XML 57 R34.htm IDEA: XBRL DOCUMENT v3.3.1.900
Fair Value Accounting (Tables)
12 Months Ended
Dec. 31, 2015
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, 2015
 
Level 1
 
Level 2
 
Level 3
 
Total
 
(in millions)
Assets:
 
 
 
 
 
 
 
Cash equivalents
$
174.0

 
$

 
$

 
$
174.0

Restricted cash
195.8

 

 

 
195.8

Total assets
$
369.8

 
$

 
$

 
$
369.8

 
 
 
 
 
 
 
 
Liabilities:
 
 
 
 
 
 
 
Interest rate hedge:(1)
 
 
 
 
 
 
 
Partially-owned subsidiaries
$

 
$
1.6

 
$

 
$
1.6

Fuel derivative instruments(1)

 
0.8

 

 
0.8

Total liabilities
$

 
$
2.4

 
$

 
$
2.4

 
 
 
 
 
 
 
 
 
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

(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, 2015
 
December 31, 2014
 
 
Carrying
Value
 
Estimated
Fair Value
 
Carrying
Value
 
Estimated
Fair Value
 
 
(in millions)
Recourse:
 
 
 
 
 
 
 
 
Senior notes
 
$
399.6

 
$
370.3

 
$
399.6

 
$
387.0

Convertible subordinated notes
 
449.4

 
534.8

 
449.5

 
593.9
Less: unamortized discount
 
(43.8
)
 
 
 
(59.6
)
 
 
 
 
405.6

 
 
 
389.9

 
 
Capital lease obligations
 
35.8

 
35.8

 
39.1

 
39.1

Other
 
0.5

 
0.5

 
0.7

 
0.7

 
 
841.5

 
941.4

 
829.3

 
1,020.7

Less: unamortized debt issuance costs
 
(4.8
)
 
 
 
(5.7
)
 
 
 
 
836.7

 
 
 
823.6

 
 
Non-recourse:
 
 
 
 
 
 
 
 
2006 secured railcar equipment notes
 
204.1

 
218.2

 
223.0

 
245.6

Promissory notes
 

 

 
363.9

 
362.7

2009 secured railcar equipment notes
 
179.2

 
207.2

 
188.8

 
227.7

2010 secured railcar equipment notes
 
296.2

 
314.2

 
311.5

 
344.0

TILC warehouse facility
 
264.3

 
264.3

 
120.6

 
120.6

TRL 2012 secured railcar equipment notes
(RIV 2013)
 
449.1

 
436.9

 
472.2

 
470.3

TRIP Master Funding secured railcar equipment notes (TRIP Holdings)
 
997.8

 
1,039.5

 
1,043.7

 
1,121.4

 
 
2,390.7

 
2,480.3

 
2,723.7

 
2,892.3

Less: unamortized debt issuance costs
 
(32.0
)
 
 
 
(32.8
)
 
 
 
 
2,358.7

 
 
 
2,690.9

 
 
Total
 
$
3,195.4

 
$
3,421.7

 
$
3,514.5

 
$
3,913.0