XML 50 R36.htm IDEA: XBRL DOCUMENT v3.6.0.2
Debt (Tables)
12 Months Ended
Dec. 31, 2016
Schedule Of Debt



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

December 31, 2016

 

December 31, 2015 (1)

 

 



 

Outstanding

 

Average

 

Outstanding

 

Average

 

 

Reference

 

Current

 

Long-term

 

Interest

 

Current

 

Long-term

 

Interest

 

Maturity

(a)(i)

Revolving credit facility

$

 -

 

$

526,000 

 

2.5%

 

$

8,500 

 

$

488,000 

 

1.8%

 

March 2020

(a)(ii)

Revolving credit facility - Rail

 

 -

 

 

223,500 

 

2.4%

 

 

34,500 

 

 

126,000 

 

1.9%

 

October 2020

(b)(i)

Term loan

 

1,800 

 

 

21,900 

 

2.9%

 

 

1,800 

 

 

23,700 

 

2.3%

 

April 2018

(b)(ii)

Term loan

 

9,000 

 

 

120,750 

 

2.3%

 

 

9,000 

 

 

129,750 

 

2.2%

 

October 2019

(b)(iii)

Term loan

 

7,000 

 

 

89,500 

 

2.5%

 

 

9,940 

 

 

99,440 

 

1.9%

 

June 2021

(b)(iv)

Term loan

 

1,158 

 

 

17,723 

 

3.4%

 

 

1,119 

 

 

18,881 

 

3.4%

 

December 2020

(b)(v)

Term loan

 

2,705 

 

 

46,365 

 

3.6%

 

 

 -

 

 

 -

 

 -

 

August 2021

(c)

Senior secured notes

 

6,110 

 

 

64,995 

 

4.9%

 

 

7,175 

 

 

71,105 

 

4.9%

 

September 2022

(d)

Asset backed notes

 

40,000 

 

 

202,875 

 

3.4%

 

 

40,000 

 

 

242,875 

 

3.4%

 

March 2028

(e)

Collateralized financing obligations

 

28,693 

 

 

71,346 

 

1.1%

 

 

58,553 

 

 

53,697 

 

0.7%

 

June 2019

(f)

Term loans held by VIE

 

2,287 

 

 

3,541 

 

2.5%

 

 

1,829 

 

 

5,748 

 

2.6%

 

June 2019



 

 

98,753 

 

 

1,388,495 

 

 

 

 

172,416 

 

 

1,259,196 

 

 

 

 



Debt issuance costs

 

(3,226)

 

 

(7,996)

 

 

 

 

(3,167)

 

 

(8,636)

 

 

 

 



Total Debt

$

95,527 

 

$

1,380,499 

 

 

 

$

169,249 

 

$

1,250,560 

 

 

 

 



(1)

Amounts for the year ended December 31, 2015 have been restated for immaterial corrections of identified errors relating to prepaid loan fees (see Note 2 (b) “Correction of Immaterial Errors”).

Senior Secured Notes [Member]  
Schedule Of Maturities Of Long-Term Debt



 

 

 

 

 

 



 

 

 

 

 

 

2017

 

 

 

 

$

9,520 

2018

 

 

 

 

 

9,220 

2019

 

 

 

 

 

8,920 

2020

 

 

 

 

 

8,621 

2021

 

 

 

 

 

8,322 

2022 and thereafter

 

 

 

 

 

42,467 



 

 

 

 

 

87,070 

Less: Amount representing interest

 

 

 

 

 

(15,965)

Senior secured notes

 

 

 

 

$

71,105 



Asset Backed Notes [Member]  
Schedule Of Maturities Of Long-Term Debt



 

 

 

 

 

 



 

 

 

 

 

 

2017

 

 

 

 

$

47,632 

2018

 

 

 

 

 

46,272 

2019

 

 

 

 

 

44,911 

2020

 

 

 

 

 

43,551 

2021

 

 

 

 

 

42,190 

2022 and thereafter

 

 

 

 

 

43,741 



 

 

 

 

 

268,297 

Less: Amount representing interest

 

 

 

 

 

(25,422)

Asset-backed notes

 

 

 

 

$

242,875 



Collateralized Financing Obligations [Member]  
Schedule Of Maturities Of Long-Term Debt



 

 

 

 

 

 



 

 

 

 

 

 

2017

 

 

 

 

$

30,628 

2018

 

 

 

 

 

23,174 

2019

 

 

 

 

 

50,105 



 

 

 

 

 

103,907 

Less: Amount representing interest

 

 

 

 

 

(3,868)

Collateralized financing obligations

 

 

 

 

$

100,039 



Development Bank of Japan [Member] | Term Loan [Member]  
Schedule Of Maturities Of Long-Term Debt



 

 

 

 

 

 



 

 

 

 

 

 

2017

 

 

 

 

$

2,474 

2018

 

 

 

 

 

22,215 



 

 

 

 

 

24,689 

Less: Amount representing interest

 

 

 

 

 

(989)

Term loan

 

 

 

 

$

23,700 



Consortium of Banks [Member] | Term Loan [Member]  
Schedule Of Maturities Of Long-Term Debt



 

 

 

 

 

 



 

 

 

 

 

 

2017

 

 

 

 

$

11,997 

2018

 

 

 

 

 

11,783 

2019

 

 

 

 

 

113,776 



 

 

 

 

 

137,556 

Less: Amount representing interest

 

 

 

 

 

(7,806)

Term loan

 

 

 

 

$

129,750 



Consortium of Banks, Note Dated April 11, 2012 [Member] | Term Loan [Member]  
Schedule Of Maturities Of Long-Term Debt



 

 

 

 

 

 



 

 

 

 

 

 

2017

 

 

 

 

$

9,398 

2018

 

 

 

 

 

9,219 

2019

 

 

 

 

 

9,040 

2020

 

 

 

 

 

8,867 

2021

 

 

 

 

 

69,357 



 

 

 

 

 

105,881 

Less: Amount representing interest

 

 

 

 

 

(9,381)

Term loan

 

 

 

 

$

96,500 



CAI Rail [Member] | Term Loan [Member]  
Schedule Of Maturities Of Long-Term Debt



 

 

 

 

 

 

2017

 

 

 

 

$

1,793 

2018

 

 

 

 

 

1,793 

2019

 

 

 

 

 

1,793 

2020

 

 

 

 

 

15,793 



 

 

 

 

 

21,172 

Less: Amount representing interest

 

 

 

 

 

(2,291)

Term loan

 

 

 

 

$

18,881 



Consortium Of Banks Note Dated August 30 2016 [Member] | Term Loan [Member]  
Schedule Of Maturities Of Long-Term Debt



 

 

 

 

 

 



 

 

 

 

 

 

2017

 

 

 

 

$

4,441 

2018

 

 

 

 

 

4,441 

2019

 

 

 

 

 

4,441 

2020

 

 

 

 

 

4,441 

2021

 

 

 

 

 

38,524 



 

 

 

 

 

56,288 

Less: Amount representing interest

 

 

 

 

 

(7,218)

Term loan

 

 

 

 

$

49,070 



Variable Interest Entity, Primary Beneficiary [Member] | Term Loan [Member]  
Schedule Of Maturities Of Long-Term Debt



 

 

 

 

 

 



 

 

 

 

 

 

2017

 

 

 

 

$

2,408 

2018

 

 

 

 

 

1,906 

2019

 

 

 

 

 

1,754 



 

 

 

 

 

6,068 

Less: Amount representing interest

 

 

 

 

 

(240)

Term loans held by VIE

 

 

 

 

$

5,828