2013 Q1 Form 10-Q Financial Statement

#000106770113000008 Filed on April 16, 2013

View on sec.gov

Income Statement

Concept 2013 Q1 2012 Q1
Revenue $1.100B $656.0M
YoY Change 67.68% 25.43%
Cost Of Revenue $715.0M $443.0M
YoY Change 61.4% 15.06%
Gross Profit $385.0M $213.0M
YoY Change 80.75% 54.35%
Gross Profit Margin 35.0% 32.47%
Selling, General & Admin $160.0M $102.0M
YoY Change 56.86% 7.37%
% of Gross Profit 41.56% 47.89%
Research & Development
YoY Change
% of Gross Profit
Depreciation & Amortization $266.0M $129.0M
YoY Change 106.2% 16.22%
% of Gross Profit 69.09% 60.56%
Operating Expenses $160.0M $102.0M
YoY Change 56.86% 7.37%
Operating Profit $149.0M $87.00M
YoY Change 71.26% 190.0%
Interest Expense -$118.0M -$68.00M
YoY Change 73.53% 21.43%
% of Operating Profit -79.19% -78.16%
Other Income/Expense, Net $1.000M $1.000M
YoY Change 0.0% 0.0%
Pretax Income $30.00M $19.00M
YoY Change 57.89% -170.37%
Income Tax $9.000M $6.000M
% Of Pretax Income 30.0% 31.58%
Net Earnings $21.00M $13.00M
YoY Change 61.54% -165.0%
Net Earnings / Revenue 1.91% 1.98%
Basic Earnings Per Share $0.22 $0.21
Diluted Earnings Per Share $0.19 $0.17
COMMON SHARES
Basic Shares Outstanding 93.31M shares 63.13M shares
Diluted Shares Outstanding 106.4M shares 76.27M shares

Balance Sheet

Concept 2013 Q1 2012 Q1
SHORT-TERM ASSETS
Cash & Short-Term Investments $147.0M $26.00M
YoY Change 465.38% -87.32%
Cash & Equivalents $147.0M $26.00M
Short-Term Investments
Other Short-Term Assets $336.0M $128.0M
YoY Change 162.5% 3.23%
Inventory $103.0M $85.00M
Prepaid Expenses
Receivables $725.0M $417.0M
Other Receivables $0.00 $0.00
Total Short-Term Assets $1.311B $656.0M
YoY Change 99.85% -10.5%
LONG-TERM ASSETS
Property, Plant & Equipment $420.0M $380.0M
YoY Change 10.53% -85.76%
Goodwill $2.963B
YoY Change
Intangibles $1.151B
YoY Change
Long-Term Investments
YoY Change
Other Assets $113.0M $132.0M
YoY Change -14.39% 106.25%
Total Long-Term Assets $9.610B $6.641B
YoY Change 44.71% 124.43%
TOTAL ASSETS
Total Short-Term Assets $1.311B $656.0M
Total Long-Term Assets $9.610B $6.641B
Total Assets $10.92B $7.297B
YoY Change 49.66% 97.64%
SHORT-TERM LIABILITIES
YoY Change
Accounts Payable $406.0M $384.0M
YoY Change 5.73% 72.97%
Accrued Expenses $396.0M $291.0M
YoY Change 36.08% 53.97%
Deferred Revenue
YoY Change
Short-Term Debt $0.00 $0.00
YoY Change
Long-Term Debt Due $567.0M $371.0M
YoY Change 52.83% 86.43%
Total Short-Term Liabilities $1.369B $1.046B
YoY Change 30.88% 71.48%
LONG-TERM LIABILITIES
Long-Term Debt $6.597B $5.645B
YoY Change 16.86% 111.9%
Other Long-Term Liabilities $67.00M $60.00M
YoY Change 11.67% -3.23%
Total Long-Term Liabilities $67.00M $60.00M
YoY Change 11.67% -97.8%
TOTAL LIABILITIES
Total Short-Term Liabilities $1.369B $1.046B
Total Long-Term Liabilities $67.00M $60.00M
Total Liabilities $9.326B $7.170B
YoY Change 30.07% 92.69%
SHAREHOLDERS EQUITY
Retained Earnings -$403.0M -$486.0M
YoY Change -17.08%
Common Stock $1.000M $1.000M
YoY Change 0.0%
Preferred Stock
YoY Change
Treasury Stock (at cost) $133.0M
YoY Change
Treasury Stock Shares 3.254M shares
Shareholders Equity $1.566B $90.00M
YoY Change
Total Liabilities & Shareholders Equity $10.92B $7.297B
YoY Change 49.66% 97.64%

Cashflow Statement

Concept 2013 Q1 2012 Q1
OPERATING ACTIVITIES
Net Income $21.00M $13.00M
YoY Change 61.54% -165.0%
Depreciation, Depletion And Amortization $266.0M $129.0M
YoY Change 106.2% 16.22%
Cash From Operating Activities $409.0M $254.0M
YoY Change 61.02% 64.94%
INVESTING ACTIVITIES
Capital Expenditures $14.00M $36.00M
YoY Change -61.11% 620.0%
Acquisitions
YoY Change
Other Investing Activities $128.0M $26.00M
YoY Change 392.31% -27.78%
Cash From Investing Activities -$175.0M -$400.0M
YoY Change -56.25% 376.19%
FINANCING ACTIVITIES
Cash Dividend Paid
YoY Change
Common Stock Issuance & Retirement, Net $30.00M $8.000M
YoY Change 275.0% 14.29%
Debt Paid & Issued, Net
YoY Change
Cash From Financing Activities -$191.0M $135.0M
YoY Change -241.48% -284.93%
NET CHANGE
Cash From Operating Activities $409.0M $254.0M
Cash From Investing Activities -$175.0M -$400.0M
Cash From Financing Activities -$191.0M $135.0M
Net Change In Cash $43.00M -$11.00M
YoY Change -490.91% 266.67%
FREE CASH FLOW
Cash From Operating Activities $409.0M $254.0M
Capital Expenditures $14.00M $36.00M
Free Cash Flow $395.0M $218.0M
YoY Change 81.19% 46.31%

Facts In Submission

Frame Concept Type Concept / XBRL Key Value Unit
CY2012Q4 us-gaap Accounts Payable Current
AccountsPayableCurrent
286000000 USD
CY2013Q1 us-gaap Accounts Payable Current
AccountsPayableCurrent
406000000 USD
CY2013Q1 us-gaap Accounts Receivable Net Current
AccountsReceivableNetCurrent
725000000 USD
CY2012Q4 us-gaap Accounts Receivable Net Current
AccountsReceivableNetCurrent
793000000 USD
CY2013Q1 us-gaap Accrued Liabilities Current
AccruedLiabilitiesCurrent
396000000 USD
CY2012Q4 us-gaap Accrued Liabilities Current
AccruedLiabilitiesCurrent
435000000 USD
CY2012Q4 us-gaap Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
84000000 USD
CY2013Q1 us-gaap Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
64000000 USD
CY2013Q1 us-gaap Additional Paid In Capital
AdditionalPaidInCapital
2037000000 USD
CY2012Q4 us-gaap Additional Paid In Capital
AdditionalPaidInCapital
1997000000 USD
CY2012Q1 us-gaap Additions To Noncurrent Assets
AdditionsToNoncurrentAssets
426000000 USD
CY2013Q1 us-gaap Additions To Noncurrent Assets
AdditionsToNoncurrentAssets
303000000 USD
CY2012Q4 us-gaap Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
64000000 USD
CY2013Q1 us-gaap Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
65000000 USD
CY2013Q1 us-gaap Amortization Of Financing Costs And Discounts
AmortizationOfFinancingCostsAndDiscounts
6000000 USD
CY2012Q1 us-gaap Amortization Of Financing Costs And Discounts
AmortizationOfFinancingCostsAndDiscounts
5000000 USD
CY2012Q1 us-gaap Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
1300000 shares
CY2013Q1 us-gaap Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
1200000 shares
CY2012Q4 us-gaap Assets
Assets
11026000000 USD
CY2013Q1 us-gaap Assets
Assets
10921000000 USD
CY2012Q4 us-gaap Assets Current
AssetsCurrent
1343000000 USD
CY2013Q1 us-gaap Assets Current
AssetsCurrent
1311000000 USD
CY2012Q1 us-gaap Business Combination Integration Related Costs
BusinessCombinationIntegrationRelatedCosts
10000000 USD
CY2013Q1 us-gaap Business Combination Integration Related Costs
BusinessCombinationIntegrationRelatedCosts
6000000 USD
CY2013Q1 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
147000000 USD
CY2012Q4 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
106000000 USD
CY2012Q1 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
26000000 USD
CY2011Q4 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
36000000 USD
CY2013Q1 us-gaap Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
41000000 USD
CY2012Q1 us-gaap Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
-10000000 USD
CY2012Q4 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.01
CY2013Q1 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.01
CY2013Q1 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
500000000 shares
CY2012Q4 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
500000000 shares
CY2012Q4 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
95891809 shares
CY2013Q1 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
97487189 shares
CY2012Q4 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
92984016 shares
CY2013Q1 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
94232796 shares
CY2013Q1 us-gaap Common Stock Value
CommonStockValue
1000000 USD
CY2012Q4 us-gaap Common Stock Value
CommonStockValue
1000000 USD
CY2013Q1 us-gaap Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
1000000 USD
CY2012Q1 us-gaap Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
23000000 USD
CY2012Q4 us-gaap Convertible Subordinated Debt Noncurrent
ConvertibleSubordinatedDebtNoncurrent
55000000 USD
CY2013Q1 us-gaap Convertible Subordinated Debt Noncurrent
ConvertibleSubordinatedDebtNoncurrent
17000000 USD
CY2012Q1 us-gaap Cost Of Goods Sold
CostOfGoodsSold
12000000 USD
CY2013Q1 us-gaap Cost Of Goods Sold
CostOfGoodsSold
13000000 USD
CY2012Q1 us-gaap Cost Of Revenue
CostOfRevenue
443000000 USD
CY2013Q1 us-gaap Cost Of Revenue
CostOfRevenue
715000000 USD
CY2013Q1 us-gaap Cost Of Services Depreciation
CostOfServicesDepreciation
202000000 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
CY2013Q1 us-gaap Cost Of Services Excluding Depreciation Depletion And Amortization
CostOfServicesExcludingDepreciationDepletionAndAmortization
393000000 USD
CY2013Q1 us-gaap Debt And Capital Lease Obligations
DebtAndCapitalLeaseObligations
7147000000 USD
CY2012Q4 us-gaap Debt And Capital Lease Obligations
DebtAndCapitalLeaseObligations
7309000000 USD
CY2013Q1 us-gaap Debt Current
DebtCurrent
567000000 USD
CY2012Q4 us-gaap Debt Current
DebtCurrent
630000000 USD
CY2013Q1 us-gaap Deferred Tax Assets Liabilities Net Noncurrent
DeferredTaxAssetsLiabilitiesNetNoncurrent
-1293000000 USD
CY2012Q4 us-gaap Deferred Tax Assets Liabilities Net Noncurrent
DeferredTaxAssetsLiabilitiesNetNoncurrent
-1302000000 USD
CY2012Q4 us-gaap Deferred Tax Assets Net Current
DeferredTaxAssetsNetCurrent
265000000 USD
CY2013Q1 us-gaap Deferred Tax Assets Net Current
DeferredTaxAssetsNetCurrent
255000000 USD
CY2012Q1 us-gaap Depreciation And Amortization
DepreciationAndAmortization
14000000 USD
CY2013Q1 us-gaap Depreciation And Amortization
DepreciationAndAmortization
64000000 USD
CY2012Q1 us-gaap Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
129000000 USD
CY2013Q1 us-gaap Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
266000000 USD
CY2012Q1 us-gaap Earnings Per Share Basic
EarningsPerShareBasic
0.21
CY2013Q1 us-gaap Earnings Per Share Basic
EarningsPerShareBasic
0.22
CY2012Q1 us-gaap Earnings Per Share Diluted
EarningsPerShareDiluted
0.17
CY2013Q1 us-gaap Earnings Per Share Diluted
EarningsPerShareDiluted
0.19
CY2013Q1 us-gaap Effect Of Exchange Rate On Cash And Cash Equivalents
EffectOfExchangeRateOnCashAndCashEquivalents
-2000000 USD
CY2012Q1 us-gaap Effect Of Exchange Rate On Cash And Cash Equivalents
EffectOfExchangeRateOnCashAndCashEquivalents
1000000 USD
CY2013Q1 us-gaap Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
121000000 USD
CY2013Q1 us-gaap Gain Loss On Sale Of Other Assets
GainLossOnSaleOfOtherAssets
40000000 USD
CY2012Q1 us-gaap Gain Loss On Sale Of Other Assets
GainLossOnSaleOfOtherAssets
29000000 USD
CY2012Q1 us-gaap Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
1000000 USD
CY2013Q1 us-gaap Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
1000000 USD
CY2013Q1 us-gaap Goodwill
Goodwill
2963000000 USD
CY2012Q4 us-gaap Goodwill
Goodwill
2970000000 USD
CY2012Q1 us-gaap Gross Profit
GrossProfit
213000000 USD
CY2013Q1 us-gaap Gross Profit
GrossProfit
385000000 USD
CY2012Q1 us-gaap Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
19000000 USD
CY2013Q1 us-gaap Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
30000000 USD
CY2013Q1 us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
9000000 USD
CY2012Q1 us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
6000000 USD
CY2012Q1 us-gaap Income Taxes Paid Net
IncomeTaxesPaidNet
12000000 USD
CY2013Q1 us-gaap Income Taxes Paid Net
IncomeTaxesPaidNet
15000000 USD
CY2012Q1 us-gaap Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
172000000 USD
CY2012Q1 us-gaap Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
-50000000 USD
CY2013Q1 us-gaap Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
-65000000 USD
CY2013Q1 us-gaap Increase Decrease In Deferred Income Taxes
IncreaseDecreaseInDeferredIncomeTaxes
-3000000 USD
CY2012Q1 us-gaap Increase Decrease In Deferred Income Taxes
IncreaseDecreaseInDeferredIncomeTaxes
-1000000 USD
CY2012Q1 us-gaap Increase Decrease In Inventories
IncreaseDecreaseInInventories
41000000 USD
CY2013Q1 us-gaap Increase Decrease In Inventories
IncreaseDecreaseInInventories
34000000 USD
CY2013Q1 us-gaap Increase Decrease In Other Accrued Liabilities
IncreaseDecreaseInOtherAccruedLiabilities
-50000000 USD
CY2012Q1 us-gaap Increase Decrease In Other Accrued Liabilities
IncreaseDecreaseInOtherAccruedLiabilities
-45000000 USD
CY2012Q1 us-gaap Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
-11000000 USD
CY2013Q1 us-gaap Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
-30000000 USD
CY2012Q1 us-gaap Increase Decrease In Restricted Cash For Operating Activities
IncreaseDecreaseInRestrictedCashForOperatingActivities
25000000 USD
CY2013Q1 us-gaap Increase Decrease In Restricted Cash For Operating Activities
IncreaseDecreaseInRestrictedCashForOperatingActivities
0 USD
CY2013Q1 us-gaap Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
1151000000 USD
CY2012Q4 us-gaap Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
1200000000 USD
CY2012Q1 us-gaap Interest Expense Other
InterestExpenseOther
1000000 USD
CY2013Q1 us-gaap Interest Expense Other
InterestExpenseOther
2000000 USD
CY2013Q1 us-gaap Interest Income Expense Nonoperating Net
InterestIncomeExpenseNonoperatingNet
-118000000 USD
CY2012Q1 us-gaap Interest Income Expense Nonoperating Net
InterestIncomeExpenseNonoperatingNet
-68000000 USD
CY2012Q1 us-gaap Interest Paid
InterestPaid
40000000 USD
CY2013Q1 us-gaap Interest Paid
InterestPaid
90000000 USD
CY2013Q1 us-gaap Inventory Net
InventoryNet
103000000 USD
CY2012Q4 us-gaap Inventory Net
InventoryNet
68000000 USD
CY2013Q1 us-gaap Liabilities
Liabilities
9326000000 USD
CY2012Q4 us-gaap Liabilities
Liabilities
9452000000 USD
CY2012Q4 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
11026000000 USD
CY2013Q1 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
10921000000 USD
CY2012Q4 us-gaap Liabilities Current
LiabilitiesCurrent
1351000000 USD
CY2013Q1 us-gaap Liabilities Current
LiabilitiesCurrent
1369000000 USD
CY2013Q1 us-gaap Long Term Debt And Capital Lease Obligations
LongTermDebtAndCapitalLeaseObligations
6580000000 USD
CY2012Q4 us-gaap Long Term Debt And Capital Lease Obligations
LongTermDebtAndCapitalLeaseObligations
6679000000 USD
CY2013Q1 us-gaap Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
-191000000 USD
CY2012Q1 us-gaap Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
135000000 USD
CY2012Q1 us-gaap Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
-400000000 USD
CY2013Q1 us-gaap Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
-175000000 USD
CY2012Q1 us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
254000000 USD
CY2013Q1 us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
409000000 USD
CY2013Q1 us-gaap Net Income Loss
NetIncomeLoss
21000000 USD
CY2012Q1 us-gaap Net Income Loss
NetIncomeLoss
13000000 USD
CY2013Q1 us-gaap Net Income Loss Available To Common Stockholders Diluted
NetIncomeLossAvailableToCommonStockholdersDiluted
21000000 USD
CY2012Q1 us-gaap Net Income Loss Available To Common Stockholders Diluted
NetIncomeLossAvailableToCommonStockholdersDiluted
13000000 USD
CY2013Q1 us-gaap Number Of Stores
NumberOfStores
830 Locations
CY2007Q4 us-gaap Number Of Stores
NumberOfStores
697 Locations
CY2011Q4 us-gaap Number Of Stores
NumberOfStores
529 branches
CY2013Q1 us-gaap Operating Income Loss
OperatingIncomeLoss
149000000 USD
CY2012Q1 us-gaap Operating Income Loss
OperatingIncomeLoss
87000000 USD
CY2012Q1 us-gaap Operating Leases Income Statement Lease Revenue
OperatingLeasesIncomeStatementLeaseRevenue
523000000 USD
CY2013Q1 us-gaap Operating Leases Income Statement Lease Revenue
OperatingLeasesIncomeStatementLeaseRevenue
916000000 USD
CY2013Q1 us-gaap Other Assets Noncurrent
OtherAssetsNoncurrent
113000000 USD
CY2012Q4 us-gaap Other Assets Noncurrent
OtherAssetsNoncurrent
119000000 USD
CY2013Q1 us-gaap Other Comprehensive Income Loss Derivatives Qualifying As Hedges Net Of Tax
OtherComprehensiveIncomeLossDerivativesQualifyingAsHedgesNetOfTax
0 USD
CY2012Q1 us-gaap Other Comprehensive Income Loss Derivatives Qualifying As Hedges Net Of Tax
OtherComprehensiveIncomeLossDerivativesQualifyingAsHedgesNetOfTax
1000000 USD
CY2013Q1 us-gaap Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
-20000000 USD
CY2012Q1 us-gaap Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
9000000 USD
CY2013Q1 us-gaap Other Comprehensive Income Loss Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent
-20000000 USD
CY2012Q1 us-gaap Other Comprehensive Income Loss Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent
10000000 USD
CY2012Q4 us-gaap Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
65000000 USD
CY2013Q1 us-gaap Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
67000000 USD
CY2013Q1 us-gaap Other Noncash Income
OtherNoncashIncome
-1000000 USD
CY2012Q1 us-gaap Other Noncash Income
OtherNoncashIncome
0 USD
CY2013Q1 us-gaap Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
1000000 USD
CY2013Q1 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
420000000 USD
CY2012Q4 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
428000000 USD
CY2012Q1 us-gaap Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
1000000 USD
CY2012Q1 us-gaap Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
8000000 USD
CY2013Q1 us-gaap Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
30000000 USD
CY2013Q1 us-gaap Payments Of Financing Costs
PaymentsOfFinancingCosts
0 USD
CY2012Q1 us-gaap Payments Of Financing Costs
PaymentsOfFinancingCosts
3000000 USD
CY2013Q1 us-gaap Payments To Acquire Businesses And Interest In Affiliates
PaymentsToAcquireBusinessesAndInterestInAffiliates
0 USD
CY2012Q1 us-gaap Payments To Acquire Businesses And Interest In Affiliates
PaymentsToAcquireBusinessesAndInterestInAffiliates
57000000 USD
CY2012Q1 us-gaap Payments To Acquire Other Property Plant And Equipment
PaymentsToAcquireOtherPropertyPlantAndEquipment
390000000 USD
CY2013Q1 us-gaap Payments To Acquire Other Property Plant And Equipment
PaymentsToAcquireOtherPropertyPlantAndEquipment
289000000 USD
CY2012Q1 us-gaap Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
36000000 USD
CY2013Q1 us-gaap Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
14000000 USD
CY2012Q4 us-gaap Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
111000000 USD
CY2013Q1 us-gaap Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
81000000 USD
CY2013Q1 us-gaap Proceeds From Issuance Of Debt
ProceedsFromIssuanceOfDebt
631000000 USD
CY2012Q1 us-gaap Proceeds From Issuance Of Debt
ProceedsFromIssuanceOfDebt
3351000000 USD
CY2013Q1 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
CY2013Q1 us-gaap Proceeds From Sale Of Other Property Plant And Equipment
ProceedsFromSaleOfOtherPropertyPlantAndEquipment
123000000 USD
CY2012Q1 us-gaap Proceeds From Sale Of Other Property Plant And Equipment
ProceedsFromSaleOfOtherPropertyPlantAndEquipment
76000000 USD
CY2012Q1 us-gaap Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
7000000 USD
CY2013Q1 us-gaap Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
5000000 USD
CY2012Q1 us-gaap Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
5000000 USD
CY2013Q1 us-gaap Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
3000000 USD
CY2012Q1 us-gaap Repayments Of Debt And Capital Lease Obligations
RepaymentsOfDebtAndCapitalLeaseObligations
385000000 USD
CY2013Q1 us-gaap Repayments Of Debt And Capital Lease Obligations
RepaymentsOfDebtAndCapitalLeaseObligations
795000000 USD
CY2012Q1 us-gaap Restructuring Charges
RestructuringCharges
0 USD
CY2013Q1 us-gaap Restructuring Charges
RestructuringCharges
6000000 USD
CY2013Q1 us-gaap Restructuring Reserve
RestructuringReserve
53000000 USD
CY2012Q4 us-gaap Restructuring Reserve
RestructuringReserve
61000000 USD
CY2013Q1 us-gaap Restructuring Reserve Settled With Cash
RestructuringReserveSettledWithCash
14000000 USD
CY2013Q1 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-403000000 USD
CY2012Q4 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-424000000 USD
CY2013Q1 us-gaap Revenues
Revenues
1100000000 USD
CY2012Q1 us-gaap Revenues
Revenues
656000000 USD
CY2012Q1 us-gaap Sales Revenue Goods Gross
SalesRevenueGoodsGross
18000000 USD
CY2013Q1 us-gaap Sales Revenue Goods Gross
SalesRevenueGoodsGross
20000000 USD
CY2012Q1 us-gaap Sales Revenue Services Gross
SalesRevenueServicesGross
21000000 USD
CY2013Q1 us-gaap Sales Revenue Services Gross
SalesRevenueServicesGross
20000000 USD
CY2012Q1 us-gaap Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
102000000 USD
CY2013Q1 us-gaap Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
160000000 USD
CY2013Q1 us-gaap Share Based Compensation
ShareBasedCompensation
9000000 USD
CY2012Q1 us-gaap Share Based Compensation
ShareBasedCompensation
4000000 USD
CY2012 us-gaap Stock Issued During Period Shares Acquisitions
StockIssuedDuringPeriodSharesAcquisitions
30000000 shares
CY2012Q4 us-gaap Stockholders Equity
StockholdersEquity
1543000000 USD
CY2013Q1 us-gaap Stockholders Equity
StockholdersEquity
1566000000 USD
CY2012Q4 us-gaap Temporary Equity Carrying Amount Including Portion Attributable To Noncontrolling Interests
TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests
31000000 USD
CY2013Q1 us-gaap Temporary Equity Carrying Amount Including Portion Attributable To Noncontrolling Interests
TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests
29000000 USD
CY2013Q1 us-gaap Treasury Stock Shares
TreasuryStockShares
3254393 shares
CY2012Q4 us-gaap Treasury Stock Shares
TreasuryStockShares
2907793 shares
CY2012Q4 us-gaap Treasury Stock Value
TreasuryStockValue
115000000 USD
CY2013Q1 us-gaap Treasury Stock Value
TreasuryStockValue
133000000 USD
CY2013Q1 us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
106380000 shares
CY2012Q1 us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
76266000 shares
CY2012Q1 us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
63131000 shares
CY2013Q1 us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
93310000 shares
CY2013Q1 uri Cost Of New Equipment Sales
CostOfNewEquipmentSales
17000000 USD
CY2012Q1 uri Cost Of New Equipment Sales
CostOfNewEquipmentSales
15000000 USD
CY2012Q1 uri Cost Of Rental Equipment Sales
CostOfRentalEquipmentSales
47000000 USD
CY2013Q1 uri Cost Of Rental Equipment Sales
CostOfRentalEquipmentSales
83000000 USD
CY2013Q1 uri Cost Of Service And Other Revenues
CostOfServiceAndOtherRevenues
7000000 USD
CY2012Q1 uri Cost Of Service And Other Revenues
CostOfServiceAndOtherRevenues
8000000 USD
CY2013Q1 uri Derivative Instrument Threshold For Inclusion
DerivativeInstrumentThresholdForInclusion
1000000 USD
CY2012Q1 uri Derivative Instrument Threshold For Inclusion
DerivativeInstrumentThresholdForInclusion
1000000 USD
CY2013Q1 uri Equity In Net Earnings Loss Of Subsidiaries
EquityInNetEarningsLossOfSubsidiaries
0 USD
CY2012Q1 uri Equity In Net Earnings Loss Of Subsidiaries
EquityInNetEarningsLossOfSubsidiaries
0 USD
CY2013Q1 uri Gross Profit From Equipment Rentals
GrossProfitFromEquipmentRentals
321000000 USD
CY2012Q1 uri Gross Profit From Equipment Rentals
GrossProfitFromEquipmentRentals
162000000 USD
CY2012Q1 uri Gross Profit From Other Lines Of Business
GrossProfitFromOtherLinesOfBusiness
51000000 USD
CY2013Q1 uri Gross Profit From Other Lines Of Business
GrossProfitFromOtherLinesOfBusiness
64000000 USD
CY2013Q1 uri Income Loss Before Equity In Net Earnings Losses Of Subsidiaries
IncomeLossBeforeEquityInNetEarningsLossesOfSubsidiaries
21000000 USD
CY2012Q1 uri Income Loss Before Equity In Net Earnings Losses Of Subsidiaries
IncomeLossBeforeEquityInNetEarningsLossesOfSubsidiaries
13000000 USD
CY2012Q4 uri Intercompany Receivable Payable
IntercompanyReceivablePayable
0 USD
CY2013Q1 uri Intercompany Receivable Payable
IntercompanyReceivablePayable
0 USD
CY2012Q4 uri Investment In Subsidiaries
InvestmentInSubsidiaries
0 USD
CY2013Q1 uri Investment In Subsidiaries
InvestmentInSubsidiaries
0 USD
CY2013Q1 uri New Equipment Sales
NewEquipmentSales
21000000 USD
CY2012Q1 uri New Equipment Sales
NewEquipmentSales
18000000 USD
CY2013Q1 uri Number Of Geographic Regions Entity Operates In
NumberOfGeographicRegionsEntityOperatesIn
12 Locations
CY2013Q1 dei Entity Central Index Key
EntityCentralIndexKey
0001067701
CY2013Q2 dei Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
94234996 shares
CY2013Q1 uri Rental Equipment Net
RentalEquipmentNet
4963000000 USD
CY2012Q4 uri Rental Equipment Net
RentalEquipmentNet
4966000000 USD
CY2013Q1 uri Sale Of Foreign Currency Derivative Purchase Contracts
SaleOfForeignCurrencyDerivativePurchaseContracts
70000000 CAD
CY2012Q1 uri Sales Of Rental Equipment
SalesOfRentalEquipment
76000000 USD
CY2013Q1 uri Sales Of Rental Equipment
SalesOfRentalEquipment
123000000 USD
CY2013Q1 dei Amendment Flag
AmendmentFlag
false
CY2013Q1 dei Current Fiscal Year End Date
CurrentFiscalYearEndDate
--12-31
CY2013Q1 dei Document Fiscal Period Focus
DocumentFiscalPeriodFocus
Q1
CY2013Q1 dei Document Fiscal Year Focus
DocumentFiscalYearFocus
2013
CY2013Q1 dei Document Period End Date
DocumentPeriodEndDate
2013-03-31
CY2013Q1 dei Document Type
DocumentType
10-Q
CY2013Q1 dei Entity Filer Category
EntityFilerCategory
Large Accelerated Filer
CY2007Q4 dei Entity Number Of Employees
EntityNumberOfEmployees
10900 employees
CY2013Q1 dei Entity Number Of Employees
EntityNumberOfEmployees
11400 employees
CY2011Q4 dei Entity Number Of Employees
EntityNumberOfEmployees
7500 employees
CY2013Q1 dei Entity Registrant Name
EntityRegistrantName
UNITED RENTALS INC /DE

Files In Submission

Name View Source Status
0001067701-13-000008-index-headers.html Edgar Link pending
0001067701-13-000008-index.html Edgar Link pending
0001067701-13-000008.txt Edgar Link pending
0001067701-13-000008-xbrl.zip Edgar Link pending
FilingSummary.xml Edgar Link unprocessable
Financial_Report.xls Edgar Link pending
R1.htm Edgar Link pending
R10.htm Edgar Link pending
R11.htm Edgar Link pending
R12.htm Edgar Link pending
R13.htm Edgar Link pending
R14.htm Edgar Link pending
R15.htm Edgar Link pending
R16.htm Edgar Link pending
R17.htm Edgar Link pending
R18.htm Edgar Link pending
R19.htm Edgar Link pending
R2.htm Edgar Link pending
R20.htm Edgar Link pending
R21.htm Edgar Link pending
R22.htm Edgar Link pending
R23.htm Edgar Link pending
R24.htm Edgar Link pending
R25.htm Edgar Link pending
R26.htm Edgar Link pending
R27.htm Edgar Link pending
R28.htm Edgar Link pending
R29.htm Edgar Link pending
R3.htm Edgar Link pending
R30.htm Edgar Link pending
R31.htm Edgar Link pending
R32.htm Edgar Link pending
R33.htm Edgar Link pending
R34.htm Edgar Link pending
R35.htm Edgar Link pending
R36.htm Edgar Link pending
R37.htm Edgar Link pending
R38.htm Edgar Link pending
R39.htm Edgar Link pending
R4.htm Edgar Link pending
R5.htm Edgar Link pending
R6.htm Edgar Link pending
R7.htm Edgar Link pending
R8.htm Edgar Link pending
R9.htm Edgar Link pending
report.css Edgar Link pending
Show.js Edgar Link pending
uri-20130331.xml Edgar Link completed
uri-20130331.xsd Edgar Link pending
uri-20130331_cal.xml Edgar Link unprocessable
uri-20130331_def.xml Edgar Link unprocessable
uri-20130331_lab.xml Edgar Link unprocessable
uri-20130331_pre.xml Edgar Link unprocessable
uri-3312013x10q.htm Edgar Link pending
uri-3312013xex10b.htm Edgar Link pending
uri-3312013xex12.htm Edgar Link pending
uri-3312013xex31a.htm Edgar Link pending
uri-3312013xex31b.htm Edgar Link pending
uri-3312013xex32a.htm Edgar Link pending
uri-3312013xex32b.htm Edgar Link pending