2013 Q1 Form 10-Q Financial Statement
#000106770113000008 Filed on April 16, 2013
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 |