XML 26 R33.htm IDEA: XBRL DOCUMENT v2.4.1.9
Changes in Operations (Tables)
12 Months Ended
Dec. 31, 2014
Significant Changes in Operations [Abstract]  
Schedule of Business Acquisitions, by Acquisition [Table Text Block]
The following acquisition-date fair values were assigned to the acquired net assets (dollars in thousands):
Materials and supplies
 
$
3,621

Prepaid expenses and other
 
116

Property and equipment
 
217,032

Deferred income tax assets
 
325

Total assets
 
221,094

Current portion of long-term debt
 
1,121

Accounts payable and accrued expenses
 
108

Long-term debt, less current portion
 
1,260

Net assets
 
$
218,605

Schedule of Noncash or Part Noncash Acquisitions [Table Text Block]
The calculation of the total consideration for the RailAmerica acquisition is presented below (in thousands, except per share amount):
RailAmerica outstanding common stock as of October 1, 2012
49,934

Cash purchase price per share
$
27.50

Equity purchase price
$
1,373,184

Payment of RailAmerica's outstanding term loan and revolving credit facility
659,198

Cash consideration
2,032,382

Impact of pre-acquisition share-based awards
9,400

Total consideration
$
2,041,782

Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Table Text Block]
The fair values assigned to the acquired net assets of RailAmerica were as follows (dollars in thousands):
 
 
RailAmerica
 
 
As of
October 1, 2012
 
As of December 28, 2012
 
 
 
Preliminary
 
Final
Cash and cash equivalents
 
$
86,102

 
$
107,922

 
$
107,922

Accounts receivable
 
104,839

 
91,424

 
90,659

Materials and supplies
 
6,406

 
7,325

 
7,325

Prepaid expenses and other
 
15,146

 
14,815

 
15,801

Deferred income tax assets
 
49,074

 
49,074

 
56,998

Property and equipment
 
1,579,321

 
1,588,612

 
1,599,282

Goodwill
 
474,115

 
474,115

 
471,028

Intangible assets
 
451,100

 
446,327

 
416,427

Other assets
 
116

 
116

 
116

Total assets
 
2,766,219

 
2,779,730

 
2,765,558

Accounts payable and accrued expenses
 
143,790

 
135,117

 
140,160

Long-term debt
 
12,158

 
12,010

 
12,010

Deferred income tax liabilities, net
 
542,210

 
551,856

 
535,864

Other long-term liabilities
 
20,754

 
19,618

 
21,439

Noncontrolling interest
 
5,525

 
5,525

 
481

Net assets
 
$
2,041,782

 
$
2,055,604

 
$
2,055,604

Business Acquisition, Pro Forma Information [Table Text Block]
The following table summarizes the Company's unaudited pro forma operating results for the year ended December 31, 2012 as if the acquisition of RailAmerica had been consummated as of January 1, 2011. The pro forma operating results do not include the impact of any potential operating efficiencies, savings from expected synergies, costs to integrate the operations or costs necessary to achieve savings from expected synergies, or the impact of derivative instruments that the Company has entered into or may enter into to mitigate interest rate or currency exchange rate risk (dollars in thousands, except per share amounts): 
 
 
2012
Operating revenues
 
$
1,461,419

Net income attributable to Genesee & Wyoming Inc.
 
$
112,191

Less: Series A-1 Preferred Stock dividend
 
17,500

  Net income available to common stockholders
 
$
94,691

Basic earnings per common share attributable to Genesee & Wyoming Inc. common stockholders
 
$
1.99

Diluted earnings per common share attributable to Genesee & Wyoming Inc. common stockholders
 
$
1.89