XML 49 R37.htm IDEA: XBRL DOCUMENT
v3.19.2

Debt (Tables) | 6 Months Ended
--- | ---
Jun. 30, 2019
Debt Disclosure [Abstract] |
Components of debt | The carrying amounts and estimated fair values of our long-term debt are as follows:
| June 30, 2019 |  | December 31, 2018
| Carrying Value |  | Estimated Fair Value |  | Carrying Value |  | Estimated Fair Value
| (in millions)
Corporate – Recourse: |  |  |  |  |  |  |
Revolving credit facility | $ | — |  |  | $ | — |  |  | $ | — |  |  | $ | — |
Senior notes, net of unamortized discount of $0.2 and $0.3 | 399.8 |  |  | 398.4 |  |  | 399.7 |  |  | 343.7 |
| 399.8 |  |  | 398.4 |  |  | 399.7 |  |  | 343.7 |
Less: unamortized debt issuance costs | (2.2 | ) |  |  |  | (2.3 | ) |  |
Total recourse debt | 397.6 |  |  |  |  | 397.4 |  |  |
Leasing – Non-recourse: |  |  |  |  |  |  |
Wholly-owned subsidiaries: |  |  |  |  |  |  |
2006 secured railcar equipment notes | 120.4 |  |  | 126.0 |  |  | 133.4 |  |  | 138.0 |
2009 secured railcar equipment notes | 153.8 |  |  | 158.0 |  |  | 159.7 |  |  | 174.0 |
2010 secured railcar equipment notes | 252.9 |  |  | 268.8 |  |  | 257.0 |  |  | 264.0 |
2017 promissory notes | 643.6 |  |  | 643.6 |  |  | 660.2 |  |  | 660.2 |
2018 secured railcar equipment notes, net of unamortized discount of $0.2 and $0.2 | 462.3 |  |  | 485.5 |  |  | 472.2 |  |  | 475.2 |
TRIHC 2018 secured railcar equipment notes, net of unamortized discount of $2.1 and $2.5 | 271.6 |  |  | 276.6 |  |  | 279.0 |  |  | 278.1 |
2019 secured railcar equipment notes, net of unamortized discount of $0.3 and $- | 526.3 |  |  | 543.3 |  |  | — |  |  | — |
TILC warehouse facility | 511.1 |  |  | 511.1 |  |  | 374.8 |  |  | 374.8 |
| 2,942.0 |  |  | 3,012.9 |  |  | 2,336.3 |  |  | 2,364.3 |
Less: unamortized debt issuance costs | (22.6 | ) |  |  |  | (19.7 | ) |  |
| 2,919.4 |  |  |  |  | 2,316.6 |  |  |
Partially-owned subsidiaries: |  |  |  |  |  |  |
TRL 2012 secured railcar equipment notes | 381.1 |  |  | 389.0 |  |  | 386.2 |  |  | 370.9 |
TRIP Master Funding secured railcar equipment notes | 929.6 |  |  | 968.8 |  |  | 941.7 |  |  | 963.0 |
| 1,310.7 |  |  | 1,357.8 |  |  | 1,327.9 |  |  | 1,333.9 |
Less: unamortized debt issuance costs | (11.8 | ) |  |  |  | (12.7 | ) |  |
| 1,298.9 |  |  |  |  | 1,315.2 |  |  |
Total non–recourse debt | 4,218.3 |  |  |  |  | 3,631.8 |  |  |
Total debt | $ | 4,615.9 |  |  | $ | 4,769.1 |  |  | $ | 4,029.2 |  |  | $ | 4,041.9 |
Remaining principal payments under existing debt agreements | The remaining principal payments under existing debt agreements as of June 30, 2019, are as follows:
| Remaining six months of 2019 |  | 2020 |  | 2021 |  | 2022 |  | 2023 |  | Thereafter
| (in millions)
Recourse: |
Corporate | $ | — |  |  | $ | — |  |  | $ | — |  |  | $ | — |  |  | $ | — |  |  | $ | 400.0 |
Non-recourse – leasing (Note 6): |  |  |  |  |  |  |  |  |  |  |
2006 secured railcar equipment notes | 15.7 |  |  | 29.7 |  |  | 29.1 |  |  | 29.8 |  |  | 16.1 |  |  | — |
2009 secured railcar equipment notes | 5.5 |  |  | 6.6 |  |  | 13.4 |  |  | 14.0 |  |  | 11.8 |  |  | 102.5 |
2010 secured railcar equipment notes | 4.3 |  |  | 14.1 |  |  | 20.0 |  |  | 20.9 |  |  | 22.5 |  |  | 171.1 |
2017 promissory notes | 16.6 |  |  | 33.1 |  |  | 33.1 |  |  | 33.2 |  |  | 33.1 |  |  | 494.5 |
2018 secured railcar equipment notes | 10.0 |  |  | 20.0 |  |  | 20.0 |  |  | 20.0 |  |  | 20.0 |  |  | 372.5 |
TRIHC 2018 secured railcar equipment notes | 6.5 |  |  | 10.9 |  |  | 11.9 |  |  | 9.3 |  |  | 11.6 |  |  | 223.5 |
2019 secured railcar equipment notes | 10.4 |  |  | 20.7 |  |  | 22.5 |  |  | 21.5 |  |  | 19.6 |  |  | 431.9 |
TILC warehouse facility | 7.8 |  |  | 15.6 |  |  | 15.6 |  |  | 2.6 |  |  | — |  |  | — |
Facility termination payments - TILC warehouse facility | — |  |  | — |  |  | — |  |  | 469.5 |  |  | — |  |  | — |
TRL 2012 secured railcar equipment notes | 9.8 |  |  | 19.3 |  |  | 19.9 |  |  | 19.6 |  |  | 29.2 |  |  | 283.3 |
TRIP Master Funding secured railcar equipment notes | 11.7 |  |  | 32.9 |  |  | 40.4 |  |  | 41.8 |  |  | 37.0 |  |  | 765.8 |
Total principal payments | $ | 98.3 |  |  | $ | 202.9 |  |  | $ | 225.9 |  |  | $ | 682.2 |  |  | $ | 200.9 |  |  | $ | 3,245.1 |

X
- References No definition available. + Details
Name: | us-gaap_DebtDisclosureAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of information pertaining to carrying amount and estimated fair value of short-term and long-term debt instruments or arrangements, including but not limited to, identification of terms, features, and collateral requirements. + References No definition available. + Details
Name: | us-gaap_ScheduleOfCarryingValuesAndEstimatedFairValuesOfDebtInstrumentsTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the combined aggregate amount of maturities and sinking fund requirements for all long-term borrowings for each of the five years following the date of the latest balance sheet date presented. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 470 -SubTopic 10 -Section 50 -Paragraph 1 -URI http://asc.fasb.org/extlink&oid=6802200&loc=d3e1835-112601 + Details
Name: | us-gaap_ScheduleOfMaturitiesOfLongTermDebtTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration