Overview Financials News + Filings Key Docs Charts Holdings Ownership Insiders
|
| In millions, except per share items | Dec-31-22 | Dec-31-21 | Dec-31-20 | Dec-31-19 | Dec-31-18 | Dec-31-17 | Dec-31-16 | Dec-31-15 |
| | 10-K | 10-K | 10-K | 10-K | 10-K | 10-K | 10-K | 10-K |
| Revenues: |
| General rentals | 8,584.0 | 7,351.0 | 6,699.0 | 7,436.0 | 6,550.0 | 5,565.0 | 4,908.0 | 5,032.0 |
| Trench, power and pump | | | | | | | | 785.0 |
| Other | | | | | 1,497.0 | 1,076.0 | 854.0 | |
| Total revenues [+] | 2,501.0 | 2,256.0 | 1,994.0 | 2,063.0 | 8,047.0 | 6,641.0 | 5,762.0 | 5,817.0 |
| Lease / rental | | | | | | | | 4,949.0 |
| Revenue growth [+] | 10.9% | 13.1% | -3.3% | -74.4% | 21.2% | 15.3% | -0.9% | 2.3% |
| General rentals | 16.8% | 9.7% | -9.9% | 13.5% | 17.7% | 13.4% | -2.5% | 0.6% |
| Trench, power and pump | | | | | | | | 14.9% |
| Cost of goods sold [+] | 6,646.0 | 5,863.0 | 5,347.0 | 5,681.0 | 4,683.0 | 3,872.0 | 3,359.0 | 3,337.0 |
| Cost of maintenance | | | | | | | | 38.0 |
| Real estate or leased property costs | 4,018.0 | 3,329.0 | 2,820.0 | 3,126.0 | 2,614.0 | 2,151.0 | 1,862.0 | 1,826.0 |
| Gross profit | -4,145.0 | -3,607.0 | -3,353.0 | -3,618.0 | 3,364.0 | 2,769.0 | 2,403.0 | 2,480.0 |
| Gross margin | -165.7% | -159.9% | -168.2% | -175.4% | 41.8% | 41.7% | 41.7% | 42.6% |
| Selling, general and administrative | 1,400.0 | 1,199.0 | 979.0 | 1,092.0 | 1,038.0 | 903.0 | 719.0 | 714.0 |
| Other operating expenses | -9,141.0 | -7,460.0 | -6,536.0 | -7,288.0 | | | | |
| EBITDA [+] | 5,449.0 | 4,265.0 | 3,805.0 | 4,209.0 | 3,689.0 | 2,990.0 | 2,674.0 | 2,742.0 |
| EBITDA growth | 27.8% | 12.1% | -9.6% | 14.1% | 23.4% | 11.8% | -2.5% | 5.7% |
| EBITDA margin | 217.9% | 189.1% | 190.8% | 204.0% | 45.8% | 45.0% | 46.4% | 47.1% |
| Depreciation | 1,998.0 | 1,750.0 | 1,738.0 | 1,748.0 | 1,458.0 | 1,210.0 | 1,071.0 | 1,051.0 |
| EBITA | 3,451.0 | 2,515.0 | 2,067.0 | 2,461.0 | 2,231.0 | 1,780.0 | 1,603.0 | 1,691.0 |
| EBITA margin | 138.0% | 111.5% | 103.7% | 119.3% | 27.7% | 26.8% | 27.8% | 29.1% |
| Amortization of intangibles | 219.0 | 233.0 | 250.0 | 290.0 | 213.0 | 173.0 | 174.0 | 193.0 |
| EBIT [+] | 3,232.0 | 2,282.0 | 1,817.0 | 2,171.0 | 2,018.0 | 1,607.0 | 1,429.0 | 1,498.0 |
| EBIT growth | 41.6% | 25.6% | -16.3% | 7.6% | 25.6% | 12.5% | -4.6% | 6.9% |
| EBIT margin | 129.2% | 101.2% | 91.1% | 105.2% | 25.1% | 24.2% | 24.8% | 25.8% |
| Non-recurring items | | 5.0 | 17.0 | 19.0 | 67.0 | 100.0 | 14.0 | -20.0 |
| Interest expense | 445.0 | 424.0 | 669.0 | 648.0 | 481.0 | 464.0 | 511.0 | 567.0 |
| Interest expense | 445.0 | 424.0 | 669.0 | 648.0 | 481.0 | 464.0 | 511.0 | 567.0 |
| Other income (expense), net | 15.0 | -7.0 | 8.0 | 10.0 | 6.0 | 5.0 | 5.0 | 12.0 |
| Pre-tax income | 2,802.0 | 1,846.0 | 1,139.0 | 1,514.0 | 1,476.0 | 1,048.0 | 909.0 | 963.0 |
| Income taxes | 697.0 | 460.0 | 249.0 | 340.0 | 380.0 | -298.0 | 343.0 | 378.0 |
| Tax rate | 24.9% | 24.9% | 21.9% | 22.5% | 25.7% | | 37.7% | 39.3% |
| Net income | 2,105.0 | 1,386.0 | 890.0 | 1,174.0 | 1,096.0 | 1,346.0 | 566.0 | 585.0 |
| Net margin | 84.2% | 61.4% | 44.6% | 56.9% | 13.6% | 20.3% | 9.8% | 10.1% |
| |
| Basic EPS [+] | $29.77 | $19.14 | $12.25 | $15.18 | $13.26 | $15.91 | $6.49 | $6.15 |
| Growth | 55.6% | 56.2% | -19.3% | 14.5% | -16.7% | 145.2% | 5.6% | 11.0% |
| Diluted EPS [+] | $29.66 | $19.03 | $12.20 | $15.11 | $13.12 | $15.73 | $6.45 | $6.07 |
| Growth | 55.8% | 56.0% | -19.2% | 15.1% | -16.6% | 144.0% | 6.2% | 18.0% |
| |
| Shares outstanding (basic) [+] | 70.7 | 72.4 | 72.7 | 77.3 | 82.7 | 84.6 | 87.2 | 95.2 |
| Growth | -2.4% | -0.3% | -6.1% | -6.4% | -2.3% | -3.0% | -8.4% | -2.4% |
| Shares outstanding (diluted) [+] | 71.0 | 72.8 | 72.9 | 77.7 | 83.5 | 85.6 | 87.8 | 96.4 |
| Growth | -2.5% | -0.2% | -6.2% | -7.0% | -2.4% | -2.5% | -8.9% | -8.2% |
| |
| EBIT is a non-GAAP figure that excludes all non-recurring expenses: restructuring costs, asset impairments, IPR&D writeoffs, and other unusual charges. |
|