|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2012 | 2011 | 2012 | 2011 | ||||||||||||
(in millions) | |||||||||||||||
Acquisitions: | |||||||||||||||
Total cost | $ | 5.5 | $ | 32.8 | $ | 7.5 | $ | 56.4 | |||||||
Net cash paid | $ | 4.9 | $ | 27.2 | $ | 4.9 | $ | 42.5 | |||||||
Goodwill recorded | $ | 3.2 | $ | 22.3 | $ | 4.0 | $ | 29.3 | |||||||
Divestitures: | |||||||||||||||
Proceeds | $ | — | $ | — | $ | 2.1 | $ | 8.3 | |||||||
Gain recognized | $ | — | $ | — | $ | 1.5 | $ | 0.7 | |||||||
Goodwill charged off | $ | — | $ | — | $ | 0.1 | $ | 1.0 |
|
Fair Value Measurement as of September 30, 2012 | ||||||||||||||||
(in millions) | ||||||||||||||||
Level 1 | Level 2 | Level 3 | Total | |||||||||||||
Assets: | ||||||||||||||||
Cash equivalents | $ | 200.6 | $ | — | $ | — | $ | 200.6 | ||||||||
Restricted cash | 234.8 | — | — | 234.8 | ||||||||||||
Equity call agreement with TRIP Holdings equity investor1 | — | — | 0.2 | 0.2 | ||||||||||||
Fuel derivative instruments1 | — | 0.4 | — | 0.4 | ||||||||||||
Total assets | $ | 435.4 | $ | 0.4 | $ | 0.2 | $ | 436.0 | ||||||||
Liabilities: | ||||||||||||||||
Interest rate hedges:2 | ||||||||||||||||
Wholly-owned subsidiary | $ | — | $ | 41.9 | $ | — | $ | 41.9 | ||||||||
TRIP Holdings | — | 5.6 | — | 5.6 | ||||||||||||
Equity put agreement with TRIP Holdings equity investor3 | — | — | 1.2 | 1.2 | ||||||||||||
Total liabilities | $ | — | $ | 47.5 | $ | 1.2 | $ | 48.7 | ||||||||
Fair Value Measurement as of December 31, 2011 | ||||||||||||||||
(in millions) | ||||||||||||||||
Level 1 | Level 2 | Level 3 | Total | |||||||||||||
Assets: | ||||||||||||||||
Cash equivalents | $ | 246.6 | $ | — | $ | — | $ | 246.6 | ||||||||
Restricted cash | 240.3 | — | — | 240.3 | ||||||||||||
Equity call agreement with TRIP Holdings equity investor1 | — | — | 0.7 | 0.7 | ||||||||||||
Total assets | $ | 486.9 | $ | — | $ | 0.7 | $ | 487.6 | ||||||||
Liabilities: | ||||||||||||||||
Interest rate hedges:2 | ||||||||||||||||
Wholly-owned subsidiary | $ | — | $ | 48.9 | $ | — | $ | 48.9 | ||||||||
TRIP Holdings | — | 4.8 | — | 4.8 | ||||||||||||
Equity put agreement with TRIP Holdings equity investor3 | — | — | 3.1 | 3.1 | ||||||||||||
Fuel derivative instruments2 | — | 0.1 | — | 0.1 | ||||||||||||
Total liabilities | $ | — | $ | 53.8 | $ | 3.1 | $ | 56.9 |
September 30, 2012 | December 31, 2011 | |||||||||||||||
Carrying Value | Estimated Fair Value | Carrying Value | Estimated Fair Value | |||||||||||||
(in millions) | ||||||||||||||||
Recourse: | ||||||||||||||||
Convertible subordinated notes | $ | 450.0 | $ | 465.7 | $ | 450.0 | $ | 439.4 | ||||||||
Less: unamortized discount | (90.7 | ) | (99.8 | ) | ||||||||||||
359.3 | 350.2 | |||||||||||||||
Capital lease obligations | 46.5 | 46.5 | 48.6 | 48.6 | ||||||||||||
Term loan | 51.4 | 54.5 | 54.7 | 55.7 | ||||||||||||
Other | 5.1 | 5.1 | 4.2 | 4.2 | ||||||||||||
462.3 | 571.8 | 457.7 | 547.9 | |||||||||||||
Non-recourse: | ||||||||||||||||
2006 secured railcar equipment notes | 259.1 | 287.2 | 269.3 | 278.5 | ||||||||||||
Promissory notes | 445.5 | 431.2 | 465.5 | 448.6 | ||||||||||||
2009 secured railcar equipment notes | 211.6 | 251.8 | 218.4 | 228.6 | ||||||||||||
2010 secured railcar equipment notes | 345.0 | 371.6 | 354.3 | 333.1 | ||||||||||||
TILC warehouse facility | 385.7 | 385.7 | 308.5 | 308.5 | ||||||||||||
TRIP Holdings senior secured notes | 61.2 | 62.5 | 61.2 | 61.6 | ||||||||||||
TRIP Master Funding secured railcar equipment notes | 807.7 | 913.7 | 840.0 | 834.9 | ||||||||||||
2,515.8 | 2,703.7 | 2,517.2 | 2,493.8 | |||||||||||||
Total | $ | 2,978.1 | $ | 3,275.5 | $ | 2,974.9 | $ | 3,041.7 |
|
Revenues | Operating Profit (Loss) | |||||||||||||||
External | Intersegment | Total | ||||||||||||||
(in millions) | ||||||||||||||||
Rail Group | $ | 328.3 | $ | 129.6 | $ | 457.9 | $ | 35.2 | ||||||||
Construction Products Group | 148.2 | 6.1 | 154.3 | 12.7 | ||||||||||||
Inland Barge Group | 166.5 | — | 166.5 | 26.9 | ||||||||||||
Energy Equipment Group | 131.0 | 4.6 | 135.6 | 9.5 | ||||||||||||
Railcar Leasing and Management Services Group | 159.3 | 0.6 | 159.9 | 85.1 | ||||||||||||
All Other | 4.2 | 20.4 | 24.6 | (2.0 | ) | |||||||||||
Corporate | — | — | — | (12.4 | ) | |||||||||||
Eliminations – Lease subsidiary | — | (125.9 | ) | (125.9 | ) | (14.1 | ) | |||||||||
Eliminations – Other | — | (35.4 | ) | (35.4 | ) | 1.0 | ||||||||||
Consolidated Total | $ | 937.5 | $ | — | $ | 937.5 | $ | 141.9 |
Revenues | Operating Profit (Loss) | |||||||||||||||
External | Intersegment | Total | ||||||||||||||
(in millions) | ||||||||||||||||
Rail Group | $ | 227.7 | $ | 93.2 | $ | 320.9 | $ | 18.2 | ||||||||
Construction Products Group | 161.1 | 3.7 | 164.8 | 17.8 | ||||||||||||
Inland Barge Group | 143.2 | — | 143.2 | 26.0 | ||||||||||||
Energy Equipment Group | 107.3 | 4.3 | 111.6 | (1.9 | ) | |||||||||||
Railcar Leasing and Management Services Group | 147.4 | — | 147.4 | 64.2 | ||||||||||||
All Other | 4.4 | 13.6 | 18.0 | (0.3 | ) | |||||||||||
Corporate | — | — | — | (11.5 | ) | |||||||||||
Eliminations – Lease subsidiary | — | (87.9 | ) | (87.9 | ) | (8.1 | ) | |||||||||
Eliminations – Other | — | (26.9 | ) | (26.9 | ) | 1.0 | ||||||||||
Consolidated Total | $ | 791.1 | $ | — | $ | 791.1 | $ | 105.4 |
Revenues | Operating Profit (Loss) | |||||||||||||||
External | Intersegment | Total | ||||||||||||||
(in millions) | ||||||||||||||||
Rail Group | $ | 1,049.7 | $ | 392.2 | $ | 1,441.9 | $ | 128.3 | ||||||||
Construction Products Group | 449.4 | 16.7 | 466.1 | 38.7 | ||||||||||||
Inland Barge Group | 509.8 | — | 509.8 | 93.5 | ||||||||||||
Energy Equipment Group | 377.7 | 13.6 | 391.3 | 9.7 | ||||||||||||
Railcar Leasing and Management Services Group | 493.7 | 2.7 | 496.4 | 228.0 | ||||||||||||
All Other | 10.9 | 50.2 | 61.1 | (7.1 | ) | |||||||||||
Corporate | — | — | — | (33.6 | ) | |||||||||||
Eliminations – Lease subsidiary | — | (380.8 | ) | (380.8 | ) | (37.2 | ) | |||||||||
Eliminations – Other | — | (94.6 | ) | (94.6 | ) | (1.1 | ) | |||||||||
Consolidated Total | $ | 2,891.2 | $ | — | $ | 2,891.2 | $ | 419.2 |
Revenues | Operating Profit (Loss) | |||||||||||||||
External | Intersegment | Total | ||||||||||||||
(in millions) | ||||||||||||||||
Rail Group | $ | 556.0 | $ | 265.4 | $ | 821.4 | $ | 42.9 | ||||||||
Construction Products Group | 439.2 | 8.5 | 447.7 | 42.2 | ||||||||||||
Inland Barge Group | 398.9 | — | 398.9 | 66.8 | ||||||||||||
Energy Equipment Group | 335.6 | 12.2 | 347.8 | 9.8 | ||||||||||||
Railcar Leasing and Management Services Group | 395.4 | — | 395.4 | 178.6 | ||||||||||||
All Other | 8.5 | 36.9 | 45.4 | (0.8 | ) | |||||||||||
Corporate | — | — | — | (30.6 | ) | |||||||||||
Eliminations – Lease subsidiary | — | (252.8 | ) | (252.8 | ) | (23.3 | ) | |||||||||
Eliminations – Other | — | (70.2 | ) | (70.2 | ) | 0.7 | ||||||||||
Consolidated Total | $ | 2,133.6 | $ | — | $ | 2,133.6 | $ | 286.3 |
|
September 30, 2012 | ||||||||||||||||
Leasing Group | ||||||||||||||||
Wholly- Owned Subsidiaries | TRIP Holdings | Manufacturing/ Corporate | Total | |||||||||||||
(in millions, unaudited) | ||||||||||||||||
Cash and cash equivalents | $ | 5.0 | $ | — | $ | 307.2 | $ | 312.2 | ||||||||
Property, plant, and equipment, net | $ | 3,175.3 | $ | 1,127.1 | $ | 516.6 | $ | 4,819.0 | ||||||||
Net deferred profit on railcars sold to the Leasing Group | (352.8 | ) | (182.5 | ) | — | (535.3 | ) | |||||||||
$ | 2,822.5 | $ | 944.6 | $ | 516.6 | $ | 4,283.7 | |||||||||
Restricted cash | $ | 175.8 | $ | 59.0 | $ | — | $ | 234.8 | ||||||||
Debt: | ||||||||||||||||
Recourse | $ | 97.9 | $ | — | $ | 455.1 | $ | 553.0 | ||||||||
Less: unamortized discount | — | — | (90.7 | ) | (90.7 | ) | ||||||||||
97.9 | — | 364.4 | 462.3 | |||||||||||||
Non-recourse | 1,646.9 | 977.7 | — | 2,624.6 | ||||||||||||
Less: non-recourse debt owned by Trinity | — | (108.8 | ) | — | (108.8 | ) | ||||||||||
Total debt | $ | 1,744.8 | $ | 868.9 | $ | 364.4 | $ | 2,978.1 | ||||||||
Net deferred tax liabilities | $ | 622.4 | $ | 5.1 | $ | (84.5 | ) | $ | 543.0 |
December 31, 2011 | ||||||||||||||||
Leasing Group | ||||||||||||||||
Wholly- Owned Subsidiaries | TRIP Holdings | Manufacturing/ Corporate | Total | |||||||||||||
(in millions) | ||||||||||||||||
Cash and cash equivalents | $ | 3.2 | $ | — | $ | 347.9 | $ | 351.1 | ||||||||
Property, plant, and equipment, net | $ | 3,066.0 | $ | 1,135.0 | $ | 510.0 | $ | 4,711.0 | ||||||||
Net deferred profit on railcars sold to the Leasing Group | (344.5 | ) | (187.0 | ) | — | (531.5 | ) | |||||||||
$ | 2,721.5 | $ | 948.0 | $ | 510.0 | $ | 4,179.5 | |||||||||
Restricted cash | $ | 165.7 | $ | 74.6 | $ | — | $ | 240.3 | ||||||||
Debt: | ||||||||||||||||
Recourse | $ | 103.3 | $ | — | $ | 454.2 | $ | 557.5 | ||||||||
Less: unamortized discount | — | — | (99.8 | ) | (99.8 | ) | ||||||||||
103.3 | — | 354.4 | 457.7 | |||||||||||||
Non-recourse | 1,616.0 | 1,010.0 | — | 2,626.0 | ||||||||||||
Less: non-recourse debt owned by Trinity | — | (108.8 | ) | — | (108.8 | ) | ||||||||||
Total debt | $ | 1,719.3 | $ | 901.2 | $ | 354.4 | $ | 2,974.9 | ||||||||
Net deferred tax liabilities | $ | 582.4 | $ | 4.7 | $ | (152.4 | ) | $ | 434.7 |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||
2012 | 2011 | Percent Change | 2012 | 2011 | Percent Change | |||||||||||||||||
($ in millions) | ($ in millions) | |||||||||||||||||||||
Revenues: | ||||||||||||||||||||||
Wholly owned subsidiaries: | ||||||||||||||||||||||
Leasing and management | $ | 106.4 | $ | 94.6 | 12.5 | % | $ | 306.9 | $ | 277.8 | 10.5 | % | ||||||||||
Railcar sales(1) | 23.4 | 23.6 | * | 100.5 | 30.2 | * | ||||||||||||||||
129.8 | 118.2 | 9.8 | 407.4 | 308.0 | 32.3 | |||||||||||||||||
TRIP Holdings: | ||||||||||||||||||||||
Leasing and management | 30.1 | 29.2 | 3.1 | 89.0 | 87.4 | 1.8 | ||||||||||||||||
Railcar sales(1) | — | — | — | — | — | — | ||||||||||||||||
30.1 | 29.2 | 3.1 | 89.0 | 87.4 | 1.8 | |||||||||||||||||
Total revenues | $ | 159.9 | $ | 147.4 | 8.5 | $ | 496.4 | $ | 395.4 | 25.5 | ||||||||||||
Operating Profit: | ||||||||||||||||||||||
Wholly owned subsidiaries: | ||||||||||||||||||||||
Leasing and management | $ | 47.1 | $ | 40.3 | $ | 134.2 | $ | 116.3 | ||||||||||||||
Railcar sales(1): | ||||||||||||||||||||||
Railcars owned one year or less at the time of sale | 4.3 | 4.9 | 20.7 | 7.9 | ||||||||||||||||||
Railcars owned more than one year at the time of sale | 15.9 | 1.6 | 21.6 | 3.0 | ||||||||||||||||||
67.3 | 46.8 | 176.5 | 127.2 | |||||||||||||||||||
TRIP Holdings: | ||||||||||||||||||||||
Leasing and management | 16.7 | 17.4 | 50.8 | 51.3 | ||||||||||||||||||
Railcar sales(1): | ||||||||||||||||||||||
Railcars owned one year or less at the time of sale | — | — | — | — | ||||||||||||||||||
Railcars owned more than one year at the time of sale | 1.1 | — | 0.7 | 0.1 | ||||||||||||||||||
17.8 | 17.4 | 51.5 | 51.4 | |||||||||||||||||||
Total operating profit | $ | 85.1 | $ | 64.2 | $ | 228.0 | $ | 178.6 | ||||||||||||||
Operating profit margin: | ||||||||||||||||||||||
Leasing and management | 46.7 | % | 46.6 | % | 46.7 | % | 45.9 | % | ||||||||||||||
Railcar sales(1) | * | * | * | * | ||||||||||||||||||
Total operating profit margin | 53.2 | 43.6 | 45.9 | 45.2 | ||||||||||||||||||
Interest and rent expense(2): | ||||||||||||||||||||||
Rent expense | $ | 12.7 | $ | 12.1 | $ | 38.2 | $ | 36.4 | ||||||||||||||
Interest expense: | ||||||||||||||||||||||
Wholly-owned subsidiaries | $ | 24.3 | $ | 24.8 | $ | 73.2 | $ | 75.4 | ||||||||||||||
TRIP Holdings: | ||||||||||||||||||||||
External | 15.0 | 15.3 | 45.2 | 37.6 | ||||||||||||||||||
Intercompany | 3.3 | 3.2 | 9.8 | 3.2 | ||||||||||||||||||
18.3 | 18.5 | 55.0 | 40.8 | |||||||||||||||||||
Total interest expense | $ | 42.6 | $ | 43.3 | $ | 128.2 | $ | 116.2 |
(1) | Effective December 31, 2011, the Company adopted the emerging industry policy of recognizing revenue from the sales of railcars from the lease fleet on a gross basis in leasing revenues and cost of revenues if the railcar has been owned by the lease fleet for one year or less at the time of sale. Sales of railcars from the lease fleet which have been owned by the lease fleet for more than one year are recognized as a net gain or loss from the disposal of a long-term asset. Prior year reported balances have been reclassified to conform to this policy. |
(2) | Rent expense is a component of operating profit. Interest expense is not a component of operating profit and includes the effect of hedges. Intercompany interest expense arises from Trinity’s ownership of a portion of TRIP Holdings’ Senior Secured Notes and is eliminated in consolidation. See Note 11 Debt. |
Remaining three months of 2012 | 2013 | 2014 | 2015 | 2016 | Thereafter | Total | ||||||||||||||||||||||
(in millions) | ||||||||||||||||||||||||||||
Wholly-owned subsidiaries | $ | 73.5 | $ | 261.0 | $ | 210.7 | $ | 167.0 | $ | 128.6 | $ | 268.8 | $ | 1,109.6 | ||||||||||||||
TRIP Holdings | 24.8 | 85.5 | 64.1 | 52.3 | 43.2 | 70.1 | 340.0 | |||||||||||||||||||||
$ | 98.3 | $ | 346.5 | $ | 274.8 | $ | 219.3 | $ | 171.8 | $ | 338.9 | $ | 1,449.6 |
Remaining three months of 2012 | 2013 | 2014 | 2015 | 2016 | Thereafter | Total | ||||||||||||||||||||||
(in millions) | ||||||||||||||||||||||||||||
Future operating lease obligations of Trusts’ railcars | $ | 11.4 | $ | 45.6 | $ | 44.8 | $ | 43.1 | $ | 40.1 | $ | 341.3 | $ | 526.3 | ||||||||||||||
Future contractual minimum rental revenues of Trusts’ railcars | $ | 15.7 | $ | 51.1 | $ | 36.4 | $ | 28.2 | $ | 19.9 | $ | 37.0 | $ | 188.3 |
Remaining three months of 2012 | 2013 | 2014 | 2015 | 2016 | Thereafter | Total | ||||||||||||||||||||||
(in millions) | ||||||||||||||||||||||||||||
Future operating lease obligations | $ | 2.4 | $ | 9.5 | $ | 9.4 | $ | 9.4 | $ | 9.3 | $ | 38.4 | $ | 78.4 | ||||||||||||||
Future contractual minimum rental revenues | $ | 2.9 | $ | 11.5 | $ | 10.9 | $ | 6.8 | $ | 5.9 | $ | 8.2 | $ | 46.2 |
|
September 30, 2012 | December 31, 2011 | |||||||
(in millions) | ||||||||
Capital contributions | $ | 47.3 | $ | 47.3 | ||||
Equity purchased from investors | 44.8 | 44.8 | ||||||
92.1 | 92.1 | |||||||
Equity in earnings | 10.7 | 12.0 | ||||||
Equity in unrealized losses on derivative financial instruments | — | (1.3 | ) | |||||
Distributions | (7.0 | ) | (7.0 | ) | ||||
Deferred broker fees | (0.4 | ) | (0.6 | ) | ||||
$ | 95.4 | $ | 95.2 |
|
Included in accompanying balance sheet at September 30, 2012 | |||||||||||||||||||
Notional Amount | Interest Rate(1) | Liability | AOCL – loss/ (income) | Noncontrolling Interest | |||||||||||||||
(in millions, except %) | |||||||||||||||||||
Expired hedges: | |||||||||||||||||||
2006 secured railcar equipment notes | $ | 200.0 | 4.87 | % | $ | — | $ | (2.0 | ) | $ | — | ||||||||
Promissory notes | $ | 370.0 | 5.34 | % | $ | — | $ | 8.1 | $ | — | |||||||||
TRIP Holdings | $ | 788.5 | 3.60 | % | $ | — | $ | 20.8 | $ | 15.6 | |||||||||
Open hedges: | |||||||||||||||||||
TRIP Master Funding secured railcar equipment notes | $ | 81.1 | 2.62 | % | $ | 5.6 | $ | 3.2 | $ | 2.3 | |||||||||
Promissory notes | $ | 451.7 | 4.13 | % | $ | 41.9 | $ | 40.5 | $ | — |
(1) | Weighted average fixed interest rate |
Effect on interest expense – increase/(decrease) | ||||||||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | Expected effect during next twelve months(1) | ||||||||||||||||||
2012 | 2011 | 2012 | 2011 | |||||||||||||||||
(in millions) | ||||||||||||||||||||
Expired hedges: | ||||||||||||||||||||
2006 secured railcar equipment notes | $ | (0.1 | ) | $ | (0.1 | ) | $ | (0.3 | ) | $ | (0.3 | ) | $ | (0.3 | ) | |||||
Promissory notes | $ | 0.8 | $ | 0.9 | $ | 2.5 | $ | 2.7 | $ | 3.2 | ||||||||||
TRIP Holdings | $ | 1.5 | $ | 1.8 | $ | 4.5 | $ | 15.9 | $ | 5.9 | ||||||||||
Open hedges: | ||||||||||||||||||||
TRIP Master Funding secured railcar equipment notes | $ | 0.5 | $ | 0.5 | $ | 1.5 | $ | 0.5 | $ | 1.8 | ||||||||||
Promissory notes | $ | 4.3 | $ | 4.6 | $ | 12.7 | $ | 14.3 | $ | 17.0 |
(1) | Based on fair value as of September 30, 2012 |
Effect on operating income – increase/(decrease) | ||||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2012 | 2011 | 2012 | 2011 | |||||||||||||
(in millions) | ||||||||||||||||
Fuel hedges(1) | ||||||||||||||||
Effect of mark to market valuation | $ | 0.6 | $ | (0.2 | ) | $ | 0.6 | $ | 0.0 | |||||||
Settlements | 0.0 | 0.2 | 0.0 | 0.3 | ||||||||||||
$ | 0.6 | $ | — | $ | 0.6 | $ | 0.3 | |||||||||
Foreign exchange hedges(2) | $ | — | $ | 0.6 | $ | (0.4 | ) | $ | 0.0 |
(1) | Included in cost of revenues in the accompanying consolidated statement of operations |
(2) | Included in other, net in the accompanying consolidated statement of operations |
|
September 30, 2012 | December 31, 2011 | |||||||
(as reported) | ||||||||
(in millions) | ||||||||
Manufacturing/Corporate: | ||||||||
Land | $ | 40.2 | $ | 41.6 | ||||
Buildings and improvements | 438.6 | 429.7 | ||||||
Machinery and other | 764.1 | 758.7 | ||||||
Construction in progress | 35.6 | 12.8 | ||||||
1,278.5 | 1,242.8 | |||||||
Less accumulated depreciation | (761.9 | ) | (732.8 | ) | ||||
516.6 | 510.0 | |||||||
Leasing: | ||||||||
Wholly-owned subsidiaries: | ||||||||
Machinery and other | 9.6 | 9.6 | ||||||
Equipment on lease | 3,611.4 | 3,429.3 | ||||||
3,621.0 | 3,438.9 | |||||||
Less accumulated depreciation | (445.7 | ) | (372.9 | ) | ||||
3,175.3 | 3,066.0 | |||||||
TRIP Holdings: | ||||||||
Equipment on lease | 1,272.3 | 1,257.7 | ||||||
Less accumulated depreciation | (145.2 | ) | (122.7 | ) | ||||
1,127.1 | 1,135.0 | |||||||
Net deferred profit on railcars sold to the Leasing Group | ||||||||
Sold to wholly-owned subsidiaries | (352.8 | ) | (344.5 | ) | ||||
Sold to TRIP Holdings | (182.5 | ) | (187.0 | ) | ||||
$ | 4,283.7 | $ | 4,179.5 |
|
September 30, 2012 | December 31, 2011 | |||||||
(as reported) | ||||||||
(in millions) | ||||||||
Rail Group | $ | 122.5 | $ | 122.5 | ||||
Construction Products Group | 94.6 | 90.7 | ||||||
Energy Equipment Group | 10.9 | 10.9 | ||||||
Railcar Leasing and Management Services Group | 1.8 | 1.8 | ||||||
$ | 229.8 | $ | 225.9 |
|
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2012 | 2011 | 2012 | 2011 | |||||||||||||
(in millions) | ||||||||||||||||
Beginning balance | $ | 13.8 | $ | 12.0 | $ | 13.5 | $ | 13.2 | ||||||||
Warranty costs incurred | (1.1 | ) | (1.6 | ) | (5.0 | ) | (4.3 | ) | ||||||||
Warranty originations and revisions | 2.6 | 2.1 | 7.8 | 4.6 | ||||||||||||
Warranty expirations | (0.6 | ) | (0.9 | ) | (1.6 | ) | (1.9 | ) | ||||||||
Ending balance | $ | 14.7 | $ | 11.6 | $ | 14.7 | $ | 11.6 |
|
September 30, 2012 | December 31, 2011 | |||||||
(as reported) | ||||||||
(in millions) | ||||||||
Manufacturing/Corporate – Recourse: | ||||||||
Revolving credit facility | $ | — | $ | — | ||||
Convertible subordinated notes | 450.0 | 450.0 | ||||||
Less: unamortized discount | (90.7 | ) | (99.8 | ) | ||||
359.3 | 350.2 | |||||||
Other | 5.1 | 4.2 | ||||||
364.4 | 354.4 | |||||||
Leasing – Recourse: | ||||||||
Capital lease obligations | 46.5 | 48.6 | ||||||
Term loan | 51.4 | 54.7 | ||||||
97.9 | 103.3 | |||||||
Total recourse debt | 462.3 | 457.7 | ||||||
Leasing – Non-recourse: | ||||||||
2006 secured railcar equipment notes | 259.1 | 269.3 | ||||||
Promissory notes | 445.5 | 465.5 | ||||||
2009 secured railcar equipment notes | 211.6 | 218.4 | ||||||
2010 secured railcar equipment notes | 345.0 | 354.3 | ||||||
TILC warehouse facility | 385.7 | 308.5 | ||||||
TRIP Holdings senior secured notes: | ||||||||
Total outstanding | 170.0 | 170.0 | ||||||
Less: owned by Trinity | (108.8 | ) | (108.8 | ) | ||||
61.2 | 61.2 | |||||||
TRIP Master Funding secured railcar equipment notes | 807.7 | 840.0 | ||||||
Total non–recourse debt | 2,515.8 | 2,517.2 | ||||||
Total debt | $ | 2,978.1 | $ | 2,974.9 |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2012 | 2011 | 2012 | 2011 | |||||||||||||
(in millions) | ||||||||||||||||
Coupon rate interest | $ | 4.4 | $ | 4.4 | $ | 13.1 | $ | 13.1 | ||||||||
Amortized debt discount | 3.1 | 2.9 | 9.1 | 8.4 | ||||||||||||
$ | 7.5 | $ | 7.3 | $ | 22.2 | $ | 21.5 |
Remaining three months of 2012 | 2013 | 2014 | 2015 | 2016 | Thereafter | |||||||||||||||||||
(in millions) | ||||||||||||||||||||||||
Recourse: | ||||||||||||||||||||||||
Manufacturing/Corporate | $ | 0.3 | $ | 1.7 | $ | 2.4 | $ | 0.2 | $ | 0.2 | $ | 450.3 | ||||||||||||
Leasing – capital lease obligations (Note 5) | 0.7 | 2.9 | 3.1 | 3.3 | 3.5 | 33.0 | ||||||||||||||||||
Leasing – term loan (Note 5) | 0.7 | 3.0 | 3.2 | 3.4 | 41.1 | — | ||||||||||||||||||
Non-recourse – leasing (Note 5): | ||||||||||||||||||||||||
2006 secured railcar equipment notes | 3.3 | 15.1 | 16.9 | 18.6 | 21.9 | 183.3 | ||||||||||||||||||
Promissory notes | 21.3 | 28.5 | 25.4 | 22.7 | 347.6 | — | ||||||||||||||||||
2009 secured railcar equipment notes | 2.4 | 10.2 | 9.9 | 9.6 | 6.5 | 173.0 | ||||||||||||||||||
2010 secured railcar equipment notes | 3.5 | 14.6 | 14.0 | 15.3 | 15.0 | 282.6 | ||||||||||||||||||
TILC warehouse facility | 2.0 | 10.7 | 5.9 | — | — | — | ||||||||||||||||||
TRIP Holdings senior secured notes: | ||||||||||||||||||||||||
Total outstanding | — | — | 170.0 | — | — | — | ||||||||||||||||||
Less: owned by Trinity | — | — | (108.8 | ) | — | — | — | |||||||||||||||||
61.2 | ||||||||||||||||||||||||
TRIP Master Funding secured railcar equipment notes | 9.9 | 41.0 | 40.1 | 35.7 | 29.3 | 651.7 | ||||||||||||||||||
Facility termination payments - TILC warehouse facility | — | 122.4 | 244.7 | — | — | — | ||||||||||||||||||
Total principal payments | $ | 44.1 | $ | 250.1 | $ | 426.8 | $ | 108.8 | $ | 465.1 | $ | 1,773.9 |
|
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2012 | 2011 | 2012 | 2011 | |||||||||||||
(in millions) | ||||||||||||||||
Foreign currency exchange transactions | $ | (0.4 | ) | $ | 3.0 | $ | (1.8 | ) | $ | 3.1 | ||||||
Gain on equity investments | (0.2 | ) | (0.1 | ) | (0.3 | ) | (0.6 | ) | ||||||||
Other | (0.8 | ) | 2.4 | (2.3 | ) | 1.7 | ||||||||||
Other, net | $ | (1.4 | ) | $ | 5.3 | $ | (4.4 | ) | $ | 4.2 |
|
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||
2012 | 2011 | 2012 | 2011 | |||||||||
Statutory rate | 35.0 | % | 35.0 | % | 35.0 | % | 35.0 | % | ||||
State taxes | 2.0 | 3.2 | 2.0 | 2.8 | ||||||||
Tax settlements | 0.0 | 0.0 | (0.8 | ) | 0.0 | |||||||
Changes in tax reserves | (1.6 | ) | (0.9 | ) | (0.6 | ) | 0.3 | |||||
Foreign tax adjustments | (1.0 | ) | 2.1 | (0.6 | ) | 0.3 | ||||||
Other, net | (0.2 | ) | 0.6 | (0.1 | ) | 1.2 | ||||||
Effective rate | 34.2 | % | 40.0 | % | 34.9 | % | 39.6 | % |
Nine Months Ended September 30, | ||||||||
2012 | 2011 | |||||||
(in millions) | ||||||||
Beginning balance | $ | 52.5 | $ | 36.8 | ||||
Additions for tax positions related to the current year | 3.1 | 2.9 | ||||||
Additions for tax positions of prior years | — | 15.1 | ||||||
Reductions for tax positions of prior years | (1.1 | ) | (0.1 | ) | ||||
Settlements | (3.4 | ) | (3.5 | ) | ||||
Expiration of statute of limitations | (0.8 | ) | (0.5 | ) | ||||
Ending balance | $ | 50.3 | $ | 50.7 |
|
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2012 | 2011 | 2012 | 2011 | |||||||||||||
(in millions) | ||||||||||||||||
Service cost | $ | 0.2 | $ | 0.2 | $ | 0.6 | $ | 0.7 | ||||||||
Interest | 4.9 | 4.9 | 14.6 | 14.7 | ||||||||||||
Expected return on plan assets | (5.7 | ) | (5.7 | ) | (17.1 | ) | (17.1 | ) | ||||||||
Actuarial loss | 0.7 | 0.4 | 2.5 | 1.4 | ||||||||||||
Prior service cost | 0.1 | 0.1 | 0.1 | 0.1 | ||||||||||||
Defined benefit expense | 0.2 | (0.1 | ) | 0.7 | (0.2 | ) | ||||||||||
Profit sharing | 3.1 | 1.9 | 8.9 | 6.4 | ||||||||||||
Net expense | $ | 3.3 | $ | 1.8 | $ | 9.6 | $ | 6.2 |
|
Currency translation adjustments | Unrealized loss on derivative financial instruments | Funded status of pension liability | Accumulated Other Comprehensive Loss | |||||||||||||
(in millions) | ||||||||||||||||
Balance at December 31, 2011 | $ | (17.1 | ) | $ | (46.2 | ) | $ | (70.7 | ) | $ | (134.0 | ) | ||||
Other comprehensive income | 0.6 | 6.3 | 1.6 | 8.5 | ||||||||||||
Balance at September 30, 2012, net of tax expense (benefit) of $0.2, $(30.6), $(40.7) and $(71.1) | $ | (16.5 | ) | $ | (39.9 | ) | $ | (69.1 | ) | $ | (125.5 | ) |
|
|
Three Months Ended September 30, 2012 | Three Months Ended September 30, 2011 | |||||||||||||||||||||
(in millions, except per share amounts) | ||||||||||||||||||||||
Income (Loss) | Average Shares | EPS | Income (Loss) | Average Shares | EPS | |||||||||||||||||
Net income attributable to Trinity Industries, Inc. | $ | 63.2 | $ | 31.9 | ||||||||||||||||||
Unvested restricted share participation | (2.1 | ) | (1.0 | ) | ||||||||||||||||||
Net income attributable to Trinity Industries, Inc. – basic | 61.1 | 76.5 | $ | 0.80 | 30.9 | 77.7 | $ | 0.40 | ||||||||||||||
Effect of dilutive securities: | ||||||||||||||||||||||
Stock options | — | 0.2 | — | 0.2 | ||||||||||||||||||
Net income attributable to Trinity Industries, Inc. – diluted | $ | 61.1 | 76.7 | $ | 0.80 | $ | 30.9 | 77.9 | $ | 0.40 |
Nine Months Ended September 30, 2012 | Nine Months Ended September 30, 2011 | |||||||||||||||||||||
(in millions, except per share amounts) | ||||||||||||||||||||||
Income (Loss) | Average Shares | EPS | Income (Loss) | Average Shares | EPS | |||||||||||||||||
Net income attributable to Trinity Industries, Inc. | $ | 183.9 | $ | 86.1 | ||||||||||||||||||
Unvested restricted share participation | (6.1 | ) | (2.9 | ) | ||||||||||||||||||
Net income attributable to Trinity Industries, Inc. – basic | 177.8 | 77.3 | $ | 2.30 | 83.2 | 77.4 | $ | 1.07 | ||||||||||||||
Effect of dilutive securities: | ||||||||||||||||||||||
Stock options | — | 0.2 | — | 0.3 | ||||||||||||||||||
Net income attributable to Trinity Industries, Inc. – diluted | $ | 177.8 | 77.5 | $ | 2.29 | $ | 83.2 | 77.7 | $ | 1.07 |
|
|
|
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2012 | 2011 | 2012 | 2011 | ||||||||||||
(in millions) | |||||||||||||||
Acquisitions: | |||||||||||||||
Total cost | $ | 5.5 | $ | 32.8 | $ | 7.5 | $ | 56.4 | |||||||
Net cash paid | $ | 4.9 | $ | 27.2 | $ | 4.9 | $ | 42.5 | |||||||
Goodwill recorded | $ | 3.2 | $ | 22.3 | $ | 4.0 | $ | 29.3 | |||||||
Divestitures: | |||||||||||||||
Proceeds | $ | — | $ | — | $ | 2.1 | $ | 8.3 | |||||||
Gain recognized | $ | — | $ | — | $ | 1.5 | $ | 0.7 | |||||||
Goodwill charged off | $ | — | $ | — | $ | 0.1 | $ | 1.0 |
|
Fair Value Measurement as of September 30, 2012 | ||||||||||||||||
(in millions) | ||||||||||||||||
Level 1 | Level 2 | Level 3 | Total | |||||||||||||
Assets: | ||||||||||||||||
Cash equivalents | $ | 200.6 | $ | — | $ | — | $ | 200.6 | ||||||||
Restricted cash | 234.8 | — | — | 234.8 | ||||||||||||
Equity call agreement with TRIP Holdings equity investor1 | — | — | 0.2 | 0.2 | ||||||||||||
Fuel derivative instruments1 | — | 0.4 | — | 0.4 | ||||||||||||
Total assets | $ | 435.4 | $ | 0.4 | $ | 0.2 | $ | 436.0 | ||||||||
Liabilities: | ||||||||||||||||
Interest rate hedges:2 | ||||||||||||||||
Wholly-owned subsidiary | $ | — | $ | 41.9 | $ | — | $ | 41.9 | ||||||||
TRIP Holdings | — | 5.6 | — | 5.6 | ||||||||||||
Equity put agreement with TRIP Holdings equity investor3 | — | — | 1.2 | 1.2 | ||||||||||||
Total liabilities | $ | — | $ | 47.5 | $ | 1.2 | $ | 48.7 | ||||||||
Fair Value Measurement as of December 31, 2011 | ||||||||||||||||
(in millions) | ||||||||||||||||
Level 1 | Level 2 | Level 3 | Total | |||||||||||||
Assets: | ||||||||||||||||
Cash equivalents | $ | 246.6 | $ | — | $ | — | $ | 246.6 | ||||||||
Restricted cash | 240.3 | — | — | 240.3 | ||||||||||||
Equity call agreement with TRIP Holdings equity investor1 | — | — | 0.7 | 0.7 | ||||||||||||
Total assets | $ | 486.9 | $ | — | $ | 0.7 | $ | 487.6 | ||||||||
Liabilities: | ||||||||||||||||
Interest rate hedges:2 | ||||||||||||||||
Wholly-owned subsidiary | $ | — | $ | 48.9 | $ | — | $ | 48.9 | ||||||||
TRIP Holdings | — | 4.8 | — | 4.8 | ||||||||||||
Equity put agreement with TRIP Holdings equity investor3 | — | — | 3.1 | 3.1 | ||||||||||||
Fuel derivative instruments2 | — | 0.1 | — | 0.1 | ||||||||||||
Total liabilities | $ | — | $ | 53.8 | $ | 3.1 | $ | 56.9 |
September 30, 2012 | December 31, 2011 | |||||||||||||||
Carrying Value | Estimated Fair Value | Carrying Value | Estimated Fair Value | |||||||||||||
(in millions) | ||||||||||||||||
Recourse: | ||||||||||||||||
Convertible subordinated notes | $ | 450.0 | $ | 465.7 | $ | 450.0 | $ | 439.4 | ||||||||
Less: unamortized discount | (90.7 | ) | (99.8 | ) | ||||||||||||
359.3 | 350.2 | |||||||||||||||
Capital lease obligations | 46.5 | 46.5 | 48.6 | 48.6 | ||||||||||||
Term loan | 51.4 | 54.5 | 54.7 | 55.7 | ||||||||||||
Other | 5.1 | 5.1 | 4.2 | 4.2 | ||||||||||||
462.3 | 571.8 | 457.7 | 547.9 | |||||||||||||
Non-recourse: | ||||||||||||||||
2006 secured railcar equipment notes | 259.1 | 287.2 | 269.3 | 278.5 | ||||||||||||
Promissory notes | 445.5 | 431.2 | 465.5 | 448.6 | ||||||||||||
2009 secured railcar equipment notes | 211.6 | 251.8 | 218.4 | 228.6 | ||||||||||||
2010 secured railcar equipment notes | 345.0 | 371.6 | 354.3 | 333.1 | ||||||||||||
TILC warehouse facility | 385.7 | 385.7 | 308.5 | 308.5 | ||||||||||||
TRIP Holdings senior secured notes | 61.2 | 62.5 | 61.2 | 61.6 | ||||||||||||
TRIP Master Funding secured railcar equipment notes | 807.7 | 913.7 | 840.0 | 834.9 | ||||||||||||
2,515.8 | 2,703.7 | 2,517.2 | 2,493.8 | |||||||||||||
Total | $ | 2,978.1 | $ | 3,275.5 | $ | 2,974.9 | $ | 3,041.7 |
|
Revenues | Operating Profit (Loss) | |||||||||||||||
External | Intersegment | Total | ||||||||||||||
(in millions) | ||||||||||||||||
Rail Group | $ | 328.3 | $ | 129.6 | $ | 457.9 | $ | 35.2 | ||||||||
Construction Products Group | 148.2 | 6.1 | 154.3 | 12.7 | ||||||||||||
Inland Barge Group | 166.5 | — | 166.5 | 26.9 | ||||||||||||
Energy Equipment Group | 131.0 | 4.6 | 135.6 | 9.5 | ||||||||||||
Railcar Leasing and Management Services Group | 159.3 | 0.6 | 159.9 | 85.1 | ||||||||||||
All Other | 4.2 | 20.4 | 24.6 | (2.0 | ) | |||||||||||
Corporate | — | — | — | (12.4 | ) | |||||||||||
Eliminations – Lease subsidiary | — | (125.9 | ) | (125.9 | ) | (14.1 | ) | |||||||||
Eliminations – Other | — | (35.4 | ) | (35.4 | ) | 1.0 | ||||||||||
Consolidated Total | $ | 937.5 | $ | — | $ | 937.5 | $ | 141.9 |
Revenues | Operating Profit (Loss) | |||||||||||||||
External | Intersegment | Total | ||||||||||||||
(in millions) | ||||||||||||||||
Rail Group | $ | 227.7 | $ | 93.2 | $ | 320.9 | $ | 18.2 | ||||||||
Construction Products Group | 161.1 | 3.7 | 164.8 | 17.8 | ||||||||||||
Inland Barge Group | 143.2 | — | 143.2 | 26.0 | ||||||||||||
Energy Equipment Group | 107.3 | 4.3 | 111.6 | (1.9 | ) | |||||||||||
Railcar Leasing and Management Services Group | 147.4 | — | 147.4 | 64.2 | ||||||||||||
All Other | 4.4 | 13.6 | 18.0 | (0.3 | ) | |||||||||||
Corporate | — | — | — | (11.5 | ) | |||||||||||
Eliminations – Lease subsidiary | — | (87.9 | ) | (87.9 | ) | (8.1 | ) | |||||||||
Eliminations – Other | — | (26.9 | ) | (26.9 | ) | 1.0 | ||||||||||
Consolidated Total | $ | 791.1 | $ | — | $ | 791.1 | $ | 105.4 |
Revenues | Operating Profit (Loss) | |||||||||||||||
External | Intersegment | Total | ||||||||||||||
(in millions) | ||||||||||||||||
Rail Group | $ | 1,049.7 | $ | 392.2 | $ | 1,441.9 | $ | 128.3 | ||||||||
Construction Products Group | 449.4 | 16.7 | 466.1 | 38.7 | ||||||||||||
Inland Barge Group | 509.8 | — | 509.8 | 93.5 | ||||||||||||
Energy Equipment Group | 377.7 | 13.6 | 391.3 | 9.7 | ||||||||||||
Railcar Leasing and Management Services Group | 493.7 | 2.7 | 496.4 | 228.0 | ||||||||||||
All Other | 10.9 | 50.2 | 61.1 | (7.1 | ) | |||||||||||
Corporate | — | — | — | (33.6 | ) | |||||||||||
Eliminations – Lease subsidiary | — | (380.8 | ) | (380.8 | ) | (37.2 | ) | |||||||||
Eliminations – Other | — | (94.6 | ) | (94.6 | ) | (1.1 | ) | |||||||||
Consolidated Total | $ | 2,891.2 | $ | — | $ | 2,891.2 | $ | 419.2 |
Revenues | Operating Profit (Loss) | |||||||||||||||
External | Intersegment | Total | ||||||||||||||
(in millions) | ||||||||||||||||
Rail Group | $ | 556.0 | $ | 265.4 | $ | 821.4 | $ | 42.9 | ||||||||
Construction Products Group | 439.2 | 8.5 | 447.7 | 42.2 | ||||||||||||
Inland Barge Group | 398.9 | — | 398.9 | 66.8 | ||||||||||||
Energy Equipment Group | 335.6 | 12.2 | 347.8 | 9.8 | ||||||||||||
Railcar Leasing and Management Services Group | 395.4 | — | 395.4 | 178.6 | ||||||||||||
All Other | 8.5 | 36.9 | 45.4 | (0.8 | ) | |||||||||||
Corporate | — | — | — | (30.6 | ) | |||||||||||
Eliminations – Lease subsidiary | — | (252.8 | ) | (252.8 | ) | (23.3 | ) | |||||||||
Eliminations – Other | — | (70.2 | ) | (70.2 | ) | 0.7 | ||||||||||
Consolidated Total | $ | 2,133.6 | $ | — | $ | 2,133.6 | $ | 286.3 |
|
September 30, 2012 | ||||||||||||||||
Leasing Group | ||||||||||||||||
Wholly- Owned Subsidiaries | TRIP Holdings | Manufacturing/ Corporate | Total | |||||||||||||
(in millions, unaudited) | ||||||||||||||||
Cash and cash equivalents | $ | 5.0 | $ | — | $ | 307.2 | $ | 312.2 | ||||||||
Property, plant, and equipment, net | $ | 3,175.3 | $ | 1,127.1 | $ | 516.6 | $ | 4,819.0 | ||||||||
Net deferred profit on railcars sold to the Leasing Group | (352.8 | ) | (182.5 | ) | — | (535.3 | ) | |||||||||
$ | 2,822.5 | $ | 944.6 | $ | 516.6 | $ | 4,283.7 | |||||||||
Restricted cash | $ | 175.8 | $ | 59.0 | $ | — | $ | 234.8 | ||||||||
Debt: | ||||||||||||||||
Recourse | $ | 97.9 | $ | — | $ | 455.1 | $ | 553.0 | ||||||||
Less: unamortized discount | — | — | (90.7 | ) | (90.7 | ) | ||||||||||
97.9 | — | 364.4 | 462.3 | |||||||||||||
Non-recourse | 1,646.9 | 977.7 | — | 2,624.6 | ||||||||||||
Less: non-recourse debt owned by Trinity | — | (108.8 | ) | — | (108.8 | ) | ||||||||||
Total debt | $ | 1,744.8 | $ | 868.9 | $ | 364.4 | $ | 2,978.1 | ||||||||
Net deferred tax liabilities | $ | 622.4 | $ | 5.1 | $ | (84.5 | ) | $ | 543.0 |
December 31, 2011 | ||||||||||||||||
Leasing Group | ||||||||||||||||
Wholly- Owned Subsidiaries | TRIP Holdings | Manufacturing/ Corporate | Total | |||||||||||||
(in millions) | ||||||||||||||||
Cash and cash equivalents | $ | 3.2 | $ | — | $ | 347.9 | $ | 351.1 | ||||||||
Property, plant, and equipment, net | $ | 3,066.0 | $ | 1,135.0 | $ | 510.0 | $ | 4,711.0 | ||||||||
Net deferred profit on railcars sold to the Leasing Group | (344.5 | ) | (187.0 | ) | — | (531.5 | ) | |||||||||
$ | 2,721.5 | $ | 948.0 | $ | 510.0 | $ | 4,179.5 | |||||||||
Restricted cash | $ | 165.7 | $ | 74.6 | $ | — | $ | 240.3 | ||||||||
Debt: | ||||||||||||||||
Recourse | $ | 103.3 | $ | — | $ | 454.2 | $ | 557.5 | ||||||||
Less: unamortized discount | — | — | (99.8 | ) | (99.8 | ) | ||||||||||
103.3 | — | 354.4 | 457.7 | |||||||||||||
Non-recourse | 1,616.0 | 1,010.0 | — | 2,626.0 | ||||||||||||
Less: non-recourse debt owned by Trinity | — | (108.8 | ) | — | (108.8 | ) | ||||||||||
Total debt | $ | 1,719.3 | $ | 901.2 | $ | 354.4 | $ | 2,974.9 | ||||||||
Net deferred tax liabilities | $ | 582.4 | $ | 4.7 | $ | (152.4 | ) | $ | 434.7 |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||
2012 | 2011 | Percent Change | 2012 | 2011 | Percent Change | |||||||||||||||||
($ in millions) | ($ in millions) | |||||||||||||||||||||
Revenues: | ||||||||||||||||||||||
Wholly owned subsidiaries: | ||||||||||||||||||||||
Leasing and management | $ | 106.4 | $ | 94.6 | 12.5 | % | $ | 306.9 | $ | 277.8 | 10.5 | % | ||||||||||
Railcar sales(1) | 23.4 | 23.6 | * | 100.5 | 30.2 | * | ||||||||||||||||
129.8 | 118.2 | 9.8 | 407.4 | 308.0 | 32.3 | |||||||||||||||||
TRIP Holdings: | ||||||||||||||||||||||
Leasing and management | 30.1 | 29.2 | 3.1 | 89.0 | 87.4 | 1.8 | ||||||||||||||||
Railcar sales(1) | — | — | — | — | — | — | ||||||||||||||||
30.1 | 29.2 | 3.1 | 89.0 | 87.4 | 1.8 | |||||||||||||||||
Total revenues | $ | 159.9 | $ | 147.4 | 8.5 | $ | 496.4 | $ | 395.4 | 25.5 | ||||||||||||
Operating Profit: | ||||||||||||||||||||||
Wholly owned subsidiaries: | ||||||||||||||||||||||
Leasing and management | $ | 47.1 | $ | 40.3 | $ | 134.2 | $ | 116.3 | ||||||||||||||
Railcar sales(1): | ||||||||||||||||||||||
Railcars owned one year or less at the time of sale | 4.3 | 4.9 | 20.7 | 7.9 | ||||||||||||||||||
Railcars owned more than one year at the time of sale | 15.9 | 1.6 | 21.6 | 3.0 | ||||||||||||||||||
67.3 | 46.8 | 176.5 | 127.2 | |||||||||||||||||||
TRIP Holdings: | ||||||||||||||||||||||
Leasing and management | 16.7 | 17.4 | 50.8 | 51.3 | ||||||||||||||||||
Railcar sales(1): | ||||||||||||||||||||||
Railcars owned one year or less at the time of sale | — | — | — | — | ||||||||||||||||||
Railcars owned more than one year at the time of sale | 1.1 | — | 0.7 | 0.1 | ||||||||||||||||||
17.8 | 17.4 | 51.5 | 51.4 | |||||||||||||||||||
Total operating profit | $ | 85.1 | $ | 64.2 | $ | 228.0 | $ | 178.6 | ||||||||||||||
Operating profit margin: | ||||||||||||||||||||||
Leasing and management | 46.7 | % | 46.6 | % | 46.7 | % | 45.9 | % | ||||||||||||||
Railcar sales(1) | * | * | * | * | ||||||||||||||||||
Total operating profit margin | 53.2 | 43.6 | 45.9 | 45.2 | ||||||||||||||||||
Interest and rent expense(2): | ||||||||||||||||||||||
Rent expense | $ | 12.7 | $ | 12.1 | $ | 38.2 | $ | 36.4 | ||||||||||||||
Interest expense: | ||||||||||||||||||||||
Wholly-owned subsidiaries | $ | 24.3 | $ | 24.8 | $ | 73.2 | $ | 75.4 | ||||||||||||||
TRIP Holdings: | ||||||||||||||||||||||
External | 15.0 | 15.3 | 45.2 | 37.6 | ||||||||||||||||||
Intercompany | 3.3 | 3.2 | 9.8 | 3.2 | ||||||||||||||||||
18.3 | 18.5 | 55.0 | 40.8 | |||||||||||||||||||
Total interest expense | $ | 42.6 | $ | 43.3 | $ | 128.2 | $ | 116.2 |
(1) | Effective December 31, 2011, the Company adopted the emerging industry policy of recognizing revenue from the sales of railcars from the lease fleet on a gross basis in leasing revenues and cost of revenues if the railcar has been owned by the lease fleet for one year or less at the time of sale. Sales of railcars from the lease fleet which have been owned by the lease fleet for more than one year are recognized as a net gain or loss from the disposal of a long-term asset. Prior year reported balances have been reclassified to conform to this policy. |
(2) | Rent expense is a component of operating profit. Interest expense is not a component of operating profit and includes the effect of hedges. Intercompany interest expense arises from Trinity’s ownership of a portion of TRIP Holdings’ Senior Secured Notes and is eliminated in consolidation. See Note 11 Debt. |
Remaining three months of 2012 | 2013 | 2014 | 2015 | 2016 | Thereafter | Total | ||||||||||||||||||||||
(in millions) | ||||||||||||||||||||||||||||
Wholly-owned subsidiaries | $ | 73.5 | $ | 261.0 | $ | 210.7 | $ | 167.0 | $ | 128.6 | $ | 268.8 | $ | 1,109.6 | ||||||||||||||
TRIP Holdings | 24.8 | 85.5 | 64.1 | 52.3 | 43.2 | 70.1 | 340.0 | |||||||||||||||||||||
$ | 98.3 | $ | 346.5 | $ | 274.8 | $ | 219.3 | $ | 171.8 | $ | 338.9 | $ | 1,449.6 |
Remaining three months of 2012 | 2013 | 2014 | 2015 | 2016 | Thereafter | Total | ||||||||||||||||||||||
(in millions) | ||||||||||||||||||||||||||||
Future operating lease obligations of Trusts’ railcars | $ | 11.4 | $ | 45.6 | $ | 44.8 | $ | 43.1 | $ | 40.1 | $ | 341.3 | $ | 526.3 | ||||||||||||||
Future contractual minimum rental revenues of Trusts’ railcars | $ | 15.7 | $ | 51.1 | $ | 36.4 | $ | 28.2 | $ | 19.9 | $ | 37.0 | $ | 188.3 |
Remaining three months of 2012 | 2013 | 2014 | 2015 | 2016 | Thereafter | Total | ||||||||||||||||||||||
(in millions) | ||||||||||||||||||||||||||||
Future operating lease obligations | $ | 2.4 | $ | 9.5 | $ | 9.4 | $ | 9.4 | $ | 9.3 | $ | 38.4 | $ | 78.4 | ||||||||||||||
Future contractual minimum rental revenues | $ | 2.9 | $ | 11.5 | $ | 10.9 | $ | 6.8 | $ | 5.9 | $ | 8.2 | $ | 46.2 |
|
September 30, 2012 | December 31, 2011 | |||||||
(in millions) | ||||||||
Capital contributions | $ | 47.3 | $ | 47.3 | ||||
Equity purchased from investors | 44.8 | 44.8 | ||||||
92.1 | 92.1 | |||||||
Equity in earnings | 10.7 | 12.0 | ||||||
Equity in unrealized losses on derivative financial instruments | — | (1.3 | ) | |||||
Distributions | (7.0 | ) | (7.0 | ) | ||||
Deferred broker fees | (0.4 | ) | (0.6 | ) | ||||
$ | 95.4 | $ | 95.2 |
|
Included in accompanying balance sheet at September 30, 2012 | |||||||||||||||||||
Notional Amount | Interest Rate(1) | Liability | AOCL – loss/ (income) | Noncontrolling Interest | |||||||||||||||
(in millions, except %) | |||||||||||||||||||
Expired hedges: | |||||||||||||||||||
2006 secured railcar equipment notes | $ | 200.0 | 4.87 | % | $ | — | $ | (2.0 | ) | $ | — | ||||||||
Promissory notes | $ | 370.0 | 5.34 | % | $ | — | $ | 8.1 | $ | — | |||||||||
TRIP Holdings | $ | 788.5 | 3.60 | % | $ | — | $ | 20.8 | $ | 15.6 | |||||||||
Open hedges: | |||||||||||||||||||
TRIP Master Funding secured railcar equipment notes | $ | 81.1 | 2.62 | % | $ | 5.6 | $ | 3.2 | $ | 2.3 | |||||||||
Promissory notes | $ | 451.7 | 4.13 | % | $ | 41.9 | $ | 40.5 | $ | — |
(1) | Weighted average fixed interest rate |
Effect on interest expense – increase/(decrease) | ||||||||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | Expected effect during next twelve months(1) | ||||||||||||||||||
2012 | 2011 | 2012 | 2011 | |||||||||||||||||
(in millions) | ||||||||||||||||||||
Expired hedges: | ||||||||||||||||||||
2006 secured railcar equipment notes | $ | (0.1 | ) | $ | (0.1 | ) | $ | (0.3 | ) | $ | (0.3 | ) | $ | (0.3 | ) | |||||
Promissory notes | $ | 0.8 | $ | 0.9 | $ | 2.5 | $ | 2.7 | $ | 3.2 | ||||||||||
TRIP Holdings | $ | 1.5 | $ | 1.8 | $ | 4.5 | $ | 15.9 | $ | 5.9 | ||||||||||
Open hedges: | ||||||||||||||||||||
TRIP Master Funding secured railcar equipment notes | $ | 0.5 | $ | 0.5 | $ | 1.5 | $ | 0.5 | $ | 1.8 | ||||||||||
Promissory notes | $ | 4.3 | $ | 4.6 | $ | 12.7 | $ | 14.3 | $ | 17.0 |
(1) | Based on fair value as of September 30, 2012 |
Effect on operating income – increase/(decrease) | ||||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2012 | 2011 | 2012 | 2011 | |||||||||||||
(in millions) | ||||||||||||||||
Fuel hedges(1) | ||||||||||||||||
Effect of mark to market valuation | $ | 0.6 | $ | (0.2 | ) | $ | 0.6 | $ | 0.0 | |||||||
Settlements | 0.0 | 0.2 | 0.0 | 0.3 | ||||||||||||
$ | 0.6 | $ | — | $ | 0.6 | $ | 0.3 | |||||||||
Foreign exchange hedges(2) | $ | — | $ | 0.6 | $ | (0.4 | ) | $ | 0.0 |
(1) | Included in cost of revenues in the accompanying consolidated statement of operations |
(2) | Included in other, net in the accompanying consolidated statement of operations |
|
September 30, 2012 | December 31, 2011 | |||||||
(as reported) | ||||||||
(in millions) | ||||||||
Manufacturing/Corporate: | ||||||||
Land | $ | 40.2 | $ | 41.6 | ||||
Buildings and improvements | 438.6 | 429.7 | ||||||
Machinery and other | 764.1 | 758.7 | ||||||
Construction in progress | 35.6 | 12.8 | ||||||
1,278.5 | 1,242.8 | |||||||
Less accumulated depreciation | (761.9 | ) | (732.8 | ) | ||||
516.6 | 510.0 | |||||||
Leasing: | ||||||||
Wholly-owned subsidiaries: | ||||||||
Machinery and other | 9.6 | 9.6 | ||||||
Equipment on lease | 3,611.4 | 3,429.3 | ||||||
3,621.0 | 3,438.9 | |||||||
Less accumulated depreciation | (445.7 | ) | (372.9 | ) | ||||
3,175.3 | 3,066.0 | |||||||
TRIP Holdings: | ||||||||
Equipment on lease | 1,272.3 | 1,257.7 | ||||||
Less accumulated depreciation | (145.2 | ) | (122.7 | ) | ||||
1,127.1 | 1,135.0 | |||||||
Net deferred profit on railcars sold to the Leasing Group | ||||||||
Sold to wholly-owned subsidiaries | (352.8 | ) | (344.5 | ) | ||||
Sold to TRIP Holdings | (182.5 | ) | (187.0 | ) | ||||
$ | 4,283.7 | $ | 4,179.5 |
|
September 30, 2012 | December 31, 2011 | |||||||
(as reported) | ||||||||
(in millions) | ||||||||
Rail Group | $ | 122.5 | $ | 122.5 | ||||
Construction Products Group | 94.6 | 90.7 | ||||||
Energy Equipment Group | 10.9 | 10.9 | ||||||
Railcar Leasing and Management Services Group | 1.8 | 1.8 | ||||||
$ | 229.8 | $ | 225.9 |
|
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2012 | 2011 | 2012 | 2011 | |||||||||||||
(in millions) | ||||||||||||||||
Beginning balance | $ | 13.8 | $ | 12.0 | $ | 13.5 | $ | 13.2 | ||||||||
Warranty costs incurred | (1.1 | ) | (1.6 | ) | (5.0 | ) | (4.3 | ) | ||||||||
Warranty originations and revisions | 2.6 | 2.1 | 7.8 | 4.6 | ||||||||||||
Warranty expirations | (0.6 | ) | (0.9 | ) | (1.6 | ) | (1.9 | ) | ||||||||
Ending balance | $ | 14.7 | $ | 11.6 | $ | 14.7 | $ | 11.6 |
|
September 30, 2012 | December 31, 2011 | |||||||
(as reported) | ||||||||
(in millions) | ||||||||
Manufacturing/Corporate – Recourse: | ||||||||
Revolving credit facility | $ | — | $ | — | ||||
Convertible subordinated notes | 450.0 | 450.0 | ||||||
Less: unamortized discount | (90.7 | ) | (99.8 | ) | ||||
359.3 | 350.2 | |||||||
Other | 5.1 | 4.2 | ||||||
364.4 | 354.4 | |||||||
Leasing – Recourse: | ||||||||
Capital lease obligations | 46.5 | 48.6 | ||||||
Term loan | 51.4 | 54.7 | ||||||
97.9 | 103.3 | |||||||
Total recourse debt | 462.3 | 457.7 | ||||||
Leasing – Non-recourse: | ||||||||
2006 secured railcar equipment notes | 259.1 | 269.3 | ||||||
Promissory notes | 445.5 | 465.5 | ||||||
2009 secured railcar equipment notes | 211.6 | 218.4 | ||||||
2010 secured railcar equipment notes | 345.0 | 354.3 | ||||||
TILC warehouse facility | 385.7 | 308.5 | ||||||
TRIP Holdings senior secured notes: | ||||||||
Total outstanding | 170.0 | 170.0 | ||||||
Less: owned by Trinity | (108.8 | ) | (108.8 | ) | ||||
61.2 | 61.2 | |||||||
TRIP Master Funding secured railcar equipment notes | 807.7 | 840.0 | ||||||
Total non–recourse debt | 2,515.8 | 2,517.2 | ||||||
Total debt | $ | 2,978.1 | $ | 2,974.9 |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2012 | 2011 | 2012 | 2011 | |||||||||||||
(in millions) | ||||||||||||||||
Coupon rate interest | $ | 4.4 | $ | 4.4 | $ | 13.1 | $ | 13.1 | ||||||||
Amortized debt discount | 3.1 | 2.9 | 9.1 | 8.4 | ||||||||||||
$ | 7.5 | $ | 7.3 | $ | 22.2 | $ | 21.5 |
Remaining three months of 2012 | 2013 | 2014 | 2015 | 2016 | Thereafter | |||||||||||||||||||
(in millions) | ||||||||||||||||||||||||
Recourse: | ||||||||||||||||||||||||
Manufacturing/Corporate | $ | 0.3 | $ | 1.7 | $ | 2.4 | $ | 0.2 | $ | 0.2 | $ | 450.3 | ||||||||||||
Leasing – capital lease obligations (Note 5) | 0.7 | 2.9 | 3.1 | 3.3 | 3.5 | 33.0 | ||||||||||||||||||
Leasing – term loan (Note 5) | 0.7 | 3.0 | 3.2 | 3.4 | 41.1 | — | ||||||||||||||||||
Non-recourse – leasing (Note 5): | ||||||||||||||||||||||||
2006 secured railcar equipment notes | 3.3 | 15.1 | 16.9 | 18.6 | 21.9 | 183.3 | ||||||||||||||||||
Promissory notes | 21.3 | 28.5 | 25.4 | 22.7 | 347.6 | — | ||||||||||||||||||
2009 secured railcar equipment notes | 2.4 | 10.2 | 9.9 | 9.6 | 6.5 | 173.0 | ||||||||||||||||||
2010 secured railcar equipment notes | 3.5 | 14.6 | 14.0 | 15.3 | 15.0 | 282.6 | ||||||||||||||||||
TILC warehouse facility | 2.0 | 10.7 | 5.9 | — | — | — | ||||||||||||||||||
TRIP Holdings senior secured notes: | ||||||||||||||||||||||||
Total outstanding | — | — | 170.0 | — | — | — | ||||||||||||||||||
Less: owned by Trinity | — | — | (108.8 | ) | — | — | — | |||||||||||||||||
61.2 | ||||||||||||||||||||||||
TRIP Master Funding secured railcar equipment notes | 9.9 | 41.0 | 40.1 | 35.7 | 29.3 | 651.7 | ||||||||||||||||||
Facility termination payments - TILC warehouse facility | — | 122.4 | 244.7 | — | — | — | ||||||||||||||||||
Total principal payments | $ | 44.1 | $ | 250.1 | $ | 426.8 | $ | 108.8 | $ | 465.1 | $ | 1,773.9 |
|
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2012 | 2011 | 2012 | 2011 | |||||||||||||
(in millions) | ||||||||||||||||
Foreign currency exchange transactions | $ | (0.4 | ) | $ | 3.0 | $ | (1.8 | ) | $ | 3.1 | ||||||
Gain on equity investments | (0.2 | ) | (0.1 | ) | (0.3 | ) | (0.6 | ) | ||||||||
Other | (0.8 | ) | 2.4 | (2.3 | ) | 1.7 | ||||||||||
Other, net | $ | (1.4 | ) | $ | 5.3 | $ | (4.4 | ) | $ | 4.2 |
|
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||
2012 | 2011 | 2012 | 2011 | |||||||||
Statutory rate | 35.0 | % | 35.0 | % | 35.0 | % | 35.0 | % | ||||
State taxes | 2.0 | 3.2 | 2.0 | 2.8 | ||||||||
Tax settlements | 0.0 | 0.0 | (0.8 | ) | 0.0 | |||||||
Changes in tax reserves | (1.6 | ) | (0.9 | ) | (0.6 | ) | 0.3 | |||||
Foreign tax adjustments | (1.0 | ) | 2.1 | (0.6 | ) | 0.3 | ||||||
Other, net | (0.2 | ) | 0.6 | (0.1 | ) | 1.2 | ||||||
Effective rate | 34.2 | % | 40.0 | % | 34.9 | % | 39.6 | % |
Nine Months Ended September 30, | ||||||||
2012 | 2011 | |||||||
(in millions) | ||||||||
Beginning balance | $ | 52.5 | $ | 36.8 | ||||
Additions for tax positions related to the current year | 3.1 | 2.9 | ||||||
Additions for tax positions of prior years | — | 15.1 | ||||||
Reductions for tax positions of prior years | (1.1 | ) | (0.1 | ) | ||||
Settlements | (3.4 | ) | (3.5 | ) | ||||
Expiration of statute of limitations | (0.8 | ) | (0.5 | ) | ||||
Ending balance | $ | 50.3 | $ | 50.7 |
|
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2012 | 2011 | 2012 | 2011 | |||||||||||||
(in millions) | ||||||||||||||||
Service cost | $ | 0.2 | $ | 0.2 | $ | 0.6 | $ | 0.7 | ||||||||
Interest | 4.9 | 4.9 | 14.6 | 14.7 | ||||||||||||
Expected return on plan assets | (5.7 | ) | (5.7 | ) | (17.1 | ) | (17.1 | ) | ||||||||
Actuarial loss | 0.7 | 0.4 | 2.5 | 1.4 | ||||||||||||
Prior service cost | 0.1 | 0.1 | 0.1 | 0.1 | ||||||||||||
Defined benefit expense | 0.2 | (0.1 | ) | 0.7 | (0.2 | ) | ||||||||||
Profit sharing | 3.1 | 1.9 | 8.9 | 6.4 | ||||||||||||
Net expense | $ | 3.3 | $ | 1.8 | $ | 9.6 | $ | 6.2 |
|
Currency translation adjustments | Unrealized loss on derivative financial instruments | Funded status of pension liability | Accumulated Other Comprehensive Loss | |||||||||||||
(in millions) | ||||||||||||||||
Balance at December 31, 2011 | $ | (17.1 | ) | $ | (46.2 | ) | $ | (70.7 | ) | $ | (134.0 | ) | ||||
Other comprehensive income | 0.6 | 6.3 | 1.6 | 8.5 | ||||||||||||
Balance at September 30, 2012, net of tax expense (benefit) of $0.2, $(30.6), $(40.7) and $(71.1) | $ | (16.5 | ) | $ | (39.9 | ) | $ | (69.1 | ) | $ | (125.5 | ) |
|
Three Months Ended September 30, 2012 | Three Months Ended September 30, 2011 | |||||||||||||||||||||
(in millions, except per share amounts) | ||||||||||||||||||||||
Income (Loss) | Average Shares | EPS | Income (Loss) | Average Shares | EPS | |||||||||||||||||
Net income attributable to Trinity Industries, Inc. | $ | 63.2 | $ | 31.9 | ||||||||||||||||||
Unvested restricted share participation | (2.1 | ) | (1.0 | ) | ||||||||||||||||||
Net income attributable to Trinity Industries, Inc. – basic | 61.1 | 76.5 | $ | 0.80 | 30.9 | 77.7 | $ | 0.40 | ||||||||||||||
Effect of dilutive securities: | ||||||||||||||||||||||
Stock options | — | 0.2 | — | 0.2 | ||||||||||||||||||
Net income attributable to Trinity Industries, Inc. – diluted | $ | 61.1 | 76.7 | $ | 0.80 | $ | 30.9 | 77.9 | $ | 0.40 |
Nine Months Ended September 30, 2012 | Nine Months Ended September 30, 2011 | |||||||||||||||||||||
(in millions, except per share amounts) | ||||||||||||||||||||||
Income (Loss) | Average Shares | EPS | Income (Loss) | Average Shares | EPS | |||||||||||||||||
Net income attributable to Trinity Industries, Inc. | $ | 183.9 | $ | 86.1 | ||||||||||||||||||
Unvested restricted share participation | (6.1 | ) | (2.9 | ) | ||||||||||||||||||
Net income attributable to Trinity Industries, Inc. – basic | 177.8 | 77.3 | $ | 2.30 | 83.2 | 77.4 | $ | 1.07 | ||||||||||||||
Effect of dilutive securities: | ||||||||||||||||||||||
Stock options | — | 0.2 | — | 0.3 | ||||||||||||||||||
Net income attributable to Trinity Industries, Inc. – diluted | $ | 177.8 | 77.5 | $ | 2.29 | $ | 83.2 | 77.7 | $ | 1.07 |
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||
|
|
|
|