2014 Q1 Form 10-Q Financial Statement
#000106770114000015 Filed on April 16, 2014
Income Statement
Concept | 2014 Q1 | 2013 Q1 |
---|---|---|
Revenue | $1.178B | $1.100B |
YoY Change | 7.09% | 67.68% |
Cost Of Revenue | $730.0M | $715.0M |
YoY Change | 2.1% | 61.4% |
Gross Profit | $448.0M | $385.0M |
YoY Change | 16.36% | 80.75% |
Gross Profit Margin | 38.03% | 35.0% |
Selling, General & Admin | $168.0M | $160.0M |
YoY Change | 5.0% | 56.86% |
% of Gross Profit | 37.5% | 41.56% |
Research & Development | ||
YoY Change | ||
% of Gross Profit | ||
Depreciation & Amortization | $277.0M | $266.0M |
YoY Change | 4.14% | 106.2% |
% of Gross Profit | 61.83% | 69.09% |
Operating Expenses | $168.0M | $160.0M |
YoY Change | 5.0% | 56.86% |
Operating Profit | $218.0M | $149.0M |
YoY Change | 46.31% | 71.26% |
Interest Expense | -$125.0M | -$118.0M |
YoY Change | 5.93% | 73.53% |
% of Operating Profit | -57.34% | -79.19% |
Other Income/Expense, Net | $1.000M | $1.000M |
YoY Change | 0.0% | 0.0% |
Pretax Income | $94.00M | $30.00M |
YoY Change | 213.33% | 57.89% |
Income Tax | $34.00M | $9.000M |
% Of Pretax Income | 36.17% | 30.0% |
Net Earnings | $60.00M | $21.00M |
YoY Change | 185.71% | 61.54% |
Net Earnings / Revenue | 5.09% | 1.91% |
Basic Earnings Per Share | $0.63 | $0.22 |
Diluted Earnings Per Share | $0.56 | $0.19 |
COMMON SHARES | ||
Basic Shares Outstanding | 95.23M shares | 93.31M shares |
Diluted Shares Outstanding | 106.4M shares | 106.4M shares |
Balance Sheet
Concept | 2014 Q1 | 2013 Q1 |
---|---|---|
SHORT-TERM ASSETS | ||
Cash & Short-Term Investments | $227.0M | $147.0M |
YoY Change | 54.42% | 465.38% |
Cash & Equivalents | $227.0M | $147.0M |
Short-Term Investments | ||
Other Short-Term Assets | $319.0M | $336.0M |
YoY Change | -5.06% | 162.5% |
Inventory | $102.0M | $103.0M |
Prepaid Expenses | ||
Receivables | $752.0M | $725.0M |
Other Receivables | $0.00 | $0.00 |
Total Short-Term Assets | $1.400B | $1.311B |
YoY Change | 6.79% | 99.85% |
LONG-TERM ASSETS | ||
Property, Plant & Equipment | $408.0M | $420.0M |
YoY Change | -2.86% | 10.53% |
Goodwill | $2.944B | $2.963B |
YoY Change | -0.64% | |
Intangibles | $972.0M | $1.151B |
YoY Change | -15.55% | |
Long-Term Investments | ||
YoY Change | ||
Other Assets | $117.0M | $113.0M |
YoY Change | 3.54% | -14.39% |
Total Long-Term Assets | $9.847B | $9.610B |
YoY Change | 2.47% | 44.71% |
TOTAL ASSETS | ||
Total Short-Term Assets | $1.400B | $1.311B |
Total Long-Term Assets | $9.847B | $9.610B |
Total Assets | $11.25B | $10.92B |
YoY Change | 2.99% | 49.66% |
SHORT-TERM LIABILITIES | ||
YoY Change | ||
Accounts Payable | $454.0M | $406.0M |
YoY Change | 11.82% | 5.73% |
Accrued Expenses | $382.0M | $396.0M |
YoY Change | -3.54% | 36.08% |
Deferred Revenue | ||
YoY Change | ||
Short-Term Debt | $0.00 | $0.00 |
YoY Change | ||
Long-Term Debt Due | $265.0M | $567.0M |
YoY Change | -53.26% | 52.83% |
Total Short-Term Liabilities | $1.101B | $1.369B |
YoY Change | -19.58% | 30.88% |
LONG-TERM LIABILITIES | ||
Long-Term Debt | $6.774B | $6.597B |
YoY Change | 2.68% | 16.86% |
Other Long-Term Liabilities | $67.00M | $67.00M |
YoY Change | 0.0% | 11.67% |
Total Long-Term Liabilities | $67.00M | $67.00M |
YoY Change | 0.0% | 11.67% |
TOTAL LIABILITIES | ||
Total Short-Term Liabilities | $1.101B | $1.369B |
Total Long-Term Liabilities | $67.00M | $67.00M |
Total Liabilities | $9.423B | $9.326B |
YoY Change | 1.04% | 30.07% |
SHAREHOLDERS EQUITY | ||
Retained Earnings | $23.00M | -$403.0M |
YoY Change | -105.71% | -17.08% |
Common Stock | $1.000M | $1.000M |
YoY Change | 0.0% | 0.0% |
Preferred Stock | ||
YoY Change | ||
Treasury Stock (at cost) | $252.0M | $133.0M |
YoY Change | 89.47% | |
Treasury Stock Shares | 5.180M shares | 3.254M shares |
Shareholders Equity | $1.813B | $1.566B |
YoY Change | ||
Total Liabilities & Shareholders Equity | $11.25B | $10.92B |
YoY Change | 2.99% | 49.66% |
Cashflow Statement
Concept | 2014 Q1 | 2013 Q1 |
---|---|---|
OPERATING ACTIVITIES | ||
Net Income | $60.00M | $21.00M |
YoY Change | 185.71% | 61.54% |
Depreciation, Depletion And Amortization | $277.0M | $266.0M |
YoY Change | 4.14% | 106.2% |
Cash From Operating Activities | $508.0M | $409.0M |
YoY Change | 24.21% | 61.02% |
INVESTING ACTIVITIES | ||
Capital Expenditures | $18.00M | $14.00M |
YoY Change | 28.57% | -61.11% |
Acquisitions | $1.000M | |
YoY Change | ||
Other Investing Activities | $120.0M | $128.0M |
YoY Change | -6.25% | 392.31% |
Cash From Investing Activities | -$231.0M | -$175.0M |
YoY Change | 32.0% | -56.25% |
FINANCING ACTIVITIES | ||
Cash Dividend Paid | ||
YoY Change | ||
Common Stock Issuance & Retirement, Net | $61.00M | $30.00M |
YoY Change | 103.33% | 275.0% |
Debt Paid & Issued, Net | ||
YoY Change | ||
Cash From Financing Activities | -$218.0M | -$191.0M |
YoY Change | 14.14% | -241.48% |
NET CHANGE | ||
Cash From Operating Activities | $508.0M | $409.0M |
Cash From Investing Activities | -$231.0M | -$175.0M |
Cash From Financing Activities | -$218.0M | -$191.0M |
Net Change In Cash | $59.00M | $43.00M |
YoY Change | 37.21% | -490.91% |
FREE CASH FLOW | ||
Cash From Operating Activities | $508.0M | $409.0M |
Capital Expenditures | $18.00M | $14.00M |
Free Cash Flow | $490.0M | $395.0M |
YoY Change | 24.05% | 81.19% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2014Q1 | us-gaap |
Gross Profit
GrossProfit
|
448000000 | USD |
CY2013Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
30000000 | USD |
CY2014Q1 | us-gaap |
Common Stock Value
CommonStockValue
|
1000000 | USD |
CY2014Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
227000000 | 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 |
CY2014Q1 | us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
52000000 | USD |
CY2014Q1 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
454000000 | USD |
CY2013Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
292000000 | USD |
CY2014Q1 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
752000000 | USD |
CY2013Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
804000000 | USD |
CY2014Q1 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-20000000 | USD |
CY2013Q4 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
19000000 | USD |
CY2014Q1 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
2061000000 | USD |
CY2013Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
2054000000 | USD |
CY2014Q1 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
44000000 | USD |
CY2013Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
49000000 | USD |
CY2013Q1 | us-gaap |
Amortization Of Financing Costs And Discounts
AmortizationOfFinancingCostsAndDiscounts
|
6000000 | USD |
CY2014Q1 | us-gaap |
Amortization Of Financing Costs And Discounts
AmortizationOfFinancingCostsAndDiscounts
|
5000000 | USD |
CY2013Q1 | us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
1200000 | shares |
CY2013Q4 | us-gaap |
Assets
Assets
|
11231000000 | USD |
CY2014Q1 | us-gaap |
Assets
Assets
|
11247000000 | USD |
CY2013Q4 | us-gaap |
Assets Current
AssetsCurrent
|
1362000000 | USD |
CY2014Q1 | us-gaap |
Assets Current
AssetsCurrent
|
1400000000 | USD |
CY2014Q1 | us-gaap |
Business Combination Integration Related Costs
BusinessCombinationIntegrationRelatedCosts
|
1000000 | USD |
CY2013Q1 | us-gaap |
Business Combination Integration Related Costs
BusinessCombinationIntegrationRelatedCosts
|
6000000 | USD |
CY2013Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
175000000 | USD |
CY2013Q1 | us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
41000000 | USD |
CY2014Q1 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.01 | |
CY2013Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.01 | |
CY2014Q1 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
500000000 | shares |
CY2013Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
500000000 | shares |
CY2013Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
97966802 | shares |
CY2014Q1 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
102707899 | shares |
CY2014Q1 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
97527696 | shares |
CY2013Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
93288936 | shares |
CY2013Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
1000000 | USD |
CY2014Q1 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
21000000 | USD |
CY2013Q1 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
1000000 | USD |
CY2013Q1 | us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
13000000 | USD |
CY2014Q1 | us-gaap |
Cost Of Goods Sold
CostOfGoodsSold
|
13000000 | USD |
CY2013Q1 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
715000000 | USD |
CY2014Q1 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
730000000 | USD |
CY2013Q1 | us-gaap |
Cost Of Services Depreciation
CostOfServicesDepreciation
|
202000000 | USD |
CY2014Q1 | us-gaap |
Cost Of Services Depreciation
CostOfServicesDepreciation
|
217000000 | USD |
CY2013Q1 | us-gaap |
Cost Of Services Excluding Depreciation Depletion And Amortization
CostOfServicesExcludingDepreciationDepletionAndAmortization
|
393000000 | USD |
CY2014Q1 | us-gaap |
Cost Of Services Excluding Depreciation Depletion And Amortization
CostOfServicesExcludingDepreciationDepletionAndAmortization
|
409000000 | USD |
CY2013Q4 | us-gaap |
Debt And Capital Lease Obligations
DebtAndCapitalLeaseObligations
|
7173000000 | USD |
CY2014Q1 | us-gaap |
Debt And Capital Lease Obligations
DebtAndCapitalLeaseObligations
|
7039000000 | USD |
CY2013Q4 | us-gaap |
Debt Current
DebtCurrent
|
604000000 | USD |
CY2014Q1 | us-gaap |
Debt Current
DebtCurrent
|
265000000 | USD |
CY2014Q1 | us-gaap |
Debt Instrument Interest Rate Stated Percentage
DebtInstrumentInterestRateStatedPercentage
|
0.04 | |
CY2013Q4 | us-gaap |
Deferred Tax Assets Net Current
DeferredTaxAssetsNetCurrent
|
260000000 | USD |
CY2014Q1 | us-gaap |
Deferred Tax Assets Net Current
DeferredTaxAssetsNetCurrent
|
260000000 | USD |
CY2013Q4 | us-gaap |
Deferred Tax Liabilities Gross Noncurrent
DeferredTaxLiabilitiesGrossNoncurrent
|
1459000000 | USD |
CY2014Q1 | us-gaap |
Deferred Tax Liabilities Gross Noncurrent
DeferredTaxLiabilitiesGrossNoncurrent
|
1481000000 | USD |
CY2014Q1 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
60000000 | USD |
CY2013Q1 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
64000000 | USD |
CY2014Q1 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
277000000 | USD |
CY2013Q1 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
266000000 | USD |
CY2013Q1 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.22 | |
CY2014Q1 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.63 | |
CY2014Q1 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.56 | |
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 |
CY2014Q1 | us-gaap |
Effect Of Exchange Rate On Cash And Cash Equivalents
EffectOfExchangeRateOnCashAndCashEquivalents
|
-7000000 | USD |
CY2013Q1 | us-gaap |
Gain Loss On Sale Of Other Assets
GainLossOnSaleOfOtherAssets
|
40000000 | USD |
CY2014Q1 | us-gaap |
Gain Loss On Sale Of Other Assets
GainLossOnSaleOfOtherAssets
|
45000000 | USD |
CY2013Q1 | us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
1000000 | USD |
CY2014Q1 | us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
1000000 | USD |
CY2014Q1 | us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
-11000000 | USD |
CY2013Q1 | us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
0 | USD |
CY2013Q4 | us-gaap |
Goodwill
Goodwill
|
2953000000 | USD |
CY2014Q1 | us-gaap |
Goodwill
Goodwill
|
2944000000 | USD |
CY2013Q1 | us-gaap |
Gross Profit
GrossProfit
|
385000000 | USD |
CY2014Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Minority Interest And Income Loss From Equity Method Investments
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
|
94000000 | USD |
CY2014Q1 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
972000000 | USD |
CY2013Q4 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
1018000000 | USD |
CY2014Q1 | us-gaap |
Incremental Common Shares Attributable To Conversion Of Debt Securities
IncrementalCommonSharesAttributableToConversionOfDebtSecurities
|
10224000 | shares |
CY2013Q1 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
9000000 | USD |
CY2014Q1 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
34000000 | USD |
CY2013Q1 | us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
15000000 | USD |
CY2014Q1 | us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
9000000 | USD |
CY2014Q1 | us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
163000000 | USD |
CY2013Q1 | us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
121000000 | USD |
CY2013Q1 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-65000000 | USD |
CY2014Q1 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-47000000 | USD |
CY2014Q1 | us-gaap |
Increase Decrease In Deferred Income Taxes
IncreaseDecreaseInDeferredIncomeTaxes
|
-22000000 | USD |
CY2013Q1 | us-gaap |
Increase Decrease In Deferred Income Taxes
IncreaseDecreaseInDeferredIncomeTaxes
|
-3000000 | USD |
CY2014Q1 | us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
32000000 | USD |
CY2013Q1 | us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
34000000 | USD |
CY2014Q1 | us-gaap |
Increase Decrease In Other Accrued Liabilities
IncreaseDecreaseInOtherAccruedLiabilities
|
-9000000 | USD |
CY2013Q1 | us-gaap |
Increase Decrease In Other Accrued Liabilities
IncreaseDecreaseInOtherAccruedLiabilities
|
-50000000 | USD |
CY2014Q1 | us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
4000000 | USD |
CY2013Q1 | us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
-30000000 | USD |
CY2013Q1 | us-gaap |
Incremental Common Shares Attributable To Conversion Of Debt Securities
IncrementalCommonSharesAttributableToConversionOfDebtSecurities
|
11866000 | shares |
CY2013Q1 | us-gaap |
Interest Expense Other
InterestExpenseOther
|
2000000 | USD |
CY2014Q1 | us-gaap |
Interest Expense Other
InterestExpenseOther
|
0 | USD |
CY2014Q1 | us-gaap |
Interest Income Expense Nonoperating Net
InterestIncomeExpenseNonoperatingNet
|
-125000000 | USD |
CY2013Q1 | us-gaap |
Interest Income Expense Nonoperating Net
InterestIncomeExpenseNonoperatingNet
|
-118000000 | USD |
CY2014Q1 | us-gaap |
Interest Paid
InterestPaid
|
84000000 | USD |
CY2013Q1 | us-gaap |
Interest Paid
InterestPaid
|
90000000 | USD |
CY2014Q1 | us-gaap |
Inventory Net
InventoryNet
|
102000000 | USD |
CY2013Q4 | us-gaap |
Inventory Net
InventoryNet
|
70000000 | USD |
CY2013Q4 | us-gaap |
Liabilities
Liabilities
|
9383000000 | USD |
CY2014Q1 | us-gaap |
Liabilities
Liabilities
|
9423000000 | USD |
CY2014Q1 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
11247000000 | USD |
CY2013Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
11231000000 | USD |
CY2013Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
1286000000 | USD |
CY2014Q1 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
1101000000 | USD |
CY2013Q4 | us-gaap |
Long Term Debt And Capital Lease Obligations
LongTermDebtAndCapitalLeaseObligations
|
6569000000 | USD |
CY2014Q1 | us-gaap |
Long Term Debt And Capital Lease Obligations
LongTermDebtAndCapitalLeaseObligations
|
6774000000 | USD |
CY2013Q1 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-191000000 | USD |
CY2014Q1 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-218000000 | USD |
CY2014Q1 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-231000000 | USD |
CY2013Q1 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-175000000 | USD |
CY2013Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
409000000 | USD |
CY2014Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
508000000 | USD |
CY2014Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
60000000 | USD |
CY2013Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
21000000 | USD |
CY2013Q1 | us-gaap |
Net Income Loss Available To Common Stockholders Diluted
NetIncomeLossAvailableToCommonStockholdersDiluted
|
21000000 | USD |
CY2014Q1 | us-gaap |
Net Income Loss Available To Common Stockholders Diluted
NetIncomeLossAvailableToCommonStockholdersDiluted
|
60000000 | USD |
CY2014Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
218000000 | USD |
CY2013Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
149000000 | USD |
CY2014Q1 | us-gaap |
Operating Leases Income Statement Lease Revenue
OperatingLeasesIncomeStatementLeaseRevenue
|
1005000000 | USD |
CY2013Q1 | us-gaap |
Operating Leases Income Statement Lease Revenue
OperatingLeasesIncomeStatementLeaseRevenue
|
916000000 | USD |
CY2013Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
103000000 | USD |
CY2014Q1 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
117000000 | USD |
CY2013Q1 | us-gaap |
Other Comprehensive Income Loss Derivatives Qualifying As Hedges Net Of Tax
OtherComprehensiveIncomeLossDerivativesQualifyingAsHedgesNetOfTax
|
0 | USD |
CY2014Q1 | 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 |
CY2014Q1 | us-gaap |
Other Comprehensive Income Loss Foreign Currency Transaction And Translation Adjustment Net Of Tax
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax
|
-38000000 | USD |
CY2014Q1 | us-gaap |
Other Comprehensive Income Loss Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent
|
-39000000 | USD |
CY2013Q1 | us-gaap |
Other Comprehensive Income Loss Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent
|
-20000000 | USD |
CY2013Q4 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
69000000 | USD |
CY2014Q1 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
67000000 | USD |
CY2014Q1 | us-gaap |
Other Noncash Income
OtherNoncashIncome
|
0 | USD |
CY2013Q1 | us-gaap |
Other Noncash Income
OtherNoncashIncome
|
-1000000 | USD |
CY2013Q1 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
1000000 | USD |
CY2014Q1 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
1000000 | USD |
CY2013Q1 | us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
30000000 | USD |
CY2014Q1 | us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
61000000 | USD |
CY2014Q1 | us-gaap |
Payments For Restructuring
PaymentsForRestructuring
|
5000000 | USD |
CY2014Q1 | us-gaap |
Payments Of Financing Costs
PaymentsOfFinancingCosts
|
20000000 | USD |
CY2013Q1 | us-gaap |
Payments Of Financing Costs
PaymentsOfFinancingCosts
|
0 | USD |
CY2014Q1 | us-gaap |
Payments To Acquire Businesses And Interest In Affiliates
PaymentsToAcquireBusinessesAndInterestInAffiliates
|
1000000 | USD |
CY2013Q1 | us-gaap |
Payments To Acquire Businesses And Interest In Affiliates
PaymentsToAcquireBusinessesAndInterestInAffiliates
|
0 | USD |
CY2013Q1 | us-gaap |
Payments To Acquire Other Property Plant And Equipment
PaymentsToAcquireOtherPropertyPlantAndEquipment
|
289000000 | USD |
CY2014Q1 | us-gaap |
Payments To Acquire Other Property Plant And Equipment
PaymentsToAcquireOtherPropertyPlantAndEquipment
|
333000000 | USD |
CY2014Q1 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
18000000 | USD |
CY2013Q1 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
14000000 | USD |
CY2014Q1 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
59000000 | USD |
CY2013Q4 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
53000000 | USD |
CY2014Q1 | us-gaap |
Proceeds From Issuance Of Debt
ProceedsFromIssuanceOfDebt
|
2398000000 | USD |
CY2013Q1 | us-gaap |
Proceeds From Issuance Of Debt
ProceedsFromIssuanceOfDebt
|
631000000 | USD |
CY2014Q1 | us-gaap |
Proceeds From Sale Of Other Property Plant And Equipment
ProceedsFromSaleOfOtherPropertyPlantAndEquipment
|
110000000 | USD |
CY2013Q1 | us-gaap |
Proceeds From Sale Of Other Property Plant And Equipment
ProceedsFromSaleOfOtherPropertyPlantAndEquipment
|
123000000 | USD |
CY2014Q1 | us-gaap |
Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
|
11000000 | USD |
CY2013Q1 | us-gaap |
Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
|
5000000 | USD |
CY2014Q1 | us-gaap |
Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
|
1000000 | USD |
CY2013Q1 | us-gaap |
Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
|
3000000 | USD |
CY2013Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
421000000 | USD |
CY2014Q1 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
408000000 | USD |
CY2014Q1 | us-gaap |
Repayments Of Debt And Capital Lease Obligations
RepaymentsOfDebtAndCapitalLeaseObligations
|
2543000000 | USD |
CY2013Q1 | us-gaap |
Repayments Of Debt And Capital Lease Obligations
RepaymentsOfDebtAndCapitalLeaseObligations
|
795000000 | USD |
CY2013Q1 | us-gaap |
Restructuring Charges
RestructuringCharges
|
6000000 | USD |
CY2014Q1 | us-gaap |
Restructuring Charges
RestructuringCharges
|
1000000 | USD |
CY2013Q4 | us-gaap |
Restructuring Reserve
RestructuringReserve
|
35000000 | USD |
CY2014Q1 | us-gaap |
Restructuring Reserve
RestructuringReserve
|
31000000 | USD |
CY2014Q1 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
23000000 | USD |
CY2013Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-37000000 | USD |
CY2013Q1 | us-gaap |
Revenues
Revenues
|
1100000000 | USD |
CY2014Q1 | us-gaap |
Revenues
Revenues
|
1178000000 | USD |
CY2014Q1 | us-gaap |
Sales Revenue Goods Gross
SalesRevenueGoodsGross
|
19000000 | USD |
CY2013Q1 | us-gaap |
Sales Revenue Goods Gross
SalesRevenueGoodsGross
|
20000000 | USD |
CY2013Q1 | us-gaap |
Sales Revenue Services Gross
SalesRevenueServicesGross
|
20000000 | USD |
CY2014Q1 | us-gaap |
Sales Revenue Services Gross
SalesRevenueServicesGross
|
18000000 | USD |
CY2013Q1 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
160000000 | USD |
CY2014Q1 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
168000000 | USD |
CY2013Q1 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
9000000 | USD |
CY2014Q1 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
12000000 | USD |
CY2013 | us-gaap |
Stock Issued During Period Shares New Issues
StockIssuedDuringPeriodSharesNewIssues
|
1000000 | shares |
CY2013Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
1828000000 | USD |
CY2014Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
1813000000 | USD |
CY2014Q1 | us-gaap |
Temporary Equity Carrying Amount Including Portion Attributable To Noncontrolling Interests
TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests
|
11000000 | USD |
CY2013Q4 | us-gaap |
Temporary Equity Carrying Amount Including Portion Attributable To Noncontrolling Interests
TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests
|
20000000 | USD |
CY2013Q4 | us-gaap |
Treasury Stock Shares
TreasuryStockShares
|
4677866 | shares |
CY2014Q1 | us-gaap |
Treasury Stock Shares
TreasuryStockShares
|
5180203 | shares |
CY2013Q4 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
209000000 | USD |
CY2014Q1 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
252000000 | USD |
CY2013Q1 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
106380000 | shares |
CY2014Q1 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
106424000 | shares |
CY2014Q1 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
95225000 | shares |
CY2013Q1 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
93310000 | shares |
CY2013Q4 | uri |
Accruedand Other Liabilities Current
AccruedandOtherLiabilitiesCurrent
|
390000000 | USD |
CY2014Q1 | uri |
Accruedand Other Liabilities Current
AccruedandOtherLiabilitiesCurrent
|
382000000 | USD |
CY2013Q1 | uri |
Cost Of New Equipment Sales
CostOfNewEquipmentSales
|
17000000 | USD |
CY2014Q1 | uri |
Cost Of New Equipment Sales
CostOfNewEquipmentSales
|
20000000 | USD |
CY2013Q1 | uri |
Cost Of Rental Equipment Sales
CostOfRentalEquipmentSales
|
83000000 | USD |
CY2014Q1 | uri |
Cost Of Rental Equipment Sales
CostOfRentalEquipmentSales
|
65000000 | USD |
CY2013Q1 | uri |
Cost Of Service And Other Revenues
CostOfServiceAndOtherRevenues
|
7000000 | USD |
CY2014Q1 | uri |
Cost Of Service And Other Revenues
CostOfServiceAndOtherRevenues
|
6000000 | USD |
CY2013Q1 | uri |
Derivative Instrument Threshold For Inclusion
DerivativeInstrumentThresholdForInclusion
|
1000000 | USD |
CY2014Q1 | uri |
Derivative Instrument Threshold For Inclusion
DerivativeInstrumentThresholdForInclusion
|
1000000 | USD |
CY2014Q1 | uri |
Equity In Net Earnings Loss Of Subsidiaries
EquityInNetEarningsLossOfSubsidiaries
|
0 | USD |
CY2013Q1 | uri |
Equity In Net Earnings Loss Of Subsidiaries
EquityInNetEarningsLossOfSubsidiaries
|
0 | USD |
CY2014Q1 | uri |
Gross Profit From Equipment Rentals
GrossProfitFromEquipmentRentals
|
379000000 | USD |
CY2013Q1 | uri |
Gross Profit From Equipment Rentals
GrossProfitFromEquipmentRentals
|
321000000 | USD |
CY2013Q1 | uri |
Gross Profit From Other Lines Of Business
GrossProfitFromOtherLinesOfBusiness
|
64000000 | USD |
CY2014Q1 | uri |
Gross Profit From Other Lines Of Business
GrossProfitFromOtherLinesOfBusiness
|
69000000 | USD |
CY2014Q1 | uri |
Income Loss Before Equity In Net Earnings Losses Of Subsidiaries
IncomeLossBeforeEquityInNetEarningsLossesOfSubsidiaries
|
60000000 | USD |
CY2013Q1 | uri |
Income Loss Before Equity In Net Earnings Losses Of Subsidiaries
IncomeLossBeforeEquityInNetEarningsLossesOfSubsidiaries
|
21000000 | USD |
CY2013Q1 | uri |
Incremental Common Shares Attributableto Sharebased Payment Arrangements Employee Stock Optionsand Warrants
IncrementalCommonSharesAttributabletoSharebasedPaymentArrangementsEmployeeStockOptionsandWarrants
|
619000 | shares |
CY2014Q1 | uri |
Incremental Common Shares Attributableto Sharebased Payment Arrangements Employee Stock Optionsand Warrants
IncrementalCommonSharesAttributabletoSharebasedPaymentArrangementsEmployeeStockOptionsandWarrants
|
435000 | shares |
CY2013Q1 | uri |
Incremental Common Shares Attributableto Sharebased Payment Arrangements Restricted Stock Units
IncrementalCommonSharesAttributabletoSharebasedPaymentArrangementsRestrictedStockUnits
|
585000 | shares |
CY2013Q1 | uri |
Sales Of Rental Equipment
SalesOfRentalEquipment
|
123000000 | USD |
CY2014Q1 | uri |
Sales Of Rental Equipment
SalesOfRentalEquipment
|
110000000 | USD |
CY2014Q1 | dei |
Amendment Flag
AmendmentFlag
|
false | |
CY2014Q1 | dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--12-31 | |
CY2014Q1 | dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q1 | |
CY2014Q1 | dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2014 | |
CY2014Q1 | uri |
Incremental Common Shares Attributableto Sharebased Payment Arrangements Restricted Stock Units
IncrementalCommonSharesAttributabletoSharebasedPaymentArrangementsRestrictedStockUnits
|
540000 | shares |
CY2013Q4 | uri |
Intercompany Receivable Payable
IntercompanyReceivablePayable
|
0 | USD |
CY2014Q1 | uri |
Intercompany Receivable Payable
IntercompanyReceivablePayable
|
0 | USD |
CY2013Q4 | uri |
Investment In Subsidiaries
InvestmentInSubsidiaries
|
0 | USD |
CY2014Q1 | uri |
Investment In Subsidiaries
InvestmentInSubsidiaries
|
0 | USD |
CY2013Q1 | uri |
New Equipment Sales
NewEquipmentSales
|
21000000 | USD |
CY2014Q1 | uri |
New Equipment Sales
NewEquipmentSales
|
26000000 | USD |
CY2013Q1 | uri |
Proceeds Paymentsfor Convertible Noteand Hedge
ProceedsPaymentsforConvertibleNoteandHedge
|
0 | USD |
CY2014Q1 | uri |
Proceeds Paymentsfor Convertible Noteand Hedge
ProceedsPaymentsforConvertibleNoteandHedge
|
7000000 | USD |
CY2013Q4 | uri |
Rental Equipment Net
RentalEquipmentNet
|
5374000000 | USD |
CY2014Q1 | uri |
Rental Equipment Net
RentalEquipmentNet
|
5406000000 | USD |
CY2014Q1 | dei |
Document Period End Date
DocumentPeriodEndDate
|
2014-03-31 | |
CY2014Q1 | dei |
Document Type
DocumentType
|
10-Q | |
CY2014Q1 | dei |
Entity Central Index Key
EntityCentralIndexKey
|
0001067701 | |
CY2014Q2 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
97270783 | shares |
CY2014Q1 | dei |
Entity Filer Category
EntityFilerCategory
|
Large Accelerated Filer | |
CY2014Q1 | dei |
Entity Registrant Name
EntityRegistrantName
|
UNITED RENTALS INC /DE |