XML 25 R5.htm IDEA: XBRL DOCUMENT v3.22.0.1
Consolidated Statements of Comprehensive Income - USD ($)
shares in Millions, $ in Millions
12 Months Ended
Dec. 31, 2021
Dec. 31, 2020
Dec. 31, 2019
Revenues      
Lease revenue $ 1,140.5 $ 1,087.5 $ 1,088.5
MarineOperatingRevenue 19.1 15.6 8.2
Other revenue 97.8 106.1 105.4
Total Revenues 1,257.4 1,209.2 1,202.1
Expenses      
Maintenance Expense 297.1 315.5 314.4
Marine operating expense 17.5 19.7 18.9
Depreciation 364.4 330.5 321.3
Operating Lease, Expense 39.2 49.3 54.4
Other operating expense 44.0 35.3 31.3
Selling, general and administrative 198.3 172.0 180.4
Total Expenses 960.5 922.3 920.7
Other Income (Expense)      
Net gain on asset dispositions 105.9 41.7 51.6
Interest expense, net (204.0) (190.3) (180.5)
Other (expense) income (3.7) (13.0) (7.3)
Income before Income Taxes and Share of Affiliates’ Earnings 195.1 125.3 145.2
Income Taxes (53.2) (37.3) (40.9)
Share of Affiliates’ Earnings (net of tax) 1.2 62.2 76.5
Income from continuing operations 143.1 150.2 180.8
Total Discontinued Operations, Net of Taxes 0.0 1.1 30.4
Net Income 143.1 151.3 211.2
Other Comprehensive Income, net of taxes      
Other Comprehensive Income (Loss), Foreign Currency Transaction and Translation Gain (Loss) Arising During Period, Net of Tax (51.7) 24.4 (10.1)
Other Comprehensive Income (Loss), Unrealized Gain (Loss) on Derivatives Arising During Period, Net of Tax 1.9 (4.5) 3.9
Post-retirement benefit plans 26.7 6.2 7.2
Other comprehensive income (loss)   26.1 1.0
Comprehensive Income $ 120.0 $ 177.4 $ 212.2
Income (Loss) from Continuing Operations, Per Basic Share $ 4.04 $ 4.30 $ 5.07
Discontinued Operation, Gain (Loss) on Disposal of Discontinued Operation, Net of Tax, Per Basic Share 0 0.03 0.85
Share Data      
Basic earnings per share (in dollars per share) $ 4.04 $ 4.33 $ 5.92
Average number of common shares (in shares) 35.4 35.0 35.7
Income (Loss) from Continuing Operations, Per Diluted Share $ 3.98 $ 4.24 $ 4.97
Diluted earnings per share (in dollars per share) 3.98 4.27 5.81
Discontinued Operation, Gain (Loss) on Disposal of Discontinued Operation, Net of Tax, Per Diluted Share $ 0 $ 0.03 $ 0.84
Average number of common shares and common share equivalents (in shares) 36.0 35.4 36.4