Debt | ( 10 ) Debt Details of the Company’s debt as of December 31, 201 6 and 201 5 were as follows (dollars in thousands): December 31, 2016 December 31, 2015 (1) Outstanding Average Outstanding Average Reference Current Long-term Interest Current Long-term Interest Maturity (a)(i) Revolving credit facility $ - $ 526,000 2.5% $ 8,500 $ 488,000 1.8% March 2020 (a)(ii) Revolving credit facility - Rail - 223,500 2.4% 34,500 126,000 1.9% October 2020 (b)(i) Term loan 1,800 21,900 2.9% 1,800 23,700 2.3% April 2018 (b)(ii) Term loan 9,000 120,750 2.3% 9,000 129,750 2.2% October 2019 (b)(iii) Term loan 7,000 89,500 2.5% 9,940 99,440 1.9% June 2021 (b)(iv) Term loan 1,158 17,723 3.4% 1,119 18,881 3.4% December 2020 (b)(v) Term loan 2,705 46,365 3.6% - - - August 2021 (c) Senior secured notes 6,110 64,995 4.9% 7,175 71,105 4.9% September 2022 (d) Asset backed notes 40,000 202,875 3.4% 40,000 242,875 3.4% March 2028 (e) Collateralized financing obligations 28,693 71,346 1.1% 58,553 53,697 0.7% June 2019 (f) Term loans held by VIE 2,287 3,541 2.5% 1,829 5,748 2.6% June 2019 98,753 1,388,495 172,416 1,259,196 Debt issuance costs (3,226) (7,996) (3,167) (8,636) Total Debt $ 95,527 $ 1,380,499 $ 169,249 $ 1,250,560 (1) Amounts for the year ended December 31, 2015 have been restated for immaterial corrections of identified errors relating to prepaid loan fees (see Note 2 (b) “Correction of Immaterial Errors”) . (a) Revolving Credit Facilities Revolving credit facilities consist of the following: (i) On March 15, 2013, the Company entered into a Third Amended and Restated Revolving Credit Agreement, as amended, with a consortium of banks to finance the acquisition of container rental equipment and for general working capital purposes. On January 30, 2015, the Company entered into an amendment to the Third Amended and Restated Revolving Credit Agreement, pursuant to which the revolving credit facility was amended to extend the maturity date to March 15, 2020 , reduce the interest rate, increase the commitment level from $760.0 million to $775.0 million, and revise certain of the covenants and restrictions to provide the Company with additional flexibility. As of December 31, 201 6 , the maximum commitment under the revolving credit facility was $775.0 million. The revolving credit facility may be increased up to a maximum of $960.0 million, in accordance with the terms of the agreement, so long as no default of event of default exists either before or immediately after giving effect to the increase. There is a commitment fee on the unused amount of the total commitment, payable quarterly in arrears. The revolving credit facility provides that swing line loans (short-term borrowings of up to $25.0 million in the aggregate that are payable within 10 business days or at maturity date, whichever comes earlier) and standby letters of credit (up to $30.0 million in the aggregate) will be available to the Company. These credit commitments are part of, and not in addition to, the total commitment provided under the revolving credit facility. The interest rates vary depending upon whether the loans are characterized as Base Rate loans or Eurodollar rate loans, as defined in the revolving credit agreement. Interest rates are based on LIBOR for Eurodollar loans and Base Rate for Based Rate loans. In addition to various financial and other covenants, the Company’s revolving credit facility also includes certain restrictions on the Company’s ability to incur other indebtedness or pay dividends to stockholders. As of December 31, 201 6 , the Company was in compliance with the terms of the revolving credit facility. As of December 31, 2016, the Company had $ 248.9 million in availability under the revolving credit facility (net of $0.1 million in letters of credit) subject to its ability to meet the coll ateral requirements under the agreement governing the facility. Based on the borrowing base and collateral requirements at December 31, 201 6 , the borrowing availability under the revolving credit facility was $ 65.1 million, assuming no additional contribution of assets. The entire amount of the facility drawn at any time plus accrued interest and fees is callable on demand in the event of certain specified events of default. The Company’s revolving credit facility, including any amounts drawn on the facility, is secured by substantially all of the assets of the Company (not otherwise used as security for its other credit facilities) including containers owned by the Company, which had a net book value o f $ 713.1 mi llion as of December 31, 201 6 , the underlying leases and the Company’s interest in any money received under such contracts. (ii) On October 22, 2015, the Company entered into the Second Amended and Restated Revolving Credit Agreement for CAI Rail with a consortium of banks, pursuant to which the prior revolving credit facility was amended to extend the maturity date to October 22, 2020 , reduce the interest rate, increase the commitment level from $250.0 million to $500.0 million, which may be increased up to a maximum of $700.0 million subject to certain conditions, and revise certain of the covenants and restrictions under the prior facility to provide the Company with additional flexibility. As of December 31, 201 6 , the maximum credit commitment under the revolving line of credit was $500.0 million. Borrowings under this revolving credit facility bear interest at a variable rate. The interest rates vary depending upon whether the loans are characterized as Base Rate loans or Eurodollar rate loans, as defined in the revolving credit agreement. Interest rates are based on LIBOR for Eurodollar loans, and Base Rate for Base Rate loans. As of December 31, 201 6 , CAI Rail had $ 276.5 million in availability under the revolving credit facility, subject to its ability to meet the collateral requirements under the agreement governing the facility. Based on the borrowing base and collateral requirements at December 31, 201 6 , the borrowing availability under the revolving credit facility was $ 2.6 million, assuming no additional contribution of assets. The entire amount of the facility drawn at any time plus accrued interest and fees is callable on demand in the event of certain specified events of default. The agreement governing CAI Rail’s revolving credit facility contains various financial and other covenants. As of December 31, 201 6 , CAI Rail was in compliance with the terms of the revolving credit facility. CAI Rail’s revolving credit facility, including any amounts drawn on the facility, is secured by all of the assets of CAI Rail, which had a net book value of $ 282.6 million as of December 31, 2016, and is guaranteed by the Company. (iii) On September 23, 2016, the Company entered into a Revolving Credit Agreement for CAI International GmbH with a financial institution to finance the acquisition of rental equipment. As of December 31, 2016, the maximum credit commitment under the revolving credit facility was EUR 25.0 million. Borrowings under this revolving credit facility bear interest at a variable rate. Interest rates are based on EURIBOR. As of December 31, 2016, the Company had not drawn on the facility. The entire amount of the facility drawn at any time plus accrued interest and fees is callable on demand in the event of certain specified events of default. The revolving credit facility matures in September 2020. (b) Term Loans Term loans consist of the following: (i) On March 22, 2013, the Company entered into a $30.0 million five -year term loan agreement with Development Bank of Japan (DBJ). The loan is payable in 19 quarterly installments of $0.5 million starting July 31, 2013 and a final payment of $21.5 million on April 30, 2018 . The loan bears interest at variable rates based on LIBOR. As of December 31, 2016, the loan had a balance of $23.7 million. The following are the estimated future principal and interest payments under these loans as of December 31, 201 6 (in thousands). The payments were calculated assuming the interest rate remain s 2 .9 % t hrough maturity of the loan. 2017 $ 2,474 2018 22,215 24,689 Less: Amount representing interest (989) Term loan $ 23,700 (ii) On December 20, 2010, the Company entered into a term loan agreement with a consortium of banks. Under this loan agreement, the Company was eligible to borrow up to $300.0 million, subject to certain borrowing conditions, which amount is secured by certain assets of the Company’s wholly-owned foreign subsidiaries. The loan agreement is an amortizing facility with a term of six years. The interest rates vary depending upon whether the loans are characterized as Base Rate loans or Eurodollar rate loans, as defined in the term loan agreement. The loan bears a variable interest rate based on LIBOR for Eurodollar loans, and Base Rate for Base Rate loans. On March 28, 2013, the term loan was amended which reduced the principal balance of the loan from $249.4 million to $125.0 million through payment of $124.4 million from the proceeds of the $229.0 million fixed-rate asset-backed notes issued by the Company’s indirect wholly-owned subsidiary, CAL Funding II Limited (CAL II) (see Note 10 (d) below). On October 1, 2014, the Company entered into an amended and restated term loan agreement with a consortium of banks, pursuant to which the prior loan agreement was refinanced. The amended and restated term loan agreement, which contains similar terms to the prior loan agreement, was amended to, among other things: (a) reduce the borrowing rates from LIBOR plus 2.25% to LIBOR plus 1.6% (per annum) for Eurodollar loans, (b) increase the loan commitment from $115.0 million to $150.0 million, (c) extend the maturity date to October 1, 2019 , and (d) revise certain of the covenants and restrictions under the prior loan agreement to provide the Company with additional flexibility. As of December 31, 2016, the term loan had a balance of $ 129.8 million. The following are the estimated future principal and interest payments under this loan as of December 31, 2016 (in thousands). The payments were calculated assuming the interest rate remains 2.3 % through maturity of the loan. 2017 $ 11,997 2018 11,783 2019 113,776 137,556 Less: Amount representing interest (7,806) Term loan $ 129,750 (iii) On April 11, 2012, the Company entered into a term loan agreement with a consortium of banks. The agreement, as amended, provide d for a five -year term loan of up to $142.0 million, subject to certain borrowing conditions, which amount is secured by certain assets of the Company. On June 30, 2016, the Company entered into an amended and restated term loan agreement, pursuant to which the prior loan agreement was refinanced. The amended and restated term loan agreement, which contains similar terms to the prior loan agreement, was amended to, among other things: (a) provide the Company with the ability to increase the commitments under the facility to a maximum of $100.0 million, subject to certain conditions, (2) extend the maturity date to June 30, 2021, and (c) revise certain of the covenants and restrictions under the prior agreement to provide the Company with additional flexibility. The term loan’s outstanding principal is amortized quarterly, with quarterly payments equal to 1.75% multiplied by the original outstanding principal. The amended and restated term loan agreement bears a variable interest rate based on LIBOR for Eurodollar loans, and Base Rate for base rate loans. As of December 31 , 2016, the loan had a balance o f $96.5 m illion. The following are the estimated future principal and interest payments under this loan as of December 31, 201 6 (in thousands). The payments were calculated assuming the interest rate remain s 2. 5 % through maturity of the loan. 2017 $ 9,398 2018 9,219 2019 9,040 2020 8,867 2021 69,357 105,881 Less: Amount representing interest (9,381) Term loan $ 96,500 (iv) On December 22, 2015, the Company entered into a $20.0 million five -year term loan agreement for CAI Rail with a financial institution . The term loan’s outstanding principal bears interest at a fixed rate of 3.4% per annum and is amortized quarterly. Any unpaid principal and interest is due and payable on December 22, 2020 . The proceeds from the term loan were primarily used to repay outstanding amounts under CAI Rail’s revolving credit facility. As of December 31, 201 6 , the loan ha d a balance of $ 18.9 million . The following are the estimated future principal and interest payments under this loan as of December 31, 201 6 (in thousands). The payments were calculated based on the fixed interest rate of 3.4%. 2017 $ 1,793 2018 1,793 2019 1,793 2020 15,793 21,172 Less: Amount representing interest (2,291) Term loan $ 18,881 (v) On August 30, 2016, CAI Rail entered into a term loan agreement of up to $100.0 million with a consortium of banks for the acquisition of railcars, subject to certain borrowing conditions, which is secured by certain railcars and other assets of CAI Rail. The loan agreement is an amortizing facility with a term of five years. Borrowings under the loan bear interest at a fixed rate as specified in the applicable term note entered into at the time a draw is made under the loan agreement. Principal and interest on the borrowings are payable monthly during the five-year term of the note. At closing of the loan agreement, CAI Rail made a draw of $50.0 million on the facility at a fixed interest rate of 3.6% per annum. Any unpaid principal and interest is due on August 30, 2021. As of December 31, 2016, the loan had a balance o f $49.1 m illion. The following are the estimated future principal and interest payments under this loan as of December 31, 201 6 (in thousands). The payments were calculated based on the fixed interest rate of 3.6%. 2017 $ 4,441 2018 4,441 2019 4,441 2020 4,441 2021 38,524 56,288 Less: Amount representing interest (7,218) Term loan $ 49,070 The Company's term loans are secured by rental equipment owned by the Company, which had a net book value of $ 378.4 million as of December 31, 201 6 . (c) Senior Secured Notes On September 13, 2012, Container Applications Limited (CAL), a wholly-owned subsidiary of the Company, entered into a Note Purchase Agreement with certain institutional investors, pursuant to which CAL issued $103.0 million of its 4.90% Senior Secured Notes due September 13, 2022 (the Notes) to the investors. The Notes are guaranteed by the Company and secured by certain assets of CAL and the Company. The Notes bear interest at 4.9% per annum, due and payable semiannually on March 13 and September 13 of each year, commencing on March 13, 2013. In addition, CAL is required to make certain principal payments on March 13 and September 13 of each year, commencing on March 13, 2013. Any unpaid principal and interest is due and payable on September 13, 2022. The Note Purchase Agreement provides that CAL may prepay at any time all or any part of the Notes in an amount not less than 10% of the aggregate principal amount of the Notes then outstanding. As of December 31, 201 6 , the Notes had a balance of $ 7 1.1 mil lion. The following are the estimated future principal and interest payments under the Notes as of December 31, 201 6 (in thousands). The payments were calculated based on the fixed interest rate of 4.9%. 2017 $ 9,520 2018 9,220 2019 8,920 2020 8,621 2021 8,322 2022 and thereafter 42,467 87,070 Less: Amount representing interest (15,965) Senior secured notes $ 71,105 The Company's senior secured notes are secured by rental equipment owned by the Company, which had a net book value of $ 93.8 million as of December 31, 201 6 . (d) Asset-Backed Notes On October 18, 2012, CAL II issued $171.0 million of 3.47% fixed rate asset-backed notes (Series 2012-1 Asset-Backed Notes). Principal and interest on the Series 2012-1 Asset-Backed Notes is payable monthly commencing on November 26, 2012, and the Series 2012-1 Asset-Backed Notes mature in October 2027 . The proceeds from the Series 2012-1 Asset-Backed Notes were used to repay part of the Company’s borrowings under its senior revolving credit facility. As of December 31, 201 6 , the Series 2012-1 Asset-Backed Notes had a balance of $ 99.8 million. On March 28, 2013, CAL II issued $229.0 million of 3.35% fixed rate asset-backed notes (Series 2013-1 Asset-Backed Notes). Principal and interest on the Series 2013-1 Asset-Backed Notes is payable monthly commencing on April 25, 2013, and the Series 2013-1 Asset-Backed Notes mature in March 2028 . The proceeds from the Series 2013-1 Asset-Backed Notes were used partly to reduce the balance of the Company’s term loan as described in Note 10 (b)(ii) above, and to partially pay down the Company’s senior revolving credit facility. The Series 2013-1 Asset-Backed Notes had a balance of $ 143.1 m illion as of December 31, 201 6 . The following are the estimated future principal and interest payments under the Asset-Backed Notes as of December 31, 201 6 (in thousands). The payments were calculated based on the weighted average fixed interest rate of 3.4% . 2017 $ 47,632 2018 46,272 2019 44,911 2020 43,551 2021 42,190 2022 and thereafter 43,741 268,297 Less: Amount representing interest (25,422) Asset-backed notes $ 242,875 The Company's asset-backed notes are secured by rental equipment owned by the Company, which had a net book value of $ 326.0 m illion as of December 31, 201 6 . The agreements under each of the asset-backed notes described above require the Company to maintain a restricted cash account to cover payment of the obligations. As of December 31, 201 6 , the restricted cash account had a balance of $ 6.2 m illion. (e) Collateralized Financing Obligations As of December 31, 201 6 , the Company had collateralized financing obligations of $ 100.0 million (see Note 4 ). The obligations had an average interest rate o f 1.1 % as of December 31, 201 6 with maturity dates between March 2017 and September 2019 . The debt is secured by a pool of containers covered under the financing arrangements. The following are the estimated future principal and interest payments under the Company’s collateralized financing obligations as of December 31, 201 6 (in thousands). The payments were calculated assuming an average interest rate of 1.1 % through maturity of the obligations. 2017 $ 30,628 2018 23,174 2019 50,105 103,907 Less: Amount representing interest (3,868) Collateralized financing obligations $ 100,039 (f) Term Loans Held by VIE On June 25, 2014, one of the Japanese investor funds that is consolidated by the Company as a VIE (see Note 4 ) entered into a term loan agreement with a bank. Under the terms of the agreement, the Japanese investor fund entered into two loans; a five year, amortizing loan of $9.2 million at a fixed interest rate of 2.7% , and a five year, non-amortizing loan of $1.6 million at a variable interest rate based on LIBOR. The debt is secured by assets of the Japanese investor fund, and is subject to certain borrowing conditions set out in the loan agreement. As of December 31, 201 6 , the term loans held by the Japanese investor fund totaled $ 5.8 million and had an average interest rate o f 2.5% . The following are the estimated future principal and interest payments under this loan as of December 31, 201 6 (in thousands). The payments were calculated assuming the interest rate remain s 2. 5 % through maturity of the loan. 2017 $ 2,408 2018 1,906 2019 1,754 6,068 Less: Amount representing interest (240) Term loans held by VIE $ 5,828 The Company's term loans held by VIE are secured by rental equipment owned by the Japanese investor fund, which had a net book value o f $1 2.7 m illion as of December 31, 201 6 . The agreements relating to all of the Company’s debt contain various financial and other covenants. As of December 31, 201 6 , the Company was in compliance with all of its debt covenants. |