2014 Q4 Form 10-Q Financial Statement
#000106770114000033 Filed on October 15, 2014
Income Statement
Concept | 2014 Q4 | 2014 Q3 | 2013 Q4 |
---|---|---|---|
Revenue | $1.564B | $1.544B | $1.338B |
YoY Change | 16.89% | 17.77% | 7.13% |
Cost Of Revenue | $857.0M | $856.0M | $771.0M |
YoY Change | 11.15% | 14.59% | 2.25% |
Gross Profit | $707.0M | $688.0M | $567.0M |
YoY Change | 24.69% | 21.99% | 14.55% |
Gross Profit Margin | 45.2% | 44.56% | 42.38% |
Selling, General & Admin | $209.0M | $194.0M | $163.0M |
YoY Change | 28.22% | 16.17% | -7.39% |
% of Gross Profit | 29.56% | 28.2% | 28.75% |
Research & Development | |||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | $312.0M | $306.0M | $284.0M |
YoY Change | 9.86% | 10.07% | 4.41% |
% of Gross Profit | 44.13% | 44.48% | 50.09% |
Operating Expenses | $282.0M | $194.0M | $224.0M |
YoY Change | 25.89% | 16.17% | -6.67% |
Operating Profit | $426.0M | $422.0M | $342.0M |
YoY Change | 24.56% | 25.22% | 44.92% |
Interest Expense | -$119.0M | -$124.0M | -$118.0M |
YoY Change | 0.85% | 2.48% | -40.1% |
% of Operating Profit | -27.93% | -29.38% | -34.5% |
Other Income/Expense, Net | $4.000M | $5.000M | $2.000M |
YoY Change | 100.0% | 150.0% | |
Pretax Income | $311.0M | $303.0M | $226.0M |
YoY Change | 37.61% | 38.99% | 479.49% |
Income Tax | $117.0M | $111.0M | $86.00M |
% Of Pretax Income | 37.62% | 36.63% | 38.05% |
Net Earnings | $194.0M | $192.0M | $140.0M |
YoY Change | 38.57% | 34.27% | 241.46% |
Net Earnings / Revenue | 12.4% | 12.44% | 10.46% |
Basic Earnings Per Share | $1.96 | $1.95 | $1.49 |
Diluted Earnings Per Share | $1.88 | $1.84 | $1.31 |
COMMON SHARES | |||
Basic Shares Outstanding | 99.81M shares | 98.49M shares | 93.23M shares |
Diluted Shares Outstanding | 104.1M shares |
Balance Sheet
Concept | 2014 Q4 | 2014 Q3 | 2013 Q4 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $158.0M | $168.0M | $175.0M |
YoY Change | -9.71% | 34.4% | 65.09% |
Cash & Equivalents | $158.0M | $168.0M | $175.0M |
Short-Term Investments | |||
Other Short-Term Assets | $122.0M | $157.0M | $313.0M |
YoY Change | -61.02% | -59.85% | -16.76% |
Inventory | $78.00M | $112.0M | $70.00M |
Prepaid Expenses | |||
Receivables | $940.0M | $941.0M | $804.0M |
Other Receivables | $0.00 | $0.00 | $0.00 |
Total Short-Term Assets | $1.298B | $1.378B | $1.362B |
YoY Change | -4.7% | -2.55% | 1.41% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $6.446B | $423.0M | $421.0M |
YoY Change | 1431.12% | 0.71% | -1.64% |
Goodwill | $3.272B | $3.270B | $2.953B |
YoY Change | 10.8% | 42.17% | -0.57% |
Intangibles | $1.018B | ||
YoY Change | -15.17% | ||
Long-Term Investments | |||
YoY Change | |||
Other Assets | $7.000M | $101.0M | $103.0M |
YoY Change | -93.2% | -3.81% | -13.45% |
Total Long-Term Assets | $10.83B | $11.11B | $9.514B |
YoY Change | 13.84% | 9.42% | -1.75% |
TOTAL ASSETS | |||
Total Short-Term Assets | $1.298B | $1.378B | $1.362B |
Total Long-Term Assets | $10.83B | $11.11B | $9.514B |
Total Assets | $12.13B | $12.48B | $10.88B |
YoY Change | 11.52% | 7.96% | -1.36% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $285.0M | $505.0M | $292.0M |
YoY Change | -2.4% | 37.98% | 2.1% |
Accrued Expenses | $575.0M | $572.0M | $390.0M |
YoY Change | 47.44% | 35.55% | -10.34% |
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | |||
Long-Term Debt Due | $618.0M | $618.0M | $604.0M |
YoY Change | 2.32% | -1.9% | -4.13% |
Total Short-Term Liabilities | $1.478B | $1.695B | $1.286B |
YoY Change | 14.93% | 19.53% | -4.81% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $7.344B | $7.477B | $6.569B |
YoY Change | 11.8% | 7.55% | -2.45% |
Other Long-Term Liabilities | $65.00M | $83.00M | $69.00M |
YoY Change | -5.8% | 20.29% | 6.15% |
Total Long-Term Liabilities | $65.00M | $83.00M | $69.00M |
YoY Change | -5.8% | 20.29% | 6.15% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $1.478B | $1.695B | $1.286B |
Total Long-Term Liabilities | $65.00M | $83.00M | $69.00M |
Total Liabilities | $10.33B | $10.67B | $9.383B |
YoY Change | 10.1% | 8.47% | -0.73% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | $503.0M | $309.0M | -$37.00M |
YoY Change | -1459.46% | -274.58% | -91.27% |
Common Stock | $1.000M | $1.000M | $1.000M |
YoY Change | 0.0% | 0.0% | 0.0% |
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | $802.0M | $589.0M | $209.0M |
YoY Change | 283.73% | 194.5% | 81.74% |
Treasury Stock Shares | 10.36M shares | 8.334M shares | 4.678M shares |
Shareholders Equity | $1.796B | $1.813B | $1.828B |
YoY Change | |||
Total Liabilities & Shareholders Equity | $12.13B | $12.48B | $11.23B |
YoY Change | 8.0% | 7.96% | 1.86% |
Cashflow Statement
Concept | 2014 Q4 | 2014 Q3 | 2013 Q4 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | $194.0M | $192.0M | $140.0M |
YoY Change | 38.57% | 34.27% | 241.46% |
Depreciation, Depletion And Amortization | $312.0M | $306.0M | $284.0M |
YoY Change | 9.86% | 10.07% | 4.41% |
Cash From Operating Activities | $335.0M | $412.0M | $436.0M |
YoY Change | -23.17% | 73.84% | 92.92% |
INVESTING ACTIVITIES | |||
Capital Expenditures | -$253.0M | -$488.0M | -$114.0M |
YoY Change | 121.93% | -3.17% | -38.04% |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | $159.0M | $152.0M | $145.0M |
YoY Change | 9.66% | 56.7% | -0.68% |
Cash From Investing Activities | -$94.00M | -$336.0M | $31.00M |
YoY Change | -403.23% | -17.44% | -181.58% |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | -245.0M | -71.00M | -411.0M |
YoY Change | -40.39% | -144.65% | 175.84% |
NET CHANGE | |||
Cash From Operating Activities | 335.0M | 412.0M | 436.0M |
Cash From Investing Activities | -94.00M | -336.0M | 31.00M |
Cash From Financing Activities | -245.0M | -71.00M | -411.0M |
Net Change In Cash | -4.000M | 5.000M | 56.00M |
YoY Change | -107.14% | -145.45% | 43.59% |
FREE CASH FLOW | |||
Cash From Operating Activities | $335.0M | $412.0M | $436.0M |
Capital Expenditures | -$253.0M | -$488.0M | -$114.0M |
Free Cash Flow | $588.0M | $900.0M | $550.0M |
YoY Change | 6.91% | 21.46% | 34.15% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2013Q3 | us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
44000000 | USD |
us-gaap |
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
|
400000 | shares | |
CY2013Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
292000000 | USD |
CY2014Q3 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
505000000 | USD |
CY2013Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
804000000 | USD |
CY2014Q3 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
941000000 | USD |
CY2013Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
390000000 | USD |
CY2014Q3 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
572000000 | USD |
CY2013Q4 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
19000000 | USD |
CY2014Q3 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-35000000 | USD |
CY2013Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
2054000000 | USD |
CY2014Q3 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
2127000000 | USD |
CY2014Q3 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
38000000 | USD |
CY2013Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
49000000 | USD |
us-gaap |
Amortization Of Financing Costs And Discounts
AmortizationOfFinancingCostsAndDiscounts
|
16000000 | USD | |
us-gaap |
Amortization Of Financing Costs And Discounts
AmortizationOfFinancingCostsAndDiscounts
|
14000000 | USD | |
CY2014Q3 | us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
53000000 | USD |
us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
135000000 | USD | |
us-gaap |
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
|
149000000 | USD | |
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
2.33 | ||
CY2013Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
175000000 | USD |
CY2014Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
168000000 | USD |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
19000000 | USD | |
CY2014Q3 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.01 | |
CY2013Q4 | us-gaap |
Assets
Assets
|
11231000000 | USD |
CY2014Q3 | us-gaap |
Assets
Assets
|
12483000000 | USD |
CY2014Q3 | us-gaap |
Assets Current
AssetsCurrent
|
1378000000 | USD |
CY2013Q4 | us-gaap |
Assets Current
AssetsCurrent
|
1362000000 | USD |
CY2013Q3 | us-gaap |
Business Acquisitions Pro Forma Revenue
BusinessAcquisitionsProFormaRevenue
|
1366000000 | USD |
us-gaap |
Business Acquisitions Pro Forma Revenue
BusinessAcquisitionsProFormaRevenue
|
3766000000 | USD | |
us-gaap |
Business Acquisitions Pro Forma Revenue
BusinessAcquisitionsProFormaRevenue
|
4183000000 | USD | |
CY2013Q3 | us-gaap |
Business Combination Acquisition Related Costs
BusinessCombinationAcquisitionRelatedCosts
|
0 | USD |
CY2014Q3 | us-gaap |
Business Combination Acquisition Related Costs
BusinessCombinationAcquisitionRelatedCosts
|
4000000 | USD |
us-gaap |
Business Combination Acquisition Related Costs
BusinessCombinationAcquisitionRelatedCosts
|
8000000 | USD | |
us-gaap |
Business Combination Acquisition Related Costs
BusinessCombinationAcquisitionRelatedCosts
|
13000000 | USD | |
CY2013Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
125000000 | USD |
CY2012Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
106000000 | USD |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-7000000 | USD | |
CY2013Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.01 | |
CY2014Q3 | 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 |
CY2014Q3 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
108198641 | shares |
CY2014Q3 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
99864348 | shares |
CY2013Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
93288936 | shares |
CY2014Q3 | us-gaap |
Common Stock Value
CommonStockValue
|
1000000 | USD |
CY2013Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
1000000 | USD |
CY2013Q3 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
164000000 | USD |
CY2014Q3 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
141000000 | USD |
us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
292000000 | USD | |
us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
216000000 | USD | |
CY2014Q3 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
856000000 | USD |
us-gaap |
Cost Of Revenue
CostOfRevenue
|
2396000000 | USD | |
us-gaap |
Cost Of Revenue
CostOfRevenue
|
2197000000 | USD | |
CY2013Q3 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
747000000 | USD |
CY2014Q3 | us-gaap |
Cost Of Services Depreciation
CostOfServicesDepreciation
|
236000000 | USD |
us-gaap |
Cost Of Services Depreciation
CostOfServicesDepreciation
|
682000000 | USD | |
CY2013Q3 | us-gaap |
Cost Of Services Depreciation
CostOfServicesDepreciation
|
219000000 | USD |
us-gaap |
Cost Of Services Depreciation
CostOfServicesDepreciation
|
629000000 | USD | |
us-gaap |
Cost Of Services Maintenance Costs
CostOfServicesMaintenanceCosts
|
19000000 | USD | |
CY2014Q3 | us-gaap |
Cost Of Services Maintenance Costs
CostOfServicesMaintenanceCosts
|
9000000 | USD |
CY2013Q3 | us-gaap |
Cost Of Services Maintenance Costs
CostOfServicesMaintenanceCosts
|
6000000 | USD |
us-gaap |
Cost Of Services Maintenance Costs
CostOfServicesMaintenanceCosts
|
23000000 | USD | |
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
3.29 | ||
us-gaap |
Disposal Group Not Discontinued Operation Gain Loss On Disposal
DisposalGroupNotDiscontinuedOperationGainLossOnDisposal
|
-1000000 | USD | |
CY2014Q3 | us-gaap |
Debt And Capital Lease Obligations
DebtAndCapitalLeaseObligations
|
8095000000 | USD |
CY2013Q4 | us-gaap |
Debt And Capital Lease Obligations
DebtAndCapitalLeaseObligations
|
7173000000 | USD |
CY2014Q3 | us-gaap |
Debt Current
DebtCurrent
|
618000000 | USD |
CY2013Q4 | us-gaap |
Debt Current
DebtCurrent
|
604000000 | USD |
CY2014Q3 | us-gaap |
Deferred Tax Assets Liabilities Net Current
DeferredTaxAssetsLiabilitiesNetCurrent
|
93000000 | USD |
CY2013Q4 | us-gaap |
Deferred Tax Assets Liabilities Net Current
DeferredTaxAssetsLiabilitiesNetCurrent
|
260000000 | USD |
CY2013Q4 | us-gaap |
Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
|
1459000000 | USD |
CY2014Q3 | us-gaap |
Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
|
1412000000 | USD |
CY2014Q3 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
70000000 | USD |
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
185000000 | USD | |
CY2013Q3 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
59000000 | USD |
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
200000000 | USD | |
us-gaap |
Disposal Group Not Discontinued Operation Gain Loss On Disposal
DisposalGroupNotDiscontinuedOperationGainLossOnDisposal
|
0 | USD | |
CY2013Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
1.53 | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
2.65 | ||
CY2014Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
1.95 | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
3.57 | ||
CY2014Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
1.84 | |
CY2013Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
1.35 | |
us-gaap |
Effect Of Exchange Rate On Cash And Cash Equivalents
EffectOfExchangeRateOnCashAndCashEquivalents
|
-8000000 | USD | |
us-gaap |
Effect Of Exchange Rate On Cash And Cash Equivalents
EffectOfExchangeRateOnCashAndCashEquivalents
|
-4000000 | USD | |
CY2014Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense After Year Five
FiniteLivedIntangibleAssetsAmortizationExpenseAfterYearFive
|
469000000 | USD |
CY2014Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Remainder Of Fiscal Year
FiniteLivedIntangibleAssetsAmortizationExpenseRemainderOfFiscalYear
|
52000000 | USD |
CY2014Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Five
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive
|
126000000 | USD |
CY2014Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Four
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour
|
147000000 | USD |
CY2014Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Three
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree
|
175000000 | USD |
CY2014Q3 | us-gaap |
Finite Lived Intangible Assets Amortization Expense Year Two
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo
|
196000000 | USD |
CY2014Q3 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
1165000000 | USD |
CY2013Q4 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
1018000000 | USD |
us-gaap |
Gain Loss On Sale Of Other Assets
GainLossOnSaleOfOtherAssets
|
124000000 | USD | |
us-gaap |
Gain Loss On Sale Of Other Assets
GainLossOnSaleOfOtherAssets
|
161000000 | USD | |
us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
7000000 | USD | |
us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
3000000 | USD | |
us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
-1000000 | USD | |
us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
-80000000 | USD | |
CY2014Q3 | us-gaap |
Goodwill
Goodwill
|
3270000000 | USD |
CY2013Q4 | us-gaap |
Goodwill
Goodwill
|
2953000000 | USD |
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
197000000 | USD | |
us-gaap |
Goodwill Acquired During Period
GoodwillAcquiredDuringPeriod
|
331000000 | USD | |
us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
44000000 | USD | |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
132000000 | USD | |
us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
60000000 | USD | |
us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
82000000 | USD | |
us-gaap |
Goodwill Translation And Purchase Accounting Adjustments
GoodwillTranslationAndPurchaseAccountingAdjustments
|
-14000000 | USD | |
CY2014Q3 | us-gaap |
Gross Profit
GrossProfit
|
688000000 | USD |
CY2013Q3 | us-gaap |
Gross Profit
GrossProfit
|
564000000 | USD |
us-gaap |
Gross Profit
GrossProfit
|
1725000000 | USD | |
us-gaap |
Gross Profit
GrossProfit
|
1420000000 | USD | |
CY2014Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
303000000 | USD |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
379000000 | USD | |
CY2013Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
218000000 | USD |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
539000000 | USD | |
CY2013Q3 | us-gaap |
Income Loss From Subsidiaries Net Of Tax
IncomeLossFromSubsidiariesNetOfTax
|
143000000 | USD |
CY2014Q3 | us-gaap |
Income Loss From Subsidiaries Net Of Tax
IncomeLossFromSubsidiariesNetOfTax
|
192000000 | USD |
us-gaap |
Income Loss From Subsidiaries Net Of Tax
IncomeLossFromSubsidiariesNetOfTax
|
247000000 | USD | |
us-gaap |
Income Loss From Subsidiaries Net Of Tax
IncomeLossFromSubsidiariesNetOfTax
|
346000000 | USD | |
CY2014Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
111000000 | USD |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
193000000 | USD | |
CY2013Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
75000000 | USD |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
99000000 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
17000000 | USD | |
us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
-26000000 | USD | |
us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
34000000 | USD | |
us-gaap |
Increase Decrease In Deferred Income Taxes
IncreaseDecreaseInDeferredIncomeTaxes
|
-97000000 | USD | |
us-gaap |
Increase Decrease In Deferred Income Taxes
IncreaseDecreaseInDeferredIncomeTaxes
|
-134000000 | USD | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
23000000 | USD | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
22000000 | USD | |
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
7000000 | USD | |
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
-10000000 | USD | |
CY2013Q3 | us-gaap |
Incremental Common Shares Attributable To Conversion Of Debt Securities
IncrementalCommonSharesAttributableToConversionOfDebtSecurities
|
11407000 | shares |
us-gaap |
Incremental Common Shares Attributable To Conversion Of Debt Securities
IncrementalCommonSharesAttributableToConversionOfDebtSecurities
|
7606000 | shares | |
CY2014Q3 | us-gaap |
Incremental Common Shares Attributable To Conversion Of Debt Securities
IncrementalCommonSharesAttributableToConversionOfDebtSecurities
|
4748000 | shares |
us-gaap |
Incremental Common Shares Attributable To Conversion Of Debt Securities
IncrementalCommonSharesAttributableToConversionOfDebtSecurities
|
11744000 | shares | |
CY2013Q3 | us-gaap |
Interest Expense Other
InterestExpenseOther
|
0 | USD |
us-gaap |
Interest Expense Other
InterestExpenseOther
|
3000000 | USD | |
us-gaap |
Interest Expense Other
InterestExpenseOther
|
0 | USD | |
CY2014Q3 | us-gaap |
Interest Expense Other
InterestExpenseOther
|
0 | USD |
us-gaap |
Interest Income Expense Nonoperating Net
InterestIncomeExpenseNonoperatingNet
|
-436000000 | USD | |
us-gaap |
Interest Income Expense Nonoperating Net
InterestIncomeExpenseNonoperatingNet
|
-357000000 | USD | |
CY2013Q3 | us-gaap |
Interest Income Expense Nonoperating Net
InterestIncomeExpenseNonoperatingNet
|
-121000000 | USD |
CY2014Q3 | us-gaap |
Interest Income Expense Nonoperating Net
InterestIncomeExpenseNonoperatingNet
|
-124000000 | USD |
us-gaap |
Interest Paid
InterestPaid
|
315000000 | USD | |
us-gaap |
Interest Paid
InterestPaid
|
322000000 | USD | |
CY2013Q4 | us-gaap |
Inventory Net
InventoryNet
|
70000000 | USD |
CY2014Q3 | us-gaap |
Inventory Net
InventoryNet
|
112000000 | USD |
CY2014Q3 | us-gaap |
Liabilities
Liabilities
|
10667000000 | USD |
CY2013Q4 | us-gaap |
Liabilities
Liabilities
|
9383000000 | USD |
CY2013Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
11231000000 | USD |
CY2014Q3 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
12483000000 | USD |
CY2014Q3 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
1695000000 | USD |
CY2013Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
1286000000 | USD |
CY2013Q4 | us-gaap |
Long Term Debt And Capital Lease Obligations
LongTermDebtAndCapitalLeaseObligations
|
6569000000 | USD |
CY2014Q3 | us-gaap |
Long Term Debt And Capital Lease Obligations
LongTermDebtAndCapitalLeaseObligations
|
7477000000 | USD |
us-gaap |
Maintenance Revenue
MaintenanceRevenue
|
58000000 | USD | |
CY2013Q3 | us-gaap |
Maintenance Revenue
MaintenanceRevenue
|
19000000 | USD |
us-gaap |
Maintenance Revenue
MaintenanceRevenue
|
65000000 | USD | |
CY2014Q3 | us-gaap |
Maintenance Revenue
MaintenanceRevenue
|
24000000 | USD |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
116000000 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
441000000 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-1906000000 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-1208000000 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
1466000000 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
1115000000 | USD | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
346000000 | USD | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
247000000 | USD | |
CY2014Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
192000000 | USD |
CY2013Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
143000000 | USD |
CY2014Q3 | us-gaap |
Net Income Loss Available To Common Stockholders Diluted
NetIncomeLossAvailableToCommonStockholdersDiluted
|
192000000 | USD |
us-gaap |
Net Income Loss Available To Common Stockholders Diluted
NetIncomeLossAvailableToCommonStockholdersDiluted
|
247000000 | USD | |
CY2013Q3 | us-gaap |
Net Income Loss Available To Common Stockholders Diluted
NetIncomeLossAvailableToCommonStockholdersDiluted
|
143000000 | USD |
us-gaap |
Net Income Loss Available To Common Stockholders Diluted
NetIncomeLossAvailableToCommonStockholdersDiluted
|
346000000 | USD | |
CY2013Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
337000000 | USD |
us-gaap |
Other Comprehensive Income Loss Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent
|
-31000000 | USD | |
us-gaap |
Repayments Of Debt And Capital Lease Obligations
RepaymentsOfDebtAndCapitalLeaseObligations
|
5082000000 | USD | |
CY2014Q3 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
83000000 | USD |
us-gaap |
Other Noncash Income Expense
OtherNoncashIncomeExpense
|
0 | USD | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
965000000 | USD | |
CY2014Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
422000000 | USD |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
736000000 | USD | |
us-gaap |
Operating Leases Income Statement Lease Revenue
OperatingLeasesIncomeStatementLeaseRevenue
|
3499000000 | USD | |
CY2013Q3 | us-gaap |
Operating Leases Income Statement Lease Revenue
OperatingLeasesIncomeStatementLeaseRevenue
|
1138000000 | USD |
CY2014Q3 | us-gaap |
Operating Leases Income Statement Lease Revenue
OperatingLeasesIncomeStatementLeaseRevenue
|
1315000000 | USD |
us-gaap |
Operating Leases Income Statement Lease Revenue
OperatingLeasesIncomeStatementLeaseRevenue
|
3063000000 | USD | |
CY2014Q3 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
101000000 | USD |
CY2013Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
103000000 | USD |
CY2013Q3 | us-gaap |
Other Comprehensive Income Foreign Currency Transaction And Translation Adjustment Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent
|
21000000 | USD |
us-gaap |
Other Comprehensive Income Foreign Currency Transaction And Translation Adjustment Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent
|
-54000000 | USD | |
CY2014Q3 | us-gaap |
Other Comprehensive Income Foreign Currency Transaction And Translation Adjustment Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent
|
-51000000 | USD |
us-gaap |
Other Comprehensive Income Foreign Currency Transaction And Translation Adjustment Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent
|
-31000000 | USD | |
CY2013Q3 | us-gaap |
Other Comprehensive Income Loss Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent
|
21000000 | USD |
CY2014Q3 | us-gaap |
Other Comprehensive Income Loss Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent
|
-51000000 | USD |
us-gaap |
Other Comprehensive Income Loss Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent
|
-54000000 | USD | |
CY2013Q4 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
69000000 | USD |
us-gaap |
Other Noncash Income Expense
OtherNoncashIncomeExpense
|
-2000000 | USD | |
CY2014Q3 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
5000000 | USD |
CY2013Q3 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
2000000 | USD |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
10000000 | USD | |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
3000000 | USD | |
us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
99000000 | USD | |
us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
399000000 | USD | |
us-gaap |
Payments For Restructuring
PaymentsForRestructuring
|
11000000 | USD | |
us-gaap |
Payments Of Financing Costs
PaymentsOfFinancingCosts
|
0 | USD | |
us-gaap |
Payments Of Financing Costs
PaymentsOfFinancingCosts
|
22000000 | USD | |
us-gaap |
Payments To Acquire Businesses Net Of Cash Acquired
PaymentsToAcquireBusinessesNetOfCashAcquired
|
752000000 | USD | |
us-gaap |
Payments To Acquire Businesses Net Of Cash Acquired
PaymentsToAcquireBusinessesNetOfCashAcquired
|
9000000 | USD | |
us-gaap |
Payments To Acquire Other Property Plant And Equipment
PaymentsToAcquireOtherPropertyPlantAndEquipment
|
1499000000 | USD | |
us-gaap |
Payments To Acquire Other Property Plant And Equipment
PaymentsToAcquireOtherPropertyPlantAndEquipment
|
1484000000 | USD | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
84000000 | USD | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
71000000 | USD | |
CY2014Q3 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
64000000 | USD |
CY2013Q4 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
53000000 | USD |
us-gaap |
Proceeds From Issuance Of Debt
ProceedsFromIssuanceOfDebt
|
5911000000 | USD | |
us-gaap |
Proceeds From Issuance Of Debt
ProceedsFromIssuanceOfDebt
|
2931000000 | USD | |
us-gaap |
Proceeds From Sale Of Other Property Plant And Equipment
ProceedsFromSaleOfOtherPropertyPlantAndEquipment
|
356000000 | USD | |
us-gaap |
Proceeds From Sale Of Other Property Plant And Equipment
ProceedsFromSaleOfOtherPropertyPlantAndEquipment
|
388000000 | USD | |
us-gaap |
Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
|
26000000 | USD | |
us-gaap |
Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
|
15000000 | USD | |
us-gaap |
Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
|
5000000 | USD | |
us-gaap |
Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
|
2000000 | USD | |
CY2014Q3 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
423000000 | USD |
CY2014Q3 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
1544000000 | USD |
CY2013Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
421000000 | USD |
CY2014Q3 | uri |
Costof Goods Sold New Equipment Sales
CostofGoodsSoldNewEquipmentSales
|
33000000 | USD |
us-gaap |
Repayments Of Debt And Capital Lease Obligations
RepaymentsOfDebtAndCapitalLeaseObligations
|
2681000000 | USD | |
CY2013Q3 | us-gaap |
Restructuring Charges
RestructuringCharges
|
1000000 | USD |
us-gaap |
Restructuring Charges
RestructuringCharges
|
-2000000 | USD | |
CY2014Q3 | us-gaap |
Restructuring Charges
RestructuringCharges
|
-2000000 | USD |
us-gaap |
Restructuring Charges
RestructuringCharges
|
12000000 | USD | |
CY2013Q4 | us-gaap |
Restructuring Reserve
RestructuringReserve
|
35000000 | USD |
CY2014Q3 | us-gaap |
Restructuring Reserve
RestructuringReserve
|
22000000 | USD |
CY2013Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-37000000 | USD |
CY2014Q3 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
309000000 | USD |
us-gaap |
Revenues
Revenues
|
3617000000 | USD | |
us-gaap |
Revenues
Revenues
|
4121000000 | USD | |
CY2013Q3 | us-gaap |
Revenues
Revenues
|
1311000000 | USD |
CY2013Q3 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
1311000000 | USD |
us-gaap |
Sales Revenue Net
SalesRevenueNet
|
3617000000 | USD | |
us-gaap |
Sales Revenue Net
SalesRevenueNet
|
4121000000 | USD | |
CY2013Q3 | uri |
Costof Goods Sold New Equipment Sales
CostofGoodsSoldNewEquipmentSales
|
23000000 | USD |
CY2014Q3 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
194000000 | USD |
CY2013Q3 | uri |
Business Acquisition Pro Forma Information Income Loss From Continuing Operations Before Equity Method Investments Income Taxes Extraordinary Items Noncontrolling Interest Before Adjustments
BusinessAcquisitionProFormaInformationIncomeLossFromContinuingOperationsBeforeEquityMethodInvestmentsIncomeTaxesExtraordinaryItemsNoncontrollingInterestBeforeAdjustments
|
236000000 | USD |
uri |
Business Acquisition Pro Forma Information Income Loss From Continuing Operations Before Equity Method Investments Income Taxes Extraordinary Items Noncontrolling Interest Before Adjustments
BusinessAcquisitionProFormaInformationIncomeLossFromContinuingOperationsBeforeEquityMethodInvestmentsIncomeTaxesExtraordinaryItemsNoncontrollingInterestBeforeAdjustments
|
559000000 | USD | |
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
549000000 | USD | |
CY2013Q3 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
167000000 | USD |
us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
479000000 | USD | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
34000000 | USD | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
48000000 | USD | |
CY2013 | us-gaap |
Stock Issued During Period Shares Period Increase Decrease
StockIssuedDuringPeriodSharesPeriodIncreaseDecrease
|
1000000 | shares |
CY2014Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
1813000000 | USD |
CY2013Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
1828000000 | USD |
CY2013Q4 | us-gaap |
Temporary Equity Carrying Amount Attributable To Parent
TemporaryEquityCarryingAmountAttributableToParent
|
20000000 | USD |
CY2014Q3 | us-gaap |
Temporary Equity Carrying Amount Attributable To Parent
TemporaryEquityCarryingAmountAttributableToParent
|
3000000 | USD |
CY2013Q4 | us-gaap |
Treasury Stock Shares
TreasuryStockShares
|
4677866 | shares |
CY2014Q3 | us-gaap |
Treasury Stock Shares
TreasuryStockShares
|
8334293 | shares |
CY2014Q3 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
589000000 | USD |
CY2013Q4 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
209000000 | USD |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
106270000 | shares | |
CY2013Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
105548000 | shares |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
105394000 | shares | |
CY2014Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
104076000 | shares |
CY2014Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
98485000 | shares |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
96916000 | shares | |
CY2013Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
93244000 | shares |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
93483000 | shares | |
uri |
Business Acquisition Pro Forma Income Loss From Continuing Operations Before Provision Benefit For Income Taxes
BusinessAcquisitionProFormaIncomeLossFromContinuingOperationsBeforeProvisionBenefitForIncomeTaxes
|
296000000 | USD | |
uri |
Business Acquisition Pro Forma Income Loss From Continuing Operations Before Provision Benefit For Income Taxes
BusinessAcquisitionProFormaIncomeLossFromContinuingOperationsBeforeProvisionBenefitForIncomeTaxes
|
612000000 | USD | |
CY2013Q3 | uri |
Business Acquisition Pro Forma Income Loss From Continuing Operations Before Provision Benefit For Income Taxes
BusinessAcquisitionProFormaIncomeLossFromContinuingOperationsBeforeProvisionBenefitForIncomeTaxes
|
214000000 | USD |
uri |
Business Acquisition Pro Forma Information Income Loss From Continuing Operations Before Equity Method Investments Income Taxes Extraordinary Items Noncontrolling Interest Before Adjustments
BusinessAcquisitionProFormaInformationIncomeLossFromContinuingOperationsBeforeEquityMethodInvestmentsIncomeTaxesExtraordinaryItemsNoncontrollingInterestBeforeAdjustments
|
423000000 | USD | |
uri |
Costof Goods Sold New Equipment Sales
CostofGoodsSoldNewEquipmentSales
|
84000000 | USD | |
uri |
Costof Goods Sold New Equipment Sales
CostofGoodsSoldNewEquipmentSales
|
59000000 | USD | |
uri |
Costof Goods Sold Rental Equipment Sales
CostofGoodsSoldRentalEquipmentSales
|
227000000 | USD | |
CY2013Q3 | uri |
Costof Goods Sold Rental Equipment Sales
CostofGoodsSoldRentalEquipmentSales
|
62000000 | USD |
CY2014Q3 | uri |
Costof Goods Sold Rental Equipment Sales
CostofGoodsSoldRentalEquipmentSales
|
82000000 | USD |
uri |
Costof Goods Sold Rental Equipment Sales
CostofGoodsSoldRentalEquipmentSales
|
232000000 | USD | |
uri |
Costof Goods Sold Supplies Sales
CostofGoodsSoldSuppliesSales
|
44000000 | USD | |
uri |
Costof Goods Sold Supplies Sales
CostofGoodsSoldSuppliesSales
|
44000000 | USD | |
CY2014Q3 | uri |
Costof Goods Sold Supplies Sales
CostofGoodsSoldSuppliesSales
|
16000000 | USD |
CY2013Q3 | uri |
Costof Goods Sold Supplies Sales
CostofGoodsSoldSuppliesSales
|
15000000 | USD |
uri |
Costof Services Excluding Depreciation Depletion Amortizationand Maintenance Costs
CostofServicesExcludingDepreciationDepletionAmortizationandMaintenanceCosts
|
1336000000 | USD | |
uri |
Costof Services Excluding Depreciation Depletion Amortizationand Maintenance Costs
CostofServicesExcludingDepreciationDepletionAmortizationandMaintenanceCosts
|
1214000000 | USD | |
CY2014Q3 | uri |
Costof Services Excluding Depreciation Depletion Amortizationand Maintenance Costs
CostofServicesExcludingDepreciationDepletionAmortizationandMaintenanceCosts
|
480000000 | USD |
CY2013Q3 | uri |
Costof Services Excluding Depreciation Depletion Amortizationand Maintenance Costs
CostofServicesExcludingDepreciationDepletionAmortizationandMaintenanceCosts
|
422000000 | USD |
uri |
Depreciationand Amortization Excluding Financing Costsand Discounts
DepreciationandAmortizationExcludingFinancingCostsandDiscounts
|
814000000 | USD | |
uri |
Depreciationand Amortization Excluding Financing Costsand Discounts
DepreciationandAmortizationExcludingFinancingCostsandDiscounts
|
882000000 | USD | |
uri |
Derivative Purchases Of Underlying Commodity
DerivativePurchasesOfUnderlyingCommodity
|
7000000 | gal | |
uri |
Derivative Purchases Of Underlying Commodity
DerivativePurchasesOfUnderlyingCommodity
|
8200000 | gal | |
CY2014Q3 | uri |
Derivative Purchases Of Underlying Commodity
DerivativePurchasesOfUnderlyingCommodity
|
2600000 | gal |
CY2013Q3 | uri |
Derivative Purchases Of Underlying Commodity
DerivativePurchasesOfUnderlyingCommodity
|
2700000 | gal |
CY2013Q3 | uri |
Equityin Net Earnings Lossof Subsidiaries
EquityinNetEarningsLossofSubsidiaries
|
0 | USD |
CY2014Q3 | uri |
Equityin Net Earnings Lossof Subsidiaries
EquityinNetEarningsLossofSubsidiaries
|
0 | USD |
uri |
Equityin Net Earnings Lossof Subsidiaries
EquityinNetEarningsLossofSubsidiaries
|
0 | USD | |
uri |
Equityin Net Earnings Lossof Subsidiaries
EquityinNetEarningsLossofSubsidiaries
|
0 | USD | |
uri |
Incremental Common Shares Attributableto Sharebased Payment Arrangements Employee Stock Optionsand Warrants
IncrementalCommonSharesAttributabletoSharebasedPaymentArrangementsEmployeeStockOptionsandWarrants
|
527000 | shares | |
CY2014Q3 | uri |
Incremental Common Shares Attributableto Sharebased Payment Arrangements Employee Stock Optionsand Warrants
IncrementalCommonSharesAttributabletoSharebasedPaymentArrangementsEmployeeStockOptionsandWarrants
|
376000 | shares |
CY2013Q3 | uri |
Incremental Common Shares Attributableto Sharebased Payment Arrangements Employee Stock Optionsand Warrants
IncrementalCommonSharesAttributabletoSharebasedPaymentArrangementsEmployeeStockOptionsandWarrants
|
463000 | shares |
uri |
Incremental Common Shares Attributableto Sharebased Payment Arrangements Employee Stock Optionsand Warrants
IncrementalCommonSharesAttributabletoSharebasedPaymentArrangementsEmployeeStockOptionsandWarrants
|
407000 | shares | |
uri |
Incremental Common Shares Attributableto Sharebased Payment Arrangements Restricted Stock Units
IncrementalCommonSharesAttributabletoSharebasedPaymentArrangementsRestrictedStockUnits
|
465000 | shares | |
CY2014Q3 | uri |
Incremental Common Shares Attributableto Sharebased Payment Arrangements Restricted Stock Units
IncrementalCommonSharesAttributabletoSharebasedPaymentArrangementsRestrictedStockUnits
|
467000 | shares |
uri |
Incremental Common Shares Attributableto Sharebased Payment Arrangements Restricted Stock Units
IncrementalCommonSharesAttributabletoSharebasedPaymentArrangementsRestrictedStockUnits
|
516000 | shares | |
CY2013Q3 | uri |
Incremental Common Shares Attributableto Sharebased Payment Arrangements Restricted Stock Units
IncrementalCommonSharesAttributabletoSharebasedPaymentArrangementsRestrictedStockUnits
|
434000 | shares |
CY2013Q4 | uri |
Intercompany Receivable Payable
IntercompanyReceivablePayable
|
0 | USD |
CY2014Q3 | uri |
Intercompany Receivable Payable
IntercompanyReceivablePayable
|
0 | USD |
CY2013Q4 | uri |
Investment In Subsidiaries
InvestmentInSubsidiaries
|
0 | USD |
CY2014Q3 | uri |
Investment In Subsidiaries
InvestmentInSubsidiaries
|
0 | USD |
uri |
Proceeds Paymentsfor Convertible Noteand Hedge
ProceedsPaymentsforConvertibleNoteandHedge
|
-40000000 | USD | |
uri |
Proceeds Paymentsfor Convertible Noteand Hedge
ProceedsPaymentsforConvertibleNoteandHedge
|
31000000 | USD | |
CY2013Q4 | uri |
Rental Equipment Net
RentalEquipmentNet
|
5374000000 | USD |
CY2014Q3 | uri |
Rental Equipment Net
RentalEquipmentNet
|
6146000000 | USD |
uri |
Sales Revenue Goods Net New Equipment Sales
SalesRevenueGoodsNetNewEquipmentSales
|
105000000 | USD | |
CY2014Q3 | uri |
Sales Revenue Goods Net New Equipment Sales
SalesRevenueGoodsNetNewEquipmentSales
|
42000000 | USD |
uri |
Sales Revenue Goods Net New Equipment Sales
SalesRevenueGoodsNetNewEquipmentSales
|
74000000 | USD | |
CY2013Q3 | uri |
Sales Revenue Goods Net New Equipment Sales
SalesRevenueGoodsNetNewEquipmentSales
|
29000000 | USD |
CY2013Q3 | uri |
Sales Revenue Goods Net Salesof Rental Equipment
SalesRevenueGoodsNetSalesofRentalEquipment
|
102000000 | USD |
uri |
Sales Revenue Goods Net Salesof Rental Equipment
SalesRevenueGoodsNetSalesofRentalEquipment
|
356000000 | USD | |
uri |
Sales Revenue Goods Net Salesof Rental Equipment
SalesRevenueGoodsNetSalesofRentalEquipment
|
388000000 | USD | |
CY2014Q3 | uri |
Sales Revenue Goods Net Salesof Rental Equipment
SalesRevenueGoodsNetSalesofRentalEquipment
|
140000000 | USD |
uri |
Sales Revenue Goods Net Salesof Supplies
SalesRevenueGoodsNetSalesofSupplies
|
66000000 | USD | |
CY2014Q3 | uri |
Sales Revenue Goods Net Salesof Supplies
SalesRevenueGoodsNetSalesofSupplies
|
23000000 | USD |
CY2013Q3 | uri |
Sales Revenue Goods Net Salesof Supplies
SalesRevenueGoodsNetSalesofSupplies
|
23000000 | USD |
uri |
Sales Revenue Goods Net Salesof Supplies
SalesRevenueGoodsNetSalesofSupplies
|
64000000 | USD | |
dei |
Amendment Flag
AmendmentFlag
|
false | ||
dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--12-31 | ||
dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q3 | ||
dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2014 | ||
dei |
Document Period End Date
DocumentPeriodEndDate
|
2014-09-30 | ||
dei |
Document Type
DocumentType
|
10-Q | ||
dei |
Entity Central Index Key
EntityCentralIndexKey
|
0001067701 | ||
CY2014Q4 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
99808171 | shares |
dei |
Entity Filer Category
EntityFilerCategory
|
Large Accelerated Filer | ||
dei |
Entity Registrant Name
EntityRegistrantName
|
UNITED RENTALS INC /DE |