XML 49 R35.htm IDEA: XBRL DOCUMENT v3.10.0.1
Debt (Tables)
12 Months Ended
Dec. 31, 2018
Schedule Of Debt



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

December 31, 2018

 

December 31, 2017

 

 



 

Outstanding

 

Average

 

Outstanding

 

Average

 

 

Reference

 

Current

 

Long-term

 

Interest

 

Current

 

Long-term

 

Interest

 

Maturity

(a)(i)

Revolving credit facility

$

4,200 

 

$

301,000 

 

4.2%

 

$

 -

 

$

528,000 

 

3.2%

 

June 2023

(a)(ii)

Revolving credit facility - Rail

 

 -

 

 

272,500 

 

4.2%

 

 

 -

 

 

272,000 

 

3.2%

 

October 2023

(a)(iii)

Revolving credit facility - Euro

 

 -

 

 

19,457 

 

2.0%

 

 

 -

 

 

14,736 

 

2.0%

 

September 2020

(b)(i)

Term loan

 

1,800 

 

 

27,300 

 

4.5%

 

 

21,900 

 

 

 -

 

3.4%

 

April 2023

(b)(ii)

Term loan

 

111,750 

 

 

 -

 

3.8%

 

 

9,000 

 

 

111,750 

 

3.1%

 

October 2019

(b)(iii)

Term loan

 

7,000 

 

 

75,500 

 

4.0%

 

 

7,000 

 

 

82,500 

 

3.3%

 

June 2021

(b)(iv)

Term loan

 

1,240 

 

 

15,284 

 

3.4%

 

 

1,198 

 

 

16,524 

 

3.4%

 

December 2020

(b)(v)

Term loan

 

2,909 

 

 

40,651 

 

3.6%

 

 

2,805 

 

 

43,560 

 

3.6%

 

August 2021

(b)(vi)

Term loan

 

6,000 

 

 

92,500 

 

4.6%

 

 

 -

 

 

 -

 

-

 

October 2023

(c)

Senior secured notes

 

6,110 

 

 

52,775 

 

4.9%

 

 

6,110 

 

 

58,885 

 

4.9%

 

September 2022

(d)(i)

Asset-backed notes 2012-1

 

17,100 

 

 

48,450 

 

3.5%

 

 

17,100 

 

 

65,550 

 

3.5%

 

October 2027

(d)(ii)

Asset-backed notes 2013-1

 

22,900 

 

 

74,425 

 

3.4%

 

 

22,900 

 

 

97,325 

 

3.4%

 

March 2028

(d)(iii)

Asset-backed notes 2017-1

 

25,307 

 

 

189,802 

 

3.7%

 

 

25,307 

 

 

215,109 

 

3.7%

 

June 2042

(d)(iv)

Asset-backed notes 2018-1

 

34,890 

 

 

284,935 

 

4.0%

 

 

 -

 

 

 -

 

-

 

February 2043

(d)(v)

Asset-backed notes 2018-2

 

34,350 

 

 

300,563 

 

4.4%

 

 

 -

 

 

 -

 

-

 

September 2043

(e)

Collateralized financing obligations

 

39,610 

 

 

67,615 

 

1.2%

 

 

22,549 

 

 

69,441 

 

1.2%

 

December 2021

(f)

Term loans held by VIE

 

1,456 

 

 

 -

 

3.3%

 

 

 -

 

 

3,286 

 

2.7%

 

June 2019



 

 

316,622 

 

 

1,862,757 

 

 

 

 

135,869 

 

 

1,578,666 

 

 

 

 



Debt issuance costs

 

(5,241)

 

 

(15,124)

 

 

 

 

(3,820)

 

 

(7,893)

 

 

 

 



Total Debt

$

311,381 

 

$

1,847,633 

 

 

 

$

132,049 

 

$

1,570,773 

 

 

 

 



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



 

 

 

 

 

 



 

 

 

 

 

 

2019

 

 

 

 

$

8,921 

2020

 

 

 

 

 

8,621 

2021

 

 

 

 

 

8,322 

2022

 

 

 

 

 

42,467 



 

 

 

 

 

68,331 

Less: Amount representing interest

 

 

 

 

 

(9,446)

Senior secured notes

 

 

 

 

$

58,885 



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



 

 

 

 

 

 



 

 

 

 

 

 

2019

 

 

 

 

$

40,784 

2020

 

 

 

 

 

22,084 

2021

 

 

 

 

 

36,414 

2022

 

 

 

 

 

10,147 



 

 

 

 

 

109,429 

Less: Amount representing interest

 

 

 

 

 

(2,204)

Collateralized financing obligations

 

 

 

 

$

107,225 



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



 

 

 

 

 

 



 

 

 

 

 

 

2019

 

 

 

 

$

3,086 

2020

 

 

 

 

 

3,005 

2021

 

 

 

 

 

2,924 

2022

 

 

 

 

 

2,842 

2023

 

 

 

 

 

22,391 



 

 

 

 

 

34,248 

Less: Amount representing interest

 

 

 

 

 

(5,148)

Term loan

 

 

 

 

$

29,100 



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



 

 

 

 

 

 



 

 

 

 

 

 

2019

 

 

 

 

$

10,459 

2020

 

 

 

 

 

10,165 

2021

 

 

 

 

 

69,953 



 

 

 

 

 

90,577 

Less: Amount representing interest

 

 

 

 

 

(8,077)

Term loan

 

 

 

 

$

82,500 



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



 

 

 

 

 

 

2019

 

 

 

 

$

1,793 

2020

 

 

 

 

 

15,793 



 

 

 

 

 

17,586 

Less: Amount representing interest

 

 

 

 

 

(1,062)

Term loan

 

 

 

 

$

16,524 



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



 

 

 

 

 

 



 

 

 

 

 

 

2019

 

 

 

 

$

4,441 

2020

 

 

 

 

 

4,441 

2021

 

 

 

 

 

38,524 



 

 

 

 

 

47,406 

Less: Amount representing interest

 

 

 

 

 

(3,846)

Term loan

 

 

 

 

$

43,560 



Consortium of Banks, Note Dated October 1, 2014 [Member] | Term Loan [Member]  
Schedule Of Maturities Of Long-Term Debt



 

 

 

 

 

 



 

 

 

 

 

 

2019

 

 

 

 

$

115,275 



 

 

 

 

 

115,275 

Less: Amount representing interest

 

 

 

 

 

(3,525)

Term loan

 

 

 

 

$

111,750 



Loan Agreement With Bank $100.0 Million [Member]  
Schedule Of Maturities Of Long-Term Debt



 

 

 

 

 

 



 

 

 

 

 

 

2019

 

 

 

 

$

10,396 

2020

 

 

 

 

 

10,122 

2021

 

 

 

 

 

9,848 

2022

 

 

 

 

 

9,574 

2023

 

 

 

 

 

77,266 



 

 

 

 

 

117,206 

Less: Amount representing interest

 

 

 

 

 

(18,706)

Term loan

 

 

 

 

$

98,500 



Series 2012-1 Asset-Backed Notes [Member] | Asset Backed Notes [Member]  
Schedule Of Maturities Of Long-Term Debt



 

 

 

 

 

 



 

 

 

 

 

 

2019

 

 

 

 

$

19,103 

2020

 

 

 

 

 

18,509 

2021

 

 

 

 

 

17,916 

2022

 

 

 

 

 

14,477 



 

 

 

 

 

70,005 

Less: Amount representing interest

 

 

 

 

 

(4,455)

Asset-backed notes

 

 

 

 

$

65,550 



Series 2013-1 Asset-Backed Notes [Member] | Asset Backed Notes [Member]  
Schedule Of Maturities Of Long-Term Debt



 

 

 

 

 

 



 

 

 

 

 

 

2019

 

 

 

 

$

25,809 

2020

 

 

 

 

 

25,042 

2021

 

 

 

 

 

24,274 

2022

 

 

 

 

 

23,507 

2023

 

 

 

 

 

5,757 



 

 

 

 

 

104,389 

Less: Amount representing interest

 

 

 

 

 

(7,064)

Asset-backed notes

 

 

 

 

$

97,325 



Series 2017-1 Asset-Backed Notes [Member] | Asset Backed Notes [Member]  
Schedule Of Maturities Of Long-Term Debt



 

 

 

 

 

 



 

 

 

 

 

 

2019

 

 

 

 

$

32,770 

2020

 

 

 

 

 

31,842 

2021

 

 

 

 

 

30,914 

2022

 

 

 

 

 

29,986 

2023

 

 

 

 

 

29,058 

2024 and thereafter

 

 

 

 

 

94,394 



 

 

 

 

 

248,964 

Less: Amount representing interest

 

 

 

 

 

(33,855)

Asset-backed notes

 

 

 

 

$

215,109 



Series 2018-1 Asset-Backed Notes [Member] | Asset Backed Notes [Member]  
Schedule Of Maturities Of Long-Term Debt



 

 

 

 

 

 



 

 

 

 

 

 

2019

 

 

 

 

$

47,045 

2020

 

 

 

 

 

45,650 

2021

 

 

 

 

 

44,254 

2022

 

 

 

 

 

42,858 

2023

 

 

 

 

 

41,462 

2024 and thereafter

 

 

 

 

 

157,734 



 

 

 

 

 

379,003 

Less: Amount representing interest

 

 

 

 

 

(59,178)

Asset-backed notes

 

 

 

 

$

319,825 



Series 2018-2 Asset-Backed Notes [Member] | Asset Backed Notes [Member]  
Schedule Of Maturities Of Long-Term Debt



 

 

 

 

 

 



 

 

 

 

 

 

2019

 

 

 

 

$

48,300 

2020

 

 

 

 

 

46,799 

2021

 

 

 

 

 

45,297 

2022

 

 

 

 

 

43,796 

2023

 

 

 

 

 

42,295 

2024 and thereafter

 

 

 

 

 

180,397 



 

 

 

 

 

406,884 

Less: Amount representing interest

 

 

 

 

 

(71,971)

Asset-backed notes

 

 

 

 

$

334,913 



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



 

 

 

 

 

 



 

 

 

 

 

 

2019

 

 

 

 

$

1,486 



 

 

 

 

 

1,486 

Less: Amount representing interest

 

 

 

 

 

(30)

Term loans held by VIE

 

 

 

 

$

1,456