XML 26 R11.htm IDEA: XBRL DOCUMENT
v3.22.4

ACQUISITION OF TRANSTAR, INC | 12 Months Ended
--- | ---
Dec. 31, 2022
Business Combination and Asset Acquisition [Abstract] |
ACQUISITION OF TRANSTAR, INC | ACQUISITION OF TRANSTAR, LLC On July 28, 2021, we completed the acquisition for 100% of the equity interests of Transtar, LLC (“Transtar”) from United States Steel Corporation (“USS”) for total cash consideration of $636.0 million. Transtar is comprised of five freight railroads and one switching company, of which two railroads are connected to USS’s largest production facilities. We also entered into an exclusive rail partnership with USS, under which we will provide rail service to USS for an initial term of 15 years with minimum volume commitments for the first five years. Transtar operates within the Railroad reportable segment. See Note 17 for additional information. The results of operations at Transtar have been included in the Consolidated and Combined Consolidated Statements of Operations as of the effective date of the acquisition. In connection with the acquisition, we recorded $9.8 million of acquisition and transaction expense during the year ended December 31, 2021. The Former Parent funded the transaction with bridge loans in an aggregate principal amount of $650.0 million. In September 2021, the Former Parent issued new equity and debt and repaid in full the bridge loans. In accordance with ASC 805, Business Combinations, the following fair values assigned to assets acquired and liabilities assumed are based on management’s estimates and assumptions. The significant assumptions used to estimate the fair value of the property, plant and equipment included replacement cost estimates, salvage values and market data for similar assets where available. The significant assumptions used to estimate the value of the customer relationship intangible assets included discount rate and future revenues and operating expenses. The following table summarizes the final allocation of the purchase price, as presented in our Consolidated and Combined Consolidated Balance Sheets:
Fair value of assets acquired: |
Cash and cash equivalents | $ | 8,918 |
Accounts receivable | 18,625 |
Operating lease right-of-use assets | 12,231 |
Property, plant and equipment | 487,946 |
Intangible assets | 60,000 |
Other assets | 17,052 |
Total assets | 604,772 |
Fair value of liabilities assumed: |
Accounts payable and accrued liabilities | 47,010 |
Operating lease liabilities | 10,689 |
Pension and other postretirement benefits (1) | 34,698 |
Other liabilities | 8,487 |
Total liabilities | 100,884 |
Goodwill (2) | 132,121 |
Total purchase consideration | $ | 636,009 |
________________________________________________________ (1) Included in Other liabilities in the Consolidated and Combined Consolidated Balance Sheets. (2) Goodwill is primarily attributable to the assembled workforce of Transtar and the synergies expected to be achieved. This goodwill is assigned to the Railroad segment and is tax deductible for income tax purposes. The following table presents the identifiable intangible assets and their estimated useful lives:
| Estimated useful life in years |  | Fair value
Customer relationships | 15 |  | 60,000 |
The following table presents the property, plant and equipment and their estimated remaining useful lives:
| Estimated remaining useful life in years |  | Fair value
Railcars | 1 - 40 |  | $ | 111,359 |
Track and track related assets | 1 - 40 |  | 90,904 |
Land, site improvements and rights | N/A |  | 87,450 |
Bridges and tunnels | 15 - 55 |  | 173,896 |
Buildings and improvements | 3 - 25 |  | 12,448 |
Railroad equipment | 2 - 15 |  | 2,725 |
Terminal machinery and equipment | 2 - 15 |  | 3,325 |
Vehicles | 2 - 5 |  | 3,740 |
Construction in progress | N/A |  | 1,928 |
Computer hardware and software | 2 - 5 |  | 171 |
Total |  |  | $ | 487,946 |
The unaudited financial information in the table below summarizes the combined results of operations of FTAI Infrastructure and Transtar on a pro forma basis, as though the companies had been combined as of January 1, 2020. These pro forma results were based on estimates and assumptions which we believe are reasonable. The pro forma adjustments are primarily comprised of the following: •The allocation of the purchase price and related adjustments, including adjustments to depreciation and amortization expense related to the fair value of property, plant and equipment and intangible assets acquired; •The exclusion of acquisition-related costs incurred during the year ended December 31, 2021 and allocation of substantially all acquisition-related costs to the year ended December 31, 2020; and •Associated tax-related impacts of adjustments. The unaudited pro forma financial information is presented for informational purposes only and is not indicative of the results of operations that would have been achieved if the acquisition had taken place as of January 1, 2020.
|  |  | Year Ended December 31,
|  |  |  |  | 2021 |  | 2020
Total revenue |  |  |  |  | $ | 199,762 |  |  | $ | 183,744 |
Net loss attributable to Former Parent |  |  |  |  | $ | (56,717) |  |  | $ | (39,349) |

X
- References No definition available. + Details
Name: | us-gaap_BusinessCombinationAndAssetAcquisitionAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition The entire disclosure for a business combination (or series of individually immaterial business combinations) completed during the period, including background, timing, and recognized assets and liabilities. The disclosure may include leverage buyout transactions (as applicable). + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -URI https://asc.fasb.org/topic&trid=2303972 Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 20 -Section 50 -Paragraph 5 -Subparagraph (b) -URI https://asc.fasb.org/extlink&oid=128092470&loc=d3e4946-128472 + Details
Name: | us-gaap_BusinessCombinationDisclosureTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration