2017 Q1 Form 10-Q Financial Statement
#000106770117000014 Filed on April 19, 2017
Income Statement
Concept | 2017 Q1 | 2016 Q1 |
---|---|---|
Revenue | $1.356B | $1.310B |
YoY Change | 3.51% | -0.38% |
Cost Of Revenue | $842.0M | $810.0M |
YoY Change | 3.95% | 2.4% |
Gross Profit | $514.0M | $500.0M |
YoY Change | 2.8% | -4.58% |
Gross Profit Margin | 37.91% | 38.17% |
Selling, General & Admin | $193.0M | $177.0M |
YoY Change | 9.04% | -2.21% |
% of Gross Profit | 37.55% | 35.4% |
Research & Development | ||
YoY Change | ||
% of Gross Profit | ||
Depreciation & Amortization | $310.0M | $310.0M |
YoY Change | 0.0% | 1.97% |
% of Gross Profit | 60.31% | 62.0% |
Operating Expenses | $193.0M | $177.0M |
YoY Change | 9.04% | -2.21% |
Operating Profit | $257.0M | $254.0M |
YoY Change | 1.18% | -15.33% |
Interest Expense | -$94.00M | -$107.0M |
YoY Change | -12.15% | -11.57% |
% of Operating Profit | -36.58% | -42.13% |
Other Income/Expense, Net | -$2.000M | $0.00 |
YoY Change | -100.0% | |
Pretax Income | $161.0M | $147.0M |
YoY Change | 9.52% | -19.23% |
Income Tax | $52.00M | $55.00M |
% Of Pretax Income | 32.3% | 37.41% |
Net Earnings | $109.0M | $92.00M |
YoY Change | 18.48% | -20.0% |
Net Earnings / Revenue | 8.04% | 7.02% |
Basic Earnings Per Share | $1.29 | $1.01 |
Diluted Earnings Per Share | $1.27 | $1.01 |
COMMON SHARES | ||
Basic Shares Outstanding | 84.46M shares | 90.51M shares |
Diluted Shares Outstanding | 85.38M shares | 90.94M shares |
Balance Sheet
Concept | 2017 Q1 | 2016 Q1 |
---|---|---|
SHORT-TERM ASSETS | ||
Cash & Short-Term Investments | $337.0M | $219.0M |
YoY Change | 53.88% | -14.79% |
Cash & Equivalents | $337.0M | $219.0M |
Short-Term Investments | ||
Other Short-Term Assets | $54.00M | $56.00M |
YoY Change | -3.57% | -78.95% |
Inventory | $75.00M | $74.00M |
Prepaid Expenses | ||
Receivables | $854.0M | $833.0M |
Other Receivables | $0.00 | $0.00 |
Total Short-Term Assets | $1.320B | $1.182B |
YoY Change | 11.68% | -18.6% |
LONG-TERM ASSETS | ||
Property, Plant & Equipment | $6.533B | $6.467B |
YoY Change | 1.02% | 0.79% |
Goodwill | $3.262B | $3.262B |
YoY Change | 0.0% | 0.4% |
Intangibles | ||
YoY Change | ||
Long-Term Investments | ||
YoY Change | ||
Other Assets | $6.000M | $9.000M |
YoY Change | -33.33% | -92.37% |
Total Long-Term Assets | $10.50B | $10.60B |
YoY Change | -0.94% | -2.11% |
TOTAL ASSETS | ||
Total Short-Term Assets | $1.320B | $1.182B |
Total Long-Term Assets | $10.50B | $10.60B |
Total Assets | $11.82B | $11.78B |
YoY Change | 0.32% | -4.05% |
SHORT-TERM LIABILITIES | ||
YoY Change | ||
Accounts Payable | $382.0M | $330.0M |
YoY Change | 15.76% | -29.03% |
Accrued Expenses | $358.0M | $349.0M |
YoY Change | 2.58% | -29.78% |
Deferred Revenue | ||
YoY Change | ||
Short-Term Debt | $0.00 | $0.00 |
YoY Change | ||
Long-Term Debt Due | $577.0M | $550.0M |
YoY Change | 4.91% | -7.25% |
Total Short-Term Liabilities | $1.317B | $1.229B |
YoY Change | 7.16% | -20.96% |
LONG-TERM LIABILITIES | ||
Long-Term Debt | $6.772B | $7.203B |
YoY Change | -5.98% | -3.73% |
Other Long-Term Liabilities | $69.00M | $54.00M |
YoY Change | 27.78% | -10.0% |
Total Long-Term Liabilities | $69.00M | $54.00M |
YoY Change | 27.78% | -10.0% |
TOTAL LIABILITIES | ||
Total Short-Term Liabilities | $1.317B | $1.229B |
Total Long-Term Liabilities | $69.00M | $54.00M |
Total Liabilities | $10.07B | $10.28B |
YoY Change | -2.08% | -4.67% |
SHAREHOLDERS EQUITY | ||
Retained Earnings | $1.763B | $1.180B |
YoY Change | 49.41% | 90.94% |
Common Stock | $1.000M | $1.000M |
YoY Change | 0.0% | 0.0% |
Preferred Stock | ||
YoY Change | ||
Treasury Stock (at cost) | $2.077B | $1.714B |
YoY Change | 21.18% | 53.31% |
Treasury Stock Shares | 27.76M shares | 22.52M shares |
Shareholders Equity | $1.753B | $1.501B |
YoY Change | ||
Total Liabilities & Shareholders Equity | $11.82B | $11.78B |
YoY Change | 0.32% | -4.05% |
Cashflow Statement
Concept | 2017 Q1 | 2016 Q1 |
---|---|---|
OPERATING ACTIVITIES | ||
Net Income | $109.0M | $92.00M |
YoY Change | 18.48% | -20.0% |
Depreciation, Depletion And Amortization | $310.0M | $310.0M |
YoY Change | 0.0% | 1.97% |
Cash From Operating Activities | $622.0M | $604.0M |
YoY Change | 2.98% | -10.52% |
INVESTING ACTIVITIES | ||
Capital Expenditures | $22.00M | $23.00M |
YoY Change | -4.35% | 4.55% |
Acquisitions | $0.00 | $13.00M |
YoY Change | -100.0% | |
Other Investing Activities | $107.0M | $106.0M |
YoY Change | 0.94% | -11.67% |
Cash From Investing Activities | -$133.0M | -$17.00M |
YoY Change | 682.35% | -92.44% |
FINANCING ACTIVITIES | ||
Cash Dividend Paid | ||
YoY Change | ||
Common Stock Issuance & Retirement, Net | $23.00M | $164.0M |
YoY Change | -85.98% | -52.19% |
Debt Paid & Issued, Net | ||
YoY Change | ||
Cash From Financing Activities | -$466.0M | -$560.0M |
YoY Change | -16.79% | 67.16% |
NET CHANGE | ||
Cash From Operating Activities | $622.0M | $604.0M |
Cash From Investing Activities | -$133.0M | -$17.00M |
Cash From Financing Activities | -$466.0M | -$560.0M |
Net Change In Cash | $23.00M | $27.00M |
YoY Change | -14.81% | -76.52% |
FREE CASH FLOW | ||
Cash From Operating Activities | $622.0M | $604.0M |
Capital Expenditures | $22.00M | $23.00M |
Free Cash Flow | $600.0M | $581.0M |
YoY Change | 3.27% | -11.03% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2016Q1 | uri |
Costof Goods Sold Rental Equipment Sales
CostofGoodsSoldRentalEquipmentSales
|
68000000 | USD |
CY2017Q1 | dei |
Amendment Flag
AmendmentFlag
|
false | |
CY2017Q1 | dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--12-31 | |
CY2017Q1 | dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q1 | |
CY2017Q1 | dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2017 | |
CY2017Q1 | dei |
Document Period End Date
DocumentPeriodEndDate
|
2017-03-31 | |
CY2017Q1 | dei |
Document Type
DocumentType
|
10-Q | |
CY2017Q1 | dei |
Entity Central Index Key
EntityCentralIndexKey
|
0001067701 | |
CY2017Q2 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
84513378 | shares |
CY2017Q1 | dei |
Entity Filer Category
EntityFilerCategory
|
Large Accelerated Filer | |
CY2017Q1 | dei |
Entity Registrant Name
EntityRegistrantName
|
UNITED RENTALS INC /DE | |
CY2016Q1 | uri |
Costof Goods Sold New Equipment Sales
CostofGoodsSoldNewEquipmentSales
|
25000000 | USD |
CY2017Q1 | uri |
Costof Goods Sold New Equipment Sales
CostofGoodsSoldNewEquipmentSales
|
34000000 | USD |
CY2017Q1 | uri |
Costof Goods Sold Rental Equipment Sales
CostofGoodsSoldRentalEquipmentSales
|
60000000 | USD |
CY2016Q1 | uri |
Costof Goods Sold Supplies Sales
CostofGoodsSoldSuppliesSales
|
13000000 | USD |
CY2017Q1 | uri |
Costof Goods Sold Supplies Sales
CostofGoodsSoldSuppliesSales
|
13000000 | USD |
CY2016Q1 | uri |
Costof Services Excluding Depreciation Depletion Amortizationand Maintenance Costs
CostofServicesExcludingDepreciationDepletionAmortizationandMaintenanceCosts
|
449000000 | USD |
CY2017Q1 | uri |
Costof Services Excluding Depreciation Depletion Amortizationand Maintenance Costs
CostofServicesExcludingDepreciationDepletionAmortizationandMaintenanceCosts
|
474000000 | USD |
CY2016Q1 | uri |
Depreciationand Amortization Excluding Financing Costsand Discounts
DepreciationandAmortizationExcludingFinancingCostsandDiscounts
|
310000000 | USD |
CY2017Q1 | uri |
Depreciationand Amortization Excluding Financing Costsand Discounts
DepreciationandAmortizationExcludingFinancingCostsandDiscounts
|
310000000 | USD |
CY2017Q1 | uri |
Effective Income Tax Rate Reconciliation Sharebased Compensation Excess Tax Benefit Amount
EffectiveIncomeTaxRateReconciliationSharebasedCompensationExcessTaxBenefitAmount
|
8000000 | USD |
CY2016Q1 | uri |
Equityin Net Earnings Lossof Subsidiaries
EquityinNetEarningsLossofSubsidiaries
|
0 | USD |
CY2017Q1 | uri |
Equityin Net Earnings Lossof Subsidiaries
EquityinNetEarningsLossofSubsidiaries
|
0 | USD |
CY2016Q4 | uri |
Intercompany Receivable Payable
IntercompanyReceivablePayable
|
0 | USD |
CY2017Q1 | uri |
Intercompany Receivable Payable
IntercompanyReceivablePayable
|
0 | USD |
CY2016Q4 | uri |
Investment In Subsidiaries
InvestmentInSubsidiaries
|
0 | USD |
CY2017Q1 | uri |
Investment In Subsidiaries
InvestmentInSubsidiaries
|
0 | USD |
CY2016Q1 | uri |
Sales Revenue Goods Net New Equipment Sales
SalesRevenueGoodsNetNewEquipmentSales
|
30000000 | USD |
CY2017Q1 | uri |
Sales Revenue Goods Net New Equipment Sales
SalesRevenueGoodsNetNewEquipmentSales
|
39000000 | USD |
CY2016Q1 | uri |
Sales Revenue Goods Net Salesof Rental Equipment
SalesRevenueGoodsNetSalesofRentalEquipment
|
115000000 | USD |
CY2017Q1 | uri |
Sales Revenue Goods Net Salesof Rental Equipment
SalesRevenueGoodsNetSalesofRentalEquipment
|
106000000 | USD |
CY2016Q1 | uri |
Sales Revenue Goods Net Salesof Supplies
SalesRevenueGoodsNetSalesofSupplies
|
19000000 | USD |
CY2017Q1 | uri |
Sales Revenue Goods Net Salesof Supplies
SalesRevenueGoodsNetSalesofSupplies
|
18000000 | USD |
CY2016Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
243000000 | USD |
CY2017Q1 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
382000000 | USD |
CY2016Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
920000000 | USD |
CY2017Q1 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
854000000 | USD |
CY2016Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
344000000 | USD |
CY2017Q1 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
358000000 | USD |
CY2016Q4 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-218000000 | USD |
CY2017Q1 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-210000000 | USD |
CY2016Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
2288000000 | USD |
CY2017Q1 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
2276000000 | USD |
CY2016Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
54000000 | USD |
CY2017Q1 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
55000000 | USD |
CY2016Q1 | us-gaap |
Amortization Of Financing Costs And Discounts
AmortizationOfFinancingCostsAndDiscounts
|
2000000 | USD |
CY2017Q1 | us-gaap |
Amortization Of Financing Costs And Discounts
AmortizationOfFinancingCostsAndDiscounts
|
2000000 | USD |
CY2016Q4 | us-gaap |
Assets
Assets
|
11988000000 | USD |
CY2017Q1 | us-gaap |
Assets
Assets
|
11822000000 | USD |
CY2016Q4 | us-gaap |
Assets Current
AssetsCurrent
|
1361000000 | USD |
CY2017Q1 | us-gaap |
Assets Current
AssetsCurrent
|
1320000000 | USD |
CY2016Q1 | us-gaap |
Business Combination Acquisition Related Costs
BusinessCombinationAcquisitionRelatedCosts
|
0 | USD |
CY2017Q1 | us-gaap |
Business Combination Acquisition Related Costs
BusinessCombinationAcquisitionRelatedCosts
|
2000000 | USD |
CY2015Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
179000000 | USD |
CY2016Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
219000000 | USD |
CY2016Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
312000000 | USD |
CY2017Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
337000000 | USD |
CY2016Q1 | us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
40000000 | USD |
CY2017Q1 | us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
25000000 | USD |
CY2016Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.01 | |
CY2017Q1 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.01 | |
CY2016Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
500000000 | shares |
CY2017Q1 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
500000000 | shares |
CY2016Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
111985215 | shares |
CY2017Q1 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
112270415 | shares |
CY2016Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
84222042 | shares |
CY2017Q1 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
84507242 | shares |
CY2016Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
1000000 | USD |
CY2017Q1 | us-gaap |
Common Stock Value
CommonStockValue
|
1000000 | USD |
CY2016Q1 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
155000000 | USD |
CY2017Q1 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
117000000 | USD |
CY2016Q1 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
810000000 | USD |
CY2017Q1 | us-gaap |
Cost Of Revenue
CostOfRevenue
|
842000000 | USD |
CY2016Q1 | us-gaap |
Cost Of Services Depreciation
CostOfServicesDepreciation
|
243000000 | USD |
CY2017Q1 | us-gaap |
Cost Of Services Depreciation
CostOfServicesDepreciation
|
248000000 | USD |
CY2016Q1 | us-gaap |
Cost Of Services Maintenance Costs
CostOfServicesMaintenanceCosts
|
12000000 | USD |
CY2017Q1 | us-gaap |
Cost Of Services Maintenance Costs
CostOfServicesMaintenanceCosts
|
13000000 | USD |
CY2016Q4 | us-gaap |
Debt And Capital Lease Obligations
DebtAndCapitalLeaseObligations
|
7790000000 | USD |
CY2017Q1 | us-gaap |
Debt And Capital Lease Obligations
DebtAndCapitalLeaseObligations
|
7349000000 | USD |
CY2016Q4 | us-gaap |
Debt Current
DebtCurrent
|
597000000 | USD |
CY2017Q1 | us-gaap |
Debt Current
DebtCurrent
|
577000000 | USD |
CY2016Q4 | us-gaap |
Deferred Income Tax Liabilities Net
DeferredIncomeTaxLiabilitiesNet
|
1896000000 | USD |
CY2017Q1 | us-gaap |
Deferred Income Tax Liabilities Net
DeferredIncomeTaxLiabilitiesNet
|
1911000000 | USD |
CY2016Q1 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
67000000 | USD |
CY2017Q1 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
62000000 | USD |
CY2016Q1 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
310000000 | USD |
CY2017Q1 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
310000000 | USD |
CY2016Q1 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
1.01 | |
CY2017Q1 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
1.29 | |
CY2016Q1 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
1.01 | |
CY2017Q1 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
1.27 | |
CY2016Q1 | us-gaap |
Effect Of Exchange Rate On Cash And Cash Equivalents
EffectOfExchangeRateOnCashAndCashEquivalents
|
13000000 | USD |
CY2017Q1 | us-gaap |
Effect Of Exchange Rate On Cash And Cash Equivalents
EffectOfExchangeRateOnCashAndCashEquivalents
|
2000000 | USD |
CY2016Q1 | us-gaap |
Excess Tax Benefit From Share Based Compensation Financing Activities
ExcessTaxBenefitFromShareBasedCompensationFinancingActivities
|
27000000 | USD |
CY2017Q1 | us-gaap |
Excess Tax Benefit From Share Based Compensation Financing Activities
ExcessTaxBenefitFromShareBasedCompensationFinancingActivities
|
0 | USD |
CY2016Q1 | us-gaap |
Excess Tax Benefit From Share Based Compensation Operating Activities
ExcessTaxBenefitFromShareBasedCompensationOperatingActivities
|
27000000 | USD |
CY2017Q1 | us-gaap |
Excess Tax Benefit From Share Based Compensation Operating Activities
ExcessTaxBenefitFromShareBasedCompensationOperatingActivities
|
0 | USD |
CY2016Q4 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
742000000 | USD |
CY2017Q1 | us-gaap |
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
|
701000000 | USD |
CY2016Q1 | us-gaap |
Gain Loss On Sale Of Other Assets
GainLossOnSaleOfOtherAssets
|
47000000 | USD |
CY2017Q1 | us-gaap |
Gain Loss On Sale Of Other Assets
GainLossOnSaleOfOtherAssets
|
46000000 | USD |
CY2016Q1 | us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
1000000 | USD |
CY2017Q1 | us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
1000000 | USD |
CY2016Q4 | us-gaap |
Goodwill
Goodwill
|
3260000000 | USD |
CY2017Q1 | us-gaap |
Goodwill
Goodwill
|
3262000000 | USD |
CY2016Q1 | us-gaap |
Gross Profit
GrossProfit
|
500000000 | USD |
CY2017Q1 | us-gaap |
Gross Profit
GrossProfit
|
514000000 | USD |
CY2016Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
147000000 | USD |
CY2017Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
161000000 | USD |
CY2016Q1 | us-gaap |
Income Loss From Subsidiaries Net Of Tax
IncomeLossFromSubsidiariesNetOfTax
|
92000000 | USD |
CY2017Q1 | us-gaap |
Income Loss From Subsidiaries Net Of Tax
IncomeLossFromSubsidiariesNetOfTax
|
109000000 | USD |
CY2016Q1 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
55000000 | USD |
CY2017Q1 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
52000000 | USD |
CY2016Q1 | us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
-53000000 | USD |
CY2017Q1 | us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
1000000 | USD |
CY2016Q1 | us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
56000000 | USD |
CY2017Q1 | us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
139000000 | USD |
CY2016Q1 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-103000000 | USD |
CY2017Q1 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-65000000 | USD |
CY2016Q1 | us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
20000000 | USD |
CY2017Q1 | us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
14000000 | USD |
CY2016Q1 | us-gaap |
Increase Decrease In Deferred Income Taxes
IncreaseDecreaseInDeferredIncomeTaxes
|
-25000000 | USD |
CY2017Q1 | us-gaap |
Increase Decrease In Deferred Income Taxes
IncreaseDecreaseInDeferredIncomeTaxes
|
-10000000 | USD |
CY2016Q1 | us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
4000000 | USD |
CY2017Q1 | us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
6000000 | USD |
CY2016Q1 | us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
-64000000 | USD |
CY2017Q1 | us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
-9000000 | USD |
CY2016Q1 | us-gaap |
Interest Income Expense Nonoperating Net
InterestIncomeExpenseNonoperatingNet
|
-107000000 | USD |
CY2017Q1 | us-gaap |
Interest Income Expense Nonoperating Net
InterestIncomeExpenseNonoperatingNet
|
-94000000 | USD |
CY2016Q1 | us-gaap |
Interest Paid
InterestPaid
|
69000000 | USD |
CY2017Q1 | us-gaap |
Interest Paid
InterestPaid
|
90000000 | USD |
CY2016Q4 | us-gaap |
Inventory Net
InventoryNet
|
68000000 | USD |
CY2017Q1 | us-gaap |
Inventory Net
InventoryNet
|
75000000 | USD |
CY2016Q4 | us-gaap |
Liabilities
Liabilities
|
10340000000 | USD |
CY2017Q1 | us-gaap |
Liabilities
Liabilities
|
10069000000 | USD |
CY2016Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
11988000000 | USD |
CY2017Q1 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
11822000000 | USD |
CY2016Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
1184000000 | USD |
CY2017Q1 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
1317000000 | USD |
CY2016Q4 | us-gaap |
Long Term Debt And Capital Lease Obligations
LongTermDebtAndCapitalLeaseObligations
|
7193000000 | USD |
CY2017Q1 | us-gaap |
Long Term Debt And Capital Lease Obligations
LongTermDebtAndCapitalLeaseObligations
|
6772000000 | USD |
CY2016Q1 | us-gaap |
Maintenance Revenue
MaintenanceRevenue
|
29000000 | USD |
CY2017Q1 | us-gaap |
Maintenance Revenue
MaintenanceRevenue
|
27000000 | USD |
CY2016Q1 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-560000000 | USD |
CY2017Q1 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-466000000 | USD |
CY2016Q1 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-17000000 | USD |
CY2017Q1 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-134000000 | USD |
CY2016Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
604000000 | USD |
CY2017Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
623000000 | USD |
CY2016Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
92000000 | USD |
CY2017Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
109000000 | USD |
CY2016Q1 | us-gaap |
Net Income Loss Available To Common Stockholders Diluted
NetIncomeLossAvailableToCommonStockholdersDiluted
|
92000000 | USD |
CY2017Q1 | us-gaap |
Net Income Loss Available To Common Stockholders Diluted
NetIncomeLossAvailableToCommonStockholdersDiluted
|
109000000 | USD |
CY2016Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
254000000 | USD |
CY2017Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
257000000 | USD |
CY2016Q1 | us-gaap |
Operating Leases Income Statement Lease Revenue
OperatingLeasesIncomeStatementLeaseRevenue
|
1117000000 | USD |
CY2017Q1 | us-gaap |
Operating Leases Income Statement Lease Revenue
OperatingLeasesIncomeStatementLeaseRevenue
|
1166000000 | USD |
CY2016Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
6000000 | USD |
CY2017Q1 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
6000000 | USD |
CY2016Q1 | us-gaap |
Other Comprehensive Income Derivatives Qualifying As Hedges Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeDerivativesQualifyingAsHedgesNetOfTaxPortionAttributableToParent
|
1000000 | USD |
CY2017Q1 | us-gaap |
Other Comprehensive Income Derivatives Qualifying As Hedges Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeDerivativesQualifyingAsHedgesNetOfTaxPortionAttributableToParent
|
-1000000 | USD |
CY2016Q1 | us-gaap |
Other Comprehensive Income Foreign Currency Transaction And Translation Adjustment Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent
|
62000000 | USD |
CY2017Q1 | us-gaap |
Other Comprehensive Income Foreign Currency Transaction And Translation Adjustment Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent
|
9000000 | USD |
CY2016Q1 | us-gaap |
Other Comprehensive Income Loss Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent
|
63000000 | USD |
CY2017Q1 | us-gaap |
Other Comprehensive Income Loss Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent
|
8000000 | USD |
CY2016Q4 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
67000000 | USD |
CY2017Q1 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
69000000 | USD |
CY2016Q1 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
0 | USD |
CY2017Q1 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-2000000 | USD |
CY2016Q1 | us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
164000000 | USD |
CY2017Q1 | us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
23000000 | USD |
CY2017Q1 | us-gaap |
Payments For Restructuring
PaymentsForRestructuring
|
1000000 | USD |
CY2016Q1 | us-gaap |
Payments Of Financing Costs
PaymentsOfFinancingCosts
|
0 | USD |
CY2017Q1 | us-gaap |
Payments Of Financing Costs
PaymentsOfFinancingCosts
|
7000000 | USD |
CY2016Q1 | us-gaap |
Payments To Acquire Businesses Net Of Cash Acquired
PaymentsToAcquireBusinessesNetOfCashAcquired
|
13000000 | USD |
CY2017Q1 | us-gaap |
Payments To Acquire Businesses Net Of Cash Acquired
PaymentsToAcquireBusinessesNetOfCashAcquired
|
0 | USD |
CY2016Q1 | us-gaap |
Payments To Acquire Investments
PaymentsToAcquireInvestments
|
0 | USD |
CY2017Q1 | us-gaap |
Payments To Acquire Investments
PaymentsToAcquireInvestments
|
1000000 | USD |
CY2016Q1 | us-gaap |
Payments To Acquire Productive Assets
PaymentsToAcquireProductiveAssets
|
123000000 | USD |
CY2017Q1 | us-gaap |
Payments To Acquire Productive Assets
PaymentsToAcquireProductiveAssets
|
241000000 | USD |
CY2016Q4 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
61000000 | USD |
CY2017Q1 | us-gaap |
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
|
54000000 | USD |
CY2016Q1 | us-gaap |
Proceeds From Issuance Of Debt
ProceedsFromIssuanceOfDebt
|
914000000 | USD |
CY2017Q1 | us-gaap |
Proceeds From Issuance Of Debt
ProceedsFromIssuanceOfDebt
|
1502000000 | USD |
CY2016Q1 | us-gaap |
Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
|
0 | USD |
CY2017Q1 | us-gaap |
Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
|
1000000 | USD |
CY2016Q1 | us-gaap |
Repayments Of Debt And Capital Lease Obligations
RepaymentsOfDebtAndCapitalLeaseObligations
|
1337000000 | USD |
CY2017Q1 | us-gaap |
Repayments Of Debt And Capital Lease Obligations
RepaymentsOfDebtAndCapitalLeaseObligations
|
1939000000 | USD |
CY2017Q1 | us-gaap |
Restructuring And Related Cost Cost Incurred To Date1
RestructuringAndRelatedCostCostIncurredToDate1
|
234000000 | USD |
CY2016Q1 | us-gaap |
Restructuring Charges
RestructuringCharges
|
2000000 | USD |
CY2017Q1 | us-gaap |
Restructuring Charges
RestructuringCharges
|
0 | USD |
CY2016Q4 | us-gaap |
Restructuring Reserve
RestructuringReserve
|
17000000 | USD |
CY2017Q1 | us-gaap |
Restructuring Reserve
RestructuringReserve
|
16000000 | USD |
CY2016Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
1654000000 | USD |
CY2017Q1 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
1763000000 | USD |
CY2016Q1 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
1310000000 | USD |
CY2017Q1 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
1356000000 | USD |
CY2016Q1 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
177000000 | USD |
CY2017Q1 | us-gaap |
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
|
193000000 | USD |
CY2016Q1 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
9000000 | USD |
CY2017Q1 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
16000000 | USD |
CY2016 | us-gaap |
Stock Issued During Period Shares Period Increase Decrease
StockIssuedDuringPeriodSharesPeriodIncreaseDecrease
|
-8000000 | shares |
CY2016Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
1648000000 | USD |
CY2017Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
1753000000 | USD |
CY2016Q4 | us-gaap |
Treasury Stock Shares
TreasuryStockShares
|
27763173 | shares |
CY2017Q1 | us-gaap |
Treasury Stock Shares
TreasuryStockShares
|
27763173 | shares |
CY2016Q4 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
2077000000 | USD |
CY2017Q1 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
2077000000 | USD |
CY2016Q1 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
90943000 | shares |
CY2017Q1 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
85377000 | shares |
CY2016Q1 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
90510000 | shares |
CY2017Q1 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
84456000 | shares |