Attached files

file filename
8-K - FORM 8-K - UNION PACIFIC CORPd8k.htm

Exhibit 99.1

UNION PACIFIC REPORTS RECORD FOURTH QUARTER AND FULL YEAR

FOR IMMEDIATE RELEASE

Fourth Quarter Records

 

   

Diluted earnings per share improved 44 percent to $1.56.

 

   

Operating income totaled $1.3 billion, up 31 percent.

 

   

Net income increased 41 percent to $775 million.

 

   

Operating ratio was 70.2 percent, 3.2 points of improvement.

 

   

Customer Satisfaction Index improved to 90, up 2 points.

2010 Full Year Records

 

   

Diluted earnings per share improved 48 percent to $5.53.

 

   

Operating income totaled $5.0 billion, up 47 percent.

 

   

Net income increased 47 percent to $2.8 billion.

 

   

Operating ratio was 70.6 percent, 5.5 points of improvement.

 

   

Return on invested capital grew 2.6 points to 10.8 percent.

 

   

Customer Satisfaction Index reached 89, up 1 point.

Omaha, Neb., January 20, 2011 – Union Pacific Corporation (NYSE: UNP) today reported 2010 fourth quarter net income of $775 million, or $1.56 per diluted share, compared to $549 million, or $1.08 per diluted share, in the fourth quarter 2009.

“Our strong fourth quarter results are indicative of the great performance we’ve achieved throughout 2010, setting numerous records as we report the most

-more-


-2-

profitable year in Union Pacific’s nearly 150-year history,” said Jim Young, Union Pacific chairman and chief executive officer. “As business volumes increased during the year, we kept our customer commitments by ensuring consistent, safe and reliable service. Shareholders also were rewarded as we completed strategic investments designed to further improve financial returns, increased the quarterly dividend more than 40 percent, and repurchased nearly $1.25 billion in shares.”

Fourth Quarter Summary

Fourth quarter business volumes, as measured by total revenue carloads, grew 9 percent versus 2009, as all six Union Pacific (UP) business groups reported volume growth for the third consecutive quarter. Quarterly operating revenue increased 17 percent in the fourth quarter 2010 to $4.4 billion versus $3.8 billion in the fourth quarter 2009. In addition:

 

   

Each of UP’s six business groups reported freight revenue growth in the fourth quarter, up 18 percent versus 2009 to a total of $4.2 billion. Strong volume growth, increased fuel cost recoveries, and core pricing gains contributed to the increase.

 

   

Quarterly diesel fuel prices increased from an average of $2.05 per gallon in the fourth quarter 2009 to an average of $2.46 per gallon in the fourth quarter 2010.

 

   

Union Pacific’s operating ratio of 70.2 percent was a fourth-quarter best, 3.2 points better than the previous fourth-quarter record set in 2009. Volume growth, improved operating efficiency, and quarterly pricing gains all contributed to this record performance, offsetting the impact of a 20 percent increase in diesel fuel prices.

 

   

The Customer Satisfaction Index of 90 tied a quarterly best and was 2 points better than the fourth quarter 2009.

 

   

Quarterly train speed, as reported to the Association of American Railroads, was 26.5 mph, the highest quarterly speed of 2010, down 2 percent versus record velocity in the fourth quarter 2009.

-more-


-3-

 

   

The Company repurchased more than 2.5 million shares in the fourth quarter 2010 at an average share price of $89.39, and an aggregate cost of approximately $224 million.

Summary of Fourth Quarter Freight Revenues

 

   

Industrial Products up 27 percent.

 

   

Intermodal up 25 percent.

 

   

Energy up 16 percent.

 

   

Agricultural up 14 percent.

 

   

Chemicals up 14 percent.

 

   

Automotive up 7 percent.

2010 Full Year Summary

For the full year 2010, Union Pacific reported net income of $2.8 billion or $5.53 per diluted share. This compares to $1.9 billion or $3.74 per diluted share in 2009, 47 and 48 percent increases, respectively. The Company’s operating revenue totaled $17 billion versus $14.1 billion in 2009. Operating income increased 47 percent to $5 billion, up from $3.4 billion in 2009.

 

   

All six business groups reported volume and freight revenue growth in 2010. Business volumes increased 13 percent versus 2009 and freight revenue grew 20 percent to $16.1 billion. This compares to freight revenue of $13.4 billion in 2009.

 

   

Average diesel fuel prices increased 31 percent from an average of $1.75 per gallon in 2009 to an average of $2.29 per gallon in 2010.

 

   

UP’s operating ratio in 2010 was a record 70.6 percent, 5.5 points of improvement versus the previous annual record of 76.1 percent set in 2009.

-more-


-4-

 

   

The Company repurchased more than 16.6 million shares in 2010 at an average share price of $75.06, and an aggregate cost of approximately $1.25 billion.

2011 Outlook

“As we look ahead to 2011, we are encouraged by signs of a slowly strengthening economy,” Young said. “Union Pacific is well-positioned to serve the total transportation needs of our customers as we focus on becoming a more fully integrated part of our customers’ supply chains. Excellent service is the key to our future success, supporting our pricing initiatives and helping us improve asset utilization. This strategy will enable us to further increase our overall profitability, invest for the future, and drive strong shareholder returns.”

About Union Pacific

Union Pacific Corporation owns one of America’s leading transportation companies. Its principal operating company, Union Pacific Railroad, links 23 states in the western two-thirds of the country. Union Pacific serves many of the fastest-growing U.S. population centers and provides Americans with a fuel-efficient, environmentally responsible and safe mode of freight transportation. Union Pacific’s diversified business mix includes Agricultural Products, Automotive, Chemicals, Energy, Industrial Products and Intermodal. The railroad emphasizes excellent customer service and offers competitive routes from all major West Coast and Gulf Coast ports to eastern gateways. Union Pacific connects with Canada’s rail systems and is the only railroad serving all six major gateways to Mexico, making it North America’s premier rail franchise.

Investor contact is Jennifer Hamann, (402) 544-4227.

Media contact is Donna Kush, (402) 544-3753.

Supplemental financial information is attached.

-more-


-5-

****

This press release and related materials contain statements about the Corporation’s future that are not statements of historical fact, including specifically the statements under the caption “2011 Outlook” in this press release, which include statements regarding the Corporation’s expectations with respect to economic conditions; its ability to fulfill the total transportation needs of its customers and its expectations regarding strategy, pricing, asset utilization, profitability, investment and shareholder returns. These statements are, or will be, forward-looking statements as defined by the Securities Act of 1933 and the Securities Exchange Act of 1934. Forward-looking statements also generally include, without limitation, information or statements regarding: projections, predictions, expectations, estimates or forecasts as to the Corporation’s and its subsidiaries’ business, financial, and operational results, and future economic performance; and management’s beliefs, expectations, goals, and objectives and other similar expressions concerning matters that are not historical facts.

Forward-looking statements should not be read as a guarantee of future performance or results, and will not necessarily be accurate indications of the times that, or by which, such performance or results will be achieved. Forward-looking information, including expectations regarding operational and financial improvements and the Corporation’s future performance or results are subject to risks and uncertainties that could cause actual performance or results to differ materially from those expressed in the statement. Important factors, including risk factors, could affect the Corporation’s and its subsidiaries’ future results and could cause those results or other outcomes to differ materially from those expressed or implied in the forward-looking statements. Information regarding risk factors and other cautionary information are available in the Corporation’s Annual Report on Form 10-K for 2009, which was filed with the SEC on February 5, 2010. The Corporation updates information regarding risk factors if circumstances require such updates in its periodic reports on Form 10-Q and its subsequent Annual Reports on Form 10-K (or such other reports that may be filed with the SEC).

Forward-looking statements speak only as of, and are based only upon information available on, the date the statements were made. The Corporation assumes no obligation to update forward-looking information to reflect actual results, changes in assumptions or changes in other factors affecting forward-looking information. If the Corporation does update one or more forward-looking statements, no inference should be drawn that the Corporation will make additional updates with respect thereto or with respect to other forward-looking statements. References to our website are provided for convenience and, therefore, information on or available through the website is not, and should not be deemed to be, incorporated by reference herein.

###


UNION PACIFIC CORPORATION AND SUBSIDIARY COMPANIES

Condensed Consolidated Statements of Income (unaudited)

 

 Millions, Except Per Share Amounts,

   4th Quarter            Full Year  

 For the Periods Ended December 31,

   2010     2009     %            2010     2009     %  

 Operating Revenues

              

Freight revenues

   $     4,171      $     3,541        18     $     16,069      $     13,373        20

Other revenues

     239        213        12          896        770        16   

 

Total operating revenues

 

  

 

 

 

 

4,410

 

 

  

 

 

 

 

 

 

3,754

 

 

  

 

 

 

 

 

 

17

 

 

  

 

         

 

 

 

 

16,965

 

 

  

 

 

 

 

 

 

14,143

 

 

  

 

 

 

 

 

 

20

 

 

  

 

 Operating Expenses

              

Compensation and benefits

     1,112        1,018        9          4,314        4,063        6   

Fuel

     687        541        27          2,486        1,763        41   

Purchased services and materials

     467        428        9          1,836        1,644        12   

Depreciation

     380        373        2          1,487        1,427        4   

Equipment and other rents

     278        266        5          1,142        1,180        (3

Other

     173        129        34                719        687        5   

 

Total operating expenses

 

  

 

 

 

 

3,097

 

 

  

 

 

 

 

 

 

2,755

 

 

  

 

 

 

 

 

 

12

 

 

  

 

         

 

 

 

 

11,984

 

 

  

 

 

 

 

 

 

10,764

 

 

  

 

 

 

 

 

 

11

 

 

  

 

 Operating Income

     1,313        999        31          4,981        3,379        47   

Other income

     9        23        (61       54        195        (72

Interest expense

     (142     (153     (7             (602     (600     -   

 Income before income taxes

     1,180        869        36          4,433        2,974        49   

 Income taxes

     (405     (320     27                (1,653     (1,084     52   

 

 Net Income

 

  

 

$

 

 

775

 

 

  

 

 

 

$

 

 

549

 

 

  

 

 

 

 

 

 

41

 

 

 

         

 

$

 

 

2,780

 

 

  

 

 

 

$

 

 

1,890

 

 

  

 

 

 

 

 

 

47

 

 

 

              

 Share and Per Share

                                                        

Earnings per share - basic

   $ 1.58      $ 1.09        45     $ 5.58      $ 3.76        48

Earnings per share - diluted

   $ 1.56      $ 1.08        44        $ 5.53      $ 3.74        48   

Weighted average number of shares - basic

     491.3        503.5        (2       498.2        503.0        (1

Weighted average number of shares - diluted

     496.3        507.8        (2       502.9        505.8        (1

Dividends declared per share

   $ 0.38      $ 0.27        41        $ 1.31      $ 1.08        21   
               
                                                          

 Operating Ratio

     70.2     73.4     (3.2 )pts        70.6     76.1     (5.5 )pts 

 Effective Tax Rate

     34.3     36.8     (2.5 )pts              37.3     36.4     0.9  pts 

 

1


UNION PACIFIC CORPORATION AND SUBSIDIARY COMPANIES

Freight Revenues Statistics (unaudited)

 

      4th Quarter                     Full Year  

 For the Periods Ended December 31,

   2010      2009      %                     2010      2009      %  

 Freight Revenues (Millions)

                      

 Agricultural

   $         840        $         738          14  %          $     3,018        $     2,666          13  % 

 Automotive

     323          302          7              1,271          854          49   

 Chemicals

     617          539          14              2,425          2,102          15   

 Energy

     887          765          16              3,489          3,118          12   

 Industrial Products

     652          513          27              2,639          2,147          23   

 Intermodal

     852          684          25                          3,227          2,486          30   

 

 Total

 

  

 

$

 

 

4,171 

 

 

  

 

  

 

$

 

 

3,541 

 

 

  

 

  

 

 

 

 

18

 

 

 % 

 

                   

 

$

 

 

16,069 

 

 

  

 

  

 

$

 

 

13,373 

 

 

  

 

  

 

 

 

 

20

 

 

 % 

 

 Revenue Carloads (Thousands)

                      

 Agricultural

     248          235          6  %            918          865          6  % 

 Automotive

     155          151          3              611          465          31   

 Chemicals

     211          191          10              844          761          11   

 Energy

     519          499          4              2,056          2,021          2   

 Industrial Products

     263          213          23              1,073          899          19   

 Intermodal

     841          763          10                          3,313          2,775          19   

 

 Total

 

  

 

 

 

 

2,237 

 

 

  

 

  

 

 

 

 

2,052 

 

 

  

 

  

 

 

 

 

9

 

 

 % 

 

                   

 

 

 

 

8,815 

 

 

  

 

  

 

 

 

 

7,786 

 

 

  

 

  

 

 

 

 

13

 

 

 % 

 

 Average Revenue per Car

                      

 Agricultural

   $ 3,386        $ 3,129          8  %          $ 3,286        $ 3,080          7  % 

 Automotive

     2,100          2,004          5              2,082          1,838          13   

 Chemicals

     2,923          2,815          4              2,874          2,761          4   

 Energy

     1,709          1,536          11              1,697          1,543          10   

 Industrial Products

     2,483          2,412          3              2,461          2,388          3   

 Intermodal

     1,012          896          13                          974          896          9   

 

 Average

 

  

 

$

 

 

1,865 

 

 

  

 

  

 

$

 

 

1,726 

 

 

  

 

  

 

 

 

 

8

 

 

 % 

 

                   

 

$

 

 

1,823 

 

 

  

 

  

 

$

 

 

1,718 

 

 

  

 

  

 

 

 

 

6

 

 

 % 

 

 

2


UNION PACIFIC CORPORATION AND SUBSIDIARY COMPANIES

Condensed Consolidated Statements of Financial Position (unaudited)

 

 Millions, Except Percentages

   Dec. 31,
2010
     Dec. 31,
2009
 

 Assets

     

Cash and cash equivalents

   $ 1,086       $ 1,850   

Other current assets

     2,346         1,830   

Investments

     1,137         1,036   

Net properties

     38,253         37,202   

Other assets

     266         266   

 

 Total assets

 

  

 

$

 

 

43,088

 

 

  

 

  

 

$

 

 

42,184

 

 

  

 

     

 Liabilities and Common Shareholders’ Equity

                 

Debt due within one year

   $ 239       $ 212   

Other current liabilities

     2,713         2,470   

Debt due after one year

     9,003         9,636   

Deferred income taxes

     11,557         11,044   

Other long-term liabilities

     1,813         2,021   

 

 Total liabilities

 

  

 

 

 

 

25,325

 

 

  

 

  

 

 

 

 

25,383

 

 

  

 

 

 Total common shareholders’ equity

 

  

 

 

 

 

17,763

 

 

  

 

  

 

 

 

 

16,801

 

 

  

 

 

 Total liabilities and common shareholders’ equity

 

  

 

$

 

 

    43,088

 

 

  

 

  

 

$

 

 

    42,184

 

 

  

 

     

 Debt to Capital

     34.2%         37.0%   

 Adjusted Debt to Capital*

     42.5%         46.1%   

 Return on Invested Capital*

     10.8%         8.2%   

 

*

Adjusted Debt to Capital and Return on Invested Capital are non-GAAP measures; however, we believe that they are important in evaluating our financial performance. See pages 8 and 9 for a reconciliation to GAAP

 

3


UNION PACIFIC CORPORATION AND SUBSIDIARY COMPANIES

Condensed Consolidated Statements of Cash Flows (unaudited)

 

 Millions,

   Full Year  

 For the Periods Ended December 31,

   2010     2009  

 Operating Activities

    

Net income

   $     2,780      $ 1,890   

Depreciation

     1,487        1,427   

Deferred income taxes

     672        718   

Other - net

     (834     (831

 

 Cash provided by operating activities

 

     4,105        3,204   
                  

 Investing Activities

    

Capital investments

     (2,482     (2,354

Other - net

     (6     209   

 

 Cash used in investing activities

 

     (2,488     (2,145
                  

 Financing Activities

    

Debt issued

     894        843   

Common shares repurchased

     (1,249     -   

Debt repaid

     (1,412     (871

Dividends paid

     (602     (544

Other - net

     (12     114   

 

 Cash used in financing activities

 

     (2,381     (458
                  

 Net Change in Cash and Cash Equivalents

     (764     601   

 Cash and cash equivalents at beginning of year

     1,850        1,249   

 

 Cash and Cash Equivalents End of Year

 

   $ 1,086      $     1,850   
                  

 Free Cash Flow*

    

Cash provided by operating activities

   $ 4,105      $ 3,204   

Receivables securitization facility**

     400        184   

 

Cash provided by operating activities adjusted for the receivables securitization facility

 

     4,505        3,388   

Cash used in investing activities

     (2,488     (2,145

Dividends paid

     (602     (544

 

 Free cash flow

 

   $ 1,415      $ 699   

 

*

Free cash flow is a non-GAAP measure; however, we believe that it is important in evaluating our financial performance and measures our ability to generate cash without incurring additional financing.

**

Effective January 1, 2010, new accounting guidance required us to account for receivables transferred under our receivables securitization facility as secured borrowings in our Condensed Consolidated Statements of Financial Position and as financing activities in our Condensed Consolidated Statements of Cash Flows. The receivables securitization facility line in the above table is included in our free cash flow calculation to adjust cash provided by operating activities as though our receivables securitization facility had been accounted for under the new accounting guidance for all periods presented.

 

4


UNION PACIFIC CORPORATION AND SUBSIDIARY COMPANIES

Operating and Performance Statistics (unaudited)

 

      4th Quarter     Full Year  

 For the Periods Ended December 31,

   2010      2009      %     2010      2009      %  

 Operating/Performance Statistics

                

Gross ton-miles (GTMs) (millions)

         240,087             220,231         9   %          932,400             846,473         10   % 

Employees (average)

     43,462         42,157         3        42,884         43,531         (1

GTMs (millions) per employee

     5.52         5.22         6        21.74         19.44         12   

Customer satisfaction index

     90         88         2   pts      89         88         1   pts 
                                                      

 Locomotive Fuel Statistics

                

Average fuel price per gallon consumed

   $ 2.46       $ 2.05         20   %    $ 2.29       $ 1.75         31   % 

Fuel consumed in gallons (millions)

     270         256         5        1,051         979         7   

Fuel consumption rate*

     1.123         1.162         (3     1.127         1.156         (3
                                                      

 AAR Reported Performance Measures

                

Average train speed (miles per hour)

     26.5         27.0         (2 )  %      26.2         27.3         (4 )  % 

Average terminal dwell time (hours)

     25.8         25.8         -        25.4         24.8         2   

Average rail car inventory (thousands)

     270.6         282.8         (4     274.4         283.1         (3
                                                      

 Revenue Ton-Miles (Millions)

                

Agricultural

     23,976         22,723         6   %      88,237         81,207         9   % 

Automotive

     3,101         3,174         (2     12,542         9,740         29   

Chemicals

     13,619         12,031         13        54,233         48,055         13   

Energy

     57,237         54,093         6        225,583         218,227         3   

Industrial Products

     14,840         12,429         19        60,347         51,873         16   

Intermodal

     20,001         19,077         5        79,458         70,086         13   

 

Total

 

  

 

 

 

 

132,774

 

 

  

 

  

 

 

 

 

123,527

 

 

  

 

  

 

 

 

 

7

 

 

  % 

 

 

 

 

 

 

520,400

 

 

  

 

  

 

 

 

 

479,188

 

 

  

 

  

 

 

 

 

9

 

 

  % 

 

 

*

Fuel consumption is computed as follows: gallons of fuel consumed divided by gross ton-miles in thousands.

 

5


UNION PACIFIC CORPORATION AND SUBSIDIARY COMPANIES

Condensed Consolidated Statements of Income (unaudited)

 

      2010  

 Millions, Except Per Share Amounts and Percentages

   1st Qtr      2nd Qtr      3rd Qtr      4th Qtr      Full Year  

 Operating Revenues

              

Freight revenues

   $   3,755            $   3,956            $   4,187            $   4,171            $   16,069    

Other revenues

     210              226              221              239              896    

 

Total operating revenues

 

    

 

3,965     

 

  

 

    

 

4,182     

 

  

 

    

 

4,408     

 

  

 

    

 

4,410     

 

  

 

    

 

16,965 

 

  

 

 Operating Expenses

              

Compensation and benefits

     1,059              1,051              1,092              1,112              4,314    

Fuel

     583              608              608              687              2,486    

Purchased services and materials

     432              472              465              467              1,836    

Depreciation

     367              368              372              380              1,487    

Equipment and other rents

     290              282              292              278              1,142    

Other

     246              122              178              173              719    

 

Total operating expenses

 

    

 

2,977     

 

  

 

    

 

2,903     

 

  

 

    

 

3,007     

 

  

 

    

 

3,097     

 

  

 

    

 

11,984 

 

  

 

 Operating Income

     988              1,279              1,401              1,313              4,981    

 Other income

     1              19              25              9              54    

 Interest expense

     (155)             (152)             (153)             (142)             (602)   

 Income before income taxes

     834              1,146              1,273              1,180              4,433    

 Income tax expense

     (318)             (435)             (495)             (405)             (1,653)   

 

 Net Income

 

   $

 

516     

 

  

 

   $

 

711     

 

  

 

   $

 

778     

 

  

 

   $

 

775     

 

  

 

   $

 

2,780 

 

  

 

                                              

 Share and Per Share

              

Earnings per share - basic

   $ 1.02            $ 1.42            $ 1.58            $ 1.58            $ 5.58    

Earnings per share - diluted

   $ 1.01            $ 1.40            $ 1.56            $ 1.56            $ 5.53    

Weighted average number of shares - basic

     504.5              501.8              493.0              491.3              498.2    

Weighted average number of shares - diluted

     508.7              506.5              497.7              496.3              502.9    

Dividends declared per share

   $ 0.27            $ 0.33            $ 0.33            $ 0.38            $ 1.31    
                                              

 Operating Ratio

     75.1%              69.4%              68.2%              70.2%              70.6%   

 Effective Tax Rate

     38.1%              38.0%              38.9%              34.3%              37.3%   

 

6


UNION PACIFIC CORPORATION AND SUBSIDIARY COMPANIES

Freight Revenues Statistics (unaudited)

 

      2010  
      1st Qtr      2nd Qtr      3rd Qtr      4th Qtr      Full Year  

 Freight Revenues (Millions)

              

 Agricultural

   $ 730           $ 698           $ 750           $ 840           $ 3,018     

 Automotive

     305             334             309             323             1,271     

 Chemicals

     587             592             629             617             2,425     

 Energy

     844             836             922             887             3,489     

 Industrial Products

     598             692             697             652             2,639     

 Intermodal

     691             804             880             852             3,227     

 

 Total

 

 

   $

 

  3,755    

 

  

 

   $

 

  3,956    

 

  

 

   $

 

  4,187    

 

  

 

   $

 

  4,171    

 

  

 

   $

 

  16,069  

 

  

 

 Revenue Carloads (Thousands)

              

 Agricultural

     228             213             229             248             918     

 Automotive

     151             159             146             155             611     

 Chemicals

     203             209             221             211             844     

 Energy

     516             486             535             519             2,056     

 Industrial Products

     242             286             282             263             1,073     

 Intermodal

     742             827             903             841             3,313     

 

 Total

 

    

 

2,082    

 

  

 

    

 

2,180    

 

  

 

    

 

2,316    

 

  

 

    

 

2,237    

 

  

 

    

 

8,815  

 

  

 

 Average Revenue per Car

              

 Agricultural

   $ 3,202           $ 3,277           $ 3,271           $ 3,386           $ 3,286     

 Automotive

     2,022             2,094             2,114             2,100             2,082     

 Chemicals

     2,893             2,826             2,858             2,923             2,874     

 Energy

     1,636             1,722             1,721             1,709             1,697     

 Industrial Products

     2,474             2,420             2,470             2,483             2,461     

 Intermodal

     930             974             974             1,012             974     

 

 Average

 

   $

 

1,804    

 

  

 

   $

 

1,815    

 

  

 

   $

 

1,807    

 

  

 

   $

 

1,865    

 

  

 

   $

 

1,823  

 

  

 

 

7


UNION PACIFIC CORPORATION AND SUBSIDIARY COMPANIES

Non-GAAP Measures Reconciliation to GAAP

 

 Debt to Capital*

 

 Millions, Except Percentages

   Dec. 31,
2010
     Dec. 31,
2009
 

 Debt (a)

   $       9,242       $       9,848   

 Equity

     17,763         16,801   

 

Capital (b)

 

  

 

$

 

 

      27,005

 

 

  

 

  

 

$

 

 

      26,649

 

 

  

 

 

Debt to capital (a/b)

 

  

 

 

 

 

34.2%

 

 

  

 

  

 

 

 

 

37.0%

 

 

  

 

 

*

Total debt divided by total debt plus equity. Management believes this is an important measure in evaluating our balance sheet strength and is important in managing our credit ratios and financing relationships.

 

 Adjusted Debt to Capital, Reconciliation to GAAP*

 

 Millions, Except Percentages

   Dec. 31,
2010
     Dec. 31,
2009
 

 Debt

   $ 9,242       $ 9,848   

 Value of sold receivables

     -         400   

 

 Debt including value of sold receivables

 

  

 

 

 

 

9,242

 

 

  

 

  

 

 

 

 

10,248

 

 

  

 

 Net present value of operating leases

     3,476         3,672   

 Unfunded pension and OPEB

     421         456   

Adjusted debt (a)

   $       13,139       $       14,376   

 Equity

     17,763         16,801   

 

Adjusted capital (b)

 

  

 

$

 

 

30,902

 

 

  

 

  

 

$

 

 

31,177

 

 

  

 

 

Adjusted debt to capital (a/b)

 

  

 

 

 

 

42.5%

 

 

  

 

  

 

 

 

 

46.1%

 

 

  

 

 

*

Total debt plus value of sold receivables plus net present value of operating leases plus after-tax unfunded pension and OPEB obligation divided by total debt plus value of sold receivables plus net present value of operating leases plus after-tax unfunded pension and OPEB obligation plus equity. Effective January 1, 2010, the value of the outstanding undivided interest held by investors under our receivables securitization facility is included in our Condensed Consolidated Statements of Financial Position as debt due after one year. At December 31, 2010, that amount was $100 million. Operating leases were discounted using 6.2% at December 31, 2010 and 6.3% at December 31, 2009. The lower discount rate reflects changes to interest rates and our current financing costs. Management believes this is an important measure in evaluating the total amount of leverage in our capital structure including off-balance sheet obligations.

 

8


UNION PACIFIC CORPORATION AND SUBSIDIARY COMPANIES

Non-GAAP Measures Reconciliation to GAAP

 Return on Invested Capital as Adjusted (ROIC)*

 Millions, Except Percentages

   Dec. 31,
2010
    Dec. 31,
2009
 

 Net income

   $ 2,780      $ 1,890   

 Add: Interest expense

     602        600   

 Add: Interest on present value of operating leases

     222        232   

 Add: Sale of receivables fees

     -        9   

 Less: Taxes on interest and fees

     (307     (306

 

 Net operating profit after taxes as adjusted (a)

 

  

 

$

 

 

3,297

 

 

  

 

 

 

$

 

 

2,425

 

 

  

 

 Average equity

   $       17,282      $       16,058   

 Add: Average debt

     9,545        9,388   

 Add: Average value of sold receivables

     200        492   

 Add: Average present value of operating leases

     3,574        3,681   

 

 Average invested capital as adjusted (b)

 

  

 

$

 

 

30,601

 

 

  

 

 

 

$

 

 

29,619

 

 

  

 

 

 Return on invested capital as adjusted (a/b)

 

  

 

 

 

 

10.8%

 

 

  

 

 

 

 

 

 

8.2%

 

 

  

 

 

*

ROIC is considered a non-GAAP financial measure by SEC Regulation G and Item 10 of SEC Regulation S-K, and may not be defined and calculated by other companies in the same manner. We believe this measure is important in evaluating the efficiency and effectiveness of the Corporation’s long-term capital investments, and we currently use ROIC as a performance criteria in determining certain elements of equity compensation for our executives. ROIC should be considered in addition to, rather than as a substitute for, other information provided in accordance with GAAP. The most comparable GAAP measure is Return on Average Common Shareholders’ Equity.

 

9