(Mark One) | |||||
☑ | ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
OR | |||||
☐ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
Delaware | 75-0225040 | |||||||
(State or Other Jurisdiction of Incorporation or Organization) | (I.R.S. Employer Identification No.) | |||||||
14221 N. Dallas Parkway, Suite 1100 | ||||||||
Dallas, | Texas | 75254-2957 | ||||||
(Address of principal executive offices) | (Zip Code) |
Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||
Common Stock | TRN | New York Stock Exchange |
Caption | Page | ||||
Reportable Segments | |||||
Railcar Leasing and Management Services Group | Rail Products Group | ||||
![]() | ![]() |
Commercial End Markets & Commodities | |||||||||||||||||
Agriculture | Construction & Metals | Consumer Products | Energy | Refined Products & Chemicals | |||||||||||||
Covered Hopper Cars | Grain Products, Dry Fertilizer, Flour, Starch | Cement, Construction Materials, Lumber | Industrial Sand | Plastics | |||||||||||||
Open Hopper & Gondola Cars | Scrap Metal, Aggregates, Finished Steel | Coal | |||||||||||||||
Other Freight Cars | Food Products | Lumber, Steel and Metals, Cement | Autos, Paper, Intermodal | Other Chemicals | |||||||||||||
Non-Pressure Tank Cars | Food Products, Grain Products | Aggregates (Clay Slurry) | Crude Oil, Biofuels | Chemicals, Petroleum Products | |||||||||||||
Pressure Tank Cars | Fertilizer | Liquified Gases, Chemicals, Petroleum Products |
Railcar Leasing and Management Services Group | 120 | ||||
Rail Products Group | 8,535 | ||||
Corporate and Enterprise Support | 560 | ||||
9,215 |
Name | Age | Office | Officer Since | |||||||||||||||||
E. Jean Savage | 59 | Chief Executive Officer and President | 2020 | |||||||||||||||||
Eric R. Marchetto | 53 | Executive Vice President and Chief Financial Officer | 2001 | |||||||||||||||||
Steven L. McDowell | 61 | Vice President and Chief Accounting Officer | 2013 | |||||||||||||||||
Gregory B. Mitchell | 57 | Executive Vice President and Chief Commercial Officer | 2007 | |||||||||||||||||
Kevin Poet | 56 | Executive Vice President, Operations and Support Services | 2020 | |||||||||||||||||
Sarah R. Teachout | 50 | Executive Vice President and Chief Legal Officer | 2016 |
Approximate Square Feet | Approximate Square Feet Located In | ||||||||||||||||||||||
Owned | Leased | U.S. | Mexico | ||||||||||||||||||||
Rail Products Group (1) | 5,044,500 | 358,300 | 2,968,200 | 2,434,600 | |||||||||||||||||||
Corporate Offices | — | 166,200 | 158,600 | 7,600 | |||||||||||||||||||
5,044,500 | 524,500 | 3,126,800 | 2,442,200 |
2017 | 2018 | 2019 | 2020 | 2021 | 2022 | ||||||||||||||||||||||||||||||
Trinity Industries, Inc. | 100 | 75 | 84 | 104 | 122 | 124 | |||||||||||||||||||||||||||||
Dow Jones US Commercial Vehicles & Trucks Index | 100 | 84 | 106 | 136 | 160 | 188 | |||||||||||||||||||||||||||||
New York Stock Exchange Composite Index | 100 | 91 | 115 | 123 | 148 | 134 | |||||||||||||||||||||||||||||
S&P 600 Machinery Index | 100 | 81 | 102 | 117 | 140 | 132 | |||||||||||||||||||||||||||||
S&P MidCap 400 | 100 | 89 | 112 | 128 | 159 | 138 | |||||||||||||||||||||||||||||
S&P SmallCap 600 | 100 | 92 | 112 | 125 | 159 | 133 |
Period | Number of Shares Purchased (1) | Average Price Paid per Share (1) | Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs (2) | Maximum Number (or Approximate Dollar Value) of Shares that May Yet Be Purchased Under the Plans or Programs (2) (in millions) | |||||||||||||||||||
October 1, 2022 through October 31, 2022 | 110,826 | $ | 27.58 | 108,356 | $ | 30.7 | |||||||||||||||||
November 1, 2022 through November 30, 2022 | 319,274 | $ | 29.25 | 319,027 | $ | 21.3 | |||||||||||||||||
December 1, 2022 through December 31, 2022 | 770 | $ | 29.15 | — | $ | 250.0 | |||||||||||||||||
Total | 430,870 | 427,383 |
Year Ended December 31, | |||||||||||
2022 | 2021 | ||||||||||
(in millions) | |||||||||||
Revenues | $ | 1,977.3 | $ | 1,516.0 | |||||||
Cost of revenues | 1,609.6 | 1,161.5 | |||||||||
Selling, engineering, and administrative expenses | 185.4 | 179.6 | |||||||||
Gains on dispositions of property | 152.7 | 78.2 | |||||||||
Restructuring activities, net | 1.0 | (3.7) | |||||||||
Total operating profit | 334.0 | 256.8 | |||||||||
Interest expense, net | 207.6 | 191.4 | |||||||||
Loss on extinguishment of debt | 1.5 | 11.7 | |||||||||
Pension plan settlement | — | (0.6) | |||||||||
Other, net | (1.6) | (0.9) | |||||||||
Income from continuing operations before income taxes | 126.5 | 55.2 | |||||||||
Provision (benefit) for income taxes | 27.6 | 15.9 | |||||||||
Income from continuing operations | $ | 98.9 | $ | 39.3 |
Year Ended December 31, 2022 | |||||||||||||||||||||||
Revenues | Percent | ||||||||||||||||||||||
External | Intersegment | Total | Change | ||||||||||||||||||||
(in millions) | |||||||||||||||||||||||
Railcar Leasing and Management Services Group | $ | 769.8 | $ | 0.8 | $ | 770.6 | 4.8 | % | |||||||||||||||
Rail Products Group | 1,207.5 | 867.2 | 2,074.7 | 64.0 | % | ||||||||||||||||||
Segment Totals | 1,977.3 | 868.0 | 2,845.3 | 42.3 | % | ||||||||||||||||||
Eliminations – Lease Subsidiary | — | (867.2) | (867.2) | ||||||||||||||||||||
Eliminations – Other | — | (0.8) | (0.8) | ||||||||||||||||||||
Consolidated Total | $ | 1,977.3 | $ | — | $ | 1,977.3 | 30.4 | % | |||||||||||||||
Year Ended December 31, 2021 | |||||||||||||||||||||||
Revenues | |||||||||||||||||||||||
External | Intersegment | Total | |||||||||||||||||||||
(in millions) | |||||||||||||||||||||||
Railcar Leasing and Management Services Group | $ | 734.6 | $ | 0.7 | $ | 735.3 | |||||||||||||||||
Rail Products Group | 781.4 | 483.4 | 1,264.8 | ||||||||||||||||||||
Segment Totals | 1,516.0 | 484.1 | 2,000.1 | ||||||||||||||||||||
Eliminations – Lease Subsidiary | — | (478.5) | (478.5) | ||||||||||||||||||||
Eliminations – Other | — | (5.6) | (5.6) | ||||||||||||||||||||
Consolidated Total | $ | 1,516.0 | $ | — | $ | 1,516.0 | |||||||||||||||||
Year Ended December 31, | |||||||||||
2022 | 2021 | ||||||||||
(in millions) | |||||||||||
Railcar Leasing and Management Services Group (1) | $ | 347.3 | $ | 384.4 | |||||||
Rail Products Group | 2,015.6 | 1,260.1 | |||||||||
Segment Totals | 2,362.9 | 1,644.5 | |||||||||
Corporate and other | 80.8 | 84.1 | |||||||||
Restructuring activities, net | 1.0 | (3.7) | |||||||||
Eliminations – Lease Subsidiary | (802.0) | (461.3) | |||||||||
Eliminations – Other | 0.6 | (4.4) | |||||||||
Consolidated Total | $ | 1,643.3 | $ | 1,259.2 |
Year Ended December 31, | |||||||||||
2022 | 2021 | ||||||||||
(in millions) | |||||||||||
Railcar Leasing and Management Services Group | $ | 423.3 | $ | 350.9 | |||||||
Rail Products Group | 59.1 | 4.7 | |||||||||
Segment Totals | 482.4 | 355.6 | |||||||||
Corporate and other | (80.8) | (84.1) | |||||||||
Restructuring activities, net | (1.0) | 3.7 | |||||||||
Eliminations – Lease Subsidiary | (65.2) | (17.2) | |||||||||
Eliminations – Other | (1.4) | (1.2) | |||||||||
Consolidated Total | $ | 334.0 | $ | 256.8 |
Year Ended December 31, | Percent Change | ||||||||||||||||
2022 | 2021 | ||||||||||||||||
($ in millions) | |||||||||||||||||
Revenues: | |||||||||||||||||
Leasing and management | $ | 770.6 | $ | 735.3 | 4.8 | % | |||||||||||
Operating profit (1): | |||||||||||||||||
Leasing and management | $ | 295.8 | $ | 296.8 | (0.3) | % | |||||||||||
Lease portfolio sales (2) | 127.5 | 54.1 | * | ||||||||||||||
Total operating profit | $ | 423.3 | $ | 350.9 | 20.6 | % | |||||||||||
Total operating profit margin | 54.9 | % | 47.7 | % | |||||||||||||
Leasing and management operating profit margin | 38.4 | % | 40.4 | % | |||||||||||||
Selected expense information: | |||||||||||||||||
Depreciation (3) | $ | 236.4 | $ | 226.0 | 4.6 | % | |||||||||||
Maintenance and compliance | $ | 113.4 | $ | 95.0 | 19.4 | % | |||||||||||
Rent and ad valorem taxes | $ | 19.3 | $ | 18.4 | 4.9 | % | |||||||||||
Selling, engineering, and administrative expenses | $ | 54.0 | $ | 50.6 | 6.7 | % | |||||||||||
Interest (4) | $ | 186.7 | $ | 181.6 | 2.8 | % |
Year Ended December 31, | |||||||||||
2022 | 2021 | ||||||||||
($ in millions) | |||||||||||
Lease portfolio sales | $ | 750.7 | $ | 460.7 | |||||||
Operating profit on lease portfolio sales (1) | $ | 126.2 | $ | 54.1 | |||||||
Operating profit margin on lease portfolio sales | 16.8 | % | 11.7 | % |
December 31, | |||||||||||
2022 | 2021 | ||||||||||
Number of railcars: | |||||||||||
Wholly-owned (1) | 84,750 | 82,630 | |||||||||
Partially-owned | 23,690 | 24,340 | |||||||||
108,440 | 106,970 | ||||||||||
Investor-owned | 33,235 | 29,130 | |||||||||
141,675 | 136,100 | ||||||||||
Company-owned railcars (2): | |||||||||||
Average age in years | 12.3 | 11.1 | |||||||||
Average remaining lease term in years | 3.0 | 3.0 | |||||||||
Fleet utilization | 97.9 | % | 95.7 | % |
Year Ended December 31, | Percent Change | ||||||||||||||||
2022 | 2021 | ||||||||||||||||
($ in millions) | |||||||||||||||||
Revenues: | |||||||||||||||||
Rail products (1) | $ | 1,819.0 | $ | 1,067.9 | 70.3 | % | |||||||||||
Maintenance services | 203.8 | 159.9 | 27.5 | % | |||||||||||||
Other | 51.9 | 37.0 | 40.3 | % | |||||||||||||
Total revenues | $ | 2,074.7 | $ | 1,264.8 | 64.0 | % | |||||||||||
Operating costs: | |||||||||||||||||
Cost of revenues | $ | 1,988.0 | $ | 1,235.7 | 60.9 | % | |||||||||||
Selling, engineering, and administrative expenses | 34.2 | 32.5 | 5.2 | % | |||||||||||||
Gains on dispositions of property | (6.6) | (8.1) | * | ||||||||||||||
Operating profit | $ | 59.1 | $ | 4.7 | * | ||||||||||||
Operating profit margin | 2.8 | % | 0.4 | % |
December 31, | Percent Change | ||||||||||||||||
2022 | 2021 | ||||||||||||||||
(in millions) | |||||||||||||||||
External customers (1) | $ | 3,444.1 | $ | 1,018.1 | |||||||||||||
Leasing Group | 458.9 | 498.7 | |||||||||||||||
Total (2) | $ | 3,903.0 | $ | 1,516.8 | 157.3 | % |
Year Ended December 31, | |||||||||||
2022 | 2021 | ||||||||||
($ in millions) | |||||||||||
Revenues: | |||||||||||
New railcars | $ | 624.9 | $ | 357.5 | |||||||
Sustainable railcar conversions | $ | 118.6 | $ | 57.6 | |||||||
Other maintenance services | $ | 123.7 | $ | 63.4 | |||||||
Deferred profit | $ | 65.2 | $ | 17.2 | |||||||
Number of new railcars (in units) | 4,735 | 3,310 | |||||||||
Number of sustainable railcar conversions (in units) | 1,155 | 520 |
Year Ended December 31, | Percent Change | ||||||||||||||||
2022 | 2021 | ||||||||||||||||
(in millions) | |||||||||||||||||
Operating costs: | |||||||||||||||||
Selling, engineering, and administrative expenses | $ | 97.2 | $ | 96.5 | 0.7 | % | |||||||||||
Gains on dispositions of property | (16.4) | (12.4) | * | ||||||||||||||
Operating loss | $ | (80.8) | $ | (84.1) | (3.9) | % |
Shares Repurchased | Remaining Authorization to Repurchase | |||||||||||||||||||
Period | Number of shares | Cost (in millions) | Cost (in millions) | |||||||||||||||||
September 9, 2021 Authorization | $ | 250.0 | ||||||||||||||||||
September 9, 2021 through September 30, 2021 | — | $ | — | $ | 250.0 | |||||||||||||||
October 1, 2021 through December 31, 2021 | 5,155,491 | 151.9 | $ | 98.1 | ||||||||||||||||
January 1, 2022 through March 31, 2022 | — | — | $ | 98.1 | ||||||||||||||||
April 1, 2022 through June 30, 2022 | 1,760,462 | 50.3 | $ | 47.8 | (1) | |||||||||||||||
July 1, 2022 through September 30, 2022 | 610,000 | 14.1 | $ | 33.7 | ||||||||||||||||
October 1, 2022 through December 31, 2022 | 427,383 | 12.4 | $ | 21.3 | ||||||||||||||||
Total | 7,953,336 | $ | 228.7 |
Year Ended December 31, | |||||||||||
2022 | 2021 | ||||||||||
(in millions) | |||||||||||
Net cash flows from continuing operations: | |||||||||||
Operating activities | $ | 9.2 | $ | 615.6 | |||||||
Investing activities | (258.0) | (83.0) | |||||||||
Financing activities | 265.4 | (814.1) | |||||||||
Net cash flows from discontinued operations (1) | (24.7) | 355.5 | |||||||||
Net increase (decrease) in cash, cash equivalents, and restricted cash | $ | (8.1) | $ | 74.0 |
Year Ended December 31, | |||||||||||
2022 | 2021 | ||||||||||
(in millions) | |||||||||||
(Increase) decrease in receivables, inventories, and other assets | $ | (296.9) | $ | (200.6) | |||||||
(Increase) decrease in income tax receivable | (2.4) | 440.4 | |||||||||
Increase (decrease) in accounts payable, accrued liabilities, and other liabilities | 38.3 | 96.6 | |||||||||
Changes in operating assets and liabilities | $ | (261.0) | $ | 336.4 |
Ratio | Covenant | Actual at December 31, 2022 | ||||||||||||
Maximum leverage (1) | No greater than 4.00 to 1.00 | 2.77 | ||||||||||||
Minimum interest coverage (2) | No less than 2.25 to 1.00 | 7.99 | ||||||||||||
Summarized Statement of Operations: | |||||
Year Ended December 31, 2022 | |||||
Revenues (1) | $ | 1,245.2 | |||
Cost of revenues (2) | $ | 1,153.4 | |||
Income (loss) from continuing operations | $ | (71.6) | |||
Net income (loss)(3) | $ | (96.5) | |||
Summarized Balance Sheets: | |||||
December 31, 2022 | |||||
Assets: | |||||
Receivables, net of allowance (4) | $ | 317.3 | |||
Inventories | $ | 577.0 | |||
Property, plant, and equipment, net | $ | 471.8 | |||
Goodwill and other assets | $ | 399.7 | |||
Liabilities: | |||||
Accounts payable and accrued liabilities (5) | $ | 371.4 | |||
Debt | $ | 624.1 | |||
Deferred income taxes | $ | 949.8 | |||
Other liabilities | $ | 156.6 | |||
Noncontrolling interest | $ | 257.2 |
Deferred Income Taxes | |||||
Description of Estimate | We account for income taxes under the asset and liability method prescribed by ASC 740. Deferred tax assets and liabilities are recognized for the future tax consequences attributable to temporary differences between the financial statement carrying amount of existing assets and liabilities and their respective tax bases and other tax attributes using currently enacted laws and tax rates for the appropriate tax jurisdictions. The effect of a change in enacted laws or tax rates on deferred tax assets and liabilities is recognized in the provision for income taxes in the period that includes the enactment date. Our net deferred tax liabilities totaled $1,133.8 million as of December 31, 2022, which includes valuation allowances of $29.5 million. For further information regarding income taxes, see Note 9 of the Consolidated Financial Statements. | ||||
Judgment and/or Uncertainty | Management is required to estimate the timing of the recognition of deferred tax assets and liabilities, make assumptions about the future deductibility of deferred tax assets and assess deferred tax liabilities based on enacted laws and tax rates for the appropriate tax jurisdictions to determine the amount of such deferred tax assets and liabilities. We assess whether a valuation allowance should be established against deferred tax assets based on consideration of all available evidence, both positive and negative, using a more likely than not standard. This assessment considers, among other matters: the nature, frequency, and severity of recent losses; a forecast of future profitability; the duration of statutory carryback and carryforward periods; our experience with tax attributes expiring unused; and tax planning alternatives. | ||||
Potential Impact if Results Differ | Changes in recognized deferred tax assets and liabilities may occur in certain circumstances, including statutory income tax rate changes, statutory tax law changes, or changes in our structure or tax status. If such changes take place, there is a risk that our effective tax rate could increase or decrease in any period, impacting our net earnings. |
Long-lived Assets | |||||
Description of Estimate | We routinely assess whether impairment indicators are present by monitoring for the existence of events or changes in circumstances that may indicate that the carrying amount of our long-lived assets, including our leased railcar fleet, might not be recoverable. Factors monitored include actual and forecasted industry-wide asset utilization, pricing indicators, asset attrition rates, and other similar metrics specific to the performance of our leased railcar fleet and other long-lived assets. Whenever an indicator of potential impairment is present, we assess recoverability by comparing the carrying value of the long-lived assets to the undiscounted future net cash flows we expect the assets to generate. If the recoverability test indicates that an impairment exists, we would recognize an impairment charge equal to the amount by which the carrying value exceeds the fair value. As of December 31, 2022, our net property, plant, and equipment totaled $6.9 billion, and the net book value of our intangible assets totaled $79.0 million. | ||||
Judgment and/or Uncertainty | The estimates and judgments that most significantly affect the fair value calculations in our recoverability test include assumptions regarding revenue and operating profit; the remaining useful life over which an asset is expected to generate cash flows; and expectations regarding lease rates, lease renewals, and lease fleet utilization. The measurement of an impairment loss involves a number of management judgments, including the selection of an appropriate discount rate, consideration of market quotes for comparable assets as available, and estimates regarding final disposition proceeds. | ||||
Potential Impact if Results Differ | If actual results are not consistent with management's estimates and assumptions used to calculate estimated future cash flows, we could be exposed to additional impairment losses that may be material. We believe that the assumptions used in our impairment analyses are reasonable; however, given the uncertainties of the economy and its potential impact on our businesses, it is possible that impairments of remaining long-lived assets may be required in future periods as a result of changes in our operating results or our assumptions. Based on our evaluations, no impairment charges were determined to be necessary on long-lived assets as of December 31, 2022. |
Goodwill | |||||
Description of Estimate | Goodwill is required to be tested for impairment at least annually, or on an interim basis if events or circumstances change indicating that the carrying amount of the goodwill might be impaired. We have the option to first assess qualitative factors to determine whether it is necessary to perform the quantitative goodwill impairment assessment. If, after assessing the totality of events and circumstances, we determine that it is more likely than not that the fair value of a reporting unit is less than its carrying value, the Company will perform the quantitative impairment test. We can also elect to forgo the qualitative assessment and perform the quantitative test. The quantitative goodwill impairment test compares the reporting unit's estimated fair value with the carrying amount of its net assets. An impairment is recognized if the reporting unit's recorded net assets exceed its fair value. Impairment is assessed at the “reporting unit” level by applying a fair value-based test for each reporting unit with recorded goodwill. Goodwill totaled $195.9 million as of December 31, 2022. | ||||
Judgment and/or Uncertainty | When performing a qualitative assessment, we determine the drivers of fair value for each reporting unit and evaluate whether those drivers have been positively or negatively affected by relevant events and circumstances since the most recent quantitative assessment. Our evaluation includes, but is not limited to, assessment of macroeconomic trends, industry conditions, operating income trends, and capital accessibility. The estimates and judgments that most significantly affect the fair value calculations are assumptions related to revenue and operating profit results, discount rates, terminal growth rates, and exit multiples. We consider these to be Level 3 inputs in the fair value hierarchy, as they involve unobservable inputs for which there is little or no market data and thus require management to develop its own assumptions. | ||||
Potential Impact if Results Differ | We believe that the assumptions used in our impairment assessment are reasonable; however, given the uncertainties of the economy and its potential impact on our businesses, there can be no assurance that the judgments applied in our assessment will prove to be accurate predictions of the future. Based on our goodwill qualitative assessment performed at the reporting unit level as of December 31, 2022, we concluded that it was not more likely than not that any of our reporting units had a fair value that was less than its carrying value. |
Variable Interest Entities | |||||
Description of Estimate | We continuously evaluate our investments and other contractual arrangements with third party entities to determine if our variable interests are considered a variable interest entity ("VIE"). Consolidation is required for VIEs in which we are the primary beneficiary. We have determined that we are the primary beneficiary for TRIP Holdings and RIV 2013. At December 31, 2022, the carrying value of our investment in TRIP Holdings and RIV 2013 totaled $136.1 million. We have determined that we are not the primary beneficiary for Signal Rail or certain other entities in which we have an equity interest. At December 31, 2022, the carrying value of these investments totaled $24.8 million. For further information regarding our partially-owned leasing subsidiaries and other investments in unconsolidated affiliates, see Note 5 of the Consolidated Financial Statements. | ||||
Judgment and/or Uncertainty | The determination of whether an entity is considered a VIE and, if so, if we are the primary beneficiary of the VIE, is subjective and dependent on the specific facts and circumstances of each investment. Factors considered in these assessments include, but are not limited to, the entity's structure and equity ownership, the contractual terms, the key decision making powers, and the obligation to absorb losses or the right to receive benefits of the VIE. | ||||
Potential Impact if Results Differ | Changes in the design or nature of the activities of a VIE, or our involvement with a VIE, could result in a change in conclusion of our status as a primary beneficiary. Such change could result in the consolidation or deconsolidation of the subsidiary, thus impacting financial results. |
Contingencies and Litigation | |||||
Description of Estimate | We are involved in claims and lawsuits incidental to our business arising from various matters, including product warranty, personal injury, environmental issues, workplace laws, and various governmental regulations. We evaluate our exposure to such matters periodically and establish accruals for these contingencies when a range of loss can be reasonably estimated. As of December 31, 2022, the range of reasonably possible losses for such matters is $9.4 million to $20.9 million. For further information regarding our contingencies and litigation matters, see Note 15 of the Consolidated Financial Statements. | ||||
Judgment and/or Uncertainty | Assessments of contingencies are based on information obtained from internal and external legal counsel, including recent legal decisions and loss experience in similar situations. Based on information currently available with respect to such claims and lawsuits, including information as to which we are aware but for which we have not been served with legal process, it is management's opinion that the ultimate outcome of all such claims and litigation, including settlements, in aggregate will not have a material adverse effect on our results of operations or financial condition. | ||||
Potential Impact if Results Differ | Due to the uncertain nature of these matters, there can be no assurance that we will not become involved in future litigation or other proceedings or, if we were found to be responsible or liable in any litigation or proceeding, that such costs would not be material to us. Additionally, changes in claims and lawsuits filed, settled or dismissed and differences between actual and estimated settlement costs or our rights in indemnity and recourse to third parties could impact operating results. |
December 31, 2022 | December 31, 2021 | December 31, 2020 | |||||||||||||||
($ in millions) | |||||||||||||||||
Numerator: | |||||||||||||||||
Income (loss) from continuing operations | $ | 98.9 | $ | 39.3 | $ | (250.5) | |||||||||||
Provision (benefit) for income taxes | 27.6 | 15.9 | (274.1) | ||||||||||||||
Income (loss) from continuing operations before income taxes | 126.5 | 55.2 | (524.6) | ||||||||||||||
Net (income) loss attributable to noncontrolling interest | (12.8) | 0.2 | 78.9 | ||||||||||||||
Adjustments: | |||||||||||||||||
Gains on dispositions of property – other (1) | (7.5) | (7.8) | — | ||||||||||||||
Impairment of long-lived assets – controlling interest (2) | — | — | 315.1 | ||||||||||||||
Restructuring activities, net | 1.0 | (3.7) | 10.9 | ||||||||||||||
Loss on extinguishment of debt – controlling interest (3) | — | 4.6 | 5.0 | ||||||||||||||
Interest expense, net (4) | (1.4) | — | — | ||||||||||||||
Pension plan settlement | — | (0.6) | 151.5 | ||||||||||||||
Adjusted Profit Before Tax | $ | 105.8 | $ | 47.9 | $ | 36.8 | |||||||||||
Denominator: | |||||||||||||||||
Total stockholders' equity | $ | 1,269.6 | $ | 1,296.8 | $ | 2,016.0 | |||||||||||
Noncontrolling interest | (257.2) | (267.0) | (277.2) | ||||||||||||||
Accumulated other comprehensive (income) loss | (19.7) | 17.0 | 30.9 | ||||||||||||||
Adjusted Stockholders' Equity | $ | 992.7 | $ | 1,046.8 | $ | 1,769.7 | |||||||||||
Average total stockholders' equity | $ | 1,283.2 | $ | 1,656.4 | $ | 2,197.5 | |||||||||||
Return on Equity (5) | 7.7 | % | 2.4 | % | (11.4) | % | |||||||||||
Average Adjusted Stockholders' Equity | $ | 1,019.8 | $ | 1,408.3 | $ | 1,976.5 | |||||||||||
Pre-Tax Return on Equity (6) | 10.4 | % | 3.4 | % | 1.9 | % |
Year Ended December 31, | |||||||||||
2022 | 2021 | ||||||||||
(in millions) | |||||||||||
Net cash provided by operating activities – continuing operations (1) | $ | 9.2 | $ | 615.6 | |||||||
Proceeds from lease portfolio sales | 750.7 | 454.3 | |||||||||
Capital expenditures – manufacturing and other | (38.0) | (23.6) | |||||||||
Dividends paid to common stockholders | (76.9) | (88.5) | |||||||||
Equity CapEx for leased railcars | (506.7) | (418.9) | |||||||||
Adjusted Free Cash Flow After Investments and Dividends | $ | 138.3 | $ | 538.9 | |||||||
Capital expenditures – leasing | $ | 928.8 | $ | 547.2 | |||||||
Less: | |||||||||||
Payments to retire debt | (1,578.5) | (2,315.8) | |||||||||
Proceeds from issuance of debt | 2,000.6 | 2,444.1 | |||||||||
Net proceeds from (repayments of) debt | 422.1 | 128.3 | |||||||||
Equity CapEx for leased railcars | $ | 506.7 | $ | 418.9 |
Year Ended December 31, 2020 | |||||
(in millions) | |||||
Net cash provided by operating activities – continuing operations | $ | 622.0 | |||
Proceeds from railcar lease fleet sales owned more than one year at the time of sale | 138.7 | ||||
Capital expenditures – manufacturing and other | (95.9) | ||||
Dividends paid to common stockholders | (91.7) | ||||
Equity CapEx for leased railcars | (483.7) | ||||
Adjusted Free Cash Flow After Investments and Dividends | $ | 89.4 | |||
Capital expenditures – leasing, net of sold lease fleet railcars owned one year or less | $ | 602.2 | |||
Less: | |||||
Payments to retire debt | (1,442.9) | ||||
Proceeds from issuance of debt | 1,561.4 | ||||
Net proceeds from (repayments of) debt | 118.5 | ||||
Equity CapEx for leased railcars | $ | 483.7 |
Page | |||||
Report of Independent Registered Public Accounting Firm (PCAOB ID: 42) | |||||
Description of the Matter | As more fully described in Note 9 to the consolidated financial statements, at December 31, 2022, the Company recorded gross deferred tax assets related to deductible temporary differences of $131.3 million, offset by a $29.5 million valuation allowance, and recorded $1,235.6 million in deferred tax liabilities. Deferred tax assets and liabilities are recognized for the future tax consequences attributable to temporary differences between the financial statement carrying amount of existing assets and liabilities and their respective tax bases and other tax attributes using currently enacted tax rates. The effect of a change in tax rates on deferred tax assets and liabilities is recognized in the provision for income taxes in the period that includes the enactment date. Auditing the Company’s recognition of deferred tax assets and liabilities was complex because the Company is required to identify and evaluate differences between the financial statement carrying amount of existing assets and liabilities and their respective tax bases and other tax attributes based on enacted laws and tax rates for multiple federal and state tax jurisdictions to determine the amount of such deferred tax assets and liabilities. In addition, a higher degree of auditor judgment was required to evaluate the Company’s deferred income tax provision as a result of the Company’s application of tax law in each jurisdiction. | ||||
How We Addressed the Matter in Our Audit | We obtained an understanding, evaluated the design, and tested the operating effectiveness of controls that address the risks of material misstatement relating to the recognition of deferred tax assets and liabilities, including controls over the completeness and accuracy of permanent and temporary differences, the valuation of deferred income tax assets and liabilities and changes in tax laws and regulations that may impact the Company’s deferred income tax provision. Our audit procedures also included, among others, (i) obtaining an understanding of the Company’s overall tax structure, evaluating changes in the Company’s tax structure that occurred during the year as well as changes in tax law, and assessing the interpretation of those changes under the relevant jurisdiction’s tax law; (ii) utilizing tax resources with appropriate knowledge of jurisdictional laws and regulations; (iii) evaluating the completeness and accuracy of deferred tax assets and deferred tax liabilities based on enacted law and tax rates for the appropriate tax jurisdictions; and (iv) assessing the reasonableness of the Company’s deferred income tax provision based on application of tax law in each jurisdiction the Company operates in. |
Year Ended December 31, | |||||||||||||||||
2022 | 2021 | 2020 | |||||||||||||||
(in millions, except per share amounts) | |||||||||||||||||
Revenues: | |||||||||||||||||
Manufacturing | $ | 1,207.5 | $ | 781.4 | $ | 948.2 | |||||||||||
Leasing | 769.8 | 734.6 | 801.5 | ||||||||||||||
1,977.3 | 1,516.0 | 1,749.7 | |||||||||||||||
Operating costs: | |||||||||||||||||
Cost of revenues: | |||||||||||||||||
Manufacturing | 1,186.6 | 769.9 | 910.0 | ||||||||||||||
Leasing | 423.0 | 391.6 | 417.4 | ||||||||||||||
1,609.6 | 1,161.5 | 1,327.4 | |||||||||||||||
Selling, engineering, and administrative expenses: | |||||||||||||||||
Manufacturing | 34.2 | 32.5 | 38.6 | ||||||||||||||
Leasing | 54.0 | 50.6 | 51.3 | ||||||||||||||
Other | 97.2 | 96.5 | 99.7 | ||||||||||||||
185.4 | 179.6 | 189.6 | |||||||||||||||
Gains on dispositions of property: | |||||||||||||||||
Lease portfolio sales | 127.5 | 54.1 | 17.3 | ||||||||||||||
Other | 25.2 | 24.1 | 2.7 | ||||||||||||||
152.7 | 78.2 | 20.0 | |||||||||||||||
Impairment of long-lived assets | — | — | 396.4 | ||||||||||||||
Restructuring activities, net | 1.0 | (3.7) | 10.9 | ||||||||||||||
Total operating profit (loss) | 334.0 | 256.8 | (154.6) | ||||||||||||||
Other (income) expense: | |||||||||||||||||
Interest expense, net | 207.6 | 191.4 | 211.0 | ||||||||||||||
Loss on extinguishment of debt | 1.5 | 11.7 | 5.0 | ||||||||||||||
Pension plan settlement | — | (0.6) | 151.5 | ||||||||||||||
Other, net | (1.6) | (0.9) | 2.5 | ||||||||||||||
207.5 | 201.6 | 370.0 | |||||||||||||||
Income (loss) from continuing operations before income taxes | 126.5 | 55.2 | (524.6) | ||||||||||||||
Provision (benefit) for income taxes: | |||||||||||||||||
Current | 12.9 | 2.8 | (512.6) | ||||||||||||||
Deferred | 14.7 | 13.1 | 238.5 | ||||||||||||||
27.6 | 15.9 | (274.1) | |||||||||||||||
Income (loss) from continuing operations | 98.9 | 39.3 | (250.5) | ||||||||||||||
Income (loss) from discontinued operations, net of provision (benefit) for income taxes of $(1.1), $3.5, and $5.5 | (20.3) | 11.1 | 24.3 | ||||||||||||||
Gain (loss) on sale of discontinued operations, net of provision (benefit) for income taxes of $(1.4), $51.9, and $— | (5.7) | 131.4 | — | ||||||||||||||
Net income (loss) | 72.9 | 181.8 | (226.2) | ||||||||||||||
Net income (loss) attributable to noncontrolling interest | 12.8 | (0.2) | (78.9) | ||||||||||||||
Net income (loss) attributable to Trinity Industries, Inc. | $ | 60.1 | $ | 182.0 | $ | (147.3) | |||||||||||
Basic earnings per common share: | |||||||||||||||||
Income (loss) from continuing operations | $ | 1.05 | $ | 0.39 | $ | (1.48) | |||||||||||
Income (loss) from discontinued operations | (0.32) | 1.40 | 0.21 | ||||||||||||||
Basic net income (loss) attributable to Trinity Industries, Inc. | $ | 0.73 | $ | 1.79 | $ | (1.27) | |||||||||||
Diluted earnings per common share: | |||||||||||||||||
Income (loss) from continuing operations | $ | 1.02 | $ | 0.38 | $ | (1.48) | |||||||||||
Income (loss) from discontinued operations | (0.31) | 1.37 | 0.21 | ||||||||||||||
Diluted net income (loss) attributable to Trinity Industries, Inc. | $ | 0.71 | $ | 1.75 | $ | (1.27) | |||||||||||
Weighted average number of shares outstanding: | |||||||||||||||||
Basic | 81.9 | 101.5 | 115.9 | ||||||||||||||
Diluted | 84.2 | 103.8 | 115.9 |
Year Ended December 31, | |||||||||||||||||
2022 | 2021 | 2020 | |||||||||||||||
(in millions) | |||||||||||||||||
Net income (loss) | $ | 72.9 | $ | 181.8 | $ | (226.2) | |||||||||||
Other comprehensive income (loss): | |||||||||||||||||
Derivative financial instruments: | |||||||||||||||||
Unrealized gains (losses) arising during the period, net of tax benefit (expense) of $(9.2), $(2.8), and $5.9 | 29.3 | 9.2 | (19.4) | ||||||||||||||
Reclassification adjustments for losses included in net income (loss), net of tax benefit of $0.8, $1.2, and $3.5 | 3.5 | 5.4 | 12.9 | ||||||||||||||
Defined benefit plans: | |||||||||||||||||
Settlement of pension plan, net of tax benefit of $—, $—, and $34.9 | — | — | 116.6 | ||||||||||||||
Unrealized gains arising during the period, net of tax expense of $0.5, $0.1, and $2.7 | 2.1 | 0.3 | 7.7 | ||||||||||||||
Amortization of prior service cost, net of tax benefit of $—, $—, and $0.3 | — | — | 0.9 | ||||||||||||||
Amortization of net actuarial losses, net of tax benefit of $0.1, $0.1, and $1.3 | 0.2 | 0.2 | 4.7 | ||||||||||||||
Currency translation adjustments: | |||||||||||||||||
Reclassification adjustments for losses included in discontinued operations, net of tax benefit of $—, $—, and $— | 1.3 | — | — | ||||||||||||||
36.4 | 15.1 | 123.4 | |||||||||||||||
Comprehensive income (loss) | 109.3 | 196.9 | (102.8) | ||||||||||||||
Less: comprehensive income (loss) attributable to noncontrolling interest | 12.5 | 1.0 | (77.7) | ||||||||||||||
Comprehensive income (loss) attributable to Trinity Industries, Inc. | $ | 96.8 | $ | 195.9 | $ | (25.1) |
December 31, 2022 | December 31, 2021 | ||||||||||
(in millions) | |||||||||||
ASSETS | |||||||||||
Cash and cash equivalents | $ | 79.6 | $ | 167.3 | |||||||
Receivables, net of allowance of $16.0 and $15.6 | 323.5 | 227.6 | |||||||||
Income tax receivable | 7.8 | 5.4 | |||||||||
Inventories: | |||||||||||
Raw materials and supplies | 423.6 | 278.4 | |||||||||
Work in process | 164.2 | 91.6 | |||||||||
Finished goods | 41.6 | 62.9 | |||||||||
629.4 | 432.9 | ||||||||||
Restricted cash, including partially-owned subsidiaries of $74.4 and $58.6 | 214.7 | 135.1 | |||||||||
Property, plant, and equipment, at cost, including partially-owned subsidiaries of $1,917.6 and $1,927.7 | 9,272.6 | 9,105.6 | |||||||||
Less accumulated depreciation, including partially-owned subsidiaries of $599.0 and $568.4 | (2,385.8) | (2,258.7) | |||||||||
6,886.8 | 6,846.9 | ||||||||||
Goodwill | 195.9 | 154.2 | |||||||||
Other assets | 386.6 | 266.5 | |||||||||
Total assets | $ | 8,724.3 | $ | 8,235.9 | |||||||
LIABILITIES AND STOCKHOLDERS' EQUITY | |||||||||||
Accounts payable | $ | 287.5 | $ | 206.4 | |||||||
Accrued liabilities | 261.0 | 307.4 | |||||||||
Debt: | |||||||||||
Recourse | 624.1 | 398.7 | |||||||||
Non-recourse: | |||||||||||
Wholly-owned subsidiaries | 3,800.7 | 3,555.8 | |||||||||
Partially-owned subsidiaries | 1,182.8 | 1,216.1 | |||||||||
5,607.6 | 5,170.6 | ||||||||||
Deferred income taxes | 1,134.7 | 1,106.8 | |||||||||
Other liabilities | 163.9 | 147.9 | |||||||||
Total liabilities | 7,454.7 | 6,939.1 | |||||||||
Preferred stock – 1.5 shares authorized and unissued | — | — | |||||||||
Common stock – shares authorized at December 31, 2022 and 2021 – 400.0; shares issued and outstanding at December 31, 2022 – 81.1; at December 31, 2021 – 83.3 | 0.8 | 0.8 | |||||||||
Capital in excess of par value | — | — | |||||||||
Retained earnings | 992.6 | 1,046.6 | |||||||||
Accumulated other comprehensive income (loss) | 19.7 | (17.0) | |||||||||
Treasury stock – shares at December 31, 2022 – 0.0; at December 31, 2021 – 0.0 | (0.7) | (0.6) | |||||||||
1,012.4 | 1,029.8 | ||||||||||
Noncontrolling interest | 257.2 | 267.0 | |||||||||
Total stockholders' equity | 1,269.6 | 1,296.8 | |||||||||
Total liabilities and stockholders' equity | $ | 8,724.3 | $ | 8,235.9 |
Year Ended December 31, | |||||||||||||||||
2022 | 2021 | 2020 | |||||||||||||||
(in millions) | |||||||||||||||||
Operating activities: | |||||||||||||||||
Net income (loss) | $ | 72.9 | $ | 181.8 | $ | (226.2) | |||||||||||
(Income) loss from discontinued operations, net of income taxes | 20.3 | (11.1) | (24.3) | ||||||||||||||
(Gain) loss on sale of discontinued operations, net of income taxes | 5.7 | (131.4) | — | ||||||||||||||
Adjustments to reconcile net income (loss) to net cash provided by operating activities − continuing operations: | |||||||||||||||||
Depreciation and amortization | 276.4 | 265.7 | 258.5 | ||||||||||||||
Stock-based compensation expense | 22.5 | 20.7 | 25.4 | ||||||||||||||
Provision (benefit) for deferred income taxes | 14.7 | 13.1 | 238.5 | ||||||||||||||
Net gains on lease portfolio sales | (126.2) | (54.1) | (17.3) | ||||||||||||||
Gains on dispositions of property and other assets | (18.0) | (20.0) | (5.3) | ||||||||||||||
Gains on insurance recoveries from property damage | (7.5) | (7.8) | — | ||||||||||||||
Pension plan settlement | — | — | 151.5 | ||||||||||||||
Impairment of long-lived assets | — | — | 396.4 | ||||||||||||||
Non-cash impact of restructuring activities | — | — | 5.3 | ||||||||||||||
Non-cash interest expense | 13.2 | 13.7 | 13.7 | ||||||||||||||
Loss on extinguishment of debt | 1.5 | 11.7 | 5.0 | ||||||||||||||
Other | (5.3) | (3.1) | 0.1 | ||||||||||||||
Changes in operating assets and liabilities: | |||||||||||||||||
(Increase) decrease in receivables | (92.0) | (64.3) | 61.6 | ||||||||||||||
(Increase) decrease in income tax receivable | (2.4) | 440.4 | (441.5) | ||||||||||||||
(Increase) decrease in inventories | (193.4) | (147.7) | 106.4 | ||||||||||||||
(Increase) decrease in other assets | (11.5) | 11.4 | 146.1 | ||||||||||||||
Increase (decrease) in accounts payable | 78.4 | 59.2 | (50.4) | ||||||||||||||
Increase (decrease) in accrued liabilities | (37.2) | 36.5 | (30.4) | ||||||||||||||
Increase (decrease) in other liabilities | (2.9) | 0.9 | 8.9 | ||||||||||||||
Net cash provided by operating activities – continuing operations | 9.2 | 615.6 | 622.0 | ||||||||||||||
Net cash provided by (used in) operating activities – discontinued operations | (22.0) | (3.8) | 29.7 | ||||||||||||||
Net cash provided by (used in) operating activities | (12.8) | 611.8 | 651.7 | ||||||||||||||
Investing activities: | |||||||||||||||||
Proceeds from dispositions of property and other assets | 44.0 | 40.5 | 32.7 | ||||||||||||||
Proceeds from lease portfolio sales | 750.7 | 454.3 | 138.7 | ||||||||||||||
Capital expenditures – leasing, net of sold lease fleet railcars owned one year or less with a net cost of $54.0 for the year ended December 31, 2020 | (928.8) | (547.2) | (602.2) | ||||||||||||||
Capital expenditures – manufacturing and other | (38.0) | (23.6) | (95.9) | ||||||||||||||
Acquisitions, net of cash acquired | (80.4) | (16.6) | — | ||||||||||||||
Proceeds from insurance recoveries | 10.0 | 9.5 | — | ||||||||||||||
Equity investments | (15.5) | 0.1 | — | ||||||||||||||
Net cash used in investing activities – continuing operations | (258.0) | (83.0) | (526.7) | ||||||||||||||
Proceeds (payments) related to sale of discontinued operations | (2.7) | 364.7 | — | ||||||||||||||
Net cash used in investing activities – discontinued operations | — | (5.4) | (6.2) | ||||||||||||||
Net cash provided by (used in) investing activities | (260.7) | 276.3 | (532.9) | ||||||||||||||
Financing activities: | |||||||||||||||||
Payments to retire debt | (1,578.5) | (2,315.8) | (1,442.9) | ||||||||||||||
Proceeds from issuance of debt | 2,000.6 | 2,444.1 | 1,561.4 | ||||||||||||||
Shares repurchased | (51.8) | (833.4) | (191.3) | ||||||||||||||
Dividends paid to common shareholders | (76.9) | (88.5) | (91.7) | ||||||||||||||
Purchase of shares to satisfy employee tax on vested stock | (5.7) | (9.3) | (9.5) | ||||||||||||||
Distributions to noncontrolling interest | (22.3) | (11.2) | 6.1 | ||||||||||||||
Other | — | — | (0.1) | ||||||||||||||
Net cash provided by (used in) financing activities | 265.4 | (814.1) | (168.0) | ||||||||||||||
Net increase (decrease) in cash, cash equivalents, and restricted cash | (8.1) | 74.0 | (49.2) | ||||||||||||||
Cash, cash equivalents, and restricted cash at beginning of period | 302.4 | 228.4 | 277.6 | ||||||||||||||
Cash, cash equivalents, and restricted cash at end of period | $ | 294.3 | $ | 302.4 | $ | 228.4 | |||||||||||
Supplemental disclosure of cash flow information: | |||||||||||||||||
Interest paid | $ | 190.5 | $ | 178.4 | $ | 205.5 | |||||||||||
Income tax (payments) refunds | $ | (19.3) | $ | 435.7 | $ | 62.5 | |||||||||||
Common Stock | Capital in Excess of Par Value | Retained Earnings | Accumulated Other Comprehensive Income (Loss) | Treasury Stock | Trinity Stockholders’ Equity | Noncontrolling Interest | Total Stockholders’ Equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Shares | $0.01 Par Value | Shares | Amount | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(in millions, except par value and per common share amounts) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balances at December 31, 2019 | 119.7 | $ | 1.2 | $ | — | $ | 2,182.9 | $ | (153.1) | (0.1) | $ | (0.9) | $ | 2,030.1 | $ | 348.8 | $ | 2,378.9 | |||||||||||||||||||||||||||||||||||||||||
Net loss | — | — | — | (147.3) | — | — | — | (147.3) | (78.9) | (226.2) | |||||||||||||||||||||||||||||||||||||||||||||||||
Other comprehensive income | — | — | — | — | 122.2 | — | — | 122.2 | 1.2 | 123.4 | |||||||||||||||||||||||||||||||||||||||||||||||||
Cash dividends declared on common stock (1) | — | — | — | (90.7) | — | — | — | (90.7) | — | (90.7) | |||||||||||||||||||||||||||||||||||||||||||||||||
Contributions from noncontrolling interest | — | — | — | — | — | — | — | — | 6.1 | 6.1 | |||||||||||||||||||||||||||||||||||||||||||||||||
Stock-based compensation expense | — | — | 25.4 | — | — | — | — | 25.4 | — | 25.4 | |||||||||||||||||||||||||||||||||||||||||||||||||
Settlement of share-based awards, net | 1.5 | — | 5.1 | — | — | (0.7) | (13.9) | (8.8) | — | (8.8) | |||||||||||||||||||||||||||||||||||||||||||||||||
Shares repurchased | — | — | — | — | — | (9.3) | (193.1) | (193.1) | — | (193.1) | |||||||||||||||||||||||||||||||||||||||||||||||||
Retirement of treasury stock | (10.0) | (0.1) | (30.5) | (176.5) | — | 10.0 | 207.1 | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||||
Cumulative effect of adopting new accounting standards | — | — | — | 0.5 | — | — | — | 0.5 | — | 0.5 | |||||||||||||||||||||||||||||||||||||||||||||||||
Other | — | — | — | 0.5 | — | — | — | 0.5 | — | 0.5 | |||||||||||||||||||||||||||||||||||||||||||||||||
Balances at December 31, 2020 | 111.2 | $ | 1.1 | $ | — | $ | 1,769.4 | $ | (30.9) | (0.1) | $ | (0.8) | $ | 1,738.8 | $ | 277.2 | $ | 2,016.0 | |||||||||||||||||||||||||||||||||||||||||
Net income (loss) | — | — | — | 182.0 | — | — | — | 182.0 | (0.2) | 181.8 | |||||||||||||||||||||||||||||||||||||||||||||||||
Other comprehensive income | — | — | — | — | 13.9 | — | — | 13.9 | 1.2 | 15.1 | |||||||||||||||||||||||||||||||||||||||||||||||||
Cash dividends declared on common stock (1) | — | — | — | (84.3) | — | — | — | (84.3) | — | (84.3) | |||||||||||||||||||||||||||||||||||||||||||||||||
Distributions to noncontrolling interest | — | — | — | — | — | — | — | — | (11.2) | (11.2) | |||||||||||||||||||||||||||||||||||||||||||||||||
Stock-based compensation expense | — | — | 20.7 | — | — | — | — | 20.7 | — | 20.7 | |||||||||||||||||||||||||||||||||||||||||||||||||
Settlement of share-based awards, net | 1.2 | — | 4.3 | (0.5) | — | (0.5) | (13.5) | (9.7) | — | (9.7) | |||||||||||||||||||||||||||||||||||||||||||||||||
Shares repurchased | — | — | — | — | — | (25.2) | (706.6) | (706.6) | — | (706.6) | |||||||||||||||||||||||||||||||||||||||||||||||||
Accelerated share repurchase agreement | — | — | (25.0) | — | — | (3.3) | (100.0) | (125.0) | — | (125.0) | |||||||||||||||||||||||||||||||||||||||||||||||||
Retirement of treasury stock | (29.1) | (0.3) | — | (820.0) | — | 29.1 | 820.3 | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||||
Balances at December 31, 2021 | 83.3 | $ | 0.8 | $ | — | $ | 1,046.6 | $ | (17.0) | — | $ | (0.6) | $ | 1,029.8 | $ | 267.0 | $ | 1,296.8 | |||||||||||||||||||||||||||||||||||||||||
Net income | — | — | — | 60.1 | — | — | — | 60.1 | 12.8 | 72.9 | |||||||||||||||||||||||||||||||||||||||||||||||||
Other comprehensive income (loss) | — | — | — | — | 36.7 | — | — | 36.7 | (0.3) | 36.4 | |||||||||||||||||||||||||||||||||||||||||||||||||
Cash dividends declared on common stock (1) | — | — | — | (78.9) | — | — | — | (78.9) | — | (78.9) | |||||||||||||||||||||||||||||||||||||||||||||||||
Distributions to noncontrolling interest | — | — | — | — | — | — | — | — | (22.3) | (22.3) | |||||||||||||||||||||||||||||||||||||||||||||||||
Stock-based compensation expense | — | — | 22.5 | — | — | — | — | 22.5 | — | 22.5 | |||||||||||||||||||||||||||||||||||||||||||||||||
Settlement of share-based awards, net | 0.9 | — | 1.1 | — | — | (0.3) | (7.1) | (6.0) | — | (6.0) | |||||||||||||||||||||||||||||||||||||||||||||||||
Shares repurchased | — | — | — | — | — | (2.0) | (51.8) | (51.8) | — | (51.8) | |||||||||||||||||||||||||||||||||||||||||||||||||
Accelerated share repurchase agreement | — | — | 25.0 | — | — | (0.8) | (25.0) | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||||
Retirement of treasury stock | (3.1) | — | (48.6) | (35.2) | — | 3.1 | 83.8 | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||||
Balances at December 31, 2022 | 81.1 | $ | 0.8 | $ | — | $ | 992.6 | $ | 19.7 | — | $ | (0.7) | $ | 1,012.4 | $ | 257.2 | $ | 1,269.6 |
Unsatisfied performance obligations at December 31, 2022 | |||||||||||
Total Amount | Percent expected to be delivered in 2023 | ||||||||||
(in millions) | |||||||||||
Rail Products Group: | |||||||||||
New railcars: | |||||||||||
External customers (1) | $ | 3,444.1 | |||||||||
Leasing Group | 458.9 | ||||||||||
$ | 3,903.0 | 48.5 | % | ||||||||
Sustainable railcar conversions | $ | 166.5 | 73.5 | % | |||||||
Railcar Leasing and Management Services Group | $ | 75.5 | 20.4 | % |
Year Ended December 31, | |||||||||||||||||
2022 | 2021 | 2020 | |||||||||||||||
Consolidated Statement of Operations | |||||||||||||||||
Operating lease expense | $ | 18.2 | $ | 15.2 | $ | 15.1 | |||||||||||
Short-term lease expense | $ | 0.4 | $ | 0.2 | $ | 2.1 | |||||||||||
Consolidated Statement of Cash Flows | |||||||||||||||||
Cash flows from operating activities | $ | 18.2 | $ | 15.2 | $ | 15.1 | |||||||||||
Right-of-use assets recognized in exchange for new lease liabilities (1) | $ | 28.8 | $ | 23.0 | $ | 54.5 | |||||||||||
December 31, 2022 | December 31, 2021 | ||||||||||||||||
Consolidated Balance Sheet | |||||||||||||||||
Right-of-use assets (2) | $ | 93.1 | $ | 82.8 | |||||||||||||
Lease liabilities (3) | $ | $ | |||||||||||||||
Weighted average remaining lease term | 9.9 years | 10.8 years | |||||||||||||||
Weighted average discount rate | 2.8 | % | 3.0 | % |
Leasing Group | Non-Leasing Group | Total | |||||||||||||||
2023 | $ | 12.0 | $ | 8.9 | $ | 20.9 | |||||||||||
2024 | 8.1 | 7.7 | 15.8 | ||||||||||||||
2025 | 6.0 | 7.0 | 13.0 | ||||||||||||||
2026 | 5.7 | 6.6 | 12.3 | ||||||||||||||
2027 | 5.3 | 6.5 | 11.8 | ||||||||||||||
Thereafter | 3.5 | 56.4 | 59.9 | ||||||||||||||
Total operating lease payments | $ | 40.6 | $ | 93.1 | $ | 133.7 | |||||||||||
Less: Present value adjustment | (18.9) | ||||||||||||||||
Total operating lease liabilities | $ |
Year Ended December 31, | |||||||||||||||||
2022 | 2021 | 2020 | |||||||||||||||
Operating lease revenues | $ | 679.4 | $ | 652.5 | $ | 671.4 | |||||||||||
Variable operating lease revenues | $ | 60.3 | $ | 54.2 | $ | 51.0 | |||||||||||
Interest income on sales-type lease receivables | $ | 0.7 | $ | — | $ | — | |||||||||||
Profit recognized at sales-type lease commencement (1) | $ | 1.3 | $ | — | $ | — |
2023 | $ | 596.2 | |||
2024 | 472.6 | ||||
2025 | 369.7 | ||||
2026 | 264.6 | ||||
2027 | 175.5 | ||||
Thereafter | 265.1 | ||||
Total | $ | 2,143.7 |
2023 | $ | 1.1 | |||
2024 | 1.1 | ||||
2025 | 1.1 | ||||
2026 | 1.1 | ||||
2027 | 1.1 | ||||
Thereafter | 10.1 | ||||
Total | 15.6 | ||||
Less: Unearned interest income | (5.0) | ||||
Net investment in sales-type leases (1) | $ | 10.6 |
Buildings and improvements | 5 – 30 years | ||||
Leasehold improvements | Generally over the term of the lease | ||||
Machinery and equipment | Generally 3 – 12 years | ||||
Information systems hardware and software | 3 – 5 years | ||||
Railcars in our lease fleet | Generally 35 – 40 years |
December 31, 2022 | December 31, 2021 | ||||||||||
(in millions) | |||||||||||
Railcar Leasing and Management Services Group | $ | 7.1 | $ | 1.8 | |||||||
Rail Products Group | 188.8 | 152.4 | |||||||||
$ | 195.9 | $ | 154.2 |
Year Ended December 31, | |||||||||||||||||
2022 | 2021 | 2020 | |||||||||||||||
(in millions) | |||||||||||||||||
Beginning balance | $ | 3.1 | $ | 11.3 | $ | 7.5 | |||||||||||
Warranty costs incurred | (2.7) | (7.4) | (2.0) | ||||||||||||||
Warranty originations and revisions | 3.2 | 0.1 | 6.0 | ||||||||||||||
Warranty expirations | (0.3) | (0.9) | (0.2) | ||||||||||||||
Ending balance | $ | 3.3 | $ | 3.1 | $ | 11.3 |
Year Ended December 31, | |||||||||||||||||
2022 | 2021 | 2020 | |||||||||||||||
(in millions) | |||||||||||||||||
Revenues | $ | — | $ | 296.5 | $ | 249.7 | |||||||||||
Cost of revenues | — | 216.6 | 178.7 | ||||||||||||||
Selling, engineering, and administrative expenses | 21.4 | 65.3 | 41.2 | ||||||||||||||
Restructuring activities | — | — | 0.1 | ||||||||||||||
Other income | — | — | (0.3) | ||||||||||||||
Income (loss) from discontinued operations before income taxes | (21.4) | 14.6 | 30.0 | ||||||||||||||
Provision (benefit) for income taxes | (1.1) | 2.7 | 5.6 | ||||||||||||||
Income (loss) from discontinued operations, net of income taxes | $ | (20.3) | $ | 11.9 | $ | 24.4 |
Included in accompanying balance sheet at December 31, 2022 | |||||||||||||||||||||||||||||
AOCI – loss/(income) | |||||||||||||||||||||||||||||
Notional Amount | Interest Rate (1) | Asset/(Liability) | Controlling Interest | Noncontrolling Interest | |||||||||||||||||||||||||
($ in millions) | |||||||||||||||||||||||||||||
Expired hedges: | |||||||||||||||||||||||||||||
2018 secured railcar equipment notes | $ | 249.3 | 4.41 | % | $ | — | $ | 0.4 | $ | — | |||||||||||||||||||
TRIP Holdings warehouse loan | $ | 788.5 | 3.60 | % | $ | — | $ | 0.1 | $ | — | |||||||||||||||||||
Tribute Rail secured railcar equipment notes (2) | $ | 256.0 | 2.86 | % | $ | — | $ | 0.8 | $ | 1.0 | |||||||||||||||||||
2017 promissory notes – interest rate cap | $ | 169.3 | 3.00 | % | $ | — | $ | (0.3) | $ | — | |||||||||||||||||||
Open hedge: | |||||||||||||||||||||||||||||
2017 promissory notes – interest rate swap | $ | 434.7 | 2.39 | % | $ | 19.7 | $ | (19.4) | $ | — |
Effect on interest expense – increase/(decrease) | |||||||||||||||||||||||
Year Ended December 31, | Expected effect during next twelve months | ||||||||||||||||||||||
2022 | 2021 | 2020 | |||||||||||||||||||||
(in millions) | |||||||||||||||||||||||
Expired hedges: | |||||||||||||||||||||||
2006 secured railcar equipment notes | $ | $ | $ | $ | — | ||||||||||||||||||
2018 secured railcar equipment notes | $ | $ | $ | $ | 0.2 | ||||||||||||||||||
TRIP Holdings warehouse loan | $ | $ | $ | $ | 0.1 | ||||||||||||||||||
TRIP Master Funding secured railcar equipment notes | $ | $ | $ | $ | — | ||||||||||||||||||
Tribute Rail secured railcar equipment notes | $ | $ | $ | $ | 0.7 | ||||||||||||||||||
2017 promissory notes – interest rate cap | $ | $ | $ | $ | (0.1) | ||||||||||||||||||
Open hedge (1): | |||||||||||||||||||||||
2017 promissory notes – interest rate swap | $ | $ | $ | $ | (8.2) |
Included in accompanying balance sheet at December 31, 2022 | Effect on cost of revenues – increase/(decrease) | |||||||||||||||||||||||||||||||||||||
Notional Amount | Asset/(Liability) | AOCI – loss/(income) | Year Ended December 31, | Expected effect during next twelve months(1) | ||||||||||||||||||||||||||||||||||
2022 | 2021 | 2020 | ||||||||||||||||||||||||||||||||||||
(in millions) | ||||||||||||||||||||||||||||||||||||||
$ | 30.8 | $ | 2.0 | $ | (3.0) | $ | $ | $ | $ | (3.0) |
Asset/(Liability) at December 31, 2022 | Effect on other, net (income) expense – increase/(decrease) | ||||||||||||||||||||||||||||||||||
Notional Amount | Interest Rate | Year Ended December 31, | |||||||||||||||||||||||||||||||||
2022 | 2021 | 2020 | |||||||||||||||||||||||||||||||||
($ in millions) | |||||||||||||||||||||||||||||||||||
TILC warehouse facility – interest rate cap | $ | 800.0 | 2.50 | % | $ | 21.6 | $ | $ | $ | ||||||||||||||||||||||||||
TILC – interest rate cap | $ | 800.0 | 2.50 | % | $ | (21.6) | $ | $ | $ |
Level 1 | |||||||||||
December 31, 2022 | December 31, 2021 | ||||||||||
(in millions) | |||||||||||
Assets: | |||||||||||
Cash equivalents | $ | 29.8 | $ | 11.4 | |||||||
Restricted cash | 214.7 | 135.1 | |||||||||
Total assets | $ | 244.5 | $ | 146.5 |
Level 2 | |||||||||||
December 31, 2022 | December 31, 2021 | ||||||||||
(in millions) | |||||||||||
Assets: | |||||||||||
Interest rate hedge (1) | $ | 19.7 | $ | — | |||||||
Foreign currency hedge (1) | 2.0 | — | |||||||||
Derivatives not designated as hedging instruments (1) | 21.6 | — | |||||||||
Total assets | $ | 43.3 | $ | — | |||||||
Liabilities: | |||||||||||
Interest rate hedge (2) | $ | — | $ | 21.0 | |||||||
Foreign currency hedge (2) | — | 0.1 | |||||||||
Derivatives not designated as hedging instruments (2) | 21.6 | — | |||||||||
Total liabilities | $ | 21.6 | $ | 21.1 |
Year Ended December 31, 2022 | |||||||||||||||||||||||||||||||||||
Railcar Leasing and Management Services Group | Rail Products Group | Corporate and other | Eliminations – Lease Subsidiary | Eliminations – Other | Consolidated Total | ||||||||||||||||||||||||||||||
External revenue | $ | 769.8 | $ | 1,207.5 | $ | — | $ | — | $ | — | $ | 1,977.3 | |||||||||||||||||||||||
Intersegment revenue | 0.8 | 867.2 | — | (867.2) | (0.8) | — | |||||||||||||||||||||||||||||
Total revenues | $ | 770.6 | $ | 2,074.7 | $ | — | $ | (867.2) | $ | (0.8) | $ | 1,977.3 | |||||||||||||||||||||||
Depreciation & amortization | $ | 236.4 | $ | 34.8 | $ | 5.2 | $ | — | $ | — | $ | 276.4 | |||||||||||||||||||||||
Capital expenditures | $ | 928.8 | $ | 35.7 | $ | 2.3 | $ | — | $ | — | $ | 966.8 |
Year Ended December 31, 2021 | |||||||||||||||||||||||||||||||||||
Railcar Leasing and Management Services Group | Rail Products Group | Corporate and other | Eliminations – Lease Subsidiary | Eliminations – Other | Consolidated Total | ||||||||||||||||||||||||||||||
External revenue | $ | 734.6 | $ | 781.4 | $ | — | $ | — | $ | — | $ | 1,516.0 | |||||||||||||||||||||||
Intersegment revenue | 0.7 | 483.4 | — | (478.5) | (5.6) | — | |||||||||||||||||||||||||||||
Total revenues | $ | 735.3 | $ | 1,264.8 | $ | — | $ | (478.5) | $ | (5.6) | $ | 1,516.0 | |||||||||||||||||||||||
Depreciation & amortization | $ | 226.0 | $ | 33.6 | $ | 6.1 | $ | — | $ | — | $ | 265.7 | |||||||||||||||||||||||
Capital expenditures | $ | 547.2 | $ | 21.3 | $ | 2.3 | $ | — | $ | — | $ | 570.8 |
Year Ended December 31, 2020 | |||||||||||||||||||||||||||||||||||
Railcar Leasing and Management Services Group | Rail Products Group | Corporate and other | Eliminations – Lease Subsidiary | Eliminations – Other | Consolidated Total | ||||||||||||||||||||||||||||||
External revenue | $ | 801.5 | $ | 948.2 | $ | — | $ | — | $ | — | $ | 1,749.7 | |||||||||||||||||||||||
Intersegment revenue | 0.8 | 661.3 | — | (652.9) | (9.2) | — | |||||||||||||||||||||||||||||
Total revenues | $ | 802.3 | $ | 1,609.5 | $ | — | $ | (652.9) | $ | (9.2) | $ | 1,749.7 | |||||||||||||||||||||||
Depreciation & amortization | $ | 214.7 | $ | 35.1 | $ | 8.7 | $ | — | $ | — | $ | 258.5 | |||||||||||||||||||||||
Capital expenditures | $ | 602.2 | $ | 78.5 | $ | 17.4 | $ | — | $ | — | $ | 698.1 |
Year Ended December 31, | |||||||||||||||||
2022 | 2021 | 2020 | |||||||||||||||
(in millions) | |||||||||||||||||
Operating profit (loss): | |||||||||||||||||
Railcar Leasing and Management Services Group | $ | 423.3 | $ | 350.9 | $ | 353.7 | |||||||||||
Rail Products Group | 59.1 | 4.7 | 36.3 | ||||||||||||||
Segment Totals | 482.4 | 355.6 | 390.0 | ||||||||||||||
Corporate and other | (80.8) | (84.1) | (99.7) | ||||||||||||||
Impairment of long-lived assets | — | — | (396.4) | ||||||||||||||
Restructuring activities, net | (1.0) | 3.7 | (10.9) | ||||||||||||||
Eliminations – Lease Subsidiary | (65.2) | (17.2) | (35.2) | ||||||||||||||
Eliminations – Other | (1.4) | (1.2) | (2.4) | ||||||||||||||
Consolidated operating profit (loss) | 334.0 | 256.8 | (154.6) | ||||||||||||||
Other (income) expense | 207.5 | 201.6 | 370.0 | ||||||||||||||
Provision (benefit) for income taxes | 27.6 | 15.9 | (274.1) | ||||||||||||||
Income (loss) from discontinued operations, net of income taxes | (20.3) | 11.1 | 24.3 | ||||||||||||||
Gain (loss) on sale of discontinued operations, net of income taxes | (5.7) | 131.4 | — | ||||||||||||||
Net income (loss) | $ | 72.9 | $ | 181.8 | $ | (226.2) |
December 31, 2022 | December 31, 2021 | ||||||||||
(in millions) | |||||||||||
Railcar Leasing and Management Services Group | $ | 7,779.9 | $ | 7,585.4 | |||||||
Rail Products Group | 1,440.5 | 1,064.4 | |||||||||
Segment Totals | 9,220.4 | 8,649.8 | |||||||||
Corporate and other | 267.2 | 365.2 | |||||||||
Eliminations – Lease Subsidiary | (763.3) | (779.1) | |||||||||
Total assets | $ | 8,724.3 | $ | 8,235.9 |
December 31, 2022 | |||||||||||||||||||||||||||||
Wholly- Owned Subsidiaries | Partially-Owned Subsidiaries | Total Leasing Group | Eliminations – Lease Subsidiary (1) | Adjusted Total Leasing Group | |||||||||||||||||||||||||
(in millions) | |||||||||||||||||||||||||||||
Cash and cash equivalents | $ | 2.6 | $ | — | $ | 2.6 | $ | — | $ | 2.6 | |||||||||||||||||||
Accounts receivable | 89.9 | 10.8 | 100.7 | — | 100.7 | ||||||||||||||||||||||||
Property, plant, and equipment, net | 5,788.1 | 1,521.3 | 7,309.4 | (763.3) | 6,546.1 | ||||||||||||||||||||||||
Restricted cash | 140.3 | 74.4 | 214.7 | — | 214.7 | ||||||||||||||||||||||||
Other assets | 150.3 | 2.2 | 152.5 | — | 152.5 | ||||||||||||||||||||||||
Total assets | $ | 6,171.2 | $ | 1,608.7 | $ | 7,779.9 | $ | (763.3) | $ | 7,016.6 | |||||||||||||||||||
Accounts payable and accrued liabilities | $ | 109.7 | $ | 44.1 | $ | 153.8 | $ | — | $ | 153.8 | |||||||||||||||||||
Debt, net | 3,800.7 | 1,182.8 | 4,983.5 | — | 4,983.5 | ||||||||||||||||||||||||
Deferred income taxes | 1,152.3 | 1.1 | 1,153.4 | (173.1) | 980.3 | ||||||||||||||||||||||||
Other liabilities | 38.8 | — | 38.8 | — | 38.8 | ||||||||||||||||||||||||
Total liabilities | 5,101.5 | 1,228.0 | 6,329.5 | (173.1) | 6,156.4 | ||||||||||||||||||||||||
Noncontrolling interest | — | 257.2 | 257.2 | — | 257.2 | ||||||||||||||||||||||||
Total Equity | $ | 1,069.7 | $ | 123.5 | $ | 1,193.2 | $ | (590.2) | $ | 603.0 |
December 31, 2021 | |||||||||||||||||||||||||||||
Wholly- Owned Subsidiaries | Partially-Owned Subsidiaries | Total Leasing Group | Eliminations – Lease Subsidiary (1) | Adjusted Total Leasing Group | |||||||||||||||||||||||||
(in millions) | |||||||||||||||||||||||||||||
Cash and cash equivalents | $ | 3.4 | $ | — | $ | 3.4 | $ | — | $ | 3.4 | |||||||||||||||||||
Accounts receivable | 90.7 | 10.1 | 100.8 | — | 100.8 | ||||||||||||||||||||||||
Property, plant, and equipment, net | 5,706.1 | 1,570.6 | 7,276.7 | (779.1) | 6,497.6 | ||||||||||||||||||||||||
Restricted cash | 76.5 | 58.6 | 135.1 | — | 135.1 | ||||||||||||||||||||||||
Other assets | 67.3 | 2.1 | 69.4 | — | 69.4 | ||||||||||||||||||||||||
Total assets | $ | 5,944.0 | $ | 1,641.4 | $ | 7,585.4 | $ | (779.1) | $ | 6,806.3 | |||||||||||||||||||
Accounts payable and accrued liabilities | $ | 113.4 | $ | 30.1 | $ | 143.5 | $ | — | $ | 143.5 | |||||||||||||||||||
Debt, net | 3,555.8 | 1,216.1 | 4,771.9 | — | 4,771.9 | ||||||||||||||||||||||||
Deferred income taxes | 1,114.2 | 1.1 | 1,115.3 | (176.6) | 938.7 | ||||||||||||||||||||||||
Other liabilities | 35.6 | — | 35.6 | — | 35.6 | ||||||||||||||||||||||||
Total liabilities | 4,819.0 | 1,247.3 | 6,066.3 | (176.6) | 5,889.7 | ||||||||||||||||||||||||
Noncontrolling interest | — | 267.0 | 267.0 | — | 267.0 | ||||||||||||||||||||||||
Total Equity | $ | 1,125.0 | $ | 127.1 | $ | 1,252.1 | $ | (602.5) | $ | 649.6 |
Year Ended December 31, | Percent Change | ||||||||||||||||||||||||||||
2022 | 2021 | 2020 | 2022 versus 2021 | 2021 versus 2020 | |||||||||||||||||||||||||
($ in millions) | |||||||||||||||||||||||||||||
Revenues: | |||||||||||||||||||||||||||||
Leasing and management | $ | 770.6 | $ | 735.3 | $ | 747.9 | 4.8 | % | (1.7) | % | |||||||||||||||||||
Sales of railcars owned one year or less at the time of sale (1) | — | — | 54.4 | * | * | ||||||||||||||||||||||||
Total revenues | $ | 770.6 | $ | 735.3 | $ | 802.3 | 4.8 | % | (8.4) | % | |||||||||||||||||||
Operating profit (2): | |||||||||||||||||||||||||||||
Leasing and management | $ | 295.8 | $ | 296.8 | $ | 336.0 | (0.3) | % | (11.7) | % | |||||||||||||||||||
Lease portfolio sales (3) | 127.5 | 54.1 | 17.7 | * | * | ||||||||||||||||||||||||
Total operating profit | $ | 423.3 | $ | 350.9 | $ | 353.7 | 20.6 | % | (0.8) | % | |||||||||||||||||||
Total operating profit margin | 54.9 | % | 47.7 | % | 44.1 | % | |||||||||||||||||||||||
Leasing and management operating profit margin | 38.4 | % | 40.4 | % | 44.9 | % | |||||||||||||||||||||||
Selected expense information: | |||||||||||||||||||||||||||||
Depreciation (4) | $ | 236.4 | $ | 226.0 | $ | 214.7 | 4.6 | % | 5.3 | % | |||||||||||||||||||
Maintenance and compliance | $ | 113.4 | $ | 95.0 | $ | 88.1 | 19.4 | % | 7.8 | % | |||||||||||||||||||
Rent and ad valorem taxes | $ | 19.3 | $ | 18.4 | $ | 21.1 | 4.9 | % | (12.8) | % | |||||||||||||||||||
Selling, engineering, and administrative expenses | $ | 54.0 | $ | 50.6 | $ | 51.3 | 6.7 | % | (1.4) | % | |||||||||||||||||||
Interest (5) | $ | 186.7 | $ | 181.6 | $ | 196.2 | 2.8 | % | (7.4) | % |
Year Ended December 31, | |||||||||||||||||
2022 | 2021 | 2020 | |||||||||||||||
(in millions) | |||||||||||||||||
Lease portfolio sales | $ | 750.7 | $ | 460.7 | $ | 193.1 | |||||||||||
Operating profit on lease portfolio sales (1) | $ | 126.2 | $ | 54.1 | $ | 17.7 | |||||||||||
Operating profit margin on lease portfolio sales | 16.8 | % | 11.7 | % | 9.2 | % |
2023 | 2024 | 2025 | 2026 | 2027 | Thereafter | Total | |||||||||||||||||||||||||||||||||||
(in millions) | |||||||||||||||||||||||||||||||||||||||||
Future contractual minimum rental revenues | $ | 586.5 | $ | 467.9 | $ | 366.2 | $ | 262.7 | $ | 175.0 | $ | 265.0 | $ | 2,123.3 |
2023 | 2024 | 2025 | 2026 | 2027 | Thereafter | Total | |||||||||||||||||||||||||||||||||||
(in millions) | |||||||||||||||||||||||||||||||||||||||||
Future operating lease obligations | $ | 11.9 | $ | 8.0 | $ | 6.0 | $ | 5.7 | $ | 5.3 | $ | 3.5 | $ | 40.4 | |||||||||||||||||||||||||||
Future contractual minimum rental revenues | $ | 9.7 | $ | 4.7 | $ | 3.5 | $ | 1.9 | $ | 0.5 | $ | 0.1 | $ | 20.4 |
December 31, 2022 | December 31, 2021 | ||||||||||
(in millions) | |||||||||||
Manufacturing/Maintenance/Corporate: | |||||||||||
Land | $ | 15.7 | $ | 17.4 | |||||||
Buildings and improvements | 384.6 | 377.4 | |||||||||
Machinery and other | 405.5 | 415.1 | |||||||||
Construction in progress | 18.1 | 18.1 | |||||||||
823.9 | 828.0 | ||||||||||
Less: accumulated depreciation | (483.2) | (478.7) | |||||||||
340.7 | 349.3 | ||||||||||
Leasing: | |||||||||||
Wholly-owned subsidiaries: | |||||||||||
Machinery and other | 21.7 | 20.7 | |||||||||
Equipment on lease | 7,247.3 | 7,061.3 | |||||||||
7,269.0 | 7,082.0 | ||||||||||
Less: accumulated depreciation | (1,480.9) | (1,375.9) | |||||||||
5,788.1 | 5,706.1 | ||||||||||
Partially-owned subsidiaries: | |||||||||||
Equipment on lease | 2,230.4 | 2,242.9 | |||||||||
Less: accumulated depreciation | (709.1) | (672.3) | |||||||||
1,521.3 | 1,570.6 | ||||||||||
Deferred profit on railcars sold to the Leasing Group | (1,050.7) | (1,047.3) | |||||||||
Less: accumulated amortization | 287.4 | 268.2 | |||||||||
(763.3) | (779.1) | ||||||||||
$ | 6,886.8 | $ | 6,846.9 |
December 31, 2022 | December 31, 2021 | ||||||||||||||||||||||
Carrying Value | Estimated Fair Value | Carrying Value | Estimated Fair Value | ||||||||||||||||||||
(in millions) | |||||||||||||||||||||||
Corporate – Recourse: | |||||||||||||||||||||||
Revolving credit facility | $ | 225.0 | $ | 225.0 | $ | — | $ | — | |||||||||||||||
Senior notes, net of unamortized discount of $0.1 and $0.1 | 399.9 | 387.5 | 399.9 | 420.8 | |||||||||||||||||||
624.9 | 612.5 | 399.9 | 420.8 | ||||||||||||||||||||
Less: unamortized debt issuance costs | (0.8) | (1.2) | |||||||||||||||||||||
Total recourse debt | 624.1 | 398.7 | |||||||||||||||||||||
Leasing – Non-recourse: | |||||||||||||||||||||||
Wholly-owned subsidiaries: | |||||||||||||||||||||||
2009 secured railcar equipment notes | 115.8 | 116.6 | 128.5 | 144.9 | |||||||||||||||||||
2010 secured railcar equipment notes | 204.1 | 197.1 | 220.6 | 234.6 | |||||||||||||||||||
2017 promissory notes, net of unamortized discount of $5.6 and $7.8 | 716.0 | 716.0 | 760.2 | 760.2 | |||||||||||||||||||
2018 secured railcar equipment notes, net of unamortized discount of $0.1 and $0.1 | 398.9 | 360.9 | 416.5 | 423.3 | |||||||||||||||||||
2019 secured railcar equipment notes, net of unamortized discount of $0.2 and $0.3 | 786.0 | 716.9 | 822.8 | 847.3 | |||||||||||||||||||
2020 secured railcar equipments notes, net of unamortized discount of $— and $0.1 | 330.4 | 284.6 | 348.8 | 349.9 | |||||||||||||||||||
2021 secured railcar equipment notes, net of unamortized discount of $— and $— | 307.7 | 253.9 | 320.3 | 319.6 | |||||||||||||||||||
2022 secured railcar equipment notes, net of unamortized discount of $— and $— | 241.1 | 239.7 | — | — | |||||||||||||||||||
TILC warehouse facility | 721.8 | 721.8 | 561.8 | 561.8 | |||||||||||||||||||
3,821.8 | 3,607.5 | 3,579.5 | 3,641.6 | ||||||||||||||||||||
Less: unamortized debt issuance costs | (21.1) | (23.7) | |||||||||||||||||||||
3,800.7 | 3,555.8 | ||||||||||||||||||||||
Partially-owned subsidiaries: | |||||||||||||||||||||||
TRP-2021 secured railcar equipment notes, net of unamortized discount of $— and $0.1 | 347.0 | 291.8 | 352.2 | 347.7 | |||||||||||||||||||
Triumph Rail secured railcar equipment notes, net of unamortized discount of $0.2 and $0.2 | 523.0 | 451.4 | 551.3 | 548.1 | |||||||||||||||||||
Tribute Rail secured railcar equipment notes, net of unamortized discount of $0.1 and $— | 322.6 | 281.1 | — | — | |||||||||||||||||||
TRIP Railcar Co. term loan | — | — | 323.7 | 323.7 | |||||||||||||||||||
1,192.6 | 1,024.3 | 1,227.2 | 1,219.5 | ||||||||||||||||||||
Less: unamortized debt issuance costs | (9.8) | (11.1) | |||||||||||||||||||||
1,182.8 | 1,216.1 | ||||||||||||||||||||||
Total non–recourse debt | 4,983.5 | 4,771.9 | |||||||||||||||||||||
Total debt | $ | 5,607.6 | $ | 5,244.3 | $ | 5,170.6 | $ | 5,281.9 |
2023 | 2024 | 2025 | 2026 | 2027 | Thereafter | Total | |||||||||||||||||||||||||||||||||||
(in millions) | |||||||||||||||||||||||||||||||||||||||||
Recourse: | |||||||||||||||||||||||||||||||||||||||||
Corporate | $ | — | $ | 400.0 | $ | — | $ | — | $ | 225.0 | $ | — | $ | 625.0 | |||||||||||||||||||||||||||
Non-recourse – leasing (Note 6): | |||||||||||||||||||||||||||||||||||||||||
2009 secured railcar equipment notes | 14.0 | 14.5 | 19.8 | 18.5 | 17.5 | 31.5 | 115.8 | ||||||||||||||||||||||||||||||||||
2010 secured railcar equipment notes | 34.3 | 18.4 | 20.6 | 25.7 | 28.5 | 76.6 | 204.1 | ||||||||||||||||||||||||||||||||||
2017 promissory notes | 44.4 | 44.4 | 632.8 | — | — | — | 721.6 | ||||||||||||||||||||||||||||||||||
2018 secured railcar equipment notes | 20.5 | 19.0 | 14.8 | 14.5 | 18.2 | 312.0 | 399.0 | ||||||||||||||||||||||||||||||||||
2019 secured railcar equipment notes | 34.9 | 36.6 | 35.2 | 679.5 | — | — | 786.2 | ||||||||||||||||||||||||||||||||||
2020 secured railcar equipment notes | 18.3 | 14.3 | 11.3 | 14.1 | 272.4 | — | 330.4 | ||||||||||||||||||||||||||||||||||
2021 secured railcar equipment notes | 12.2 | 13.3 | 12.6 | 14.0 | 14.0 | 241.6 | 307.7 | ||||||||||||||||||||||||||||||||||
2022 secured railcar equipment notes | 8.3 | 9.0 | 6.7 | 8.1 | 8.3 | 200.7 | 241.1 | ||||||||||||||||||||||||||||||||||
TILC warehouse facility | 24.3 | 24.3 | 6.1 | — | — | — | 54.7 | ||||||||||||||||||||||||||||||||||
Facility termination payments – TILC warehouse facility | — | — | 667.1 | — | — | — | 667.1 | ||||||||||||||||||||||||||||||||||
TRP-2021 secured railcar equipment notes | 10.9 | 15.6 | 15.8 | 17.2 | 287.5 | — | 347.0 | ||||||||||||||||||||||||||||||||||
Triumph Rail secured railcar equipment notes | 16.2 | 32.6 | 29.5 | 23.6 | 421.3 | — | 523.2 | ||||||||||||||||||||||||||||||||||
Tribute Rail secured railcar equipment notes | 3.8 | 13.9 | 15.1 | 289.9 | — | — | 322.7 | ||||||||||||||||||||||||||||||||||
Total principal payments | $ | 242.1 | $ | 655.9 | $ | 1,487.4 | $ | 1,105.1 | $ | 1,292.7 | $ | 862.4 | $ | 5,645.6 |
Year Ended December 31, | |||||||||||||||||
2022 | 2021 | 2020 | |||||||||||||||
(in millions) | |||||||||||||||||
Current: | |||||||||||||||||
Federal: | |||||||||||||||||
Effect of CARES Act | $ | (0.5) | $ | 2.1 | $ | (373.3) | |||||||||||
Other | 2.1 | (3.0) | (142.1) | ||||||||||||||
1.6 | (0.9) | (515.4) | |||||||||||||||
State | 3.5 | (0.6) | (1.5) | ||||||||||||||
Foreign | 7.8 | 4.3 | 4.3 | ||||||||||||||
Total current | 12.9 | 2.8 | (512.6) | ||||||||||||||
Deferred: | |||||||||||||||||
Federal: | |||||||||||||||||
Effect of CARES Act | — | 0.4 | 192.9 | ||||||||||||||
Other | 14.5 | 10.4 | 31.3 | ||||||||||||||
14.5 | 10.8 | 224.2 | |||||||||||||||
State | 0.4 | 2.4 | 4.1 | ||||||||||||||
Foreign | (0.2) | (0.1) | 10.2 | ||||||||||||||
Total deferred | 14.7 | 13.1 | 238.5 | ||||||||||||||
Provision (benefit) | $ | 27.6 | $ | 15.9 | $ | (274.1) |
Year Ended December 31, | |||||||||||||||||
2022 | 2021 | 2020 | |||||||||||||||
Statutory rate | 21.0 | % | 21.0 | % | 21.0 | % | |||||||||||
Foreign branch taxes | 2.1 | 3.0 | (0.2) | ||||||||||||||
State taxes | 1.7 | 3.0 | 1.1 | ||||||||||||||
Executive compensation limitations | 1.3 | 1.8 | (0.3) | ||||||||||||||
Noncontrolling interest in partially-owned subsidiaries | (2.1) | — | 0.1 | ||||||||||||||
Equity compensation | (1.1) | (4.0) | — | ||||||||||||||
Changes in valuation allowance and reserves | (0.9) | (4.3) | 0.7 | ||||||||||||||
Effect of CARES Act | (0.5) | 4.5 | 34.4 | ||||||||||||||
Changes in state laws and apportionment | (0.5) | 0.3 | (1.4) | ||||||||||||||
Foreign rate differential | — | 1.4 | (0.1) | ||||||||||||||
Nondeductible excise tax | — | 1.3 | — | ||||||||||||||
Nondeductible compensation | — | 1.2 | (0.2) | ||||||||||||||
Impairment - noncontrolling interest in partially-owned subsidiaries | — | — | (3.3) | ||||||||||||||
Interest expense limitations from partially-owned subsidiaries | — | — | 0.2 | ||||||||||||||
Other, net | 0.8 | (0.4) | 0.2 | ||||||||||||||
Effective rate | 21.8 | % | 28.8 | % | 52.2 | % |
December 31, | |||||||||||
2022 | 2021 | ||||||||||
(in millions) | |||||||||||
Deferred tax liabilities: | |||||||||||
Depreciation, depletion, and amortization | $ | 1,072.6 | $ | 1,032.2 | |||||||
Partially-owned subsidiaries basis difference | 134.3 | 139.2 | |||||||||
Right-of-use assets | 20.9 | 18.7 | |||||||||
Equity items | 4.8 | — | |||||||||
Accrued liabilities and other | 3.0 | 1.9 | |||||||||
Total deferred tax liabilities | 1,235.6 | 1,192.0 | |||||||||
Deferred tax assets: | |||||||||||
Workers compensation, pensions, and other benefits | 27.4 | 28.7 | |||||||||
Interest expense | 31.3 | — | |||||||||
Warranties and reserves | 2.8 | 7.3 | |||||||||
Equity items | — | 5.9 | |||||||||
Tax loss carryforwards and credits | 40.4 | 38.4 | |||||||||
Inventory | 3.6 | 6.0 | |||||||||
Lease liabilities | 25.8 | 24.4 | |||||||||
Total deferred tax assets | 131.3 | 110.7 | |||||||||
Net deferred tax liabilities before valuation allowances | 1,104.3 | 1,081.3 | |||||||||
Valuation allowances | 29.5 | 24.4 | |||||||||
Net deferred tax liabilities before reserve for uncertain tax positions | 1,133.8 | 1,105.7 | |||||||||
Deferred tax assets included in reserve for uncertain tax positions | (0.7) | (1.1) | |||||||||
Net deferred tax liability | $ | 1,133.1 | $ | 1,104.6 |
Year Ended December 31, | |||||||||||||||||
2022 | 2021 | 2020 | |||||||||||||||
(in millions) | |||||||||||||||||
Beginning balance | $ | 2.3 | $ | 2.3 | $ | 2.3 | |||||||||||
Additions for tax positions related to the current year | 1.1 | — | — | ||||||||||||||
Additions for tax positions of prior years | 1.7 | — | — | ||||||||||||||
Reductions for tax positions of prior years | — | — | — | ||||||||||||||
Settlements | — | — | — | ||||||||||||||
Expiration of statute of limitations | (1.3) | — | — | ||||||||||||||
Ending balance | $ | 3.8 | $ | 2.3 | $ | 2.3 |
Year Ended December 31, | |||||||||||||||||
2022 | 2021 | 2020 | |||||||||||||||
Assumptions used to determine benefit obligations at the annual measurement date were: | |||||||||||||||||
Obligation discount rate (1) | N/A | N/A | N/A | ||||||||||||||
Assumptions used to determine net periodic benefit costs were: | |||||||||||||||||
Obligation discount rate (1) | N/A | N/A | 2.71 | % | |||||||||||||
Long-term rate of return on plan assets (1) | N/A | N/A | 3.90 | % | |||||||||||||
Year Ended December 31, | |||||||||||||||||
2022 | 2021 | 2020 | |||||||||||||||
(in millions) | |||||||||||||||||
Expense Components | |||||||||||||||||
Service cost | $ | — | $ | — | $ | — | |||||||||||
Interest | 0.4 | 0.4 | 14.8 | ||||||||||||||
Expected return on plan assets | — | — | (20.9) | ||||||||||||||
Amortization of actuarial loss | 0.3 | 0.3 | 6.0 | ||||||||||||||
Amortization of prior service cost | — | — | 1.2 | ||||||||||||||
Settlement loss | — | — | 151.5 | ||||||||||||||
Net periodic benefit cost | 0.7 | 0.7 | 152.6 | ||||||||||||||
Defined contribution expense | 9.1 | 8.6 | 7.5 | ||||||||||||||
Net expense | $ | 9.8 | $ | 9.3 | $ | 160.1 |
Year Ended December 31, | |||||||||||||||||
2022 | 2021 | 2020 | |||||||||||||||
(in millions) | |||||||||||||||||
Settlement of pension plan | $ | — | $ | — | $ | 151.5 | |||||||||||
Actuarial gain (loss) | 2.6 | 0.4 | 10.4 | ||||||||||||||
Amortization of actuarial loss | 0.3 | 0.3 | 6.0 | ||||||||||||||
Amortization of prior service cost | — | — | 1.2 | ||||||||||||||
Total before income taxes | 2.9 | 0.7 | 169.1 | ||||||||||||||
Income tax (benefit) expense | 0.6 | 0.2 | 39.2 | ||||||||||||||
Net amount recognized in other comprehensive income (loss) | $ | 2.3 | $ | 0.5 | $ | 129.9 |
Year Ended December 31, 2021 | |||||||||||||||||
Employee Severance Costs | Gain on Disposition of Assets | Total | |||||||||||||||
(in millions) | |||||||||||||||||
Railcar Leasing and Management Services Group | $ | — | $ | — | $ | — | |||||||||||
Rail Products Group | 0.3 | — | 0.3 | ||||||||||||||
Corporate and other | — | (4.0) | (4.0) | ||||||||||||||
Total restructuring activities | $ | 0.3 | $ | (4.0) | $ | (3.7) |
Year Ended December 31, 2020 | |||||||||||||||||||||||||||||
Employee Severance Costs | Contract Termination Costs | (Gain)/Loss on Disposition of Assets | Write-down of Assets | Total | |||||||||||||||||||||||||
(in millions) | |||||||||||||||||||||||||||||
Railcar Leasing and Management Services Group | $ | 1.4 | $ | — | $ | — | $ | — | $ | 1.4 | |||||||||||||||||||
Rail Products Group | 4.0 | 0.2 | (2.9) | — | 1.3 | ||||||||||||||||||||||||
Corporate and other | 2.3 | 0.4 | 0.2 | 5.3 | 8.2 | ||||||||||||||||||||||||
Total restructuring activities | $ | 7.7 | $ | 0.6 | $ | (2.7) | $ | 5.3 | $ | 10.9 |
Currency translation adjustments | Unrealized gain/(loss) on derivative financial instruments | Net actuarial gains/(losses) of defined benefit plans | Accumulated Other Comprehensive Income (Loss) | ||||||||||||||||||||
(in millions) | |||||||||||||||||||||||
Balances at December 31, 2020 | $ | (1.3) | $ | (25.6) | $ | (4.0) | $ | (30.9) | |||||||||||||||
Other comprehensive income, net of tax, before reclassifications | — | 9.2 | 0.3 | 9.5 | |||||||||||||||||||
Amounts reclassified from AOCI, net of tax benefit of $—, $1.2, $0.1, and $1.3 | — | 5.4 | 0.2 | 5.6 | |||||||||||||||||||
Less: noncontrolling interest | — | (1.2) | — | (1.2) | |||||||||||||||||||
Other comprehensive income | — | 13.4 | 0.5 | 13.9 | |||||||||||||||||||
Balances at December 31, 2021 | (1.3) | (12.2) | (3.5) | (17.0) | |||||||||||||||||||
Other comprehensive income, net of tax, before reclassifications | — | 29.3 | 2.1 | 31.4 | |||||||||||||||||||
Amounts reclassified from AOCI, net of tax benefit of $—, $0.8, $0.1, and $0.9 | — | 3.5 | 0.2 | 3.7 | |||||||||||||||||||
Amounts reclassified to discontinued operations, net of tax | 1.3 | — | — | 1.3 | |||||||||||||||||||
Less: noncontrolling interest | — | 0.3 | — | 0.3 | |||||||||||||||||||
Other comprehensive income | 1.3 | 33.1 | 2.3 | 36.7 | |||||||||||||||||||
Balances at December 31, 2022 | $ | — | $ | 20.9 | $ | (1.2) | $ | 19.7 |
Shares Repurchased | Remaining Authorization to Repurchase | |||||||||||||||||||
Period | Number of shares | Cost (in millions) | Cost (in millions) | |||||||||||||||||
September 9, 2021 Authorization | $ | 250.0 | ||||||||||||||||||
September 9, 2021 through September 30, 2021 | — | $ | — | $ | 250.0 | |||||||||||||||
October 1, 2021 through December 31, 2021 | 5,155,491 | 151.9 | $ | 98.1 | ||||||||||||||||
January 1, 2022 through March 31, 2022 | — | — | $ | 98.1 | ||||||||||||||||
April 1, 2022 through June 30, 2022 | 1,760,462 | 50.3 | $ | 47.8 | (1) | |||||||||||||||
July 1, 2022 through September 30, 2022 | 610,000 | 14.1 | $ | 33.7 | ||||||||||||||||
October 1, 2022 through December 31, 2022 | 427,383 | 12.4 | $ | 21.3 | ||||||||||||||||
Total | 7,953,336 | $ | 228.7 |
Number of Shares | Weighted Average Grant-Date Fair Value per Award | Weighted Average Remaining Contractual Terms (Years) | Aggregate Intrinsic Value (in millions) | ||||||||||||||||||||
Options outstanding at December 31, 2021 | 300,000 | $ | 5.26 | ||||||||||||||||||||
Granted | — | $ | — | ||||||||||||||||||||
Exercised | — | $ | — | ||||||||||||||||||||
Cancelled | — | $ | — | ||||||||||||||||||||
Options outstanding at December 31, 2022 | 300,000 | $ | 5.26 | 7.1 | $ | 2.4 |
Year Ended December 31, 2020 | |||||
Exercise price | $ | 21.61 | |||
Risk-free interest rate | 1.48 | % | |||
Expected life (in years) | 6.50 | ||||
Equity volatility | 35.00 | % | |||
Dividend yield | 3.42 | % |
Number of Restricted Stock Units | Weighted Average Grant-Date Fair Value per Award | ||||||||||
Restricted stock units outstanding at December 31, 2021 | 1,924,450 | $ | 22.00 | ||||||||
Granted | 651,674 | $ | 25.65 | ||||||||
Vested | (646,492) | $ | 21.94 | ||||||||
Forfeited | (189,466) | $ | 23.68 | ||||||||
Restricted stock units outstanding at December 31, 2022 | 1,740,166 | $ | 23.20 |
Number of Performance Units | Weighted Average Grant-Date Fair Value per Award | ||||||||||
Performance units outstanding at December 31, 2021 | 1,155,281 | $ | 23.28 | ||||||||
Granted | 246,884 | $ | 29.80 | ||||||||
Vested | (196,113) | $ | 24.16 | ||||||||
Forfeited | (284,661) | $ | 20.96 | ||||||||
Performance units outstanding at December 31, 2022 | 921,391 | $ | 25.56 |
Number of Restricted Stock Awards | Weighted Average Grant-Date Fair Value per Award | ||||||||||
Restricted stock awards outstanding at December 31, 2021 | 769,014 | $ | 15.67 | ||||||||
Granted | 26,339 | $ | 25.43 | ||||||||
Vested | (92,972) | $ | 18.74 | ||||||||
Forfeited | (47,331) | $ | 17.01 | ||||||||
Restricted stock awards outstanding at December 31, 2022 (1) | 655,050 | $ | 15.53 |
Year Ended December 31, | |||||||||||||||||
2022 | 2021 | 2020 | |||||||||||||||
(in millions, except per share amounts) | |||||||||||||||||
Income (loss) from continuing operations | $ | 98.9 | $ | 39.3 | $ | (250.5) | |||||||||||
Less: Net (income) loss attributable to noncontrolling interest | (12.8) | 0.2 | 78.9 | ||||||||||||||
Net income (loss) from continuing operations attributable to Trinity Industries, Inc. | 86.1 | 39.5 | (171.6) | ||||||||||||||
Income (loss) from discontinued operations, net of income taxes | (20.3) | 11.1 | 24.3 | ||||||||||||||
Gain (loss) on sale of discontinued operations, net of income taxes | (5.7) | 131.4 | — | ||||||||||||||
Net income (loss) from discontinued operations attributable to Trinity Industries, Inc. | (26.0) | 142.5 | 24.3 | ||||||||||||||
Net income (loss) attributable to Trinity Industries, Inc. | $ | 60.1 | $ | 182.0 | $ | (147.3) | |||||||||||
Basic weighted average shares outstanding | 81.9 | 101.5 | 115.9 | ||||||||||||||
Effect of dilutive securities | 2.3 | 2.3 | — | ||||||||||||||
Diluted weighted average shares outstanding | 84.2 | 103.8 | 115.9 | ||||||||||||||
Basic earnings per common share: | |||||||||||||||||
Income (loss) from continuing operations | $ | 1.05 | $ | 0.39 | $ | (1.48) | |||||||||||
Income (loss) from discontinued operations | (0.32) | 1.40 | 0.21 | ||||||||||||||
Basic net income (loss) attributable to Trinity Industries, Inc. | $ | 0.73 | $ | 1.79 | $ | (1.27) | |||||||||||
Diluted earnings per common share: | |||||||||||||||||
Income (loss) from continuing operations | $ | 1.02 | $ | 0.38 | $ | (1.48) | |||||||||||
Income (loss) from discontinued operations | (0.31) | 1.37 | 0.21 | ||||||||||||||
Diluted net income (loss) attributable to Trinity Industries, Inc. | $ | 0.71 | $ | 1.75 | $ | (1.27) | |||||||||||
Potentially dilutive securities excluded from EPS calculation: | |||||||||||||||||
Antidilutive restricted shares | $ | 0.1 | $ | 0.1 | $ | — | |||||||||||
Antidilutive stock options | $ | — | $ | — | $ | — |
Three Months Ended | |||||||||||||||||||||||
March 31, 2022 | June 30, 2022 | September 30, 2022 | December 31, 2022 | ||||||||||||||||||||
(in millions, except per share data) | |||||||||||||||||||||||
Revenues: | |||||||||||||||||||||||
Manufacturing | $ | 289.8 | $ | 221.7 | $ | 302.0 | $ | 394.0 | |||||||||||||||
Leasing | 182.9 | 195.1 | 194.6 | 197.2 | |||||||||||||||||||
472.7 | 416.8 | 496.6 | 591.2 | ||||||||||||||||||||
Operating costs: | |||||||||||||||||||||||
Costs of revenues: | |||||||||||||||||||||||
Manufacturing | 295.6 | 220.8 | 288.0 | 382.2 | |||||||||||||||||||
Leasing | 102.9 | 104.8 | 107.3 | 108.0 | |||||||||||||||||||
398.5 | 325.6 | 395.3 | 490.2 | ||||||||||||||||||||
Selling, engineering, and administrative expenses | 44.7 | 45.0 | 48.0 | 47.7 | |||||||||||||||||||
Gains on dispositions of property | 25.3 | 27.8 | 39.4 | 60.2 | |||||||||||||||||||
Restructuring activities, net | — | 1.0 | — | — | |||||||||||||||||||
Operating profit | 54.8 | 73.0 | 92.7 | 113.5 | |||||||||||||||||||
Other expense | 41.9 | 50.7 | 54.4 | 60.5 | |||||||||||||||||||
Income from continuing operations before income taxes | 12.9 | 22.3 | 38.3 | 53.0 | |||||||||||||||||||
Provision for income taxes | 3.0 | 5.8 | 8.6 | 10.2 | |||||||||||||||||||
Income from continuing operations | 9.9 | 16.5 | 29.7 | 42.8 | |||||||||||||||||||
Loss from discontinued operations, net of income taxes | (6.9) | (3.4) | (3.4) | (6.6) | |||||||||||||||||||
Loss on sale of discontinued operations, net of income taxes | (1.1) | (4.6) | — | — | |||||||||||||||||||
Net income | 1.9 | 8.5 | 26.3 | 36.2 | |||||||||||||||||||
Net income attributable to noncontrolling interest | 2.6 | 4.8 | 0.5 | 4.9 | |||||||||||||||||||
Net income (loss) attributable to Trinity Industries, Inc. | $ | (0.7) | $ | 3.7 | $ | 25.8 | $ | 31.3 | |||||||||||||||
Basic earnings per common share (1): | |||||||||||||||||||||||
Income from continuing operations | $ | 0.09 | $ | 0.14 | $ | 0.36 | $ | 0.47 | |||||||||||||||
Loss from discontinued operations | (0.10) | (0.10) | (0.04) | (0.08) | |||||||||||||||||||
Basic net income (loss) attributable to Trinity Industries, Inc. | $ | (0.01) | $ | 0.04 | $ | 0.32 | $ | 0.39 | |||||||||||||||
Diluted earnings per common share (1): | |||||||||||||||||||||||
Income from continuing operations | $ | 0.09 | $ | 0.14 | $ | 0.35 | $ | 0.46 | |||||||||||||||
Loss from discontinued operations | (0.10) | (0.10) | (0.04) | (0.08) | |||||||||||||||||||
Diluted net income (loss) attributable to Trinity Industries, Inc. | $ | (0.01) | $ | 0.04 | $ | 0.31 | $ | 0.38 |
Three Months Ended | |||||||||||||||||||||||
March 31, 2021 | June 30, 2021 | September 30, 2021 | December 31, 2021 | ||||||||||||||||||||
(in millions, except per share data) | |||||||||||||||||||||||
Revenues: | |||||||||||||||||||||||
Manufacturing | $ | 147.4 | $ | 108.3 | $ | 234.5 | $ | 291.2 | |||||||||||||||
Leasing | 183.3 | 185.0 | 185.3 | 181.0 | |||||||||||||||||||
330.7 | 293.3 | 419.8 | 472.2 | ||||||||||||||||||||
Operating costs: | |||||||||||||||||||||||
Costs of revenues: | |||||||||||||||||||||||
Manufacturing | 149.6 | 99.6 | 238.8 | 281.9 | |||||||||||||||||||
Leasing | 96.7 | 102.5 | 98.6 | 93.8 | |||||||||||||||||||
246.3 | 202.1 | 337.4 | 375.7 | ||||||||||||||||||||
Selling, engineering, and administrative expenses | 44.7 | 46.2 | 45.8 | 42.9 | |||||||||||||||||||
Gains on dispositions of property | 11.5 | 12.1 | 41.6 | 13.0 | |||||||||||||||||||
Restructuring activities, net | (0.3) | (0.7) | (0.1) | (2.6) | |||||||||||||||||||
Operating profit | 51.5 | 57.8 | 78.3 | 69.2 | |||||||||||||||||||
Other expense | 52.5 | 63.5 | 44.5 | 41.1 | |||||||||||||||||||
Income (loss) from continuing operations before income taxes | (1.0) | (5.7) | 33.8 | 28.1 | |||||||||||||||||||
Provision (benefit) for income taxes | 4.0 | (2.9) | 8.3 | 6.5 | |||||||||||||||||||
Income (loss) from continuing operations | (5.0) | (2.8) | 25.5 | 21.6 | |||||||||||||||||||
Income (loss) from discontinued operations, net of income taxes | 6.3 | 7.6 | 10.4 | (13.2) | |||||||||||||||||||
Gain on sale of discontinued operations, net of income taxes | — | — | — | 131.4 | |||||||||||||||||||
Net income | 1.3 | 4.8 | 35.9 | 139.8 | |||||||||||||||||||
Net income (loss) attributable to noncontrolling interest | (2.0) | (7.9) | 3.9 | 5.8 | |||||||||||||||||||
Net income attributable to Trinity Industries, Inc. | $ | 3.3 | $ | 12.7 | $ | 32.0 | $ | 134.0 | |||||||||||||||
Basic earnings per common share (1): | |||||||||||||||||||||||
Income (loss) from continuing operations | $ | (0.03) | $ | 0.05 | $ | 0.22 | $ | 0.16 | |||||||||||||||
Income from discontinued operations | 0.06 | 0.07 | 0.11 | 1.23 | |||||||||||||||||||
Basic net income attributable to Trinity Industries, Inc. | $ | 0.03 | $ | 0.12 | $ | 0.33 | $ | 1.39 | |||||||||||||||
Diluted earnings per common share (1): | |||||||||||||||||||||||
Income (loss) from continuing operations | $ | (0.03) | $ | 0.05 | $ | 0.22 | $ | 0.16 | |||||||||||||||
Income from discontinued operations | 0.06 | 0.07 | 0.11 | 1.21 | |||||||||||||||||||
Diluted net income attributable to Trinity Industries, Inc. | $ | 0.03 | $ | 0.12 | $ | 0.33 | $ | 1.37 |
/s/ ERNST & YOUNG LLP |
(a) | (b) | (c) | |||||||||||||||
Number of Securities to be Issued Upon Exercise of Outstanding Options, Warrants and Rights | Weighted-Average Exercise Price of Outstanding Options, Warrants and Rights | Number of Securities Remaining Available for Future Issuance under Equity Compensation Plans (Excluding Securities Reflected in Column (a)) | |||||||||||||||
Plan Category: | |||||||||||||||||
Equity compensation plans approved by security holders: | |||||||||||||||||
Stock options | 300,000 | $ | 21.61 | ||||||||||||||
Restricted stock units | 1,740,166 | (1) | $ | — | |||||||||||||
Performance units | 921,391 | (1) | $ | — | |||||||||||||
2,961,557 | 1,772,345 | ||||||||||||||||
Equity compensation plans not approved by security holders | — | (2) | — | ||||||||||||||
Total | 2,961,557 | 1,772,345 |
NO. | DESCRIPTION | |||||||
(3.1) | ||||||||
(3.2) | ||||||||
(4.1) | ||||||||
(4.2) | ||||||||
(4.2.1) | ||||||||
(4.2.2) | ||||||||
(4.2.3) | ||||||||
(4.2.4) | ||||||||
(4.2.5) | ||||||||
(4.3) | ||||||||
(10.1) | ||||||||
(10.2) | ||||||||
(10.3) | ||||||||
(10.4) | ||||||||
(10.4.1) | ||||||||
(10.4.2) | ||||||||
(10.4.3) | ||||||||
(10.4.4) | ||||||||
(10.5) |
NO. | DESCRIPTION | |||||||
(10.5.1) | ||||||||
(10.5.2) | ||||||||
(10.5.3) | ||||||||
(10.5.4) | ||||||||
(10.5.5) | ||||||||
(10.5.6) | ||||||||
(10.5.7) | ||||||||
(10.5.8) | ||||||||
(10.5.9) | ||||||||
(10.5.10) | ||||||||
(10.5.11) | ||||||||
(10.5.12) | ||||||||
(10.6) | ||||||||
(10.6.1) | ||||||||
(10.7) | ||||||||
(10.8) | ||||||||
(10.9) | ||||||||
(10.9.1) | ||||||||
(10.10) | ||||||||
(10.10.1) |
NO. | DESCRIPTION | |||||||
(10.10.2) | ||||||||
(10.11) | ||||||||
(10.12) | ||||||||
(10.13) | ||||||||
(10.14) | ||||||||
(10.15) | ||||||||
(10.15.1) | ||||||||
(10.16) | ||||||||
(10.16.1) | ||||||||
(10.17) | ||||||||
(10.17.1) | ||||||||
(10.18) | ||||||||
(10.18.1) | ||||||||
(10.19) | ||||||||
(10.19.1) | ||||||||
(10.20) | ||||||||
(10.20.1) | ||||||||
(10.21) |
NO. | DESCRIPTION | |||||||
(10.21.1) | ||||||||
(10.21.2) | ||||||||
(10.21.3) | ||||||||
(10.22) | ||||||||
(10.22.1) | ||||||||
(10.22.2) | ||||||||
(10.22.3) | ||||||||
(21) | ||||||||
(22.1) | ||||||||
(23) | ||||||||
(31.1) | ||||||||
(31.2) | ||||||||
(32.1) | ||||||||
(32.2) | ||||||||
101.INS | Inline XBRL Instance Document — the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document. | |||||||
101.SCH | Inline XBRL Taxonomy Extension Schema Document (filed electronically herewith) | |||||||
101.CAL | Inline XBRL Taxonomy Extension Calculation Linkbase Document (filed electronically herewith) | |||||||
101.LAB | Inline XBRL Taxonomy Extension Label Linkbase Document (filed electronically herewith) | |||||||
101.PRE | Inline XBRL Taxonomy Extension Presentation Linkbase Document (filed electronically herewith) | |||||||
101.DEF | Inline XBRL Taxonomy Extension Definition Linkbase Document (filed electronically herewith) | |||||||
104 | Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101). |
/s/ ERNST & YOUNG LLP |
TRINITY INDUSTRIES, INC. | By | /s/ Eric R. Marchetto | ||||||
Registrant | ||||||||
Eric R. Marchetto | ||||||||
Executive Vice President and Chief Financial Officer | ||||||||
February 21, 2023 |
Directors: | Principal Executive Officer: | ||||
/s/ Leldon E. Echols | /s/ E. Jean Savage | ||||
Leldon E. Echols | E. Jean Savage | ||||
Non-Executive Chairman | Chief Executive Officer, President, and Director | ||||
Dated: February 21, 2023 | Dated: February 21, 2023 | ||||
/s/ William P. Ainsworth | Principal Financial Officer: | ||||
William P. Ainsworth | |||||
Director | /s/ Eric R. Marchetto | ||||
Dated: February 21, 2023 | Eric R. Marchetto | ||||
Executive Vice President and Chief Financial Officer | |||||
/s/ Robert C. Biesterfeld Jr. | Dated: February 21, 2023 | ||||
Robert C. Biesterfeld Jr. | |||||
Director | Principal Accounting Officer: | ||||
Dated: February 21, 2023 | |||||
/s/ Steven L. McDowell | |||||
/s/ John J. Diez | Steven L. McDowell | ||||
John J. Diez | Vice President and Chief Accounting Officer | ||||
Director | Dated: February 21, 2023 | ||||
Dated: February 21, 2023 | |||||
/s/ Tyrone M. Jordan | |||||
Tyrone M. Jordan | |||||
Director | |||||
Dated: February 21, 2023 | |||||
/s/ Veena M. Lakkundi | |||||
Veena M. Lakkundi | |||||
Director | |||||
Dated: February 21, 2023 | |||||
/s/ S. Todd Maclin | |||||
S. Todd Maclin | |||||
Director | |||||
Dated: February 21, 2023 | |||||
/s/ Dunia A. Shive | |||||
Dunia A. Shive | |||||
Director | |||||
Dated: February 21, 2023 |
Date | Units | ||||
TRINITY INDUSTRIES, INC. _____________________________ Name: Title: | ||
GRANTEE | ||
Name: *Electronic acceptance of this Agreement shall bind the Grantee. Please print and keep a copy for your records. |
TRINITY INDUSTRIES, INC. Name: Title: | ||
GRANTEE | ||
Name: *Electronic acceptance of this Agreement shall bind the Grantee. Please print and keep a copy for your records. |
Fiscal Quarter End Date | Maximum Leverage Ratio | ||||
December 31, 2022 | 4.00:1.00 | ||||
March 31, 2023 | 4.00:1.00 | ||||
June 30, 2023 | 3.75:1.00 | ||||
September 30, 2023 | 3.75:1.00 | ||||
December 31, 2023 and thereafter | 3.50:1.00 |
Trinity Industries, Inc. Active Subsidiaries as of December 31, 2022 | ||||||||||||||
Name of Subsidiary | Domicile | Ownership Percentage | ||||||||||||
CJB Prime Property, LLC | Delaware | 100 | % | |||||||||||
Heritage Aviation Services LLC | Nevada | 100 | % | |||||||||||
International Industrial Indemnity Company | Vermont | 100 | % | |||||||||||
RailPulse LLC | Delaware | 20 | % | |||||||||||
Reunion General Agency, Inc. | Texas | 100 | % | |||||||||||
Trinity Argentina S.R.L. | Argentina | 100 | % | |||||||||||
TRN Services, LLC | Delaware | 100 | % | |||||||||||
HLA Engineers, Inc. | Texas | 41 | % | |||||||||||
Vigilant Systems, Inc. | Texas | 100 | % | |||||||||||
Trinity Industries Leasing Company | Delaware | 100 | % | |||||||||||
RIV 2013 Rail Holdings LLC | Delaware | 31 | % | |||||||||||
TRP 2021 LLC | Delaware | 100 | % | |||||||||||
TRP 2021 Railcar Holdings, LLC | Delaware | 100 | % | |||||||||||
TRP Railcar Co., LLC | Delaware | 100 | % | |||||||||||
RIV II, LLC | Delaware | 100 | % | |||||||||||
Signal Rail Holdings LLC (Wafra) | Delaware | 13 | % | |||||||||||
TILX GP V, LLC | Delaware | 100 | % | |||||||||||
Trinity Rail Leasing V LP | Texas | 1 | % | |||||||||||
TILX LP V, LLC | Delaware | 100 | % | |||||||||||
Trinity Rail Leasing V LP | Texas | 99 | % | |||||||||||
Trinity Marks Company | Delaware | 100 | % | |||||||||||
Trinity Rail, Inc. | Delaware | 100 | % | |||||||||||
TrinityRail Leasing Management, Inc. | Delaware | 100 | % | |||||||||||
TrinityRail Canada Inc. | British Columbia | 100 | % | |||||||||||
TrinityRail Quasar Holdings Inc. | British Columbia | 100 | % | |||||||||||
Quasar Platform Inc. | Canada | 100 | % | |||||||||||
Trinity Rail Leasing 2010 LLC | Delaware | 100 | % | |||||||||||
Trinity Rail Leasing 2017 LLC | Delaware | 100 | % | |||||||||||
Trinity Rail Leasing 2018 LLC | Delaware | 100 | % | |||||||||||
Trinity Rail Leasing 2019 LLC | Delaware | 100 | % | |||||||||||
Trinity Rail Leasing 2020 LLC | Delaware | 100 | % | |||||||||||
Trinity Rail Leasing 2021 LLC | Delaware | 100 | % | |||||||||||
Trinity Rail Leasing 2022 LLC | Delaware | 100 | % | |||||||||||
Trinity Rail Leasing VII LLC | Delaware | 100 | % | |||||||||||
Trinity Rail Leasing Warehouse Trust | Delaware | 100 | % | |||||||||||
TRIP Rail Holdings LLC | Delaware | 43 | % | |||||||||||
Tribute Rail Holdings LLC | Delaware | 100 | % | |||||||||||
Tribute Rail LLC | Delaware | 100 | % | |||||||||||
Triumph Rail Holdings LLC | Delaware | 100 | % | |||||||||||
Triumph Rail LLC | Delaware | 100 | % |
Trinity Industries, Inc. Active Subsidiaries as of December 31, 2022 | ||||||||||||||
Name of Subsidiary | Domicile | Ownership Percentage | ||||||||||||
TrinityRail Investment Holding Company LLC | Delaware | 100 | % | |||||||||||
TRIHC 2018 LLC | Delaware | 100 | % | |||||||||||
Dynamic Rail Leasing LLC | Delaware | 15 | % | |||||||||||
Trinity Industries Railcar Corporation | Delaware | 100 | % | |||||||||||
Trinity Logistics Group, Inc. | Texas | 100 | % | |||||||||||
Trinity Central Maintenance, LLC | Delaware | 100 | % | |||||||||||
Trinity Rail Group, LLC | Delaware | 100 | % | |||||||||||
FreightLucid, LLC | Delaware | 100 | % | |||||||||||
Trinity Heads, Inc. | Delaware | 100 | % | |||||||||||
Trinity North American Freight Car, Inc. | Delaware | 100 | % | |||||||||||
Trinity Parts & Components, LLC | Delaware | 100 | % | |||||||||||
Axium Equipment, LLC | Illinois | 100 | % | |||||||||||
Holden America IL, LLC | Illinois | 100 | % | |||||||||||
Holden Sales & Service, LLC | Illinois | 100 | % | |||||||||||
Ramptech, LLC | Illinois | 100 | % | |||||||||||
TrinityRail International Holdings, LLC | Illinois | 100 | % | |||||||||||
TrinityRail Commercial Services, LLC | Delaware | 100 | % | |||||||||||
Trinity Rail de Mexico, S. de R.L. de C.V. | Mexico | 33 | % | |||||||||||
Trinity Rail Sabinas, S. de R.L. de C.V. | Mexico | 33 | % | |||||||||||
Trinity Rail de Mexico, S. de R.L. de C.V. | Mexico | 67 | % | |||||||||||
Trinity Rail Sabinas, S. de R.L. de C.V. | Mexico | 67 | % | |||||||||||
Trinity Tank Car, Inc. | Delaware | 100 | % | |||||||||||
TrinityRail Maintenance Services, Inc. | Delaware | 100 | % | |||||||||||
MCM Railyard, LLC | Delaware | 100 | % | |||||||||||
Trinity Bay Worx, LLC | Delaware | 100 | % | |||||||||||
Bay Worx Industries, LLC | Texas | 100 | % | |||||||||||
TrinityRail Asset Management Company, Inc. | Delaware | 100 | % | |||||||||||
Waldorf Properties, Inc. | Delaware | 100 | % | |||||||||||
McConway & Torley – Anniston, Inc. | Delaware | 100 | % | |||||||||||
Platzer Shipyard, Inc. | Delaware | 100 | % |