Press Release

Genesee & Wyoming Reports Results for the First Quarter of 2009

GREENWICH, Conn., April 29, 2009 /PRNewswire-FirstCall/ -- Genesee & Wyoming Inc. (GWI) (NYSE: GWR) reported net income in the first quarter of 2009 of $13.9 million, compared with net income of $10.4 million in the first quarter of 2008. GWI's diluted earnings per share (EPS) in the first quarter of 2009 were $0.38 with 36.4 million weighted average shares outstanding, compared with diluted EPS of $0.29 with 36.0 million weighted average shares outstanding in the first quarter of 2008.

GWI's income from continuing operations in the first quarter of 2009 was $14.0 million, or $0.38 per diluted share, compared with income from continuing operations of $11.2 million, or $0.31 per diluted share, in the first quarter of 2008.

GWI's results in the first quarter benefited $0.05 per diluted share from the positive impact of the U.S. short line tax credit, which is in effect through 2009. Primarily as a result of the tax credit, GWI's effective income tax rate on its continuing operations decreased from 37.7% in the first quarter of 2008 to 27.0% in the first quarter of 2009.

Continuing Operations

In the first quarter of 2009, GWI's revenues decreased $2.2 million, or 1.6%, to $138.5 million, compared with $140.7 million in the first quarter of 2008. Same railroad revenues decreased $23.4 million, or 16.6%, partially offset by revenues of $21.2 million from acquisitions. The decrease in same railroad revenues included an $8.4 million decrease due to the depreciation of the Australian and Canadian dollars and a $5.5 million decrease due to a decline in third-party fuel sales. Excluding currency effects and fuel sales, GWI's same railroad revenues declined $9.5 million, or 6.8%.

Freight revenues in the first quarter of 2009 increased by $1.4 million, or 1.6%, to $89.2 million, compared with $87.7 million in the first quarter of 2008. Our acquisitions provided $16.0 million in freight revenues, partially offset by a decrease of $14.6 million in same railroad freight revenues. Same railroad freight revenues were reduced by $4.7 million due to the depreciation of the Australian and Canadian dollars. Excluding currency effects, GWI's same railroad freight revenues decreased by $9.9 million, or 11.3%.

GWI's traffic in the first quarter of 2009 increased 25,012 carloads, or 13.2%, compared with the first quarter of 2008. Same railroad traffic decreased by 15,759 carloads, or 8.3%. The decrease was principally due to declines of 7,292 carloads of pulp and paper traffic, 6,494 carloads of metals traffic and 3,616 carloads of lumber and forest products traffic. These decreases were partially offset by a 6,353 carload increase in farm and food products traffic primarily in Australia. All other same railroad traffic decreased by a net 4,710 carloads.

Average freight revenues per carload declined 10.2% in the first quarter of 2009. Same railroad average revenues per carload declined 9.1%. Same railroad average revenues per carload were negatively impacted by three factors: changes in commodity mix, the depreciation of the Canadian and Australian dollars and lower fuel surcharges, which reduced average revenues per carload by 5.4%, 5.2%, and 3.1%, respectively. Excluding these three factors, same railroad average revenues per carload increased 4.6%. In the United States and Canada, excluding currency effects, changes in commodity mix and changes in fuel surcharges, same railroad average revenues per carload increased 5.0%.

GWI's non-freight revenues in the first quarter of 2009 decreased $3.7 million, or 6.9%, compared with the first quarter of 2008. Same railroad non-freight revenues decreased $8.8 million, or 16.6%, partially offset by $5.1 million in non-freight revenues from acquisitions. The same railroad non-freight revenues decrease was composed of $3.7 million due to the depreciation of the Australian and Canadian dollars and $5.5 million due to a decline in third-party fuel sales. Excluding currency effects and fuel sales, GWI's same railroad non-freight revenues increased $0.4 million.

GWI's operating income in the first quarter of 2009 increased 22.5% to $26.1 million, compared with $21.3 million in the first quarter of 2008. The operating ratio was 81.1% in the first quarter of 2009, compared with an operating ratio of 84.9% in the first quarter of 2008. Excluding currency effects and changes in the cost of third-party fuel sales, GWI's same railroad operating expenses declined by $10.7 million, or 9.0%, in the first quarter of 2009 compared to the first quarter of 2008.

Comments from the Chief Executive Officer

John C. Hellmann, President and CEO of GWI, commented, "GWI's net income for the first quarter of 2009 was generally consistent with our expectations. The severe contraction of North American industrial production reduced our shipments of economically sensitive commodities such as steel, paper and lumber by 34%, 24% and 20%, respectively, on a same railroad basis. While these volume declines were significant, we have been able to offset a significant portion of the revenue losses with cost reductions, as illustrated by our operating ratio improving to 81.1% in the first quarter of 2009 compared with 84.9% in the same period last year."

"Several areas of GWI's business have been less affected by the recession, including our grain shipments in Australia, our coal shipments in the United States and our contract revenues such as industrial switching. Even in these relatively stable categories, however, we remain focused on cutting costs and maximizing cash flow for the remainder of 2009. Until we have greater clarity on the timing of any global economic recovery, we will continue to be aggressive in the management of our cost structure and patient in targeting new acquisition opportunities."




    Free Cash Flow from Continuing Operations (1)

    ($ in millions)                                      Three Months Ended
                                                               March 31,
                                                               --------
                                                          2009          2008
                                                         ------        ------

                                                          $25.5          $8.1
    Net cash provided by operating activities
    Net cash used in investing activities                 (19.1)         (7.0)
    Net cash paid for acquisitions (a)                      5.8           3.6
                                                         ------        ------
    Free cash flow (1)                                    $12.2          $4.7
                                                         ======        ======

      (a) The 2009 period includes: 1) $4.8 million in net cash paid for final
          working capital adjustments related to the acquisition of the Ohio
          Central Railroad System (OCR) and 2) $1.0 million (or euro 0.8
          million) in net cash paid in contingent consideration related to the
          Rotterdam Rail Feeding B.V. (RRF) acquisition.  The 2008 period
          includes $3.6 million in net cash paid for the acquisition of
          Maryland Midland Railway, Inc. (Maryland Midland).

GWI's continuing operations generated free cash flow of $12.2 million and $4.7 million for the first quarter 2009 and 2008, respectively. For the first quarter of 2009, changes in working capital reduced net cash flow from operating activities by $3.5 million. For the first quarter of 2008, changes in working capital reduced net cash flow from operating activities by $15.1 million.

Net cash used in investing activities for the first quarter of 2009 included $20.7 million in purchases of property and equipment, partially offset by $3.8 million in cash received from grants from outside parties and $3.6 million from sales of assets. Net cash used in investing activities for the first quarter of 2008 included $15.7 million in purchases of property and equipment, partially offset by $10.4 million in cash received from grants from outside parties and $1.9 million from sales of assets.

Conference Call and Webcast Details

As previously announced, GWI's conference call to discuss financial results for the first quarter will be held Wednesday, April 29, 2009 at 11:00 a.m. (Eastern Time). The dial-in number for the teleconference is (800) 288-8967; outside U.S., call (612) 332-0632, or the call may be accessed live over the Internet (listen only) under the "Investors" tab of GWI's website (http://www.gwrr.com), by selecting "First Quarter Earnings Audio Webcast." An audio replay of the conference call will be accessible via the "Investors" tab of GWI's website starting at 1:00 p.m. Wednesday, April 29, 2009.

About Genesee & Wyoming Inc.

GWI owns and operates short line and regional freight railroads in the United States, Canada, Australia and the Netherlands and owns a minority interest in a railroad in Bolivia. Operations currently include 63 railroads organized in nine regions, with more than 6,800 miles of owned and leased track and approximately 3,100 additional miles under track access arrangements. GWI provides rail service at 16 ports in North America and Europe and performs contract coal loading and railcar switching for industrial customers.

Cautionary Statement Concerning Forward-Looking Statements

This press release contains forward-looking statements regarding future events and the future performance of Genesee & Wyoming Inc. that involve risks and uncertainties that could cause actual results to differ materially from its current expectations including, but not limited to, economic, political and industry conditions; customer demand, retention and contract continuation; legislative and regulatory developments; increased competition in relevant markets; funding needs and financing sources; susceptibility to various legal claims and lawsuits; strikes or work stoppages; severe weather conditions and other natural occurrences; and others. Words such as "anticipates," "intends," "plans," "believes," "seeks," "expects," "estimates," variations of these words and similar expressions are intended to identify these forward-looking statements. GWI refers you to the documents that it files from time to time with the Securities and Exchange Commission, such as GWI's Forms 10-Q and 10-K which contain additional important factors that could cause its actual results to differ from its current expectations and from the forward-looking statements contained in this press release. GWI disclaims any intention to update the current expectations or forward looking statements contained in this press release.


      (1) Free Cash Flow is a non-GAAP financial measure and is not intended
          to replace net cash provided by operating activities, its most
          directly comparable GAAP measure.  The information required by
          Regulation G under the Securities Exchange Act of 1934, including a
          reconciliation to net cash provided by operating activities, is
          included in the tables attached to this press release.


    Michael Williams of GWI Corporate Communications
    1-203-629-3722
    mwilliams@gwrr.com



                  GENESEE & WYOMING INC. AND SUBSIDIARIES
                   CONSOLIDATED STATEMENTS OF OPERATIONS
             FOR THE THREE MONTHS ENDED MARCH 31, 2009 AND 2008
                  (In thousands, except per share amounts)
                                (unaudited)


                                                    Three Months Ended
                                                         March 31,
                                                         ---------
                                                        2009      2008
                                                        ----      ----

    OPERATING REVENUES                               $138,458  $140,681

    OPERATING EXPENSES                                112,358   119,375
                                                      -------   -------
    INCOME FROM OPERATIONS                             26,100    21,306

    INTEREST INCOME                                       182       585
    INTEREST EXPENSE                                   (7,180)   (3,909)
    OTHER INCOME, NET                                      42        98
                                                           --        --

    INCOME FROM CONTINUING OPERATIONS BEFORE
     INCOME TAXES                                      19,144    18,080

    PROVISION FOR INCOME TAXES                          5,163     6,819
                                                        -----     -----

    INCOME FROM CONTINUING OPERATIONS, NET OF TAX      13,981    11,261

    LOSS FROM DISCONTINUED OPERATIONS, NET OF TAX         (33)     (839)
                                                          ---      ----

    NET INCOME                                         13,948    10,422

    LESS: NET INCOME ATTRIBUTABLE TO THE
           NONCONTROLLING INTEREST                         (1)      (25)
                                                           --       ---

    NET INCOME ATTRIBUTABLE TO GENESEE & WYOMING INC. $13,947   $10,397
                                                      =======   =======

    BASIC EARNINGS PER SHARE ATTRIBUTABLE TO
     GENESEE & WYOMING INC. COMMON STOCKHOLDERS:
    BASIC EARNINGS PER COMMON SHARE FROM
     CONTINUING OPERATIONS                              $0.42     $0.36
    BASIC LOSS PER COMMON SHARE FROM DISCONTINUED
     OPERATIONS                                             -     (0.03)
                                                            -     -----
    BASIC EARNINGS PER COMMON SHARE                     $0.42     $0.33
                                                        =====     =====

         WEIGHTED AVERAGE SHARES - BASIC               33,467    31,498
                                                       ======    ======

    DILUTED EARNINGS PER SHARE ATTRIBUTABLE TO
     GENESEE & WYOMING INC. COMMON STOCKHOLDERS:
    DILUTED EARNINGS PER COMMON SHARE FROM
     CONTINUING OPERATIONS                              $0.38     $0.31
    DILUTED LOSS PER COMMON SHARE FROM
     DISCONTINUED OPERATIONS                                -     (0.02)
                                                            -     -----
    DILUTED EARNINGS PER COMMON SHARE                   $0.38     $0.29
                                                        =====     =====

         WEIGHTED AVERAGE SHARES - DILUTED             36,370    36,033
                                                       ======    ======



                    GENESEE & WYOMING INC. AND SUBSIDIARIES
                          CONSOLIDATED BALANCE SHEETS
                  AS OF MARCH 31, 2009 AND DECEMBER 31, 2008
                                (In thousands)
                                  (unaudited)

                                                     March 31,  December 31,
    ASSETS                                             2009         2008
                                                       ----         ----

    CURRENT ASSETS:
        Cash and cash equivalents                     $31,134      $31,693
        Accounts receivable, net                      109,127      120,874
        Materials and supplies                          7,272        7,708
        Prepaid expenses and other                     12,019       12,270
        Current assets of discontinued operations       1,530        1,676
        Deferred income tax assets, net                18,101       18,101
                                                       ------       ------
          Total current assets                        179,183      192,322
                                                      -------      -------

    PROPERTY AND EQUIPMENT, net                       995,735      998,995
    INVESTMENT IN UNCONSOLIDATED AFFILIATES             4,987        4,986
    GOODWILL                                          151,624      150,958
    INTANGIBLE ASSETS, net                            222,072      223,442
    DEFERRED INCOME TAX ASSETS, net                    16,540       16,578
                                                       ------       ------
          Total assets                             $1,570,141   $1,587,281
                                                   ==========   ==========

    LIABILITIES AND STOCKHOLDERS' EQUITY

    CURRENT LIABILITIES:
        Current portion of long-term debt             $27,007      $26,034
        Accounts payable                              107,404      124,162
        Accrued expenses                               35,274       37,903
        Current liabilities of discontinued operations    980        1,121
        Deferred income tax liabilities, net                2          192
                                                            -          ---
          Total current liabilities                   170,667      189,412
                                                      -------      -------

    LONG-TERM DEBT, less current portion              525,788      535,231
    DEFERRED INCOME TAX LIABILITIES, net              239,157      234,979
    DEFERRED ITEMS - grants from outside parties      113,934      113,302
    OTHER LONG-TERM LIABILITIES                        27,073       34,943

    TOTAL STOCKHOLDERS' EQUITY                        493,522      479,414
                                                      -------      -------
          Total liabilities and stockholders'
           equity                                  $1,570,141   $1,587,281
                                                   ==========   ==========



                     GENESEE & WYOMING INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                FOR THE THREE MONTHS ENDED MARCH 31, 2009 AND 2008
                                  (In thousands)
                                   (unaudited)


                                                               Three Months
                                                              Ended March 31,
                                                             ----------------
                                                              2009     2008
                                                              ----     ----

    CASH FLOWS FROM OPERATING ACTIVITIES:
      Net income                                            $13,948  $10,422
      Adjustments to reconcile net income to net cash
       provided by operating activities:
          Loss from discontinued operations, net of tax          33      839
          Depreciation and amortization                      11,506    9,199
          Compensation cost related to equity awards          1,564    1,338
          Excess tax benefits from share-based compensation     (10)    (845)
          Deferred income taxes                               2,240    2,826
          Net gain on sale of assets                           (239)    (550)
          Changes in assets and liabilities which provided
           (used) cash, net of effect of acquisitions:
              Accounts receivable, net                        5,253   (2,994)
              Materials and supplies                            368     (268)
              Prepaid expenses and other                        175      594
              Accounts payable and accrued expenses          (9,264) (12,716)
              Other assets and liabilities, net                 (42)     256
                                                                ---      ---
                    Net cash provided by operating
                     activities from continuing operations   25,532    8,101
                    Net cash used in operating activities
                     from discontinued operations              (411)    (776)
                                                               ----     ----
                    Net cash provided by operating
                     activities                              25,121    7,325
                                                             ------    -----

    CASH FLOWS FROM INVESTING ACTIVITIES:
      Purchase of property and equipment                    (20,701) (15,664)
      Grant proceeds from outside parties                     3,771   10,360
      Cash paid for acquisitions, net                        (5,780)  (3,613)
      Proceeds from disposition of property and equipment     3,631    1,897
                                                              -----    -----
                    Net cash used in investing activities
                     from continuing operations             (19,079)  (7,020)
                                                            -------   ------

    CASH FLOWS FROM FINANCING ACTIVITIES:
      Principal payments on long-term borrowings,
       including capital leases                             (76,671) (30,058)
      Proceeds from issuance of long-term debt               69,000   17,500
      Net proceeds from employee stock purchases                660    2,353
      Excess tax benefits from share-based compensation          10      845
                                                                 --      ---
                    Net cash used in financing activities
                     from continuing operations              (7,001)  (9,360)
                                                             ------   ------

    EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH
     EQUIVALENTS                                                242    1,067
                                                                ---    -----

    CHANGE IN CASH BALANCES INCLUDED IN CURRENT ASSETS OF
     DISCONTINUED OPERATIONS                                    158       41
                                                                ---       --

    DECREASE IN CASH AND CASH EQUIVALENTS                      (559)  (7,947)
    CASH AND CASH EQUIVALENTS, beginning of period           31,693   46,684
                                                             ------   ------
    CASH AND CASH EQUIVALENTS, end of period                $31,134  $38,737
                                                            =======  =======



                 GENESEE & WYOMING INC. AND SUBSIDIARIES
               SELECTED CONSOLIDATED FINANCIAL INFORMATION
                          (dollars in thousands)
                               (unaudited)

                                         Three Months Ended
                                              March 31,
                                              ---------
                                       2009               2008
                                       ----               ----
                                            % of               % of
                                  Amount   Revenue   Amount   Revenue
                                  ------   -------   ------   -------
    Revenues:
    ---------
         Freight                 $89,166     64.4%  $87,728     62.4%
         Non-freight              49,292     35.6%   52,953     37.6%
                                  ------     ----    ------     ----

            Total revenues      $138,458    100.0% $140,681    100.0%
                                ========    =====  ========    =====

    Operating Expense Comparison:
    -----------------------------
    Natural Classification
    ----------------------
    Labor and benefits           $49,964     36.1%  $46,117     32.8%
    Equipment rents                7,890      5.7%    8,381      6.0%
    Purchased services             9,311      6.7%   10,837      7.7%
    Depreciation and
     amortization                 11,506      8.3%    9,199      6.5%
    Diesel fuel used in
     operations                    8,993      6.5%   15,785     11.2%
    Diesel fuel sold to third
     parties                       3,389      2.4%    8,567      6.1%
    Casualties and insurance       3,584      2.6%    4,234      3.0%
    Materials                      5,603      4.1%    6,105      4.4%
    Net gain on sale of assets      (239)    -0.2%     (550)    -0.4%
    Other expenses                12,357      8.9%   10,700      7.6%
                                  ------      ---    ------      ---

    Total operating expenses    $112,358     81.1% $119,375     84.9%
                                ========     ====  ========     ====

    Functional Classification
    -------------------------
    Transportation               $43,129     31.1%  $47,856     34.0%
    Maintenance of ways and
     structures                   13,433      9.7%   12,968      9.3%
    Maintenance of equipment      17,108     12.4%   17,941     12.8%
    Diesel fuel sold to third
     parties                       3,389      2.4%    8,567      6.1%
    General and administrative    24,032     17.4%   23,394     16.6%
    Net gain on sale of assets      (239)    -0.2%     (550)    -0.4%
    Depreciation and
     amortization                 11,506      8.3%    9,199      6.5%
                                  ------      ---     -----      ---

    Total operating expenses    $112,358     81.1% $119,375     84.9%
                                ========     ====  ========     ====



                    GENESEE & WYOMING INC. AND SUBSIDIARIES
      RAILROAD FREIGHT REVENUE, CARLOADS AND AVERAGE REVENUES PER CARLOAD
                         COMPARISON BY COMMODITY GROUP
           (dollars in thousands, except average revenue per carload)
                                  (unaudited)

                            Three Months Ended        Three Months Ended
                              March 31, 2009            March 31, 2008
                              --------------            --------------
                                          Average                   Average
                                         Revenues                  Revenues
                         Freight            Per    Freight            Per
    Commodity Group     Revenues Carloads Carload Revenues Carloads Carload
                        -------- -------- ------- -------- -------- -------

    Coal, Coke & Ores    $21,117   57,946    $364  $16,746   45,480    $368
    Pulp & Paper          13,400   24,086     556   18,013   29,926     602
    Farm & Food
     Products             10,803   26,392     409   10,887   17,932     607
    Metals                 9,467   19,338     490    9,519   19,127     498
    Minerals & Stone       8,507   31,250     272    9,214   31,653     291
    Chemicals-Plastics     8,358   12,808     653    7,423   11,377     652
    Lumber & Forest
     Products              6,616   14,715     450    7,972   18,137     440
    Petroleum Products     5,689    7,887     721    5,007    7,451     672
    Autos & Auto Parts     1,104    1,708     646    1,755    3,345     525
    Intermodal                52      174     299      124      259     478
    Other                  4,053   18,135     223    1,068    4,740     225
                           -----   ------            -----    -----

    Totals               $89,166  214,439     416  $87,728  189,427     463
                         =======  =======          =======  =======


    Reconciliation of non-GAAP Financial Measure

This earnings release contains free cash flow, which is a "non-GAAP financial measure" as this term is defined in Regulation G of the Securities Exchange Act of 1934. In accordance with Regulation G, GWI has reconciled this non-GAAP financial measure to its most directly comparable U.S. GAAP measure.

Free Cash Flow Description and Discussion

Management views Free Cash Flow as an important financial measure of how well GWI is managing its assets. Subject to the limitations discussed below, Free Cash Flow is a useful indicator of cash flow that may be available for discretionary use by GWI. Free Cash Flow is defined as Net Cash Provided by Operating Activities from Continuing Operations less Net Cash Used in Investing Activities from Continuing Operations, excluding the cost of acquisitions. Key limitations of the Free Cash Flow measure include the assumptions that GWI will be able to refinance its existing debt when it matures and meet other cash flow obligations from financing activities, such as principal payments on debt. Free Cash Flow is not intended to represent, and should not be considered more meaningful than, or as an alternative to, measures of cash flow determined in accordance with GAAP.


    The following table sets forth a reconciliation of GWI's Net Cash Provided
by Operating Activities from Continuing Operations to GWI's Free Cash Flow ($
in millions):




                                                    Three Months Ended
                                                         March 31,
                                                     -----------------
                                                       2009     2008
                                                     -------- --------

Net cash provided by operating activities from

     continuing operations                              $25.5     $8.1

Net cash used in investing activities from

     continuing operations                              (19.1)    (7.0)

Cash paid for acquisitions, net of cash acquired 5.8 3.6

                                                     -------- --------
    Free cash flow                                      $12.2     $4.7
                                                     ======== ========

SOURCE Genesee & Wyoming Inc.
CONTACT: Michael Williams, GWI Corporate Communications,
+1-203-629-3722, mwilliams@gwrr.com
/Web Site: http://www.gwrr.com
(GWR)