XML 144 R108.htm IDEA: XBRL DOCUMENT v3.6.0.2
Financial Statements for Guarantors of the Senior Notes (Details 3) - USD ($)
$ in Millions
3 Months Ended 12 Months Ended
Dec. 31, 2016
Sep. 30, 2016
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2015
Sep. 30, 2015
Jun. 30, 2015
Mar. 31, 2015
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Operating activities:                      
Net income $ 74.2 $ 89.6 $ 98.8 $ 102.1 $ 204.0 $ 212.2 $ 220.8 $ 189.0 $ 364.7 $ 826.0 $ 709.3
Equity in earnings of subsidiaries, net of taxes                 0.0 0.0 0.0
Other                 725.5 113.7 108.9
Net cash provided by operating activities - continuing operations                 1,090.2 939.7 818.2
Net cash provided by operating activities - discontinued                 0.0 0.0 1.0
Net cash provided (required) by operating activities                 1,090.2 939.7 819.2
Investing activities:                      
(Increase) decrease in short-term marketable securities                 (149.8) (9.9) 74.7
Proceeds from railcar lease fleet sales owned more than one year                 37.7 514.6 265.8
Proceeds from disposition of property and other assets                 16.0 8.2 23.0
Capital expenditures – leasing                 (799.1) (833.8) (245.3)
Capital expenditures – manufacturing and other                 (134.3) (196.0) (219.3)
Acquisitions, net of cash acquired                 0.0 (46.2) (714.4)
(Increase) decrease in investment in partially-owned subsidiaries                 0.0 0.0 0.0
Divestitures                 0.0 51.3 0.0
Other                 6.8 0.5 0.8
Net cash required by investing activities - continuing operations                 (1,022.7) (511.3) (814.7)
Net cash provided by investing activities - discontinued                 0.0 0.0 0.0
Net cash provided (required) by investing activities                 (1,022.7) (511.3) (814.7)
Financing activities:                      
Proceeds from issuance of common stock, net                 0.0 0.3 0.6
Excess tax benefits from stock-based compensation                 1.0 13.3 24.4
Payments to retire debt                 (162.5) (587.2) (186.6)
Proceeds from issuance of debt                 0.0 242.4 727.3
(Increase) decrease in restricted cash                 17.6 48.3 1.0
Shares repurchased                 (34.7) (115.0) (36.5)
Dividends paid to common shareholders                 (66.7) (64.9) (54.4)
Purchase of shares to satisfy employee tax on vested stock                 (16.3) (27.5) (38.3)
Contributions from noncontrolling interest                 0.0 0.0 49.6
Contributions from controlling interest in partially-owned leasing subsidiaries                 0.0 0.0 0.0
Distributions to noncontrolling interest                 (26.4) (39.2) (28.2)
Distributions to controlling interest in partially-owned leasing subsidiaries                 0.0 0.0 0.0
Change in intercompany financing between entities                 0.0 0.0 0.0
Other                 (2.1) (0.8) (2.5)
Net cash provided (required) by financing activities - continuing                 (290.1) (530.3) 456.4
Net cash provided (required) by financing activities - discontinued                 0.0 0.0 (1.5)
Net cash provided (required) by financing activities                 (290.1) (530.3) 454.9
Net increase (decrease) in cash and cash equivalents                 (222.6) (101.9) 459.4
Cash and cash equivalents at beginning of period       786.0 786.0     887.9 786.0 887.9 428.5
Cash and cash equivalents at end of period 563.4       786.0 786.0     563.4 786.0 887.9
Reportable legal entities | Parent                      
Operating activities:                      
Net income                 343.6 796.5 678.2
Equity in earnings of subsidiaries, net of taxes                 (387.5) (920.0) (741.7)
Other                 64.5 57.8 (26.5)
Net cash provided by operating activities - continuing operations                 20.6 (65.7) (90.0)
Net cash provided by operating activities - discontinued                 0.0 0.0 0.0
Net cash provided (required) by operating activities                 20.6 (65.7) (90.0)
Investing activities:                      
(Increase) decrease in short-term marketable securities                 (149.8) (9.9) 74.7
Proceeds from railcar lease fleet sales owned more than one year                 0.0 0.0 0.0
Proceeds from disposition of property and other assets                 0.0 0.0 0.3
Capital expenditures – leasing                 0.0 0.0 0.0
Capital expenditures – manufacturing and other                 (18.0) (14.5) (8.3)
Acquisitions, net of cash acquired                 0.0 0.0 0.0
(Increase) decrease in investment in partially-owned subsidiaries                 0.0 0.0 0.0
Divestitures                 0.0 0.0 0.0
Other                 0.0 0.0 0.9
Net cash required by investing activities - continuing operations                 (167.8) (24.4) 67.6
Net cash provided by investing activities - discontinued                 0.0 0.0 0.0
Net cash provided (required) by investing activities                 (167.8) (24.4) 67.6
Financing activities:                      
Proceeds from issuance of common stock, net                 0.0 0.3 0.6
Excess tax benefits from stock-based compensation                 1.0 13.3 24.4
Payments to retire debt                 0.0 0.0 (0.5)
Proceeds from issuance of debt                 0.0 (1.5) 395.7
(Increase) decrease in restricted cash                 0.0 0.0 0.0
Shares repurchased                 (34.7) (115.0) (36.5)
Dividends paid to common shareholders                 (66.7) (64.9) (54.4)
Purchase of shares to satisfy employee tax on vested stock                 (16.3) (27.5) (38.3)
Contributions from noncontrolling interest                 0.0 0.0 0.0
Contributions from controlling interest in partially-owned leasing subsidiaries                 0.0 0.0 0.0
Distributions to noncontrolling interest                 0.0 0.0 0.0
Distributions to controlling interest in partially-owned leasing subsidiaries                 0.0 0.0 0.0
Change in intercompany financing between entities                 33.5 226.0 149.4
Other                 0.0 0.0 0.0
Net cash provided (required) by financing activities - continuing                 (83.2) 30.7 440.4
Net cash provided (required) by financing activities - discontinued                 0.0 0.0 0.0
Net cash provided (required) by financing activities                 (83.2) 30.7 440.4
Net increase (decrease) in cash and cash equivalents                 (230.4) (59.4) 418.0
Cash and cash equivalents at beginning of period       768.3 768.3     827.7 768.3 827.7 409.7
Cash and cash equivalents at end of period 537.9       768.3 768.3     537.9 768.3 827.7
Reportable legal entities | Combined Guarantor Subsidiaries                      
Operating activities:                      
Net income                 308.7 802.2 698.7
Equity in earnings of subsidiaries, net of taxes                 (91.8) (217.4) (191.8)
Other                 482.1 (33.1) (99.0)
Net cash provided by operating activities - continuing operations                 699.0 551.7 407.9
Net cash provided by operating activities - discontinued                 0.0 0.0 0.0
Net cash provided (required) by operating activities                 699.0 551.7 407.9
Investing activities:                      
(Increase) decrease in short-term marketable securities                 0.0 0.0 0.0
Proceeds from railcar lease fleet sales owned more than one year                 27.3 290.6 549.2
Proceeds from disposition of property and other assets                 4.1 1.9 0.0
Capital expenditures – leasing                 (798.7) (821.6) (222.8)
Capital expenditures – manufacturing and other                 (8.6) (39.1) (58.3)
Acquisitions, net of cash acquired                 0.0 0.0 (595.6)
(Increase) decrease in investment in partially-owned subsidiaries                 17.1 24.8 (4.5)
Divestitures                 0.0 0.0 0.0
Other                 0.8 0.2 (0.8)
Net cash required by investing activities - continuing operations                 (758.0) (543.2) (332.8)
Net cash provided by investing activities - discontinued                 0.0 0.0 0.0
Net cash provided (required) by investing activities                 (758.0) (543.2) (332.8)
Financing activities:                      
Proceeds from issuance of common stock, net                 0.0 0.0 0.0
Excess tax benefits from stock-based compensation                 0.0 0.0 0.0
Payments to retire debt                 (3.6) (3.2) (3.1)
Proceeds from issuance of debt                 0.0 0.0 0.0
(Increase) decrease in restricted cash                 0.2 (0.2) 0.0
Shares repurchased                 0.0 0.0 0.0
Dividends paid to common shareholders                 0.0 0.0 0.0
Purchase of shares to satisfy employee tax on vested stock                 0.0 0.0 0.0
Contributions from noncontrolling interest                 0.0 0.0 0.0
Contributions from controlling interest in partially-owned leasing subsidiaries                 0.0 0.0 0.0
Distributions to noncontrolling interest                 0.0 0.0 0.0
Distributions to controlling interest in partially-owned leasing subsidiaries                 0.0 0.0 0.0
Change in intercompany financing between entities                 65.9 (14.5) (62.3)
Other                 0.0 0.0 (0.7)
Net cash provided (required) by financing activities - continuing                 62.5 (17.9) (66.1)
Net cash provided (required) by financing activities - discontinued                 0.0 0.0 0.0
Net cash provided (required) by financing activities                 62.5 (17.9) (66.1)
Net increase (decrease) in cash and cash equivalents                 3.5 (9.4) 9.0
Cash and cash equivalents at beginning of period       1.7 1.7     11.1 1.7 11.1 2.1
Cash and cash equivalents at end of period 5.2       1.7 1.7     5.2 1.7 11.1
Reportable legal entities | Combined Non-Guarantor Subsidiaries                      
Operating activities:                      
Net income                 106.5 302.5 262.4
Equity in earnings of subsidiaries, net of taxes                 0.0 0.0 0.0
Other                 212.3 146.4 240.1
Net cash provided by operating activities - continuing operations                 318.8 448.9 502.5
Net cash provided by operating activities - discontinued                 0.0 0.0 1.0
Net cash provided (required) by operating activities                 318.8 448.9 503.5
Investing activities:                      
(Increase) decrease in short-term marketable securities                 0.0 0.0 0.0
Proceeds from railcar lease fleet sales owned more than one year                 10.4 267.2 140.3
Proceeds from disposition of property and other assets                 11.9 6.3 22.7
Capital expenditures – leasing                 (0.4) (55.4) (446.2)
Capital expenditures – manufacturing and other                 (107.7) (142.4) (152.7)
Acquisitions, net of cash acquired                 0.0 (46.2) (118.8)
(Increase) decrease in investment in partially-owned subsidiaries                 0.0 0.0 0.0
Divestitures                 0.0 51.3 0.0
Other                 6.0 0.3 0.7
Net cash required by investing activities - continuing operations                 (79.8) 81.1 (554.0)
Net cash provided by investing activities - discontinued                 0.0 0.0 0.0
Net cash provided (required) by investing activities                 (79.8) 81.1 (554.0)
Financing activities:                      
Proceeds from issuance of common stock, net                 0.0 0.0 0.0
Excess tax benefits from stock-based compensation                 0.0 0.0 0.0
Payments to retire debt                 (158.9) (584.0) (183.0)
Proceeds from issuance of debt                 0.0 243.9 331.6
(Increase) decrease in restricted cash                 13.4 43.3 13.9
Shares repurchased                 0.0 0.0 0.0
Dividends paid to common shareholders                 0.0 0.0 0.0
Purchase of shares to satisfy employee tax on vested stock                 0.0 0.0 0.0
Contributions from noncontrolling interest                 0.0 0.0 49.6
Contributions from controlling interest in partially-owned leasing subsidiaries                 0.0 0.0 4.5
Distributions to noncontrolling interest                 (26.4) (39.2) (28.2)
Distributions to controlling interest in partially-owned leasing subsidiaries                 (17.1) (24.8) 0.0
Change in intercompany financing between entities                 (47.7) (206.7) (89.3)
Other                 (2.1) (0.8) (1.8)
Net cash provided (required) by financing activities - continuing                 (238.8) (568.3) 97.3
Net cash provided (required) by financing activities - discontinued                 0.0 0.0 (1.5)
Net cash provided (required) by financing activities                 (238.8) (568.3) 95.8
Net increase (decrease) in cash and cash equivalents                 0.2 (38.3) 45.3
Cash and cash equivalents at beginning of period       51.1 51.1     89.4 51.1 89.4 44.1
Cash and cash equivalents at end of period 51.3       51.1 51.1     51.3 51.1 89.4
Eliminations                      
Operating activities:                      
Net income                 (394.1) (1,075.2) (930.0)
Equity in earnings of subsidiaries, net of taxes                 479.3 1,137.4 933.5
Other                 (33.4) (57.4) (5.7)
Net cash provided by operating activities - continuing operations                 51.8 4.8 (2.2)
Net cash provided by operating activities - discontinued                 0.0 0.0 0.0
Net cash provided (required) by operating activities                 51.8 4.8 (2.2)
Investing activities:                      
(Increase) decrease in short-term marketable securities                 0.0 0.0 0.0
Proceeds from railcar lease fleet sales owned more than one year                 0.0 (43.2) (423.7)
Proceeds from disposition of property and other assets                 0.0 0.0 0.0
Capital expenditures – leasing                 0.0 43.2 423.7
Capital expenditures – manufacturing and other                 0.0 0.0 0.0
Acquisitions, net of cash acquired                 0.0 0.0 0.0
(Increase) decrease in investment in partially-owned subsidiaries                 (17.1) (24.8) 4.5
Divestitures                 0.0 0.0 0.0
Other                 0.0 0.0 0.0
Net cash required by investing activities - continuing operations                 (17.1) (24.8) 4.5
Net cash provided by investing activities - discontinued                 0.0 0.0 0.0
Net cash provided (required) by investing activities                 (17.1) (24.8) 4.5
Financing activities:                      
Proceeds from issuance of common stock, net                 0.0 0.0 0.0
Excess tax benefits from stock-based compensation                 0.0 0.0 0.0
Payments to retire debt                 0.0 0.0 0.0
Proceeds from issuance of debt                 0.0 0.0 0.0
(Increase) decrease in restricted cash                 4.0 5.2 (12.9)
Shares repurchased                 0.0 0.0 0.0
Dividends paid to common shareholders                 0.0 0.0 0.0
Purchase of shares to satisfy employee tax on vested stock                 0.0 0.0 0.0
Contributions from noncontrolling interest                 0.0 0.0 0.0
Contributions from controlling interest in partially-owned leasing subsidiaries                 0.0 0.0 (4.5)
Distributions to noncontrolling interest                 0.0 0.0 0.0
Distributions to controlling interest in partially-owned leasing subsidiaries                 17.1 24.8 0.0
Change in intercompany financing between entities                 (51.7) (4.8) 2.2
Other                 0.0 0.0 0.0
Net cash provided (required) by financing activities - continuing                 (30.6) 25.2 (15.2)
Net cash provided (required) by financing activities - discontinued                 0.0 0.0 0.0
Net cash provided (required) by financing activities                 (30.6) 25.2 (15.2)
Net increase (decrease) in cash and cash equivalents                 4.1 5.2 (12.9)
Cash and cash equivalents at beginning of period       $ (35.1) (35.1)     $ (40.3) (35.1) (40.3) (27.4)
Cash and cash equivalents at end of period $ (31.0)       $ (35.1) $ (35.1)     $ (31.0) $ (35.1) $ (40.3)