|
|
|
|
|
|
|
|
|
Three months ended June 30, | Six months ended June 30, | ||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||
(In thousands) | |||||||||||||
Pre-tax loss from discontinued operations | $ | (323 | ) | (298 | ) | $ | (1,278 | ) | (1,199 | ) | |||
Income tax (expense) benefit | (13 | ) | (83 | ) | 76 | (60 | ) | ||||||
Loss from discontinued operations, net of tax | $ | (336 | ) | (381 | ) | $ | (1,202 | ) | (1,259 | ) |
June 30, 2014 | December 31, 2013 | |||||
(In thousands) | ||||||
Total assets, primarily deposits | $ | 3,452 | 3,627 | |||
Total liabilities, primarily contingent accruals | $ | 4,476 | 4,501 |
|
June 30, 2014 | December 31, 2013 | ||||||||||||||||||
Cost | Accumulated Depreciation | Net Book Value(1) | Cost | Accumulated Depreciation | Net Book Value(1) | ||||||||||||||
(In thousands) | |||||||||||||||||||
Held for use: | |||||||||||||||||||
Full service lease | $ | 7,699,750 | (2,564,790 | ) | 5,134,960 | $ | 7,436,093 | (2,537,077 | ) | 4,899,016 | |||||||||
Commercial rental | 2,491,695 | (791,662 | ) | 1,700,033 | 2,210,863 | (747,283 | ) | 1,463,580 | |||||||||||
Held for sale | 345,161 | (249,689 | ) | 95,472 | 439,983 | (311,742 | ) | 128,241 | |||||||||||
Total | $ | 10,536,606 | (3,606,141 | ) | 6,930,465 | $ | 10,086,939 | (3,596,102 | ) | 6,490,837 |
(1) | Revenue earning equipment, net includes vehicles acquired under capital leases of $48.1 million, less accumulated depreciation of $20.1 million, at June 30, 2014, and $54.2 million, less accumulated depreciation of $22.0 million, at December 31, 2013. |
|
Fleet Management Solutions | Supply Chain Solutions | Total | |||||||
(In thousands) | |||||||||
Balance at January 1, 2014: | |||||||||
Goodwill | $ | 223,204 | 189,736 | 412,940 | |||||
Accumulated impairment losses | (10,322 | ) | (18,899 | ) | (29,221 | ) | |||
212,882 | 170,837 | 383,719 | |||||||
Foreign currency translation adjustments | 197 | (37 | ) | 160 | |||||
Balance at June 30, 2014: | |||||||||
Goodwill | 223,401 | 189,699 | 413,100 | ||||||
Accumulated impairment losses | (10,322 | ) | (18,899 | ) | (29,221 | ) | |||
$ | 213,079 | 170,800 | 383,879 |
|
June 30, 2014 | December 31, 2013 | ||||||||||||||||||
Accrued Expenses | Non-Current Liabilities | Total | Accrued Expenses | Non-Current Liabilities | Total | ||||||||||||||
(In thousands) | |||||||||||||||||||
Salaries and wages | $ | 87,951 | — | 87,951 | $ | 106,281 | — | 106,281 | |||||||||||
Deferred compensation | 2,966 | 34,123 | 37,089 | 2,505 | 31,896 | 34,401 | |||||||||||||
Other employee benefits | 6,060 | 4,271 | 10,331 | 3,809 | 6,712 | 10,521 | |||||||||||||
Pension benefits | 3,606 | 239,904 | 243,510 | 3,660 | 292,155 | 295,815 | |||||||||||||
Other postretirement benefits | 2,413 | 27,481 | 29,894 | 2,414 | 28,374 | 30,788 | |||||||||||||
Insurance obligations (1) | 131,763 | 189,595 | 321,358 | 125,835 | 186,700 | 312,535 | |||||||||||||
Accrued rent | 2,102 | 2,222 | 4,324 | 4,373 | 3,372 | 7,745 | |||||||||||||
Environmental liabilities | 4,018 | 8,828 | 12,846 | 4,515 | 8,548 | 13,063 | |||||||||||||
Asset retirement obligations | 5,049 | 19,689 | 24,738 | 6,144 | 19,403 | 25,547 | |||||||||||||
Operating taxes | 96,657 | — | 96,657 | 94,188 | — | 94,188 | |||||||||||||
Income taxes | 284 | 25,552 | 25,836 | 2,623 | 23,813 | 26,436 | |||||||||||||
Interest | 30,968 | — | 30,968 | 33,654 | — | 33,654 | |||||||||||||
Deposits, mainly from customers | 56,411 | 6,175 | 62,586 | 55,854 | 6,239 | 62,093 | |||||||||||||
Deferred revenue | 14,652 | — | 14,652 | 15,123 | — | 15,123 | |||||||||||||
Other | 34,147 | 8,402 | 42,549 | 35,359 | 9,093 | 44,452 | |||||||||||||
Total | $ | 479,047 | 566,242 | 1,045,289 | $ | 496,337 | 616,305 | 1,112,642 |
|
Weighted-Average Interest Rate | ||||||||||||
June 30, 2014 | December 31, 2013 | Maturities | June 30, 2014 | December 31, 2013 | ||||||||
(In thousands) | ||||||||||||
Short-term debt and current portion of long-term debt: | ||||||||||||
Short-term debt | 1.28% | 1.70% | 2014 | $ | 1,604 | 1,315 | ||||||
U.S. commercial paper (1) | 0.26% | —% | 2014 | 144,000 | — | |||||||
Current portion of long-term debt, including capital leases | 412,077 | 258,123 | ||||||||||
Total short-term debt and current portion of long-term debt | 557,681 | 259,438 | ||||||||||
Long-term debt: | ||||||||||||
U.S. commercial paper (1) | 0.26% | 0.28% | 2018 | 375,949 | 486,939 | |||||||
Canadian commercial paper (1) | —% | 1.13% | 2018 | — | 11,297 | |||||||
Unsecured U.S. notes — Medium-term notes (1) | 3.29% | 3.76% | 2015-2025 | 3,771,238 | 3,271,734 | |||||||
Unsecured U.S. obligations, principally bank term loans | 1.44% | 1.45% | 2015-2018 | 55,500 | 55,500 | |||||||
Unsecured foreign obligations | 1.99% | 1.99% | 2015-2016 | 324,423 | 315,558 | |||||||
Capital lease obligations | 3.69% | 3.81% | 2014-2019 | 36,584 | 38,911 | |||||||
Total before fair market value adjustment | 4,563,694 | 4,179,939 | ||||||||||
Fair market value adjustment on notes subject to hedging (2) | 7,855 | 8,171 | ||||||||||
4,571,549 | 4,188,110 | |||||||||||
Current portion of long-term debt, including capital leases | (412,077 | ) | (258,123 | ) | ||||||||
Long-term debt | 4,159,472 | 3,929,987 | ||||||||||
Total debt | $ | 4,717,153 | 4,189,425 |
(1) | We had unamortized original issue discounts of $8.8 million and $8.3 million at June 30, 2014 and December 31, 2013, respectively. |
(2) | The notional amount of executed interest rate swaps designated as fair value hedges was $600 million and $400 million at June 30, 2014 and December 31, 2013, respectively. |
|
Fair Value Measurements At June 30, 2014 Using | Total Losses (2) | ||||||||||
Level 3 | Three months ended | Six months ended | |||||||||
(In thousands) | |||||||||||
Assets held for sale: | |||||||||||
Revenue earning equipment: (1) | |||||||||||
Trucks | 10,713 | $ | 1,572 | $ | 3,454 | ||||||
Tractors | 6,057 | 662 | 2,294 | ||||||||
Trailers | 497 | 281 | 442 | ||||||||
Total assets at fair value | 17,267 | $ | 2,515 | $ | 6,190 |
Fair Value Measurements At June 30, 2013 Using | Total Losses (2) | ||||||||||
Level 3 | Three months ended | Six months ended | |||||||||
(In thousands) | |||||||||||
Assets held for sale: | |||||||||||
Revenue earning equipment (1) | |||||||||||
Trucks | 11,132 | $ | 2,447 | $ | 5,476 | ||||||
Tractors | 16,283 | 1,413 | 2,508 | ||||||||
Trailers | 882 | 370 | 967 | ||||||||
Total assets at fair value | 28,297 | $ | 4,230 | $ | 8,951 |
(1) | Represents the portion of all revenue earning equipment held for sale that is recorded at fair value, less costs to sell. |
(2) | Total losses represent fair value adjustments for all vehicles held for sale throughout the period for which fair value was less than carrying value. |
|
Maturity date | Face value of medium-term notes | Aggregate notional amount of interest rate swaps | Fixed interest rate | Weighted-average variable interest rate on hedged debt as of June 30, | ||||||||
Issuance date | 2014 | 2013 | ||||||||||
(Dollars in thousands) | ||||||||||||
February 2011 | March 2015 | $350,000 | $150,000 | 3.15% | 1.28% | 1.41% | ||||||
May 2011 | June 2017 | $350,000 | $150,000 | 3.50% | 1.42% | 1.51% | ||||||
November 2013 | November 2018 | $300,000 | $100,000 | 2.45% | 1.18% | —% | ||||||
February 2014 | June 2019 | $350,000 | $100,000 | 2.55% | 1.10% | —% | ||||||
May 2014 | September 2019 | $400,000 | $100,000 | 2.45% | 0.85% | —% |
Fair Value Hedging Relationship | Location of Gain (Loss) Recognized in Income | Three months ended June 30, | Six months ended June 30, | |||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
(In thousands) | ||||||||||||||||
Derivatives: Interest rate swaps | Interest expense | $ | 1,667 | (3,586 | ) | $ | (316 | ) | (6,367 | ) | ||||||
Hedged items: Fixed-rate debt | Interest expense | (1,667 | ) | 3,586 | 316 | 6,367 | ||||||||||
Total | $ | — | — | $ | — | — |
Balance Sheet Location | June 30, 2014 | December 31, 2013 | ||||||
(In thousands) | ||||||||
Prepaid expenses and other current assets | $ | 1,834 | $ | — | ||||
Direct financing leases and other assets | 6,162 | 9,333 | ||||||
Other non-current liabilities | (141 | ) | (1,162 | ) |
|
Currency Translation Adjustments and Other | Net Actuarial Loss (1) | Prior Service Credit (1) | Accumulated Other Comprehensive Loss | ||||||||||
(In thousands) | |||||||||||||
December 31, 2013 | $ | 35,875 | (477,883 | ) | 3,760 | (438,248 | ) | ||||||
Amortization | — | 7,455 | (1,335 | ) | 6,120 | ||||||||
Other current period change | 11,681 | (2,048 | ) | — | 9,633 | ||||||||
June 30, 2014 | $ | 47,556 | (472,476 | ) | 2,425 | (422,495 | ) |
December 31, 2012 | $ | 57,860 | (648,113 | ) | 2,634 | (587,619 | ) | ||||||
Amortization | — | 11,514 | (697 | ) | 10,817 | ||||||||
Other current period change | (49,943 | ) | (3,714 | ) | — | (53,657 | ) | ||||||
June 30, 2013 | $ | 7,917 | (640,313 | ) | 1,937 | (630,459 | ) |
(1) | These amounts are included in the computation of net periodic pension cost. See Note (N), "Employee Benefit Plans," for further information. |
|
Three months ended June 30, | Six months ended June 30, | ||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||
(In thousands) | |||||||||||||
Pension Benefits | |||||||||||||
Company-administered plans: | |||||||||||||
Service cost | $ | 3,171 | 3,756 | $ | 6,594 | 8,008 | |||||||
Interest cost | 25,135 | 22,316 | 50,696 | 44,735 | |||||||||
Expected return on plan assets | (29,284 | ) | (26,389 | ) | (58,002 | ) | (52,837 | ) | |||||
Amortization of: | |||||||||||||
Net actuarial loss | 5,579 | 8,685 | 11,814 | 17,565 | |||||||||
Prior service credit | (435 | ) | (443 | ) | (893 | ) | (909 | ) | |||||
4,166 | 7,925 | 10,209 | 16,562 | ||||||||||
Union-administered plans | 2,123 | 2,046 | 4,214 | 4,030 | |||||||||
Net periodic benefit cost | $ | 6,289 | 9,971 | $ | 14,423 | 20,592 | |||||||
Company-administered plans: | |||||||||||||
U.S. | $ | 4,499 | 8,152 | $ | 10,786 | 16,893 | |||||||
Non-U.S. | (333 | ) | (227 | ) | (577 | ) | (331 | ) | |||||
4,166 | 7,925 | 10,209 | 16,562 | ||||||||||
Union-administered plans | 2,123 | 2,046 | 4,214 | 4,030 | |||||||||
$ | 6,289 | 9,971 | $ | 14,423 | 20,592 | ||||||||
Postretirement Benefits | |||||||||||||
Company-administered plans: | |||||||||||||
Service cost | $ | 89 | 230 | $ | 224 | 493 | |||||||
Interest cost | 348 | 392 | 713 | 787 | |||||||||
Amortization of: | |||||||||||||
Net actuarial credit | (234 | ) | (5 | ) | (363 | ) | (7 | ) | |||||
Prior service credit | (615 | ) | (57 | ) | (1,230 | ) | (115 | ) | |||||
Net periodic benefit cost | $ | (412 | ) | 560 | $ | (656 | ) | 1,158 | |||||
Company-administered plans: | |||||||||||||
U.S. | $ | (524 | ) | 402 | $ | (921 | ) | 808 | |||||
Non-U.S. | 112 | 158 | 265 | 350 | |||||||||
$ | (412 | ) | 560 | $ | (656 | ) | 1,158 |
|
|
Six months ended June 30, | ||||||
2014 | 2013 | |||||
(In thousands) | ||||||
Interest paid | $ | 68,974 | 67,545 | |||
Income taxes paid | 7,332 | 8,447 | ||||
Changes in accounts payable related to purchases of revenue earning equipment | 1,520 | 40,389 | ||||
Operating and revenue earning equipment acquired under capital leases | 2,371 | 4,814 |
|
Three months ended June 30, | Six months ended June 30, | ||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||
(In thousands) | |||||||||||||
Contract settlement | $ | — | — | $ | 2,908 | — | |||||||
Gains on sales of operating property and equipment | 1,286 | 267 | 2,590 | 540 | |||||||||
Business interruption insurance recoveries | 756 | 1,805 | 756 | 1,805 | |||||||||
Foreign currency translation benefit (1) | — | — | — | 1,904 | |||||||||
Rabbi trust investment income | 1,077 | 172 | 1,577 | 1,631 | |||||||||
Other, net | 1,709 | 1,331 | 2,379 | 2,265 | |||||||||
Total | $ | 4,828 | 3,575 | $ | 10,210 | 8,145 |
|
FMS | SCS | Eliminations | Total | ||||||||||
(In thousands) | |||||||||||||
For the three months ended June 30, 2014 | |||||||||||||
Revenue from external customers | $ | 1,056,992 | 627,579 | — | 1,684,571 | ||||||||
Inter-segment revenue | 124,230 | — | (124,230 | ) | — | ||||||||
Total revenue | $ | 1,181,222 | 627,579 | (124,230 | ) | 1,684,571 | |||||||
Segment EBT | $ | 113,509 | 30,728 | (10,523 | ) | 133,714 | |||||||
Unallocated CSS | (12,125 | ) | |||||||||||
Non-operating pension costs | (1,544 | ) | |||||||||||
Earnings from continuing operations before income taxes | $ | 120,045 | |||||||||||
Segment capital expenditures paid (1) | $ | 623,138 | 4,249 | — | 627,387 | ||||||||
Unallocated CSS | 49,113 | ||||||||||||
Capital expenditures paid | $ | 676,500 | |||||||||||
For the three months ended June 30, 2013 | |||||||||||||
Revenue from external customers | $ | 1,006,822 | 597,177 | — | 1,603,999 | ||||||||
Inter-segment revenue | 114,436 | — | (114,436 | ) | — | ||||||||
Total revenue | $ | 1,121,258 | 597,177 | (114,436 | ) | 1,603,999 | |||||||
Segment EBT | $ | 88,667 | 32,968 | (8,690 | ) | 112,945 | |||||||
Unallocated CSS | (10,584 | ) | |||||||||||
Non-operating pension costs | (4,999 | ) | |||||||||||
Earnings from continuing operations before income taxes | $ | 97,362 | |||||||||||
Segment capital expenditures paid (1) | $ | 517,131 | 5,017 | — | 522,148 | ||||||||
Unallocated CSS | 5,912 | ||||||||||||
Capital expenditures paid | $ | 528,060 |
(1) | Excludes revenue earning equipment acquired under capital leases. |
FMS | SCS | Eliminations | Total | ||||||||||
(In thousands) | |||||||||||||
For the six months ended June 30, 2014 | |||||||||||||
Revenue from external customers | $ | 2,070,388 | 1,224,920 | — | 3,295,308 | ||||||||
Inter-segment revenue | 245,921 | — | (245,921 | ) | — | ||||||||
Total revenue | $ | 2,316,309 | 1,224,920 | (245,921 | ) | 3,295,308 | |||||||
Segment EBT | $ | 190,500 | 52,512 | (20,151 | ) | 222,861 | |||||||
Unallocated CSS | (22,954 | ) | |||||||||||
Non-operating pension costs | (4,858 | ) | |||||||||||
Earnings from continuing operations before income taxes | $ | 195,049 | |||||||||||
Segment capital expenditures paid (1), (2) | $ | 1,191,377 | 8,121 | — | 1,199,498 | ||||||||
Unallocated CSS | 55,724 | ||||||||||||
Capital expenditures paid | $ | 1,255,222 | |||||||||||
For the six months ended June 30, 2013 | |||||||||||||
Revenue from external customers | $ | 1,993,360 | 1,173,656 | — | 3,167,016 | ||||||||
Inter-segment revenue | 227,630 | — | (227,630 | ) | — | ||||||||
Total revenue | $ | 2,220,990 | 1,173,656 | (227,630 | ) | 3,167,016 | |||||||
Segment EBT | $ | 149,412 | 57,404 | (16,648 | ) | 190,168 | |||||||
Unallocated CSS | (21,959 | ) | |||||||||||
Non-operating pension costs | (10,243 | ) | |||||||||||
Restructuring and other charges, net and other items | 1,904 | ||||||||||||
Earnings from continuing operations before income taxes | $ | 159,870 | |||||||||||
Segment capital expenditures paid (1), (2) | $ | 923,642 | 10,817 | — | 934,459 | ||||||||
Unallocated CSS | 13,655 | ||||||||||||
Capital expenditures paid | $ | 948,114 |
(1) | Excludes revenue earning equipment acquired under capital leases. |
(2) | Excludes acquisition payments of $1.6 million and $1.4 million during the six months ended June 30, 2014, and 2013, respectively. |
|
|
Three months ended June 30, | Six months ended June 30, | ||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||
(In thousands) | |||||||||||||
Pre-tax loss from discontinued operations | $ | (323 | ) | (298 | ) | $ | (1,278 | ) | (1,199 | ) | |||
Income tax (expense) benefit | (13 | ) | (83 | ) | 76 | (60 | ) | ||||||
Loss from discontinued operations, net of tax | $ | (336 | ) | (381 | ) | $ | (1,202 | ) | (1,259 | ) |
June 30, 2014 | December 31, 2013 | |||||
(In thousands) | ||||||
Total assets, primarily deposits | $ | 3,452 | 3,627 | |||
Total liabilities, primarily contingent accruals | $ | 4,476 | 4,501 |
|
June 30, 2014 | December 31, 2013 | ||||||||||||||||||
Cost | Accumulated Depreciation | Net Book Value(1) | Cost | Accumulated Depreciation | Net Book Value(1) | ||||||||||||||
(In thousands) | |||||||||||||||||||
Held for use: | |||||||||||||||||||
Full service lease | $ | 7,699,750 | (2,564,790 | ) | 5,134,960 | $ | 7,436,093 | (2,537,077 | ) | 4,899,016 | |||||||||
Commercial rental | 2,491,695 | (791,662 | ) | 1,700,033 | 2,210,863 | (747,283 | ) | 1,463,580 | |||||||||||
Held for sale | 345,161 | (249,689 | ) | 95,472 | 439,983 | (311,742 | ) | 128,241 | |||||||||||
Total | $ | 10,536,606 | (3,606,141 | ) | 6,930,465 | $ | 10,086,939 | (3,596,102 | ) | 6,490,837 |
(1) | Revenue earning equipment, net includes vehicles acquired under capital leases of $48.1 million, less accumulated depreciation of $20.1 million, at June 30, 2014, and $54.2 million, less accumulated depreciation of $22.0 million, at December 31, 2013. |
|
Fleet Management Solutions | Supply Chain Solutions | Total | |||||||
(In thousands) | |||||||||
Balance at January 1, 2014: | |||||||||
Goodwill | $ | 223,204 | 189,736 | 412,940 | |||||
Accumulated impairment losses | (10,322 | ) | (18,899 | ) | (29,221 | ) | |||
212,882 | 170,837 | 383,719 | |||||||
Foreign currency translation adjustments | 197 | (37 | ) | 160 | |||||
Balance at June 30, 2014: | |||||||||
Goodwill | 223,401 | 189,699 | 413,100 | ||||||
Accumulated impairment losses | (10,322 | ) | (18,899 | ) | (29,221 | ) | |||
$ | 213,079 | 170,800 | 383,879 |
|
June 30, 2014 | December 31, 2013 | ||||||||||||||||||
Accrued Expenses | Non-Current Liabilities | Total | Accrued Expenses | Non-Current Liabilities | Total | ||||||||||||||
(In thousands) | |||||||||||||||||||
Salaries and wages | $ | 87,951 | — | 87,951 | $ | 106,281 | — | 106,281 | |||||||||||
Deferred compensation | 2,966 | 34,123 | 37,089 | 2,505 | 31,896 | 34,401 | |||||||||||||
Other employee benefits | 6,060 | 4,271 | 10,331 | 3,809 | 6,712 | 10,521 | |||||||||||||
Pension benefits | 3,606 | 239,904 | 243,510 | 3,660 | 292,155 | 295,815 | |||||||||||||
Other postretirement benefits | 2,413 | 27,481 | 29,894 | 2,414 | 28,374 | 30,788 | |||||||||||||
Insurance obligations (1) | 131,763 | 189,595 | 321,358 | 125,835 | 186,700 | 312,535 | |||||||||||||
Accrued rent | 2,102 | 2,222 | 4,324 | 4,373 | 3,372 | 7,745 | |||||||||||||
Environmental liabilities | 4,018 | 8,828 | 12,846 | 4,515 | 8,548 | 13,063 | |||||||||||||
Asset retirement obligations | 5,049 | 19,689 | 24,738 | 6,144 | 19,403 | 25,547 | |||||||||||||
Operating taxes | 96,657 | — | 96,657 | 94,188 | — | 94,188 | |||||||||||||
Income taxes | 284 | 25,552 | 25,836 | 2,623 | 23,813 | 26,436 | |||||||||||||
Interest | 30,968 | — | 30,968 | 33,654 | — | 33,654 | |||||||||||||
Deposits, mainly from customers | 56,411 | 6,175 | 62,586 | 55,854 | 6,239 | 62,093 | |||||||||||||
Deferred revenue | 14,652 | — | 14,652 | 15,123 | — | 15,123 | |||||||||||||
Other | 34,147 | 8,402 | 42,549 | 35,359 | 9,093 | 44,452 | |||||||||||||
Total | $ | 479,047 | 566,242 | 1,045,289 | $ | 496,337 | 616,305 | 1,112,642 |
|
Weighted-Average Interest Rate | ||||||||||||
June 30, 2014 | December 31, 2013 | Maturities | June 30, 2014 | December 31, 2013 | ||||||||
(In thousands) | ||||||||||||
Short-term debt and current portion of long-term debt: | ||||||||||||
Short-term debt | 1.28% | 1.70% | 2014 | $ | 1,604 | 1,315 | ||||||
U.S. commercial paper (1) | 0.26% | —% | 2014 | 144,000 | — | |||||||
Current portion of long-term debt, including capital leases | 412,077 | 258,123 | ||||||||||
Total short-term debt and current portion of long-term debt | 557,681 | 259,438 | ||||||||||
Long-term debt: | ||||||||||||
U.S. commercial paper (1) | 0.26% | 0.28% | 2018 | 375,949 | 486,939 | |||||||
Canadian commercial paper (1) | —% | 1.13% | 2018 | — | 11,297 | |||||||
Unsecured U.S. notes — Medium-term notes (1) | 3.29% | 3.76% | 2015-2025 | 3,771,238 | 3,271,734 | |||||||
Unsecured U.S. obligations, principally bank term loans | 1.44% | 1.45% | 2015-2018 | 55,500 | 55,500 | |||||||
Unsecured foreign obligations | 1.99% | 1.99% | 2015-2016 | 324,423 | 315,558 | |||||||
Capital lease obligations | 3.69% | 3.81% | 2014-2019 | 36,584 | 38,911 | |||||||
Total before fair market value adjustment | 4,563,694 | 4,179,939 | ||||||||||
Fair market value adjustment on notes subject to hedging (2) | 7,855 | 8,171 | ||||||||||
4,571,549 | 4,188,110 | |||||||||||
Current portion of long-term debt, including capital leases | (412,077 | ) | (258,123 | ) | ||||||||
Long-term debt | 4,159,472 | 3,929,987 | ||||||||||
Total debt | $ | 4,717,153 | 4,189,425 |
(1) | We had unamortized original issue discounts of $8.8 million and $8.3 million at June 30, 2014 and December 31, 2013, respectively. |
(2) | The notional amount of executed interest rate swaps designated as fair value hedges was $600 million and $400 million at June 30, 2014 and December 31, 2013, respectively. |
|
Fair Value Measurements At June 30, 2014 Using | Total Losses (2) | ||||||||||
Level 3 | Three months ended | Six months ended | |||||||||
(In thousands) | |||||||||||
Assets held for sale: | |||||||||||
Revenue earning equipment: (1) | |||||||||||
Trucks | 10,713 | $ | 1,572 | $ | 3,454 | ||||||
Tractors | 6,057 | 662 | 2,294 | ||||||||
Trailers | 497 | 281 | 442 | ||||||||
Total assets at fair value | 17,267 | $ | 2,515 | $ | 6,190 |
Fair Value Measurements At June 30, 2013 Using | Total Losses (2) | ||||||||||
Level 3 | Three months ended | Six months ended | |||||||||
(In thousands) | |||||||||||
Assets held for sale: | |||||||||||
Revenue earning equipment (1) | |||||||||||
Trucks | 11,132 | $ | 2,447 | $ | 5,476 | ||||||
Tractors | 16,283 | 1,413 | 2,508 | ||||||||
Trailers | 882 | 370 | 967 | ||||||||
Total assets at fair value | 28,297 | $ | 4,230 | $ | 8,951 |
(1) | Represents the portion of all revenue earning equipment held for sale that is recorded at fair value, less costs to sell. |
(2) | Total losses represent fair value adjustments for all vehicles held for sale throughout the period for which fair value was less than carrying value. |
|
Maturity date | Face value of medium-term notes | Aggregate notional amount of interest rate swaps | Fixed interest rate | Weighted-average variable interest rate on hedged debt as of June 30, | ||||||||
Issuance date | 2014 | 2013 | ||||||||||
(Dollars in thousands) | ||||||||||||
February 2011 | March 2015 | $350,000 | $150,000 | 3.15% | 1.28% | 1.41% | ||||||
May 2011 | June 2017 | $350,000 | $150,000 | 3.50% | 1.42% | 1.51% | ||||||
November 2013 | November 2018 | $300,000 | $100,000 | 2.45% | 1.18% | —% | ||||||
February 2014 | June 2019 | $350,000 | $100,000 | 2.55% | 1.10% | —% | ||||||
May 2014 | September 2019 | $400,000 | $100,000 | 2.45% | 0.85% | —% |
Fair Value Hedging Relationship | Location of Gain (Loss) Recognized in Income | Three months ended June 30, | Six months ended June 30, | |||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
(In thousands) | ||||||||||||||||
Derivatives: Interest rate swaps | Interest expense | $ | 1,667 | (3,586 | ) | $ | (316 | ) | (6,367 | ) | ||||||
Hedged items: Fixed-rate debt | Interest expense | (1,667 | ) | 3,586 | 316 | 6,367 | ||||||||||
Total | $ | — | — | $ | — | — |
Balance Sheet Location | June 30, 2014 | December 31, 2013 | ||||||
(In thousands) | ||||||||
Prepaid expenses and other current assets | $ | 1,834 | $ | — | ||||
Direct financing leases and other assets | 6,162 | 9,333 | ||||||
Other non-current liabilities | (141 | ) | (1,162 | ) |
|
Currency Translation Adjustments and Other | Net Actuarial Loss (1) | Prior Service Credit (1) | Accumulated Other Comprehensive Loss | ||||||||||
(In thousands) | |||||||||||||
December 31, 2013 | $ | 35,875 | (477,883 | ) | 3,760 | (438,248 | ) | ||||||
Amortization | — | 7,455 | (1,335 | ) | 6,120 | ||||||||
Other current period change | 11,681 | (2,048 | ) | — | 9,633 | ||||||||
June 30, 2014 | $ | 47,556 | (472,476 | ) | 2,425 | (422,495 | ) |
December 31, 2012 | $ | 57,860 | (648,113 | ) | 2,634 | (587,619 | ) | ||||||
Amortization | — | 11,514 | (697 | ) | 10,817 | ||||||||
Other current period change | (49,943 | ) | (3,714 | ) | — | (53,657 | ) | ||||||
June 30, 2013 | $ | 7,917 | (640,313 | ) | 1,937 | (630,459 | ) |
|
Three months ended June 30, | Six months ended June 30, | ||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||
(In thousands) | |||||||||||||
Pension Benefits | |||||||||||||
Company-administered plans: | |||||||||||||
Service cost | $ | 3,171 | 3,756 | $ | 6,594 | 8,008 | |||||||
Interest cost | 25,135 | 22,316 | 50,696 | 44,735 | |||||||||
Expected return on plan assets | (29,284 | ) | (26,389 | ) | (58,002 | ) | (52,837 | ) | |||||
Amortization of: | |||||||||||||
Net actuarial loss | 5,579 | 8,685 | 11,814 | 17,565 | |||||||||
Prior service credit | (435 | ) | (443 | ) | (893 | ) | (909 | ) | |||||
4,166 | 7,925 | 10,209 | 16,562 | ||||||||||
Union-administered plans | 2,123 | 2,046 | 4,214 | 4,030 | |||||||||
Net periodic benefit cost | $ | 6,289 | 9,971 | $ | 14,423 | 20,592 | |||||||
Company-administered plans: | |||||||||||||
U.S. | $ | 4,499 | 8,152 | $ | 10,786 | 16,893 | |||||||
Non-U.S. | (333 | ) | (227 | ) | (577 | ) | (331 | ) | |||||
4,166 | 7,925 | 10,209 | 16,562 | ||||||||||
Union-administered plans | 2,123 | 2,046 | 4,214 | 4,030 | |||||||||
$ | 6,289 | 9,971 | $ | 14,423 | 20,592 | ||||||||
Postretirement Benefits | |||||||||||||
Company-administered plans: | |||||||||||||
Service cost | $ | 89 | 230 | $ | 224 | 493 | |||||||
Interest cost | 348 | 392 | 713 | 787 | |||||||||
Amortization of: | |||||||||||||
Net actuarial credit | (234 | ) | (5 | ) | (363 | ) | (7 | ) | |||||
Prior service credit | (615 | ) | (57 | ) | (1,230 | ) | (115 | ) | |||||
Net periodic benefit cost | $ | (412 | ) | 560 | $ | (656 | ) | 1,158 | |||||
Company-administered plans: | |||||||||||||
U.S. | $ | (524 | ) | 402 | $ | (921 | ) | 808 | |||||
Non-U.S. | 112 | 158 | 265 | 350 | |||||||||
$ | (412 | ) | 560 | $ | (656 | ) | 1,158 |
|
Six months ended June 30, | ||||||
2014 | 2013 | |||||
(In thousands) | ||||||
Interest paid | $ | 68,974 | 67,545 | |||
Income taxes paid | 7,332 | 8,447 | ||||
Changes in accounts payable related to purchases of revenue earning equipment | 1,520 | 40,389 | ||||
Operating and revenue earning equipment acquired under capital leases | 2,371 | 4,814 |
|
Three months ended June 30, | Six months ended June 30, | ||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||
(In thousands) | |||||||||||||
Contract settlement | $ | — | — | $ | 2,908 | — | |||||||
Gains on sales of operating property and equipment | 1,286 | 267 | 2,590 | 540 | |||||||||
Business interruption insurance recoveries | 756 | 1,805 | 756 | 1,805 | |||||||||
Foreign currency translation benefit (1) | — | — | — | 1,904 | |||||||||
Rabbi trust investment income | 1,077 | 172 | 1,577 | 1,631 | |||||||||
Other, net | 1,709 | 1,331 | 2,379 | 2,265 | |||||||||
Total | $ | 4,828 | 3,575 | $ | 10,210 | 8,145 |
|
FMS | SCS | Eliminations | Total | ||||||||||
(In thousands) | |||||||||||||
For the three months ended June 30, 2014 | |||||||||||||
Revenue from external customers | $ | 1,056,992 | 627,579 | — | 1,684,571 | ||||||||
Inter-segment revenue | 124,230 | — | (124,230 | ) | — | ||||||||
Total revenue | $ | 1,181,222 | 627,579 | (124,230 | ) | 1,684,571 | |||||||
Segment EBT | $ | 113,509 | 30,728 | (10,523 | ) | 133,714 | |||||||
Unallocated CSS | (12,125 | ) | |||||||||||
Non-operating pension costs | (1,544 | ) | |||||||||||
Earnings from continuing operations before income taxes | $ | 120,045 | |||||||||||
Segment capital expenditures paid (1) | $ | 623,138 | 4,249 | — | 627,387 | ||||||||
Unallocated CSS | 49,113 | ||||||||||||
Capital expenditures paid | $ | 676,500 | |||||||||||
For the three months ended June 30, 2013 | |||||||||||||
Revenue from external customers | $ | 1,006,822 | 597,177 | — | 1,603,999 | ||||||||
Inter-segment revenue | 114,436 | — | (114,436 | ) | — | ||||||||
Total revenue | $ | 1,121,258 | 597,177 | (114,436 | ) | 1,603,999 | |||||||
Segment EBT | $ | 88,667 | 32,968 | (8,690 | ) | 112,945 | |||||||
Unallocated CSS | (10,584 | ) | |||||||||||
Non-operating pension costs | (4,999 | ) | |||||||||||
Earnings from continuing operations before income taxes | $ | 97,362 | |||||||||||
Segment capital expenditures paid (1) | $ | 517,131 | 5,017 | — | 522,148 | ||||||||
Unallocated CSS | 5,912 | ||||||||||||
Capital expenditures paid | $ | 528,060 |
(1) | Excludes revenue earning equipment acquired under capital leases. |
FMS | SCS | Eliminations | Total | ||||||||||
(In thousands) | |||||||||||||
For the six months ended June 30, 2014 | |||||||||||||
Revenue from external customers | $ | 2,070,388 | 1,224,920 | — | 3,295,308 | ||||||||
Inter-segment revenue | 245,921 | — | (245,921 | ) | — | ||||||||
Total revenue | $ | 2,316,309 | 1,224,920 | (245,921 | ) | 3,295,308 | |||||||
Segment EBT | $ | 190,500 | 52,512 | (20,151 | ) | 222,861 | |||||||
Unallocated CSS | (22,954 | ) | |||||||||||
Non-operating pension costs | (4,858 | ) | |||||||||||
Earnings from continuing operations before income taxes | $ | 195,049 | |||||||||||
Segment capital expenditures paid (1), (2) | $ | 1,191,377 | 8,121 | — | 1,199,498 | ||||||||
Unallocated CSS | 55,724 | ||||||||||||
Capital expenditures paid | $ | 1,255,222 | |||||||||||
For the six months ended June 30, 2013 | |||||||||||||
Revenue from external customers | $ | 1,993,360 | 1,173,656 | — | 3,167,016 | ||||||||
Inter-segment revenue | 227,630 | — | (227,630 | ) | — | ||||||||
Total revenue | $ | 2,220,990 | 1,173,656 | (227,630 | ) | 3,167,016 | |||||||
Segment EBT | $ | 149,412 | 57,404 | (16,648 | ) | 190,168 | |||||||
Unallocated CSS | (21,959 | ) | |||||||||||
Non-operating pension costs | (10,243 | ) | |||||||||||
Restructuring and other charges, net and other items | 1,904 | ||||||||||||
Earnings from continuing operations before income taxes | $ | 159,870 | |||||||||||
Segment capital expenditures paid (1), (2) | $ | 923,642 | 10,817 | — | 934,459 | ||||||||
Unallocated CSS | 13,655 | ||||||||||||
Capital expenditures paid | $ | 948,114 |
(1) | Excludes revenue earning equipment acquired under capital leases. |
(2) | Excludes acquisition payments of $1.6 million and $1.4 million during the six months ended June 30, 2014, and 2013, respectively. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|