExpenseNonoperatingNet
|
-56000000 | USD |
CY2012Q1 | us-gaap |
Interest Paid
InterestPaid
|
40000000 | USD |
CY2011Q1 | us-gaap |
Interest Paid
InterestPaid
|
34000000 | USD |
CY2011Q4 | us-gaap |
Inventory Net
InventoryNet
|
44000000 | USD |
CY2012Q1 | us-gaap |
Inventory Net
InventoryNet
|
85000000 | USD |
CY2011Q4 | us-gaap |
Liabilities
Liabilities
|
4040000000 | USD |
CY2012Q1 | us-gaap |
Liabilities
Liabilities
|
7170000000 | USD |
CY2011Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
4143000000 | USD |
CY2012Q1 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
7297000000 | USD |
CY2012Q1 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
1046000000 | USD |
CY2011Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
864000000 | USD |
CY2012Q1 | us-gaap |
Long Term Debt And Capital Lease Obligations
LongTermDebtAndCapitalLeaseObligations
|
5590000000 | USD |
CY2011Q4 | us-gaap |
Long Term Debt And Capital Lease Obligations
LongTermDebtAndCapitalLeaseObligations
|
2592000000 | USD |
CY2012Q1 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
135000000 | USD |
CY2011Q1 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-73000000 | USD |
CY2011Q1 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-84000000 | USD |
CY2012Q1 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-400000000 | USD |
CY2012Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
254000000 | USD |
CY2011Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
154000000 | USD |
CY2012Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
13000000 | USD |
CY2011Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-20000000 | USD |
CY2012Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
87000000 | USD |
CY2011Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
30000000 | USD |
CY2011Q1 | us-gaap |
Operating Leases Income Statement Lease Revenue
OperatingLeasesIncomeStatementLeaseRevenue
|
434000000 | USD |
CY2012Q1 | us-gaap |
Payments To Acquire Other Property Plant And Equipment
PaymentsToAcquireOtherPropertyPlantAndEquipment
|
390000000 | USD |
CY2011Q1 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
5000000 | USD |
CY2012Q1 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
132000000 | USD |
CY2011Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
65000000 | USD |
CY2012Q1 | us-gaap |
Other Comprehensive Income Derivatives Qualifying As Hedges Net Of Tax Period Increase Decrease
OtherComprehensiveIncomeDerivativesQualifyingAsHedgesNetOfTaxPeriodIncreaseDecrease
|
1000000 | USD |
CY2011Q1 | us-gaap |
Other Comprehensive Income Derivatives Qualifying As Hedges Net Of Tax Period Increase Decrease
OtherComprehensiveIncomeDerivativesQualifyingAsHedgesNetOfTaxPeriodIncreaseDecrease
|
1000000 | USD |
CY2012Q1 | us-gaap |
Other Comprehensive Income Foreign Currency Transaction And Translation Adjustment Net Of Tax Period Increase Decrease
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPeriodIncreaseDecrease
|
9000000 | USD |
CY2011Q1 | us-gaap |
Other Comprehensive Income Foreign Currency Transaction And Translation Adjustment Net Of Tax Period Increase Decrease
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPeriodIncreaseDecrease
|
11000000 | USD |
CY2011Q1 | us-gaap |
Other Comprehensive Income Loss Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent
|
12000000 | USD |
CY2012Q1 | us-gaap |
Other Comprehensive Income Loss Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent
|
10000000 | USD |
CY2011Q4 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
59000000 | USD |
CY2012Q1 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
60000000 | USD |
CY2011Q1 | us-gaap |
Other Noncash Income
OtherNoncashIncome
|
-1000000 | USD |
CY2012Q1 | us-gaap |
Other Noncash Income
OtherNoncashIncome
|
0 | USD |
CY2012Q1 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
1000000 | USD |
CY2011Q1 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
1000000 | USD |
CY2012Q1 | us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
8000000 | USD |
CY2011Q1 | us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
7000000 | USD |
CY2012Q1 | us-gaap |
Payments Of Financing Costs
PaymentsOfFinancingCosts
|
3000000 | USD |
CY2011Q1 | us-gaap |
Payments Of Financing Costs
PaymentsOfFinancingCosts
|
0 | USD |
CY2012Q1 | us-gaap |
Payments To Acquire Businesses And Interest In Affiliates
PaymentsToAcquireBusinessesAndInterestInAffiliates
|
57000000 | USD |
CY2011Q1 | us-gaap |
Payments To Acquire Businesses And Interest In Affiliates
PaymentsToAcquireBusinessesAndInterestInAffiliates
|
0 | USD |
CY2011Q1 | us-gaap |
Payments To Acquire Other Property Plant And Equipment
PaymentsToAcquireOtherPropertyPlantAndEquipment
|
115000000 | USD |
CY2012Q1 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
36000000 | USD |
CY2012Q1 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
78000000 | USD |
CY2011Q4 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
75000000 | USD |
CY2011Q1 | us-gaap |
Proceeds From Issuance Of Debt
ProceedsFromIssuanceOfDebt
|
571000000 | USD |
CY2012Q1 | us-gaap |
Proceeds From Issuance Of Debt
ProceedsFromIssuanceOfDebt
|
3351000000 | USD |
CY2011Q1 | us-gaap |
Proceeds From Repayments Of Restricted Cash Financing Activities
ProceedsFromRepaymentsOfRestrictedCashFinancingActivities
|
0 | USD |
CY2012Q1 | us-gaap |
Proceeds From Repayments Of Restricted Cash Financing Activities
ProceedsFromRepaymentsOfRestrictedCashFinancingActivities
|
-2825000000 | USD |
CY2012Q1 | us-gaap |
Proceeds From Sale Of Other Property Plant And Equipment
ProceedsFromSaleOfOtherPropertyPlantAndEquipment
|
76000000 | USD |
CY2011Q1 | us-gaap |
Proceeds From Sale Of Other Property Plant And Equipment
ProceedsFromSaleOfOtherPropertyPlantAndEquipment
|
32000000 | USD |
CY2011Q1 | us-gaap |
Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
|
4000000 | USD |
CY2012Q1 | us-gaap |
Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
|
7000000 | USD |
CY2012Q1 | us-gaap |
Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
|
5000000 | USD |
CY2011Q1 | us-gaap |
Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
|
4000000 | USD |
CY2012Q1 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
380000000 | USD |
CY2011Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
366000000 | USD |
CY2012Q1 | us-gaap |
Repayments Of Debt And Capital Lease Obligations
RepaymentsOfDebtAndCapitalLeaseObligations
|
385000000 | USD |
CY2011Q1 | us-gaap |
Repayments Of Debt And Capital Lease Obligations
RepaymentsOfDebtAndCapitalLeaseObligations
|
641000000 | USD |
CY2012Q1 | us-gaap |
Restricted Cash And Cash Equivalents Noncurrent
RestrictedCashAndCashEquivalentsNoncurrent
|
2850000000 | USD |
CY2011Q4 | us-gaap |
Restricted Cash And Cash Equivalents Noncurrent
RestrictedCashAndCashEquivalentsNoncurrent
|
0 | USD |
CY2011Q1 | us-gaap |
Restructuring Charges
RestructuringCharges
|
1000000 | USD |
CY2012Q1 | us-gaap |
Restructuring Charges
RestructuringCharges
|
0 | USD |
CY2011Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-499000000 | USD |
CY2012Q1 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-486000000 | USD |
CY2012Q1 | us-gaap |
Revenues
Revenues
|
656000000 | USD |
CY2011Q1 | us-gaap |
Revenues
Revenues
|
523000000 | USD |
CY2012Q1 | us-gaap |
Sales Revenue Goods Gross
SalesRevenueGoodsGross
|
18000000 | USD |
CY2011Q1 | us-gaap |
Sales Revenue Goods Gross
SalesRevenueGoodsGross
|
21000000 | USD |
CY2011Q1 | us-gaap |
Sales Revenue Services Gross
SalesRevenueServicesGross
|
21000000 | USD |
CY2012Q1 | us-gaap |
Sales Revenue Services Gross
SalesRevenueServicesGross
|
21000000 | USD |
CY2011Q1 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
95000000 | USD |
CY2012Q1 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
102000000 | USD |
CY2011Q1 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
2000000 | USD |
CY2012Q1 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
4000000 | USD |
CY2012Q1 | us-gaap |
Shortterm Debt Maximum Monthend Outstanding Amount
ShorttermDebtMaximumMonthendOutstandingAmount
|
230000000 | USD |
CY2012Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
90000000 | USD |
CY2011Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
64000000 | USD |
CY2011Q4 | us-gaap |
Temporary Equity Carrying Amount
TemporaryEquityCarryingAmount
|
39000000 | USD |
CY2012Q1 | us-gaap |
Temporary Equity Carrying Amount
TemporaryEquityCarryingAmount
|
37000000 | USD |
CY2011Q1 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
60850000 | shares |
CY2012Q1 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
76266000 | shares |
CY2011Q1 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
60850000 | shares |
CY2012Q1 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
63131000 | shares |
CY2011Q1 | uri |
Cost Of New Equipment Sales
CostOfNewEquipmentSales
|
12000000 | USD |
CY2012Q1 | uri |
Cost Of New Equipment Sales
CostOfNewEquipmentSales
|
15000000 | USD |
CY2011Q1 | uri |
Cost Of Rental Equipment Sales
CostOfRentalEquipmentSales
|
18000000 | USD |
CY2012Q1 | uri |
Cost Of Rental Equipment Sales
CostOfRentalEquipmentSales
|
47000000 | USD |
CY2011Q1 | uri |
Cost Of Service And Other Revenues
CostOfServiceAndOtherRevenues
|
9000000 | USD |
CY2012Q1 | uri |
Cost Of Service And Other Revenues
CostOfServiceAndOtherRevenues
|
8000000 | USD |
CY2012Q1 | uri |
Derivative Instrument Threshold For Inclusion
DerivativeInstrumentThresholdForInclusion
|
1000000 | USD |
CY2012Q1 | uri |
Equity In Net Earnings Loss Of Subsidiaries
EquityInNetEarningsLossOfSubsidiaries
|
0 | USD |
CY2011Q1 | uri |
Equity In Net Earnings Loss Of Subsidiaries
EquityInNetEarningsLossOfSubsidiaries
|
0 | USD |
CY2012Q1 | uri |
Goodwill And Other Intangible Assets Net
GoodwillAndOtherIntangibleAssetsNet
|
414000000 | USD |
CY2011Q4 | uri |
Goodwill And Other Intangible Assets Net
GoodwillAndOtherIntangibleAssetsNet
|
372000000 | USD |
CY2012Q1 | uri |
Income Loss Before Equity In Net Earnings Losses Of Subsidiaries
IncomeLossBeforeEquityInNetEarningsLossesOfSubsidiaries
|
13000000 | USD |
CY2011Q1 | uri |
Income Loss Before Equity In Net Earnings Losses Of Subsidiaries
IncomeLossBeforeEquityInNetEarningsLossesOfSubsidiaries
|
-20000000 | USD |
CY2012Q1 | uri |
Intercompany Receivable Payable
IntercompanyReceivablePayable
|
0 | USD |
CY2011Q4 | uri |
Intercompany Receivable Payable
IntercompanyReceivablePayable
|
0 | USD |
CY2012Q1 | uri |
Investment In Subsidiaries
InvestmentInSubsidiaries
|
0 | USD |
CY2011Q4 | uri |
Investment In Subsidiaries
InvestmentInSubsidiaries
|
0 | USD |
CY2012Q1 | uri |
New Equipment Sales
NewEquipmentSales
|
18000000 | USD |
CY2011Q1 | uri |
New Equipment Sales
NewEquipmentSales
|
15000000 | USD |
CY2012Q1 | uri |
Number Of Geographic Regions Entity Operates In
NumberOfGeographicRegionsEntityOperatesIn
|
7 | Locations |
CY2012Q1 | uri |
Rental Equipment Net
RentalEquipmentNet
|
2865000000 | USD |
CY2011Q4 | uri |
Rental Equipment Net
RentalEquipmentNet
|
2617000000 | USD |
CY2011Q1 | uri |
Sales Of Rental Equipment
SalesOfRentalEquipment
|
32000000 | USD |
CY2012Q1 | uri |
Sales Of Rental Equipment
SalesOfRentalEquipment
|
76000000 | USD |
CY2012Q1 | dei |
Amendment Flag
AmendmentFlag
|
false | |
CY2012Q1 | dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--12-31 | |
CY2012Q1 | dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q1 | |
CY2012Q1 | dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2012 | |
CY2012Q1 | dei |
Document Period End Date
DocumentPeriodEndDate
|
2012-03-31 | |
CY2012Q1 | dei |
Document Type
DocumentType
|
10-Q | |
CY2012Q1 | dei |
Entity Central Index Key
EntityCentralIndexKey
|
0001067701 | |
CY2012Q2 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
63772721 | shares |
CY2012Q1 | dei |
Entity Filer Category
EntityFilerCategory
|
Large Accelerated Filer | |
CY2012Q1 | dei |
Entity Registrant Name
EntityRegistrantName
|
UNITED RENTALS INC /DE |