XML 124 R34.htm IDEA: XBRL DOCUMENT v2.4.1.9
Earnings Per Common Share (Tables)
12 Months Ended
Dec. 31, 2014
Earnings Per Share [Abstract]  
Schedule of Earnings Per Share, Basic and Diluted [Table Text Block]
The following table sets forth the computation of basic and diluted earnings per common share (EPS) for the years ended December 31, 2014, 2013 and 2012 (in thousands, except per share amounts): 
 
 
2014
 
2013
 
2012
Numerators:
 
 
 
 
 
 
Net income attributable to Genesee & Wyoming Inc. common stockholders
 
$
260,755

 
$
271,296

 
$
52,433

Less: Series A-1 Preferred Stock dividend
 

 
2,139

 
4,375

Net income available to common stockholders
 
$
260,755

 
$
269,157

 
$
48,058

Denominators:
 
 
 
 
 
 
Weighted average Class A common shares outstanding -Basic
 
55,305

 
53,788

 
42,693

Weighted average Class B common shares outstanding
 
1,305

 
1,675

 
2,038

Dilutive effect of employee stock-based awards
 
362

 
494

 
601

Dilutive effect of Series A-1 Preferred Stock
 

 
722

 
5,984

Weighted average shares - Diluted
 
56,972

 
56,679

 
51,316

Earnings per common share attributable to Genesee & Wyoming Inc. common stockholders:
 
 
 
 
 
 
Basic earnings per common share
 
$
4.71

 
$
5.00

 
$
1.13

Diluted earnings per common share
 
$
4.58

 
$
4.79

 
$
1.02

Schedule of Weighted Average Number of Shares [Table Text Block]
Each TEU consists of a prepaid stock purchase contract (Purchase Contract) and a senior amortizing note due October 1, 2015 (Amortizing Note) issued by the Company. Unless settled or redeemed earlier or extended, each Purchase Contract will automatically settle on October 1, 2015. If the applicable market value (as defined in the Purchase Contract) of the Company's Class A Common Stock is greater than or equal to $80.94, then the Company will deliver 1.2355 shares per Purchase Contract and if the applicable market value is less than or equal to $64.75, then the Company will deliver 1.5444 shares per Purchase Contract, with such share amounts subject to adjustment. Otherwise, the Company will deliver a number of shares of its Class A Common Stock per Purchase Contract equal to $100 divided by the applicable market value. Accordingly, for illustrative purposes, the following table provides the calculated impact on the Company's weighted average diluted shares outstanding for the year ended December 31, 2014 assuming the conversion of the Company's outstanding TEUs into Class A Common Stock based on the assumptions for the Company's stock price stated in the table (in thousands, except per share amounts):
 
Assumed Market Price of Class A Common Stock
 
TEU Common Stock Equivalents
 
Weighted Average Diluted Shares Outstanding
Minimum common stock equivalents
$
80.94

 
2,842

 
56,972

Middle of range of common stock equivalents
$
73.00

 
3,151

 
57,281

Maximum common stock equivalents
$
64.75

 
3,552

 
57,682

Weighted average Class B common shares outstanding, common shares issuable under the assumed exercise of stock-based awards computed based on the treasury stock method and Series A-1 Preferred Stock were the only reconciling items between the Company's basic and diluted weighted average shares outstanding.
The total potential issuable common shares outstanding, which include options, restricted stock units and performance-based restricted stock units, used to calculate weighted average share equivalents for diluted EPS as of December 31, 2014, 2013 and 2012, was as follows (in thousands): 
 
 
2014
 
2013
 
2012
Potential issuable common shares used to calculate weighted average share equivalents
 
1,063

 
1,063

 
1,400


The following total number of shares of Class A Common Stock issuable under the assumed exercises and lapse of stock-based awards computed based on the treasury stock method were excluded from the calculation of diluted EPS, as the effect of including these shares would have been anti-dilutive (in thousands): 
 
 
2014
 
2013
 
2012
Anti-dilutive shares
 
319

 
105

 
143


The following table sets forth the increase in the Company's weighted average basic shares outstanding for the years ended December 31, 2014, 2013 and 2012 as a result of the Company's public offering of Class A Common Stock in September 2012, shares issuable upon settlement of the prepaid stock purchase contract component of the TEUs issued in September 2012 based on the market price of the Company's Class A Common Stock at December 31, 2014, 2013 and 2012, respectively, and from the conversion of the Series A-1 Preferred Stock into the Company's Class A Common Stock in February 2013 (in thousands):
 
 
2014
 
2013
 
2012
Class A Common Stock offering
 
3,791

 
3,791

 
1,067

Shares issuable upon settlement of the prepaid stock purchase contract component of the TEUs
 
2,842

 
2,842

 
851

Conversion of Series A-1 Preferred Stock
 
5,984

 
5,263