XML 83 R47.htm IDEA: XBRL DOCUMENT v3.6.0.2
Financial Statements for Guarantors of the Senior Notes (Tables)
12 Months Ended
Dec. 31, 2016
Financial Statements for Guarantors of the Senior Notes [Abstract]  
Statements of Operations and Comprehensive Income
Statement of Operations and Comprehensive Income
 
 
 
 
 
 
 
 
 
Year Ended December 31, 2016
 
 
 
 
 
 
 
 
 
 
Parent
 
Combined
Guarantor
Subsidiaries
 
Combined
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
(in millions)
Revenues
$

 
$
2,880.8

 
$
2,475.3

 
$
(767.8
)
 
$
4,588.3

Cost of revenues
(1.3
)
 
2,331.5

 
1,921.7

 
(795.8
)
 
3,456.1

Selling, engineering, and administrative expenses
125.3

 
121.8

 
160.3

 

 
407.4

Gains on dispositions on property
(0.5
)
 
11.1

 
6.8

 

 
17.4

 
124.5

 
2,442.2

 
2,075.2

 
(795.8
)
 
3,846.1

Operating profit (loss)
(124.5
)
 
438.6

 
400.1

 
28.0

 
742.2

Other (income) expense
(128.8
)
 
67.4

 
236.8

 

 
175.4

Equity in earnings of subsidiaries, net of taxes
387.5

 
91.8

 

 
(479.3
)
 

Income before income taxes
391.8

 
463.0

 
163.3

 
(451.3
)
 
566.8

Provision (benefit) for income taxes
48.2

 
154.3

 
56.8

 
(57.2
)
 
202.1

Net income
343.6

 
308.7

 
106.5

 
(394.1
)
 
364.7

Net income attributable to noncontrolling interest

 

 

 
21.1

 
21.1

Net income attributable to controlling interest
$
343.6

 
$
308.7

 
$
106.5

 
$
(415.2
)
 
$
343.6

 
 
 
 
 
 
 
 
 
 
Net income
$
343.6

 
$
308.7

 
$
106.5

 
$
(394.1
)
 
$
364.7

Other comprehensive income (loss)
0.6

 
(0.4
)
 
4.8

 

 
5.0

Comprehensive income
344.2

 
308.3

 
111.3

 
(394.1
)
 
369.7

Comprehensive income attributable to noncontrolling interest

 

 

 
24.2

 
24.2

Comprehensive income attributable to controlling interest
$
344.2

 
$
308.3

 
$
111.3

 
$
(418.3
)
 
$
345.5

Statement of Operations and Comprehensive Income
 
 
 
 
 
 
 
 
 
Year Ended December 31, 2015
 
 
 
 
 
 
 
 
 
 
Parent
 
Combined
Guarantor
Subsidiaries
 
Combined
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
(in millions)
Revenues
$

 
$
4,668.8

 
$
2,642.6

 
$
(918.7
)
 
$
6,392.7

Cost of revenues
(2.0
)
 
3,594.9

 
2,005.3

 
(942.0
)
 
4,656.2

Selling, engineering, and administrative expenses
147.0

 
153.3

 
176.1

 

 
476.4

Gains on dispositions on property
2.0

 
86.0

 
90.8

 

 
178.8

 
143.0

 
3,662.2

 
2,090.6

 
(942.0
)
 
4,953.8

Operating profit (loss)
(143.0
)
 
1,006.6

 
552.0

 
23.3

 
1,438.9

Other (income) expense
(118.7
)
 
68.6

 
237.0

 

 
186.9

Equity in earnings of subsidiaries, net of taxes
920.0

 
217.4

 

 
(1,137.4
)
 

Income before income taxes
895.7

 
1,155.4

 
315.0

 
(1,114.1
)
 
1,252.0

Provision (benefit) for income taxes
99.2

 
353.2

 
12.5

 
(38.9
)
 
426.0

Net income
796.5

 
802.2

 
302.5

 
(1,075.2
)
 
826.0

Net income attributable to noncontrolling interest

 

 

 
29.5

 
29.5

Net income attributable to controlling interest
$
796.5

 
$
802.2

 
$
302.5

 
$
(1,104.7
)
 
$
796.5

 
 
 
 
 
 
 
 
 
 
Net income
$
796.5

 
$
802.2

 
$
302.5

 
$
(1,075.2
)
 
$
826.0

Other comprehensive income (loss)
(6.0
)
 

 
5.5

 

 
(0.5
)
Comprehensive income
790.5

 
802.2

 
308.0

 
(1,075.2
)
 
825.5

Comprehensive income attributable to noncontrolling interest

 

 

 
32.5

 
32.5

Comprehensive income attributable to controlling interest
$
790.5

 
$
802.2

 
$
308.0

 
$
(1,107.7
)
 
$
793.0


Statement of Operations and Comprehensive Income
 
 
 
 
 
 
 
 
 
Year Ended December 31, 2014
 
 
 
 
 
 
 
 
 
 
Parent
 
Combined
Guarantor
Subsidiaries
 
Combined
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
(in millions)
Revenues
$

 
$
4,290.3

 
$
2,700.2

 
$
(820.5
)
 
$
6,170.0

Cost of revenues
2.3

 
3,345.5

 
2,098.5

 
(826.5
)
 
4,619.8

Selling, engineering, and administrative expenses
115.6

 
124.9

 
163.1

 

 
403.6

Gains on dispositions on property
(1.4
)
 
41.3

 
64.5

 

 
104.4

 
119.3

 
3,429.1

 
2,197.1

 
(826.5
)
 
4,919.0

Operating profit (loss)
(119.3
)
 
861.2

 
503.1

 
6.0

 
1,251.0

Other (income) expense
(60.3
)
 
57.1

 
190.1

 

 
186.9

Equity in earnings of subsidiaries, net of taxes
741.7

 
191.8

 

 
(933.5
)
 

Income before income taxes
682.7

 
995.9

 
313.0

 
(927.5
)
 
1,064.1

Provision (benefit) for income taxes
4.5

 
297.2

 
50.6

 
2.5

 
354.8

Net income
678.2

 
698.7

 
262.4

 
(930.0
)
 
709.3

Net income attributable to noncontrolling interest

 

 

 
31.1

 
31.1

Net income attributable to controlling interest
$
678.2

 
$
698.7

 
$
262.4

 
$
(961.1
)
 
$
678.2

 
 
 
 
 
 
 
 
 
 
Net income
$
678.2

 
$
698.7

 
$
262.4

 
$
(930.0
)
 
$
709.3

Other comprehensive income (loss)
(33.9
)
 
(8.5
)
 
11.4

 

 
(31.0
)
Comprehensive income
644.3

 
690.2

 
273.8

 
(930.0
)
 
678.3

Comprehensive income attributable to noncontrolling interest

 

 

 
34.1

 
34.1

Comprehensive income attributable to controlling interest
$
644.3

 
$
690.2

 
$
273.8

 
$
(964.1
)
 
$
644.2

Balance Sheets
Balance Sheet
 
 
 
 
 
 
 
 
 
December 31, 2016
 
 
 
 
 
 
 
 
 
 
Parent
 
Combined
Guarantor
Subsidiaries
 
Combined
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
(in millions)
Assets:
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
537.9

 
$
5.2

 
$
51.3

 
$
(31.0
)
 
$
563.4

Short-term marketable securities
234.7

 

 

 

 
234.7

Receivables, net of allowance
1.1

 
201.1

 
176.5

 

 
378.7

Income tax receivable
99.9

 

 
2.2

 

 
102.1

Inventory

 
409.2

 
266.5

 
(9.9
)
 
665.8

Property, plant, and equipment, net
48.8

 
2,329.6

 
4,047.6

 
(459.2
)
 
5,966.8

Investments in and advances to subsidiaries
4,862.4

 
2,441.1

 
470.0

 
(7,773.5
)
 

Restricted cash

 

 
147.1

 
31.1

 
178.2

Goodwill and other assets
150.8

 
584.9

 
301.2

 
(1.3
)
 
1,035.6

 
$
5,935.6

 
$
5,971.1

 
$
5,462.4

 
$
(8,243.8
)
 
$
9,125.3

Liabilities:
 
 
 
 
 
 
 
 
 
Accounts payable
$
5.7

 
$
45.2

 
$
105.7

 
$
(0.5
)
 
$
156.1

Accrued liabilities
200.0

 
84.2

 
143.2

 
(1.3
)
 
426.1

Debt
818.7

 
32.0

 
2,205.9

 

 
3,056.6

Deferred income

 
21.9

 
1.6

 

 
23.5

Deferred income taxes
78.6

 
984.9

 
9.1

 
0.3

 
1,072.9

Advances from subsidiaries
458.2

 
11.5

 

 
(469.7
)
 

Other liabilities
63.3

 
13.5

 
2.2

 

 
79.0

Total stockholders' equity
4,311.1

 
4,777.9

 
2,994.7

 
(7,772.6
)
 
4,311.1

 
$
5,935.6

 
$
5,971.1

 
$
5,462.4

 
$
(8,243.8
)
 
$
9,125.3

Balance Sheet
 
 
 
 
 
 
 
 
 
December 31, 2015
 
 
 
 
 
 
 
 
 
 
Parent
 
Combined
Guarantor
Subsidiaries
 
Combined
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
(in millions)
Assets:
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
768.3

 
$
1.7

 
$
51.1

 
$
(35.1
)
 
$
786.0

Short-term marketable securities
84.9

 

 

 

 
84.9

Receivables, net of allowance
0.1

 
196.3

 
173.5

 

 
369.9

Income tax receivable
94.9

 

 

 

 
94.9

Inventory

 
634.1

 
325.4

 
(16.4
)
 
943.1

Property, plant, and equipment, net
37.7

 
1,597.0

 
4,204.3

 
(491.0
)
 
5,348.0

Investments in and advances to subsidiaries
6,262.9

 
3,633.1

 
908.5

 
(10,804.5
)
 

Restricted cash

 
0.2

 
160.5

 
35.1

 
195.8

Goodwill and other assets
178.8

 
579.8

 
304.7

 

 
1,063.3

 
$
7,427.6

 
$
6,642.2

 
$
6,128.0

 
$
(11,311.9
)
 
$
8,885.9

Liabilities:
 
 
 
 
 
 
 
 
 
Accounts payable
$
9.9

 
$
62.9

 
$
144.3

 
$
(0.3
)
 
$
216.8

Accrued liabilities
224.9

 
137.3

 
168.5

 
(1.1
)
 
529.6

Debt
800.6

 
35.6

 
2,359.2

 

 
3,195.4

Deferred income

 
25.4

 
1.7

 

 
27.1

Deferred income taxes
31.2

 
711.3

 
9.4

 
0.3

 
752.2

Advances from subsidiaries
2,212.2

 

 

 
(2,212.2
)
 

Other liabilities
100.1

 
13.6

 
2.4

 

 
116.1

Total stockholders' equity
4,048.7

 
5,656.1

 
3,442.5

 
(9,098.6
)
 
4,048.7

 
$
7,427.6

 
$
6,642.2

 
$
6,128.0

 
$
(11,311.9
)
 
$
8,885.9



Statements of Cash Flows
Statement of Cash Flows
 
 
 
 
 
 
 
 
 
Year Ended December 31, 2016
 
 
 
 
 
 
 
 
 
 
Parent
 
Combined
Guarantor
Subsidiaries
 
Combined
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
(in millions)
Operating activities:
 
 
 
 
 
 
 
 
 
Net income
$
343.6

 
$
308.7

 
$
106.5

 
$
(394.1
)
 
$
364.7

Equity in earnings of subsidiaries, net of taxes
(387.5
)
 
(91.8
)
 

 
479.3

 

Other
64.5

 
482.1

 
212.3

 
(33.4
)
 
725.5

Net cash provided (required) by operating activities - continuing
20.6

 
699.0

 
318.8

 
51.8

 
1,090.2

Net cash provided by operating activities - discontinued

 

 

 

 

Net cash provided (required) by operating activities
20.6

 
699.0

 
318.8

 
51.8

 
1,090.2

Investing activities:
 
 
 
 
 
 
 
 
 
(Increase) decrease in short-term marketable securities
(149.8
)
 

 

 

 
(149.8
)
Proceeds from railcar lease fleet sales owned more than one year

 
27.3

 
10.4

 

 
37.7

Proceeds from disposition of property and other assets

 
4.1

 
11.9

 

 
16.0

Capital expenditures – leasing

 
(798.7
)
 
(0.4
)
 

 
(799.1
)
Capital expenditures – manufacturing and other
(18.0
)
 
(8.6
)
 
(107.7
)
 

 
(134.3
)
Acquisitions, net of cash acquired

 

 

 

 

(Increase) decrease in investment in partially-owned subsidiaries

 
17.1

 

 
(17.1
)
 

Divestitures

 

 

 

 

Other

 
0.8

 
6.0

 

 
6.8

Net cash provided (required) by investing activities - continuing
(167.8
)
 
(758.0
)
 
(79.8
)
 
(17.1
)
 
(1,022.7
)
Net cash provided by investing activities - discontinued

 

 

 

 

Net cash provided (required) by investing activities
(167.8
)
 
(758.0
)
 
(79.8
)
 
(17.1
)
 
(1,022.7
)
Financing activities:
 
 
 
 
 
 
 
 
 
Proceeds from issuance of common stock, net

 

 

 

 

Excess tax benefits from stock-based compensation
1.0

 

 

 

 
1.0

Payments to retire debt

 
(3.6
)
 
(158.9
)
 

 
(162.5
)
Proceeds from issuance of debt

 

 

 

 

(Increase) decrease in restricted cash

 
0.2

 
13.4

 
4.0

 
17.6

Shares repurchased
(34.7
)
 

 

 

 
(34.7
)
Dividends paid to common shareholders
(66.7
)
 

 

 

 
(66.7
)
Purchase of shares to satisfy employee tax on vested stock
(16.3
)
 

 

 

 
(16.3
)
Contributions from noncontrolling interest

 

 

 

 

Contributions from controlling interest in partially-owned leasing subsidiaries

 

 

 

 

Distributions to noncontrolling interest

 

 
(26.4
)
 

 
(26.4
)
Distributions to controlling interest in partially-owned leasing subsidiaries

 

 
(17.1
)
 
17.1

 

Change in intercompany financing between entities
33.5

 
65.9

 
(47.7
)
 
(51.7
)
 

Other

 

 
(2.1
)
 

 
(2.1
)
Net cash provided (required) by financing activities - continuing
(83.2
)
 
62.5

 
(238.8
)
 
(30.6
)
 
(290.1
)
Net cash provided (required) by financing activities - discontinued

 

 

 

 

Net cash provided (required) by financing activities
(83.2
)
 
62.5

 
(238.8
)
 
(30.6
)
 
(290.1
)
Net increase (decrease) in cash and cash equivalents
(230.4
)
 
3.5

 
0.2

 
4.1

 
(222.6
)
Cash and cash equivalents at beginning of period
768.3

 
1.7

 
51.1

 
(35.1
)
 
786.0

Cash and cash equivalents at end of period
$
537.9

 
$
5.2

 
$
51.3

 
$
(31.0
)
 
$
563.4

Statement of Cash Flows
 
 
 
 
 
 
 
 
 
Year Ended December 31, 2015
 
 
 
 
 
 
 
 
 
 
Parent
 
Combined
Guarantor
Subsidiaries
 
Combined
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
(in millions)
Operating activities:
 
 
 
 
 
 
 
 
 
Net income
$
796.5

 
$
802.2

 
$
302.5

 
$
(1,075.2
)
 
$
826.0

Equity in earnings of subsidiaries, net of taxes
(920.0
)
 
(217.4
)
 

 
1,137.4

 

Other
57.8

 
(33.1
)
 
146.4

 
(57.4
)
 
113.7

Net cash provided (required) by operating activities - continuing
(65.7
)
 
551.7

 
448.9

 
4.8

 
939.7

Net cash provided by operating activities - discontinued

 

 

 

 

Net cash provided (required) by operating activities
(65.7
)
 
551.7

 
448.9

 
4.8

 
939.7

Investing activities:
 
 
 
 
 
 
 
 
 
(Increase) decrease in short-term marketable securities
(9.9
)
 

 

 

 
(9.9
)
Proceeds from railcar lease fleet sales owned more than one year

 
290.6

 
267.2

 
(43.2
)
 
514.6

Proceeds from disposition of property and other assets

 
1.9

 
6.3

 

 
8.2

Capital expenditures – leasing

 
(821.6
)
 
(55.4
)
 
43.2

 
(833.8
)
Capital expenditures – manufacturing and other
(14.5
)
 
(39.1
)
 
(142.4
)
 

 
(196.0
)
Acquisitions, net of cash acquired

 

 
(46.2
)
 

 
(46.2
)
(Increase) decrease in investment in partially-owned subsidiaries

 
24.8

 

 
(24.8
)
 

Divestitures

 

 
51.3

 

 
51.3

Other

 
0.2

 
0.3

 

 
0.5

Net cash provided (required) by investing activities - continuing
(24.4
)
 
(543.2
)
 
81.1

 
(24.8
)
 
(511.3
)
Net cash provided by investing activities - discontinued

 

 

 

 

Net cash provided (required) by investing activities
(24.4
)
 
(543.2
)
 
81.1

 
(24.8
)
 
(511.3
)
Financing activities:
 
 
 
 
 
 
 
 
 
Proceeds from issuance of common stock, net
0.3

 

 

 

 
0.3

Excess tax benefits from stock-based compensation
13.3

 

 

 

 
13.3

Payments to retire debt

 
(3.2
)
 
(584.0
)
 

 
(587.2
)
Proceeds from issuance of debt
(1.5
)
 

 
243.9

 

 
242.4

(Increase) decrease in restricted cash

 
(0.2
)
 
43.3

 
5.2

 
48.3

Shares repurchased
(115.0
)
 

 

 

 
(115.0
)
Dividends paid to common shareholders
(64.9
)
 

 

 

 
(64.9
)
Purchase of shares to satisfy employee tax on vested stock
(27.5
)
 

 

 

 
(27.5
)
Contributions from noncontrolling interest

 

 

 

 

Contributions from controlling interest in partially-owned leasing subsidiaries

 

 

 

 

Distributions to noncontrolling interest

 

 
(39.2
)
 

 
(39.2
)
Distributions to controlling interest in partially-owned leasing subsidiaries

 

 
(24.8
)
 
24.8

 

Change in intercompany financing between entities
226.0

 
(14.5
)
 
(206.7
)
 
(4.8
)
 

Other

 

 
(0.8
)
 

 
(0.8
)
Net cash provided (required) by financing activities - continuing
30.7

 
(17.9
)
 
(568.3
)
 
25.2

 
(530.3
)
Net cash provided (required) by financing activities - discontinued

 

 

 

 

Net cash provided (required) by financing activities
30.7

 
(17.9
)
 
(568.3
)
 
25.2

 
(530.3
)
Net increase (decrease) in cash and cash equivalents
(59.4
)
 
(9.4
)
 
(38.3
)
 
5.2

 
(101.9
)
Cash and cash equivalents at beginning of period
827.7

 
11.1

 
89.4

 
(40.3
)
 
887.9

Cash and cash equivalents at end of period
$
768.3

 
$
1.7

 
$
51.1

 
$
(35.1
)
 
$
786.0

Statement of Cash Flows
 
 
 
 
 
 
 
 
 
Year Ended December 31, 2014
 
 
 
 
 
 
 
 
 
 
Parent
 
Combined
Guarantor
Subsidiaries
 
Combined
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
 
(in millions)
Operating activities:
 
 
 
 
 
 
 
 
 
Net income
$
678.2

 
$
698.7

 
$
262.4

 
$
(930.0
)
 
$
709.3

Equity in earnings of subsidiaries, net of taxes
(741.7
)
 
(191.8
)
 

 
933.5

 

Other
(26.5
)
 
(99.0
)
 
240.1

 
(5.7
)
 
108.9

Net cash provided (required) by operating activities - continuing
(90.0
)
 
407.9

 
502.5

 
(2.2
)
 
818.2

Net cash provided by operating activities - discontinued

 

 
1.0

 

 
1.0

Net cash provided (required) by operating activities
(90.0
)
 
407.9

 
503.5

 
(2.2
)
 
819.2

Investing activities:
 
 
 
 
 
 
 
 
 
(Increase) decrease in short-term marketable securities
74.7

 

 

 

 
74.7

Proceeds from railcar lease fleet sales owned more than one year

 
549.2

 
140.3

 
(423.7
)
 
265.8

Proceeds from disposition of property and other assets
0.3

 

 
22.7

 

 
23.0

Capital expenditures – leasing

 
(222.8
)
 
(446.2
)
 
423.7

 
(245.3
)
Capital expenditures – manufacturing and other
(8.3
)
 
(58.3
)
 
(152.7
)
 

 
(219.3
)
Acquisitions, net of cash acquired

 
(595.6
)
 
(118.8
)
 

 
(714.4
)
(Increase) decrease in investment in partially-owned subsidiaries

 
(4.5
)
 

 
4.5

 

Divestitures

 

 

 

 

Other
0.9

 
(0.8
)
 
0.7

 

 
0.8

Net cash provided (required) by investing activities - continuing
67.6

 
(332.8
)
 
(554.0
)
 
4.5

 
(814.7
)
Net cash provided by investing activities - discontinued

 

 

 

 

Net cash provided (required) by investing activities
67.6

 
(332.8
)
 
(554.0
)
 
4.5

 
(814.7
)
Financing activities:
 
 
 
 
 
 
 
 
 
Proceeds from issuance of common stock, net
0.6

 

 

 

 
0.6

Excess tax benefits from stock-based compensation
24.4

 

 

 

 
24.4

Payments to retire debt
(0.5
)
 
(3.1
)
 
(183.0
)
 

 
(186.6
)
Proceeds from issuance of debt
395.7

 

 
331.6

 

 
727.3

(Increase) decrease in restricted cash

 

 
13.9

 
(12.9
)
 
1.0

Shares repurchased
(36.5
)
 

 

 

 
(36.5
)
Dividends paid to common shareholders
(54.4
)
 

 

 

 
(54.4
)
Purchase of shares to satisfy employee tax on vested stock
(38.3
)
 

 

 

 
(38.3
)
Contributions from noncontrolling interest

 

 
49.6

 

 
49.6

Contributions from controlling interest in partially-owned leasing subsidiaries

 

 
4.5

 
(4.5
)
 

Distributions to noncontrolling interest

 

 
(28.2
)
 

 
(28.2
)
Distributions to controlling interest in partially-owned leasing subsidiaries

 

 

 

 

Change in intercompany financing between entities
149.4

 
(62.3
)
 
(89.3
)
 
2.2

 

Other

 
(0.7
)
 
(1.8
)
 

 
(2.5
)
Net cash provided (required) by financing activities - continuing
440.4

 
(66.1
)
 
97.3

 
(15.2
)
 
456.4

Net cash provided (required) by financing activities - discontinued

 

 
(1.5
)
 

 
(1.5
)
Net cash provided (required) by financing activities
440.4

 
(66.1
)
 
95.8

 
(15.2
)
 
454.9

Net increase (decrease) in cash and cash equivalents
418.0

 
9.0

 
45.3

 
(12.9
)
 
459.4

Cash and cash equivalents at beginning of period
409.7

 
2.1

 
44.1

 
(27.4
)
 
428.5

Cash and cash equivalents at end of period
$
827.7

 
$
11.1

 
$
89.4

 
$
(40.3
)
 
$
887.9