XML 55 R33.htm IDEA: XBRL DOCUMENT v3.8.0.1
Fair Value Accounting (Tables)
12 Months Ended
Dec. 31, 2017
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, 2017
 
Level 1
 
Level 2
 
Level 3
 
Total
 
(in millions)
Assets:
 
 
 
 
 
 
 
Cash equivalents
$
113.1

 
$

 
$

 
$
113.1

Restricted cash
195.2

 

 

 
195.2

Equity instruments(1)

 
1.3

 

 
1.3

Interest rate hedge(1)

 
1.6

 

 
1.6

Total assets
$
308.3

 
$
2.9

 
$

 
$
311.2

 
 
 
 
 
 
 
 
Liabilities:
 
 
 
 
 
 
 
Interest rate hedge:(2)
 
 
 
 
 
 
 
Partially-owned subsidiaries
$

 
$

 
$

 
$

Total liabilities
$

 
$

 
$

 
$

 
 
 
 
 
 
 
 
 
Fair Value Measurement as of December 31, 2016
 
Level 1
 
Level 2
 
Level 3
 
Total
 
(in millions)
Assets:
 
 
 
 
 
 
 
Cash equivalents
$
188.7

 
$

 
$

 
$
188.7

Restricted cash
178.2

 

 

 
178.2

Equity Instruments(1)

 
3.1

 

 
3.1

Fuel derivative instruments(1)

 
0.3

 

 
0.3

Total assets
$
366.9

 
$
3.4

 
$

 
$
370.3

 
 
 
 
 
 
 
 
Liabilities:
 
 
 
 
 
 
 
Interest rate hedge:(2)
 
 
 
 
 
 
 
Partially-owned subsidiaries
$

 
$
0.9

 
$

 
$
0.9

Total liabilities
$

 
$
0.9

 
$

 
$
0.9

(1) Included in other assets on the consolidated balance sheet.
(2) 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, 2017
 
December 31, 2016
 
 
Carrying
Value
 
Estimated
Fair Value
 
Carrying
Value
 
Estimated
Fair Value
 
 
(in millions)
Recourse:
 
 
 
 
 
 
 
 
Senior notes
 
$
399.7

 
$
400.3

 
$
399.6

 
$
386.3

Convertible subordinated notes
 
449.4

 
715.0

 
449.4

 
575.5
Less: unamortized discount
 
(8.2
)
 
 
 
(26.7
)
 
 
 
 
441.2

 
 
 
422.7

 
 
Capital lease obligations
 
28.3

 
28.3

 
32.1

 
32.1

Other
 
0.5

 
0.5

 

 

 
 
869.7

 
1,144.1

 
854.4

 
993.9

Less: unamortized debt issuance costs
 
(2.9
)
 
 
 
(3.8
)
 
 
 
 
866.8

 
 
 
850.6

 
 
Non-recourse:
 
 
 
 
 
 
 
 
2006 secured railcar equipment notes
 
158.5

 
165.7

 
194.2

 
201.5

2009 secured railcar equipment notes
 
166.2

 
169.6

 
172.5

 
189.9

2010 secured railcar equipment notes
 
266.9

 
281.9

 
280.6

 
284.3

2017 promissory notes
 
293.6

 
293.6

 

 

TILC warehouse facility
 
150.7

 
150.7

 
204.1

 
204.1

TRL 2012 secured railcar equipment notes
 
402.8

 
390.4

 
425.5

 
395.6

TRIP Master Funding secured railcar equipment notes
 
962.5

 
1,007.6

 
955.5

 
960.6

 
 
2,401.2

 
2,459.5

 
2,232.4

 
2,236.0

Less: unamortized debt issuance costs
 
(25.6
)
 
 
 
(26.4
)
 
 
 
 
2,375.6

 
 
 
2,206.0

 
 
Total
 
$
3,242.4

 
$
3,603.6

 
$
3,056.6

 
$
3,229.9