Attached files

file filename
8-K - FORM 8-K - RAILAMERICA INC /DEd384170d8k.htm
EX-99.2 - EX-99.2 - RAILAMERICA INC /DEd384170dex992.htm

Exhibit 99.1

 

LOGO

FOR IMMEDIATE RELEASE

RailAmerica, Inc. Reports Second Quarter 2012 Results

Second Quarter Highlights

 

   

Revenue increased 12% versus second quarter 2011.

 

   

Operating income up 19%; (up 28% excluding 45G benefit, asset sales and impairments1).

 

   

Net income of $0.23 per share.

 

   

Adjusted net income per share1 of $0.34.

JACKSONVILLE, FL, July 25, 2012 – RailAmerica, Inc. (NYSE: RA) today reported financial results for the quarter ended June 30, 2012. Second quarter 2012 revenue increased 12% to $156.1 million from $139.2 million in the second quarter of 2011. Freight revenue increased 8% to $113.6 million with average revenue per car up 4% and carloads up 4%. Non-freight revenue increased 26% to $42.5 million.

RailAmerica President and Chief Executive Officer John Giles said “Exceptional execution by our team drove another strong quarter with operating income on a comparable basis up 28%. We remain well positioned for continued progress in the months ahead. During the second quarter we began integrating our two recent acquisitions. Additionally, our commercial and industrial development teams are pursuing a robust pipeline of opportunities.”

RailAmerica reported second quarter 2012 net income of $11.4 million, or $0.23 per diluted share. This compares to net income of $8.7 million, or $0.17 per diluted share in the second quarter of 2011. Noteworthy items impacting the second quarters of 2012 and 2011 include:

 

   

Early retirement of debt: Second quarter of 2012 included $5.7 million of charges related to the redemption of the remaining $74 million of our 9.25% senior notes.

 

   

Acquisition / Transaction costs: In the second quarter of 2012 the Company incurred $2.2 million of transaction related expenses. A large portion was due to the Company’s previously announced exploration of strategic alternatives. In the second quarter of 2011 the Company spent $0.2 million on acquisition related activity.

 

   

45G tax credits: A $5.1 million income statement benefit was recorded in the second quarter of 2011, but no benefit was recognized in the second quarter of 2012 since the credit is currently not in effect for 2012.

 

   

Amortization of swap termination costs: Non-cash charges of $1.4 million and $3.2 million were recorded in interest expense during the second quarters of 2012 and 2011, respectively, due to the June 2009 termination of an interest rate swap agreement.

 

   

Asset impairment: Second quarter of 2011 includes a non-cash, $3.2 million impairment charge resulting from a comprehensive evaluation of our locomotive fleet and the identification of surplus units.

 

 

1 

See schedule at end of press release for a reconciliation of non-GAAP financial measure.


Summary of Noteworthy Items Impacting Second Quarter 2011 and 2012

 

     For the Three Months Ended June 30,  
($ in thousands except EPS)    2011     2012  
     Pre Tax     EPS     Pre Tax     EPS  

Loss on extinguishment of debt

   $ 0      $ 0.00      ($ 5,666   ($ 0.07

Acquisition / Transaction Costs

     (243     (0.00     (2,184     (0.03

45G benefit

     5,133        0.06        —          —     

Amortization of swap termination costs

     (3,201     (0.04     (1,363     (0.02

Impairment of assets

     (3,220     (0.04     —          —     

Note: Effective tax rates of 39% and 37% for 2011 and 2012, respectively

The Company reported operating income of $34.2 million in the second quarter of 2012 compared to $28.7 million in the second quarter of 2011. In addition to the items mentioned above impacting operating income, second quarter 2012 expenses were up primarily due to operating expenses from acquisitions and higher engineering services activity. Operating income excluding the impact of 45G credits, asset sales and impairments is shown below.

 

    For the Three Months Ended
June 30,
 
    2011     2012  
($ in thousands)            

Operating revenue

  $ 139,215      $ 156,096   

Operating expense

    110,517        121,921   
 

 

 

   

 

 

 

Operating income, reported

    28,698        34,175   

Less: Benefit from 45G credits

    (5,133     —     
 

 

 

   

 

 

 

Operating income excluding 45G Benefit 1

    23,565        34,175   

Net (gain) loss on sale of assets

    (64     5   

Impairment of assets

    3,220        —     
 

 

 

   

 

 

 

Operating income excluding 45G Benefit, Asset Sales and Impairments 1

  $ 26,721      $ 34,180   
 

 

 

   

 

 

 

 

1

See schedule at the end of press release for a reconciliation of non-GAAP financial measure

On July 23, 2012 RailAmerica and Genesee & Wyoming Inc. (GWI) (NYSE: GWR) issued a joint press release announcing they had entered into an agreement under which GWI will acquire RailAmerica for an all cash purchase price of $27.50 per share. RailAmerica will not be holding a conference call to present its second quarter earnings. The Company will post a presentation containing supplemental information for the second quarter and year to date results in the Investors section of RailAmerica’s website (www.railamerica.com).

RailAmerica, Inc. owns and operates short-line and regional freight railroads in North America, operating a portfolio of 45 individual railroads with approximately 7,500 miles of track in 28 U.S. states and three Canadian provinces.


Cautionary Note Regarding Forward-Looking Statements

Certain items in this press release and other information we provide from time to time may constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 including, but not necessarily limited to, statements relating to future events and financial performance. Words such as “anticipates,” “expects,” “intends,” “plans,” “projects,” “believes,” “appears,” “may,” “will,” “would,” “could,” “should,” “seeks,” “estimates” and variations on these words and similar expressions are intended to identify such forward-looking statements. These statements are based on management’s current expectations and beliefs and are subject to a number of factors that could lead to actual results materially different from those described in the forward-looking statements. RailAmerica, Inc. can give no assurance that its expectations will be attained. Accordingly, you should not place undue reliance on any forward-looking statements contained in this press release. Factors that could have a material adverse effect on our operations and future prospects or that could cause actual results to differ materially from RailAmerica, Inc.’s expectations include, but are not limited to, prolonged capital markets disruption and volatility, general economic conditions and business conditions, our relationships with Class I railroads and other connecting carriers, our ability to obtain railcars and locomotives from other providers on which we are currently dependent, legislative and regulatory developments including rulings by the Surface Transportation Board or the Railroad Retirement Board, strikes or work stoppages by our employees, our transportation of hazardous materials by rail, rising fuel costs, goodwill assessment risks, acquisition risks, competitive pressures within the industry, risks related to the geographic markets in which we operate; and other risks detailed in RailAmerica, Inc.’s filings with the Securities and Exchange Commission, including our Annual Report on Form 10-K and our Quarterly Reports on Form 10-Q. In addition, new risks and uncertainties emerge from time to time, and it is not possible for RailAmerica, Inc. to predict or assess the impact of every factor that may cause its actual results to differ from those contained in any forward-looking statements. Such forward-looking statements speak only as of the date of this press release. RailAmerica, Inc. expressly disclaims any obligation to release publicly any updates or revisions to any forward-looking statements contained herein to reflect any change in its expectations with regard thereto or change in events, conditions or circumstances on which any statement is based.

###

 

INVESTOR CONTACT      MEDIA CONTACT
Ira Berger      Donia Crime
Vice President & Treasurer      Cell: 404.271.1437
Office: 904.999.5332      Office: 904.645.6200


RAILAMERICA, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)

 

     For the Three Months Ended
June 30,
    For the Six Months Ended
June 30,
 
     2011     2012     2011     2012  
     (In thousands, except per share data)  

Operating revenue

   $ 139,215      $ 156,096      $ 264,152      $ 299,538   

Operating expenses:

        

Labor and benefits

     41,859        43,228        83,476        88,780   

Equipment rents

     8,889        9,939        17,555        18,335   

Purchased services

     11,327        15,550        20,433        26,520   

Diesel fuel

     14,578        13,210        28,745        26,635   

Casualties and insurance

     4,955        5,306        7,089        8,185   

Materials

     5,928        9,746        11,013        16,155   

Joint facilities

     2,550        2,755        4,755        5,346   

Other expenses

     10,672        10,588        20,605        21,689   

Track maintenance expense reimbursement

     (5,133     —          (9,283     —     

Net (gain) loss on sale of assets

     (64     5        143        (158

Impairment of assets

     3,220        —          3,220        —     

Depreciation and amortization

     11,736        11,594        23,500        22,000   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

     110,517        121,921        211,251        233,487   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

     28,698        34,175        52,901        66,051   

Interest expense (including amortization costs of $4,384, $2,163, $9,242 and $4,779, respectively)

     (18,143     (10,267     (36,734     (23,678

Other income (loss)

     495        (5,476     1,035        (87,418
  

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) before income taxes

     11,050        18,432        17,202        (45,045

Provision for (benefit from) income taxes

     2,350        7,235        4,417        (16,023
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss)

     8,700        11,197        12,785        (29,022
  

 

 

   

 

 

   

 

 

   

 

 

 

Less: Net loss attributable to noncontrolling interest

     —          (202     —          (202
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) attributable to the Company

   $ 8,700      $ 11,399      $ 12,785      $ (28,820
  

 

 

   

 

 

   

 

 

   

 

 

 

Basic earnings per common share:

        

Net income (loss) attributable to the Company

   $ 0.17      $ 0.23      $ 0.24      $ (0.57

Diluted earnings per common share:

        

Net income (loss) attributable to the Company

   $ 0.17      $ 0.23      $ 0.24      $ (0.57

Weighted Average common shares outstanding:

        

Basic

     52,282        50,407        53,467        50,462   

Diluted

     52,282        50,578        53,467        50,462   


RAILAMERICA, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(Unaudited)

 

     December 31,
2011
     June 30,
2012
 
     (In thousands, except share data)  
ASSETS      

Current assets:

     

Cash and cash equivalents

   $ 90,999       $ 50,987   

Accounts and notes receivable, net of allowance of $7,291 and $8,817, respectively

     96,813         105,747   

Current deferred tax assets

     9,886         13,659   

Other current assets

     17,967         24,967   
  

 

 

    

 

 

 

Total current assets

     215,665         195,360   

Property, plant and equipment, net

     1,021,545         1,051,479   

Intangible assets

     134,851         175,202   

Goodwill

     211,841         233,922   

Other assets

     13,478         12,615   
  

 

 

    

 

 

 

Total assets

   $ 1,597,380       $ 1,668,578   
  

 

 

    

 

 

 
LIABILITIES AND STOCKHOLDERS’ EQUITY      

Current liabilities:

     

Current maturities of long-term debt

   $ 71,991       $ 64,120   

Accounts payable

     78,844         101,502   

Accrued expenses

     28,616         29,468   
  

 

 

    

 

 

 

Total current liabilities

     179,451         195,090   

Long-term debt, less current maturities

     1,827         576,628   

Senior secured notes

     501,876         —     

Deferred income taxes

     213,421         200,512   

Other liabilities

     20,680         31,825   
  

 

 

    

 

 

 

Total liabilities

     917,255         1,004,055   
  

 

 

    

 

 

 

Commitments and contingencies

     

Stockholders’ equity:

     

Common stock, $0.01 par value, 400,000,000 shares authorized; 50,605,440 shares issued and outstanding at December 31, 2011; and 50,396,991 shares issued and outstanding at June 30, 2012

     506         504   

Additional paid in capital and other

     591,341         594,988   

Retained earnings

     84,272         55,337   

Accumulated other comprehensive income

     4,006         6,221   
  

 

 

    

 

 

 

Total stockholders’ equity

     680,125         657,050   
  

 

 

    

 

 

 

Noncontrolling interest

     —           7,473   
  

 

 

    

 

 

 

Total equity

     680,125         664,523   
  

 

 

    

 

 

 

Total liabilities and stockholders’ equity

   $ 1,597,380       $ 1,668,578   
  

 

 

    

 

 

 


RAILAMERICA, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

 

     For the Six Months Ended
June 30,
 
     2011     2012  
     (In thousands)  

CASH FLOWS FROM OPERATING ACTIVITIES:

    

Net income (loss)

   $ 12,785      $ (29,022

Adjustments to reconcile net income (loss) to net cash provided by operating activities:

    

Depreciation and amortization, including amortization of debt issuance costs classified in interest expense

     25,864        23,825   

Amortization of swap termination costs

     6,878        2,954   

Net loss (gain) on sale or disposal of properties

     143        (158

Impairment of assets

     3,220        —     

Loss on extinguishment of debt

     —          88,107   

Equity compensation costs

     4,979        7,647   

Deferred income taxes and other

     1,533        (18,022

Changes in operating assets and liabilities, net of acquisitions:

    

Accounts receivable

     (23,767     (5,230

Other current assets

     (10,031     (6,817

Accounts payable

     11,914        9,471   

Accrued expenses

     19,691        339   

Other assets and liabilities

     (481     218   
  

 

 

   

 

 

 

Net cash provided by operating activities

     52,728        73,312   
  

 

 

   

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES:

    

Purchase of property, plant and equipment

     (36,185     (42,914

NECR government grant reimbursements

     6,954        3,681   

Proceeds from sale of assets

     2,788        4,513   

Acquisitions, net of cash acquired

     (12,706     (55,443

Other

     (45     (238
  

 

 

   

 

 

 

Net cash used in investing activities

     (39,194     (90,401
  

 

 

   

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES:

    

Principal payments on long-term debt

     (263     (1,588

Proceeds from issuance of long-term debt

     —          582,075   

Repurchase of senior secured notes

     —          (649,720

Repayment of revolving credit facility

     —          (7,000

Proceeds from revolving credit facility

     —          65,000   

Repurchase of common stock

     (50,091     (520

Financing costs paid

     (119     (11,179
  

 

 

   

 

 

 

Net cash used in financing activities

     (50,473     (22,932
  

 

 

   

 

 

 

Effect of exchange rates on cash

     453        9   
  

 

 

   

 

 

 

Net decrease in cash

     (36,486     (40,012

Cash, beginning of period

     152,968        90,999   
  

 

 

   

 

 

 

Cash, end of period

   $ 116,482      $ 50,987   
  

 

 

   

 

 

 


RAILAMERICA, INC. AND SUBSIDIARIES

SELECTED FINANCIAL INFORMATION

(Dollars in thousands)

(Unaudited)

 

     Three Months Ended June 30,  
     2011     2012  

Operating revenue

   $ 139,215        100.0   $ 156,096         100.0

Operating expenses:

         

Labor and benefits

     41,859        30.1     43,228         27.7

Equipment rents

     8,889        6.4     9,939         6.4

Purchased services

     11,327        8.1     15,550         10.0

Diesel fuel

     14,578        10.5     13,210         8.4

Casualties and insurance

     4,955        3.5     5,306         3.4

Materials

     5,928        4.3     9,746         6.2

Joint facilities

     2,550        1.8     2,755         1.8

Other expenses

     10,672        7.7     10,588         6.8

Track maintenance expense reimbursement

     (5,133     (3.7 %)      —           0.0

Net (gain) loss on sale of assets

     (64     (0.0 %)      5         0.0

Impairment of assets

     3,220        2.3     —           0.0

Depreciation and amortization

     11,736        8.4     11,594         7.4
  

 

 

   

 

 

   

 

 

    

 

 

 

Total operating expenses

     110,517        79.4     121,921         78.1
  

 

 

   

 

 

   

 

 

    

 

 

 

Operating income

   $ 28,698        20.6   $ 34,175         21.9
  

 

 

   

 

 

   

 

 

    

 

 

 

 

     Six Months Ended June 30,  
     2011     2012  

Operating revenue

   $ 264,152        100.0   $ 299,538        100.0

Operating expenses:

        

Labor and benefits

     83,476        31.6     88,780        29.6

Equipment rents

     17,555        6.7     18,335        6.1

Purchased services

     20,433        7.7     26,520        8.9

Diesel fuel

     28,745        10.9     26,635        8.9

Casualties and insurance

     7,089        2.7     8,185        2.7

Materials

     11,013        4.2     16,155        5.4

Joint facilities

     4,755        1.8     5,346        1.8

Other expenses

     20,605        7.8     21,689        7.2

Track maintenance expense reimbursement

     (9,283     (3.5 %)      —          0.0

Net loss (gain) on sale of assets

     143        0.0     (158     (0.1 %) 

Impairment of assets

     3,220        1.2     —          0.0

Depreciation and amortization

     23,500        8.9     22,000        7.4
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

     211,251        80.0     233,487        77.9
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

   $ 52,901        20.0   $ 66,051        22.1
  

 

 

   

 

 

   

 

 

   

 

 

 


RAILAMERICA, INC. AND SUBSIDIARIES

Railroad Freight Revenue, Carloads and Average Freight Revenue

Per Carload

Comparison by Commodity Group (Unaudited)

 

     Three Months Ended
June 30, 2011
     Three Months Ended
June 30, 2012
 
     Freight
Revenue
     Carloads      Average Freight
Revenue per
Carload
     Freight
Revenue
     Carloads      Average Freight
Revenue per
Carload
 
     (Dollars in thousands, except average freight revenue per carload)  

Chemicals

   $ 16,324         24,496       $ 666       $ 17,465         24,151       $ 723   

Agricultural Products

     18,044         34,146         528         18,992         36,273         524   

Metallic Ores and Metals

     11,335         18,388         616         11,169         16,763         666   

Non-Metallic Minerals and Products

     10,437         22,774         458         11,426         23,493         486   

Pulp, Paper and Allied Products

     10,481         17,154         611         9,598         17,177         559   

Forest Products

     7,925         12,656         626         9,864         14,881         663   

Coal

     7,802         34,682         225         7,483         33,483         223   

Food or Kindred Products

     7,578         14,253         532         7,649         13,849         552   

Waste and Scrap Materials

     6,436         15,517         415         6,635         14,581         455   

Petroleum

     4,304         8,346         516         5,183         9,912         523   

Other

     3,401         7,019         485         4,388         9,542         460   

Motor Vehicles

     1,500         2,664         563         3,703         5,661         654   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 105,567         212,095       $ 498       $ 113,555         219,766       $ 517   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
     Six Months Ended
June 30, 2011
     Six Months Ended
June 30, 2012
 
     Freight
Revenue
     Carloads      Average Freight
Revenue per
Carload
     Freight
Revenue
     Carloads      Average Freight
Revenue per
Carload
 
     (Dollars in thousands, except average freight revenue per carload)  

Chemicals

   $ 32,489         49,398       $ 658       $ 34,186         48,056       $ 711   

Agricultural Products

     32,979         64,856         508         35,614         68,897         517   

Metallic Ores and Metals

     21,533         34,987         615         23,395         35,669         656   

Non-Metallic Minerals and Products

     19,490         42,624         457         20,806         42,189         493   

Pulp, Paper and Allied Products

     20,214         34,161         592         18,885         33,713         560   

Forest Products

     14,759         24,088         613         18,798         28,546         659   

Coal

     16,389         75,427         217         15,631         71,318         219   

Food or Kindred Products

     14,669         27,889         526         15,171         27,668         548   

Waste and Scrap Materials

     11,671         28,610         408         12,778         28,552         448   

Petroleum

     9,953         19,662         506         10,982         20,774         529   

Other

     5,974         14,074         424         8,076         19,072         423   

Motor Vehicles

     3,082         5,361         575         7,051         11,053         638   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 203,202         421,137       $ 483       $ 221,373         435,507       $ 508   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 


RECONCILIATION OF NON-GAAP FINANCIAL MEASURES TO GAAP MEASURES

Adjusted net income (loss) is a supplemental measure of profitability that is not calculated or presented in accordance with U.S. generally accepted accounting principles (“GAAP”). We use non-GAAP financial measures as a supplement to our GAAP results in order to provide a more complete understanding of the factors and trends affecting our business. However, Adjusted net income (loss) has limitations as an analytical tool. It is not a measurement of our profitability under GAAP and should not be considered as an alternative to Net income (loss) as a measure of profitability.

Adjusted net income (loss) assists us in measuring our performance and profitability of our operations without the impact of transaction costs related to debt and credit facility extinguishment, exploration of strategic alternatives, acquisitions, impairment of assets and swap termination. The following table sets forth the reconciliation of Adjusted net income (loss).

 

     2011  
(In thousands, except per share data)    Q1     Q2      Q2 YTD  
     After Tax     Per Share     After Tax      Per Share      After Tax     Per Share  

Net income

   $ 4,085      $ 0.07      $ 8,700       $ 0.17       $ 12,785      $ 0.24   
   

Add:

                  

Amortization of swap termination costs

     2,243        0.04        1,953         0.04         4,196        0.08   

Impairment of assets

     —          —          1,964         0.04         1,964        0.04   

Acquisition expense

     44        0.00        148         0.00         192        0.00   
   

Adjusted net income

   $ 6,372      $ 0.12      $ 12,765       $ 0.24       $ 19,137      $ 0.36   
   

Weighted Average common shares outstanding (diluted)

     54,651            52,282              53,467     
     2012  
(In thousands, except per share data)    Q1     Q2      Q2 YTD  
     After Tax     Per Share     After Tax      Per Share      After Tax     Per Share  

Net income (loss)

   ($ 40,219   ($ 0.80   $ 11,399       $ 0.23       ($ 28,820   ($ 0.57
   

Add:

                  

Amortization of swap termination costs

     1,002        0.02        859         0.02         1,861        0.04   

Loss on extinguishment of debt

     51,938        1.03        3,570         0.07         55,507        1.10   

Acquisition / strategic alternatives expense

     239        0.00        1,376         0.03         1,615        0.03   
   

Adjusted net income

   $ 12,961      $ 0.26      $ 17,203       $ 0.34       $ 30,164      $ 0.60   
   

Weighted Average common shares outstanding (diluted)

     50,518            50,578              50,462     

Note: Numbers may not add due to rounding


RECONCILIATION OF NON-GAAP FINANCIAL MEASURES TO GAAP MEASURES

Operating Income Excluding 45G Benefit, Operating Ratio Excluding 45G Benefit, Operating Income Excluding 45G Benefit, Asset Sales & Impairments and Operating Ratio Excluding 45G Benefit, Asset Sales & Impairments are supplemental measures of profitability that are not calculated or presented in accordance with U.S. generally accepted accounting principles (“GAAP”). We use non-GAAP financial measures as a supplement to our GAAP results in order to provide a more complete understanding of the factors and trends affecting our business. However, Operating Income Excluding 45G Benefit, Operating Ratio Excluding 45G Benefit, Operating Income Excluding 45G Benefit, Asset Sales & Impairments and Operating Ratio Excluding 45G Benefit, Asset Sales & Impairments have limitations as analytical tools. They are not measurements of our profitability under GAAP and should not be considered as alternatives to Operating Income or Operating Ratio as measures of profitability.

Operating Income Excluding 45G Benefit and Operating Ratio Excluding 45G Benefit assist us in measuring our performance and profitability of our operations without the impact of monetizing the 45G tax benefit. Operating Income Excluding 45G Benefit, Asset Sales & Impairments and Operating Ratio Excluding 45G Benefit, Asset Sales & Impairments assist us in measuring our performance and profitability of our operations without the impact of monetizing the 45G tax benefit, Asset Sales and Impairments. The following table sets forth the reconciliation of Operating Income Excluding 45G Benefit from our Operating Income, Operating Ratio Excluding 45G Benefit from our Operating Ratio, Operating Income Excluding 45G Benefit, Asset Sales & Impairments from our Operating Income and Operating Ratio Excluding 45G Benefit, Asset Sales & Impairments from our Operating Ratio.

 

($ in thousands)    Q2 2011     Q2 2012  

Operating revenue

   $ 139,215          $ 156,096      

Operating expense

     110,517            121,921      
  

 

 

       

 

 

    

Operating income, reported

     28,698            34,175      
 

Operating ratio reported

       79.4        78.1
 

Less: Benefit from 45G credits

     (5,133     3.7     —           0.0
  

 

 

   

 

 

   

 

 

    

 

 

 

Operating income excluding 45G Benefit

     23,565            34,175      
 

Operating ratio excluding 45G Benefit

       83.1        78.1
 

Net (gain) loss on sale of assets

     (64     0.0     5         0.0

Impairment of assets

     3,220        -2.3     —           0.0
  

 

 

   

 

 

   

 

 

    

 

 

 

Operating income excluding 45G Benefit, Asset Sales & Impairments

   $ 26,721          $ 34,180      
 

Operating ratio, excluding 45G Benefit, Asset Sales & Impairments

       80.8        78.1

Note: Numbers may not add due to rounding