XML 45 R32.htm IDEA: XBRL DOCUMENT v3.6.0.2
Changes in Operations (Tables)
12 Months Ended
Dec. 31, 2016
Business combination, Sources and Uses of Cash [Table Text Block]
The sources and uses to accomplish the GRail Transactions were as follows (amounts in millions):
Sources
 
AUD
 
USD
 
Uses
 
AUD
 
USD
New Australian term loan
 
A$
690.0

 
$
511.4

 
GRail purchase
 
A$
1,140.0

 
$
844.9

MIRA
 
643.5

 
476.9

 
Repay GWA term loan
 
250.0

 
185.3

GWA (equity contribution)
 
597.5

 
442.8

 
GWA (equity contributed)
 
597.5

 
442.8

G&W
 
88.2

 
65.3

 
Transaction costs
 
31.7

 
23.4

Total sources
 
A$
2,019.2

 
$
1,496.4

 
Total uses
 
A$
2,019.2

 
$
1,496.4

Providence and Worcester Railroad [Member]  
Schedule of Business Acquisitions, by Acquisition
The following preliminary acquisition-date fair values were assigned to the acquired net assets (dollars in thousands):
 
Amount
Cash and cash equivalents
$
1,529

Accounts receivable
4,011

Materials and supplies
1,048

Prepaid expenses and other
648

Property and equipment
127,020

Goodwill
26,969

Total Assets
161,225

Accounts payable and accrued expenses
8,505

Deferred income tax liabilities, net
26,569

Net assets
$
126,151

GRail [Member]  
Schedule of Business Acquisitions, by Acquisition
The following preliminary acquisition-date fair values were assigned to the acquired net assets (amounts in thousands):
 
 
AUD
 
USD
Accounts receivable
 
$
1,556

 
$
1,153

Materials and supplies
 
411

 
305

Property and equipment
 
279,592

 
207,206

Goodwill
 
415,959

 
308,267

Intangible assets
 
635,000

 
470,599

Total assets
 
1,332,518

 
987,530

Accounts payable and accrued expenses
 
5,771

 
4,277

Deferred income tax liabilities, net
 
190,551

 
141,217

Net assets
 
$
1,136,196

 
$
842,036

Freightliner [Member]  
Schedule of Business Acquisitions, by Acquisition
The calculation of the total consideration for the Freightliner acquisition is presented below (amounts in thousands):
 
 
GBP
 
USD
Cash consideration
 
£
492,083

 
$
733,006

Deferred consideration
 
24,200

 
36,048

Total consideration
 
£
516,283

 
$
769,054

Freightliner & GRail [Member]  
Business Acquisition, Pro Forma Information
The following table summarizes the Company's unaudited pro forma operating results for the years ended December 31, 2016 and 2015 as if the acquisition of Freightliner had been consummated as of January 1, 2014 and the GRail Transactions had been consummated as of January 1, 2015. As such, these results include pro forma results from Freightliner for the period from January 1, 2015 through March 24, 2015 and pro forma results from the GRail Transactions for the period from January 1, 2015 through November 30, 2016. The following pro forma financial information does not include the impact of any costs to integrate the operations or the impact of derivative instruments that the Company has entered into or may enter into to mitigate foreign currency or interest rate risk (dollars in thousands, except per share amounts):
 
 
2016
 
2015
Operating revenues
 
$
2,052,840

 
$
2,203,822

Net income attributable to Genesee & Wyoming Inc.
 
$
136,559

 
$
224,202

Basic earnings per common share
 
$
2.38

 
$
3.95

Diluted earnings per common share
 
$
2.34

 
$
3.88