|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
|
|||
Three months ended March 31, | ||||||
2013 | 2012 | |||||
(In thousands) | ||||||
Pre-tax loss from discontinued operations | $ | (901 | ) | (575 | ) | |
Income tax benefit | 23 | 20 | ||||
Loss from discontinued operations, net of tax | $ | (878 | ) | (555 | ) | |
March 31, 2013 | December 31, 2012 | |||||
(In thousands) | ||||||
Total assets, primarily deposits | $ | 3,890 | 4,460 | |||
Total liabilities, primarily contingent accruals | $ | 5,535 | 5,329 | |||
|
|||
Deductions | ||||||||||||||||||
December 31, 2012 | Additions | Cash Payments | Non-Cash Reductions (1) | Foreign Translation Adjustments | March 31, 2013 | |||||||||||||
Balance | Balance | |||||||||||||||||
(In thousands) | ||||||||||||||||||
Employee severance and benefits | $ | 3,147 | — | 1,693 | 25 | (95 | ) | 1,334 | ||||||||||
Contract termination costs | 1,728 | — | 579 | — | (103 | ) | 1,046 | |||||||||||
Total | $ | 4,875 | — | 2,272 | 25 | (198 | ) | 2,380 | ||||||||||
|
|||
March 31, 2013 | December 31, 2012 | |||||
(In thousands) | ||||||
Total minimum lease payments receivable | $ | 602,575 | 629,919 | |||
Less: Executory costs | (190,380 | ) | (201,777 | ) | ||
Minimum lease payments receivable | 412,195 | 428,142 | ||||
Less: Allowance for uncollectibles | (643 | ) | (703 | ) | ||
Net minimum lease payments receivable | 411,552 | 427,439 | ||||
Unguaranteed residuals | 58,022 | 60,764 | ||||
Less: Unearned income | (93,209 | ) | (96,280 | ) | ||
Net investment in direct financing and sales-type leases | 376,365 | 391,923 | ||||
Current portion | (73,951 | ) | (76,395 | ) | ||
Non-current portion | $ | 302,414 | 315,528 | |||
March 31, 2013 | December 31, 2012 | |||||
(In thousands) | ||||||
Very low risk to low risk | $ | 172,034 | 193,123 | |||
Moderate risk | 175,056 | 177,400 | ||||
Moderately high risk to high risk | 65,105 | 57,619 | ||||
$ | 412,195 | 428,142 | ||||
2013 | 2012 | |||||
(In thousands) | ||||||
Balance at December 31 | $ | 703 | 903 | |||
Charged to earnings | (42 | ) | 783 | |||
Deductions | (18 | ) | (879 | ) | ||
Balance at March 31 | $ | 643 | 807 | |||
|
|||
March 31, 2013 | December 31, 2012 | |||||||||||||||||
Cost | Accumulated Depreciation | Net Book Value(1) | Cost | Accumulated Depreciation | Net Book Value(1) | |||||||||||||
(In thousands) | ||||||||||||||||||
Held for use: | ||||||||||||||||||
Full service lease | $ | 6,783,263 | (2,463,080 | ) | 4,320,183 | 6,728,746 | (2,500,786 | ) | 4,227,960 | |||||||||
Commercial rental | 1,979,910 | (648,351 | ) | 1,331,559 | 2,041,698 | (660,356 | ) | 1,381,342 | ||||||||||
Held for sale | 542,355 | (385,114 | ) | 157,241 | 499,074 | (353,768 | ) | 145,306 | ||||||||||
Total | $ | 9,305,528 | (3,496,545 | ) | 5,808,983 | 9,269,518 | (3,514,910 | ) | 5,754,608 | |||||||||
(1) | Revenue earning equipment, net includes vehicles acquired under capital leases of $55.1 million, less accumulated depreciation of $17.1 million, at March 31, 2013, and $56.2 million, less accumulated depreciation of $16.5 million, at December 31, 2012. |
|
|||
Fleet Management Solutions | Supply Chain Solutions | Total | |||||||
(In thousands) | |||||||||
Balance at January 1, 2013: | |||||||||
Goodwill | $ | 223,129 | 190,308 | 413,437 | |||||
Accumulated impairment losses | (10,322 | ) | (18,899 | ) | (29,221 | ) | |||
212,807 | 171,409 | 384,216 | |||||||
Purchase accounting adjustments | 86 | — | 86 | ||||||
Foreign currency translation adjustments | (573 | ) | (214 | ) | (787 | ) | |||
Balance at March 31, 2013: | |||||||||
Goodwill | 222,642 | 190,094 | 412,736 | ||||||
Accumulated impairment losses | (10,322 | ) | (18,899 | ) | (29,221 | ) | |||
$ | 212,320 | 171,195 | 383,515 | ||||||
|
|||
March 31, 2013 | December 31, 2012 | |||||||||||||||||
Accrued Expenses | Non-Current Liabilities | Total | Accrued Expenses | Non-Current Liabilities | Total | |||||||||||||
(In thousands) | ||||||||||||||||||
Salaries and wages | $ | 61,830 | — | 61,830 | 86,776 | — | 86,776 | |||||||||||
Deferred compensation | 1,718 | 26,546 | 28,264 | 1,630 | 24,918 | 26,548 | ||||||||||||
Pension benefits | 2,661 | 597,762 | 600,423 | 3,309 | 597,275 | 600,584 | ||||||||||||
Other postretirement benefits | 2,677 | 37,601 | 40,278 | 2,683 | 37,916 | 40,599 | ||||||||||||
Insurance obligations (1) | 126,608 | 182,570 | 309,178 | 133,459 | 178,714 | 312,173 | ||||||||||||
Residual value guarantees | 1,421 | 184 | 1,605 | 1,505 | 130 | 1,635 | ||||||||||||
Accrued rent | 16,250 | 6,944 | 23,194 | 9,244 | 9,405 | 18,649 | ||||||||||||
Environmental liabilities | 4,145 | 7,926 | 12,071 | 4,201 | 8,415 | 12,616 | ||||||||||||
Asset retirement obligations | 5,268 | 15,347 | 20,615 | 3,642 | 17,116 | 20,758 | ||||||||||||
Operating taxes | 98,677 | — | 98,677 | 91,419 | — | 91,419 | ||||||||||||
Income taxes | 3,234 | 58,745 | 61,979 | 8,288 | 57,590 | 65,878 | ||||||||||||
Interest | 22,950 | — | 22,950 | 35,798 | — | 35,798 | ||||||||||||
Deposits, mainly from customers | 50,739 | 6,237 | 56,976 | 51,671 | 6,236 | 57,907 | ||||||||||||
Deferred revenue | 18,918 | 6 | 18,924 | 21,557 | — | 21,557 | ||||||||||||
Acquisition holdbacks | 2,798 | — | 2,798 | 1,637 | 2,673 | 4,310 | ||||||||||||
Other | 37,051 | 8,645 | 45,696 | 48,888 | 8,544 | 57,432 | ||||||||||||
Total | $ | 456,945 | 948,513 | 1,405,458 | 505,707 | 948,932 | 1,454,639 | |||||||||||
|
|||
|
|||
Weighted-Average Interest Rate | ||||||||||||||
March 31, 2013 | December 31, 2012 | Maturities | March 31, 2013 | December 31, 2012 | ||||||||||
(In thousands) | ||||||||||||||
Short-term debt and current portion of long-term debt: | ||||||||||||||
Short-term debt | 1.49 | % | 2.27 | % | 2013 | $ | 2,015 | 9,820 | ||||||
Current portion of long-term debt, including capital leases | 257,718 | 358,155 | ||||||||||||
Total short-term debt and current portion of long-term debt | 259,733 | 367,975 | ||||||||||||
Long-term debt: | ||||||||||||||
U.S. commercial paper (1) | 0.35 | % | 0.41 | % | 2016 | 457,942 | 329,925 | |||||||
Canadian commercial paper (1) | 1.15 | % | 1.14 | % | 2016 | 7,861 | 23,165 | |||||||
Global revolving credit facility | 1.40 | % | 1.58 | % | 2016 | 500 | 8,924 | |||||||
Unsecured U.S. notes — Medium-term notes (1) | 3.95 | % | 4.01 | % | 2014-2025 | 2,971,376 | 2,971,313 | |||||||
Unsecured U.S. obligations, principally bank term loans | 1.49 | % | 1.56 | % | 2015-2019 | 55,500 | 105,500 | |||||||
Unsecured foreign obligations | 1.92 | % | 1.91 | % | 2014-2016 | 295,055 | 313,406 | |||||||
Capital lease obligations | 4.14 | % | 4.08 | % | 2013-2019 | 41,430 | 42,018 | |||||||
Total before fair market value adjustment | 3,829,664 | 3,794,251 | ||||||||||||
Fair market value adjustment on notes subject to hedging (2) | 13,944 | 16,725 | ||||||||||||
3,843,608 | 3,810,976 | |||||||||||||
Current portion of long-term debt, including capital leases | (257,718 | ) | (358,155 | ) | ||||||||||
Long-term debt | 3,585,890 | 3,452,821 | ||||||||||||
Total debt | $ | 3,845,623 | 3,820,796 | |||||||||||
(1) | We had unamortized original issue discounts of $8.7 million and $8.8 million at March 31, 2013 and December 31, 2012, respectively. |
(2) | The notional amount of executed interest rate swaps designated as fair value hedges was $300 million and $550 million at March 31, 2013 and December 31, 2012, respectively. |
|
|||
Balance Sheet Location | Fair Value Measurements At March 31, 2013 Using | Total | ||||||||||||
Level 1 | Level 2 | Level 3 | ||||||||||||
(In thousands) | ||||||||||||||
Assets: | ||||||||||||||
Interest rate swaps | DFL and other assets | $ | — | 13,944 | — | 13,944 | ||||||||
Investments held in Rabbi Trusts: | ||||||||||||||
Cash and cash equivalents | 3,513 | — | — | 3,513 | ||||||||||
U.S. equity mutual funds | 12,239 | — | — | 12,239 | ||||||||||
Foreign equity mutual funds | 3,337 | — | — | 3,337 | ||||||||||
Fixed income mutual funds | 4,534 | — | — | 4,534 | ||||||||||
Investments held in Rabbi Trusts | DFL and other assets | 23,623 | — | — | 23,623 | |||||||||
Total assets at fair value | $ | 23,623 | 13,944 | — | 37,567 | |||||||||
Liabilities: | ||||||||||||||
Contingent consideration | Accrued expenses and other current liabilities | $ | — | — | 478 | 478 | ||||||||
Total liabilities at fair value | $ | — | — | 478 | 478 | |||||||||
Balance Sheet Location | Fair Value Measurements At December 31, 2012 Using | Total | ||||||||||||
Level 1 | Level 2 | Level 3 | ||||||||||||
(In thousands) | ||||||||||||||
Assets: | ||||||||||||||
Interest rate swaps | Prepaid expenses and other current assets | $ | — | 1,313 | — | 1,313 | ||||||||
Interest rate swaps | DFL and other assets | — | 15,412 | — | 15,412 | |||||||||
Investments held in Rabbi Trusts: | ||||||||||||||
Cash and cash equivalents | 4,055 | — | — | 4,055 | ||||||||||
U.S. equity mutual funds | 10,871 | — | — | 10,871 | ||||||||||
Foreign equity mutual funds | 2,974 | — | — | 2,974 | ||||||||||
Fixed income mutual funds | 4,526 | — | — | 4,526 | ||||||||||
Investments held in Rabbi Trusts | DFL and other assets | 22,426 | — | — | 22,426 | |||||||||
Total assets at fair value | $ | 22,426 | 16,725 | — | 39,151 | |||||||||
Liabilities: | ||||||||||||||
Contingent consideration | Other non-current liabilities | $ | — | — | 478 | 478 | ||||||||
Total liabilities at fair value | $ | — | — | 478 | 478 | |||||||||
Fair Value Measurements At March 31, 2013 Using | Total Losses (2) | ||||||||||||
Level 1 | Level 2 | Level 3 | Three months ended | ||||||||||
(In thousands) | |||||||||||||
Assets held for sale: | |||||||||||||
Revenue earning equipment: (1) | |||||||||||||
Trucks | $ | — | — | 13,229 | $ | 3,029 | |||||||
Tractors | — | — | 14,943 | 1,095 | |||||||||
Trailers | — | — | 989 | 597 | |||||||||
Total assets at fair value | $ | — | — | 29,161 | $ | 4,721 | |||||||
Fair Value Measurements At March 31, 2012 Using | Total Losses (2) | ||||||||||||
Level 1 | Level 2 | Level 3 | Three months ended | ||||||||||
(In thousands) | |||||||||||||
Assets held for sale: | |||||||||||||
Revenue earning equipment (1) | |||||||||||||
Trucks | $ | — | — | 7,321 | $ | 2,381 | |||||||
Tractors | — | — | 3,514 | 471 | |||||||||
Trailers | — | — | 624 | 507 | |||||||||
Total assets at fair value | $ | — | — | 11,459 | $ | 3,359 | |||||||
(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 March 31, | ||||||||
Issuance date | 2013 | 2012 | ||||||||||
(Dollars in thousands) | ||||||||||||
May 2011 | June 2017 | $350,000 | $150,000 | 3.50% | 1.62% | 1.84% | ||||||
February 2011 | March 2015 | $350,000 | $150,000 | 3.15% | 1.41% | 1.70% | ||||||
Fair Value Hedging Relationship | Location of Gain (Loss) Recognized in Income | Three months ended March 31, | |||||||
2013 | 2012 | ||||||||
(In thousands) | |||||||||
Derivatives: Interest rate swaps | Interest expense | $ | (2,781 | ) | (2,170 | ) | |||
Hedged items: Fixed-rate debt | Interest expense | 2,781 | 2,170 | ||||||
Total | $ | — | — | ||||||
|
|||
|
|||
Pension Benefits | Postretirement Benefits | |||||||||||
Three months ended March 31, | ||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||
(In thousands) | ||||||||||||
Company-administered plans: | ||||||||||||
Service cost | $ | 4,252 | 3,907 | 263 | 320 | |||||||
Interest cost | 22,419 | 23,689 | 395 | 514 | ||||||||
Expected return on plan assets | (26,448 | ) | (24,057 | ) | — | — | ||||||
Amortization of: | ||||||||||||
Net actuarial loss | 8,880 | 7,861 | (2 | ) | (3 | ) | ||||||
Prior service credit | (466 | ) | (569 | ) | (58 | ) | (58 | ) | ||||
8,637 | 10,831 | 598 | 773 | |||||||||
Union-administered plans | 1,984 | 1,614 | — | — | ||||||||
Net periodic benefit cost | $ | 10,621 | 12,445 | 598 | 773 | |||||||
Company-administered plans: | ||||||||||||
U.S. | $ | 8,741 | 9,848 | 406 | 552 | |||||||
Non-U.S. | (104 | ) | 983 | 192 | 221 | |||||||
8,637 | 10,831 | 598 | 773 | |||||||||
Union-administered plans | 1,984 | 1,614 | — | — | ||||||||
$ | 10,621 | 12,445 | 598 | 773 | ||||||||
|
|||
|
|||
Three months ended March 31, | ||||||
2013 | 2012 | |||||
(In thousands) | ||||||
Interest paid | $ | 45,425 | 37,325 | |||
Income taxes paid | $ | 3,721 | 4,183 | |||
Changes in accounts payable related to purchases of revenue earning equipment | $ | 29,381 | 316,457 | |||
Operating and revenue earning equipment acquired under capital leases | $ | 458 | 59 | |||
|
|||
FMS | SCS | Eliminations | Total | ||||||||||
For the three months ended March 31, 2013 | |||||||||||||
Revenue from external customers | $ | 986,538 | 576,479 | — | 1,563,017 | ||||||||
Inter-segment revenue | 113,194 | — | (113,194 | ) | — | ||||||||
Total revenue | $ | 1,099,732 | 576,479 | (113,194 | ) | 1,563,017 | |||||||
Segment EBT | $ | 60,745 | 23,811 | (7,333 | ) | 77,223 | |||||||
Unallocated CSS | (11,375 | ) | |||||||||||
Non-operating pension costs | (5,244 | ) | |||||||||||
Restructuring and other charges, net and other items | 1,904 | ||||||||||||
Earnings from continuing operations before income taxes | $ | 62,508 | |||||||||||
Segment capital expenditures (1), (2) | $ | 406,511 | 5,800 | — | 412,311 | ||||||||
Unallocated CSS | 7,743 | ||||||||||||
Capital expenditures paid | $ | 420,054 | |||||||||||
For the three months ended March 31, 2012 | |||||||||||||
Revenue from external customers | $ | 964,363 | 571,913 | — | 1,536,276 | ||||||||
Inter-segment revenue | 107,028 | — | (107,028 | ) | — | ||||||||
Total revenue | $ | 1,071,391 | 571,913 | (107,028 | ) | 1,536,276 | |||||||
Segment EBT | $ | 50,683 | 21,871 | (6,481 | ) | 66,073 | |||||||
Unallocated CSS | (9,506 | ) | |||||||||||
Non-operating pension costs | (8,004 | ) | |||||||||||
Restructuring and other charges, net and other items | (865 | ) | |||||||||||
Earnings from continuing operations before income taxes | $ | 47,698 | |||||||||||
Segment capital expenditures (1), (2) | $ | 463,606 | 2,837 | — | 466,443 | ||||||||
Unallocated CSS | 4,526 | ||||||||||||
Capital expenditures paid | $ | 470,969 | |||||||||||
(1) | Excludes revenue earning equipment acquired under capital leases. |
(2) | Excludes acquisition payments of $1.4 million and $2.1 million during the three months ended March 31, 2013 and 2012, respectively. |
|
|||
|
|||
Three months ended March 31, | ||||||
2013 | 2012 | |||||
(In thousands) | ||||||
Pre-tax loss from discontinued operations | $ | (901 | ) | (575 | ) | |
Income tax benefit | 23 | 20 | ||||
Loss from discontinued operations, net of tax | $ | (878 | ) | (555 | ) | |
March 31, 2013 | December 31, 2012 | |||||
(In thousands) | ||||||
Total assets, primarily deposits | $ | 3,890 | 4,460 | |||
Total liabilities, primarily contingent accruals | $ | 5,535 | 5,329 | |||
|
|||
Deductions | ||||||||||||||||||
December 31, 2012 | Additions | Cash Payments | Non-Cash Reductions (1) | Foreign Translation Adjustments | March 31, 2013 | |||||||||||||
Balance | Balance | |||||||||||||||||
(In thousands) | ||||||||||||||||||
Employee severance and benefits | $ | 3,147 | — | 1,693 | 25 | (95 | ) | 1,334 | ||||||||||
Contract termination costs | 1,728 | — | 579 | — | (103 | ) | 1,046 | |||||||||||
Total | $ | 4,875 | — | 2,272 | 25 | (198 | ) | 2,380 | ||||||||||
|
|||
March 31, 2013 | December 31, 2012 | |||||
(In thousands) | ||||||
Total minimum lease payments receivable | $ | 602,575 | 629,919 | |||
Less: Executory costs | (190,380 | ) | (201,777 | ) | ||
Minimum lease payments receivable | 412,195 | 428,142 | ||||
Less: Allowance for uncollectibles | (643 | ) | (703 | ) | ||
Net minimum lease payments receivable | 411,552 | 427,439 | ||||
Unguaranteed residuals | 58,022 | 60,764 | ||||
Less: Unearned income | (93,209 | ) | (96,280 | ) | ||
Net investment in direct financing and sales-type leases | 376,365 | 391,923 | ||||
Current portion | (73,951 | ) | (76,395 | ) | ||
Non-current portion | $ | 302,414 | 315,528 | |||
March 31, 2013 | December 31, 2012 | |||||
(In thousands) | ||||||
Very low risk to low risk | $ | 172,034 | 193,123 | |||
Moderate risk | 175,056 | 177,400 | ||||
Moderately high risk to high risk | 65,105 | 57,619 | ||||
$ | 412,195 | 428,142 | ||||
2013 | 2012 | |||||
(In thousands) | ||||||
Balance at December 31 | $ | 703 | 903 | |||
Charged to earnings | (42 | ) | 783 | |||
Deductions | (18 | ) | (879 | ) | ||
Balance at March 31 | $ | 643 | 807 | |||
|
|||
March 31, 2013 | December 31, 2012 | |||||||||||||||||
Cost | Accumulated Depreciation | Net Book Value(1) | Cost | Accumulated Depreciation | Net Book Value(1) | |||||||||||||
(In thousands) | ||||||||||||||||||
Held for use: | ||||||||||||||||||
Full service lease | $ | 6,783,263 | (2,463,080 | ) | 4,320,183 | 6,728,746 | (2,500,786 | ) | 4,227,960 | |||||||||
Commercial rental | 1,979,910 | (648,351 | ) | 1,331,559 | 2,041,698 | (660,356 | ) | 1,381,342 | ||||||||||
Held for sale | 542,355 | (385,114 | ) | 157,241 | 499,074 | (353,768 | ) | 145,306 | ||||||||||
Total | $ | 9,305,528 | (3,496,545 | ) | 5,808,983 | 9,269,518 | (3,514,910 | ) | 5,754,608 | |||||||||
(1) | Revenue earning equipment, net includes vehicles acquired under capital leases of $55.1 million, less accumulated depreciation of $17.1 million, at March 31, 2013, and $56.2 million, less accumulated depreciation of $16.5 million, at December 31, 2012. |
|
|||
Fleet Management Solutions | Supply Chain Solutions | Total | |||||||
(In thousands) | |||||||||
Balance at January 1, 2013: | |||||||||
Goodwill | $ | 223,129 | 190,308 | 413,437 | |||||
Accumulated impairment losses | (10,322 | ) | (18,899 | ) | (29,221 | ) | |||
212,807 | 171,409 | 384,216 | |||||||
Purchase accounting adjustments | 86 | — | 86 | ||||||
Foreign currency translation adjustments | (573 | ) | (214 | ) | (787 | ) | |||
Balance at March 31, 2013: | |||||||||
Goodwill | 222,642 | 190,094 | 412,736 | ||||||
Accumulated impairment losses | (10,322 | ) | (18,899 | ) | (29,221 | ) | |||
$ | 212,320 | 171,195 | 383,515 | ||||||
|
|||
March 31, 2013 | December 31, 2012 | |||||||||||||||||
Accrued Expenses | Non-Current Liabilities | Total | Accrued Expenses | Non-Current Liabilities | Total | |||||||||||||
(In thousands) | ||||||||||||||||||
Salaries and wages | $ | 61,830 | — | 61,830 | 86,776 | — | 86,776 | |||||||||||
Deferred compensation | 1,718 | 26,546 | 28,264 | 1,630 | 24,918 | 26,548 | ||||||||||||
Pension benefits | 2,661 | 597,762 | 600,423 | 3,309 | 597,275 | 600,584 | ||||||||||||
Other postretirement benefits | 2,677 | 37,601 | 40,278 | 2,683 | 37,916 | 40,599 | ||||||||||||
Insurance obligations (1) | 126,608 | 182,570 | 309,178 | 133,459 | 178,714 | 312,173 | ||||||||||||
Residual value guarantees | 1,421 | 184 | 1,605 | 1,505 | 130 | 1,635 | ||||||||||||
Accrued rent | 16,250 | 6,944 | 23,194 | 9,244 | 9,405 | 18,649 | ||||||||||||
Environmental liabilities | 4,145 | 7,926 | 12,071 | 4,201 | 8,415 | 12,616 | ||||||||||||
Asset retirement obligations | 5,268 | 15,347 | 20,615 | 3,642 | 17,116 | 20,758 | ||||||||||||
Operating taxes | 98,677 | — | 98,677 | 91,419 | — | 91,419 | ||||||||||||
Income taxes | 3,234 | 58,745 | 61,979 | 8,288 | 57,590 | 65,878 | ||||||||||||
Interest | 22,950 | — | 22,950 | 35,798 | — | 35,798 | ||||||||||||
Deposits, mainly from customers | 50,739 | 6,237 | 56,976 | 51,671 | 6,236 | 57,907 | ||||||||||||
Deferred revenue | 18,918 | 6 | 18,924 | 21,557 | — | 21,557 | ||||||||||||
Acquisition holdbacks | 2,798 | — | 2,798 | 1,637 | 2,673 | 4,310 | ||||||||||||
Other | 37,051 | 8,645 | 45,696 | 48,888 | 8,544 | 57,432 | ||||||||||||
Total | $ | 456,945 | 948,513 | 1,405,458 | 505,707 | 948,932 | 1,454,639 | |||||||||||
|
|||
Weighted-Average Interest Rate | ||||||||||||||
March 31, 2013 | December 31, 2012 | Maturities | March 31, 2013 | December 31, 2012 | ||||||||||
(In thousands) | ||||||||||||||
Short-term debt and current portion of long-term debt: | ||||||||||||||
Short-term debt | 1.49 | % | 2.27 | % | 2013 | $ | 2,015 | 9,820 | ||||||
Current portion of long-term debt, including capital leases | 257,718 | 358,155 | ||||||||||||
Total short-term debt and current portion of long-term debt | 259,733 | 367,975 | ||||||||||||
Long-term debt: | ||||||||||||||
U.S. commercial paper (1) | 0.35 | % | 0.41 | % | 2016 | 457,942 | 329,925 | |||||||
Canadian commercial paper (1) | 1.15 | % | 1.14 | % | 2016 | 7,861 | 23,165 | |||||||
Global revolving credit facility | 1.40 | % | 1.58 | % | 2016 | 500 | 8,924 | |||||||
Unsecured U.S. notes — Medium-term notes (1) | 3.95 | % | 4.01 | % | 2014-2025 | 2,971,376 | 2,971,313 | |||||||
Unsecured U.S. obligations, principally bank term loans | 1.49 | % | 1.56 | % | 2015-2019 | 55,500 | 105,500 | |||||||
Unsecured foreign obligations | 1.92 | % | 1.91 | % | 2014-2016 | 295,055 | 313,406 | |||||||
Capital lease obligations | 4.14 | % | 4.08 | % | 2013-2019 | 41,430 | 42,018 | |||||||
Total before fair market value adjustment | 3,829,664 | 3,794,251 | ||||||||||||
Fair market value adjustment on notes subject to hedging (2) | 13,944 | 16,725 | ||||||||||||
3,843,608 | 3,810,976 | |||||||||||||
Current portion of long-term debt, including capital leases | (257,718 | ) | (358,155 | ) | ||||||||||
Long-term debt | 3,585,890 | 3,452,821 | ||||||||||||
Total debt | $ | 3,845,623 | 3,820,796 | |||||||||||
(1) | We had unamortized original issue discounts of $8.7 million and $8.8 million at March 31, 2013 and December 31, 2012, respectively. |
(2) | The notional amount of executed interest rate swaps designated as fair value hedges was $300 million and $550 million at March 31, 2013 and December 31, 2012, respectively. |
|
|||
Balance Sheet Location | Fair Value Measurements At March 31, 2013 Using | Total | ||||||||||||
Level 1 | Level 2 | Level 3 | ||||||||||||
(In thousands) | ||||||||||||||
Assets: | ||||||||||||||
Interest rate swaps | DFL and other assets | $ | — | 13,944 | — | 13,944 | ||||||||
Investments held in Rabbi Trusts: | ||||||||||||||
Cash and cash equivalents | 3,513 | — | — | 3,513 | ||||||||||
U.S. equity mutual funds | 12,239 | — | — | 12,239 | ||||||||||
Foreign equity mutual funds | 3,337 | — | — | 3,337 | ||||||||||
Fixed income mutual funds | 4,534 | — | — | 4,534 | ||||||||||
Investments held in Rabbi Trusts | DFL and other assets | 23,623 | — | — | 23,623 | |||||||||
Total assets at fair value | $ | 23,623 | 13,944 | — | 37,567 | |||||||||
Liabilities: | ||||||||||||||
Contingent consideration | Accrued expenses and other current liabilities | $ | — | — | 478 | 478 | ||||||||
Total liabilities at fair value | $ | — | — | 478 | 478 | |||||||||
Balance Sheet Location | Fair Value Measurements At December 31, 2012 Using | Total | ||||||||||||
Level 1 | Level 2 | Level 3 | ||||||||||||
(In thousands) | ||||||||||||||
Assets: | ||||||||||||||
Interest rate swaps | Prepaid expenses and other current assets | $ | — | 1,313 | — | 1,313 | ||||||||
Interest rate swaps | DFL and other assets | — | 15,412 | — | 15,412 | |||||||||
Investments held in Rabbi Trusts: | ||||||||||||||
Cash and cash equivalents | 4,055 | — | — | 4,055 | ||||||||||
U.S. equity mutual funds | 10,871 | — | — | 10,871 | ||||||||||
Foreign equity mutual funds | 2,974 | — | — | 2,974 | ||||||||||
Fixed income mutual funds | 4,526 | — | — | 4,526 | ||||||||||
Investments held in Rabbi Trusts | DFL and other assets | 22,426 | — | — | 22,426 | |||||||||
Total assets at fair value | $ | 22,426 | 16,725 | — | 39,151 | |||||||||
Liabilities: | ||||||||||||||
Contingent consideration | Other non-current liabilities | $ | — | — | 478 | 478 | ||||||||
Total liabilities at fair value | $ | — | — | 478 | 478 | |||||||||
Fair Value Measurements At March 31, 2013 Using | Total Losses (2) | ||||||||||||
Level 1 | Level 2 | Level 3 | Three months ended | ||||||||||
(In thousands) | |||||||||||||
Assets held for sale: | |||||||||||||
Revenue earning equipment: (1) | |||||||||||||
Trucks | $ | — | — | 13,229 | $ | 3,029 | |||||||
Tractors | — | — | 14,943 | 1,095 | |||||||||
Trailers | — | — | 989 | 597 | |||||||||
Total assets at fair value | $ | — | — | 29,161 | $ | 4,721 | |||||||
Fair Value Measurements At March 31, 2012 Using | Total Losses (2) | ||||||||||||
Level 1 | Level 2 | Level 3 | Three months ended | ||||||||||
(In thousands) | |||||||||||||
Assets held for sale: | |||||||||||||
Revenue earning equipment (1) | |||||||||||||
Trucks | $ | — | — | 7,321 | $ | 2,381 | |||||||
Tractors | — | — | 3,514 | 471 | |||||||||
Trailers | — | — | 624 | 507 | |||||||||
Total assets at fair value | $ | — | — | 11,459 | $ | 3,359 | |||||||
(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 March 31, | ||||||||
Issuance date | 2013 | 2012 | ||||||||||
(Dollars in thousands) | ||||||||||||
May 2011 | June 2017 | $350,000 | $150,000 | 3.50% | 1.62% | 1.84% | ||||||
February 2011 | March 2015 | $350,000 | $150,000 | 3.15% | 1.41% | 1.70% | ||||||
Fair Value Hedging Relationship | Location of Gain (Loss) Recognized in Income | Three months ended March 31, | |||||||
2013 | 2012 | ||||||||
(In thousands) | |||||||||
Derivatives: Interest rate swaps | Interest expense | $ | (2,781 | ) | (2,170 | ) | |||
Hedged items: Fixed-rate debt | Interest expense | 2,781 | 2,170 | ||||||
Total | $ | — | — | ||||||
|
|||
Pension Benefits | Postretirement Benefits | |||||||||||
Three months ended March 31, | ||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||
(In thousands) | ||||||||||||
Company-administered plans: | ||||||||||||
Service cost | $ | 4,252 | 3,907 | 263 | 320 | |||||||
Interest cost | 22,419 | 23,689 | 395 | 514 | ||||||||
Expected return on plan assets | (26,448 | ) | (24,057 | ) | — | — | ||||||
Amortization of: | ||||||||||||
Net actuarial loss | 8,880 | 7,861 | (2 | ) | (3 | ) | ||||||
Prior service credit | (466 | ) | (569 | ) | (58 | ) | (58 | ) | ||||
8,637 | 10,831 | 598 | 773 | |||||||||
Union-administered plans | 1,984 | 1,614 | — | — | ||||||||
Net periodic benefit cost | $ | 10,621 | 12,445 | 598 | 773 | |||||||
Company-administered plans: | ||||||||||||
U.S. | $ | 8,741 | 9,848 | 406 | 552 | |||||||
Non-U.S. | (104 | ) | 983 | 192 | 221 | |||||||
8,637 | 10,831 | 598 | 773 | |||||||||
Union-administered plans | 1,984 | 1,614 | — | — | ||||||||
$ | 10,621 | 12,445 | 598 | 773 | ||||||||
|
|||
Three months ended March 31, | ||||||
2013 | 2012 | |||||
(In thousands) | ||||||
Interest paid | $ | 45,425 | 37,325 | |||
Income taxes paid | $ | 3,721 | 4,183 | |||
Changes in accounts payable related to purchases of revenue earning equipment | $ | 29,381 | 316,457 | |||
Operating and revenue earning equipment acquired under capital leases | $ | 458 | 59 | |||
|
|||
FMS | SCS | Eliminations | Total | ||||||||||
For the three months ended March 31, 2013 | |||||||||||||
Revenue from external customers | $ | 986,538 | 576,479 | — | 1,563,017 | ||||||||
Inter-segment revenue | 113,194 | — | (113,194 | ) | — | ||||||||
Total revenue | $ | 1,099,732 | 576,479 | (113,194 | ) | 1,563,017 | |||||||
Segment EBT | $ | 60,745 | 23,811 | (7,333 | ) | 77,223 | |||||||
Unallocated CSS | (11,375 | ) | |||||||||||
Non-operating pension costs | (5,244 | ) | |||||||||||
Restructuring and other charges, net and other items | 1,904 | ||||||||||||
Earnings from continuing operations before income taxes | $ | 62,508 | |||||||||||
Segment capital expenditures (1), (2) | $ | 406,511 | 5,800 | — | 412,311 | ||||||||
Unallocated CSS | 7,743 | ||||||||||||
Capital expenditures paid | $ | 420,054 | |||||||||||
For the three months ended March 31, 2012 | |||||||||||||
Revenue from external customers | $ | 964,363 | 571,913 | — | 1,536,276 | ||||||||
Inter-segment revenue | 107,028 | — | (107,028 | ) | — | ||||||||
Total revenue | $ | 1,071,391 | 571,913 | (107,028 | ) | 1,536,276 | |||||||
Segment EBT | $ | 50,683 | 21,871 | (6,481 | ) | 66,073 | |||||||
Unallocated CSS | (9,506 | ) | |||||||||||
Non-operating pension costs | (8,004 | ) | |||||||||||
Restructuring and other charges, net and other items | (865 | ) | |||||||||||
Earnings from continuing operations before income taxes | $ | 47,698 | |||||||||||
Segment capital expenditures (1), (2) | $ | 463,606 | 2,837 | — | 466,443 | ||||||||
Unallocated CSS | 4,526 | ||||||||||||
Capital expenditures paid | $ | 470,969 | |||||||||||
(1) | Excludes revenue earning equipment acquired under capital leases. |
(2) | Excludes acquisition payments of $1.4 million and $2.1 million during the three months ended March 31, 2013 and 2012, respectively. |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||
|
||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||