XML 64 R32.htm IDEA: XBRL DOCUMENT v2.4.1.9
Fair Value Accounting (Tables)
12 Months Ended
Dec. 31, 2014
Fair Value Disclosures [Abstract]  
Assets and liabilities measured at fair value on recurring basis
Assets and liabilities measured at fair value on a recurring basis are summarized below:
 
Fair Value Measurement as of December 31, 2014
 
Level 1
 
Level 2
 
Level 3
 
Total
 
(in millions)
Assets:
 
 
 
 
 
 
 
Cash equivalents
$
415.2

 
$

 
$

 
$
415.2

Restricted cash
234.7

 

 

 
234.7

Total assets
$
649.9

 
$

 
$

 
$
649.9

 
 
 
 
 
 
 
 
Liabilities:
 
 
 
 
 
 
 
Interest rate hedges:(1)
 
 
 
 
 
 
 
Wholly-owned subsidiaries
$

 
$
6.4

 
$

 
$
6.4

Partially-owned subsidiaries

 
2.0

 

 
2.0

Fuel derivative instruments(1)

 
2.1

 

 
2.1

Total liabilities
$

 
$
10.5

 
$

 
$
10.5

 
 
 
 
 
 
 
 
 
Fair Value Measurement as of December 31, 2013
 
Level 1
 
Level 2
 
Level 3
 
Total
 
(in millions)
Assets:
 
 
 
 
 
 
 
Cash equivalents
$
230.6

 
$

 
$

 
$
230.6

Restricted cash
260.7

 

 

 
260.7

Total assets
$
491.3

 
$

 
$

 
$
491.3

 
 
 
 
 
 
 
 
Liabilities:
 
 
 
 
 
 
 
Interest rate hedges:(1)
 
 
 
 
 
 
 
Wholly-owned subsidiaries
$

 
$
21.7

 
$

 
$
21.7

Partially-owned subsidiaries

 
2.1

 

 
2.1

Total liabilities
$

 
$
23.8

 
$

 
$
23.8

(1) Included in accrued liabilities on the consolidated balance sheet.

Carrying amounts and estimated fair values of long-term debt
The carrying amounts and estimated fair values of our long-term debt are as follows:
 
 
December 31, 2014
 
December 31, 2013
 
 
Carrying
Value
 
Estimated
Fair Value
 
Carrying
Value
 
Estimated
Fair Value
 
 
(in millions)
Recourse:
 
 
 
 
 
 
 
 
Senior notes
 
$
399.6

 
$
387.0

 
$

 
$

Convertible subordinated notes
 
449.5
 
593.9

 
450.0

 
593.4
Less: unamortized discount
 
(59.6
)
 
 
 
(74.1
)
 
 
 
 
389.9

 
 
 
375.9

 
 
Capital lease obligations
 
39.1

 
39.1

 
42.2

 
42.2

Other
 
0.7

 
0.7

 
0.9

 
0.9

 
 
829.3

 
1,020.7

 
419.0

 
636.5

Non-recourse:
 
 
 
 
 
 
 
 
2006 secured railcar equipment notes
 
223.0

 
245.6

 
240.7

 
259.2

Promissory notes
 
363.9

 
362.7

 
396.1

 
389.6

2009 secured railcar equipment notes
 
188.8

 
227.7

 
199.0

 
229.5

2010 secured railcar equipment notes
 
311.5

 
344.0

 
326.9

 
342.7

TILC warehouse facility
 
120.6

 
120.6

 
152.0

 
152.0

TRL 2012 secured railcar equipment notes
(RIV 2013)
 
472.2

 
470.3

 
499.3

 
483.4

TRIP Master Funding secured railcar equipment notes
 
1,043.7

 
1,121.4

 
756.8

 
819.8

 
 
2,723.7

 
2,892.3

 
2,570.8

 
2,676.2

Total
 
$
3,553.0

 
$
3,913.0

 
$
2,989.8

 
$
3,312.7