Attached files

file filename
8-K - 8-K - UNION PACIFIC CORPunp-20160121x8k.htm

Exhibit 99.1

 

 

 

Union Pacific Reports Fourth Quarter and Full Year 2015 Results

Fourth Quarter Operating Ratio of 63.2 percent

 

 

FOR IMMEDIATE RELEASE

 

 

Fourth Quarter Results

·

Diluted earnings per share of $1.31 declined 19 percent.

·

Operating income totaled $1.9 billion, down 19 percent.

·

Operating ratio of 63.2 percent, up 1.8 points.

 

Full Year 2015 Results

·

Diluted earnings per share of $5.49 declined 5 percent.

·

Operating income totaled $8.1 billion, down 8 percent.

·

Operating ratio of 63.1 percent, improved 0.4 points.

 

Omaha, Neb., January 21, 2016 – Union Pacific Corporation (NYSE: UNP) today reported 2015 fourth quarter net income of $1.1 billion, or $1.31 per diluted share compared to $1.4 billion, or $1.61 per diluted share, in the fourth quarter 2014.

“Total volumes decreased 9 percent in the quarter, more than offsetting another quarter of solid core pricing gains,” said Lance Fritz, Union Pacific chairman, president and chief executive officer.  “On the cost side, we continued to adjust resources throughout the quarter and also made solid progress with our productivity initiatives.  As a result of these efforts, we achieved a quarterly operating ratio of 63.2 percent.”

 

 

-more-


 

-2-

Fourth Quarter Summary

Operating revenue of $5.2 billion was down 15 percent in the fourth quarter 2015 compared to the fourth quarter 2014.  Fourth quarter business volumes, as measured by total revenue carloads, declined 9 percent compared to 2014.  Volumes declined in each of the Company’s business groups with the exception of automotive.  In addition:

·

Quarterly freight revenue decreased 16 percent compared to the fourth quarter 2014, as volume declines, lower fuel surcharge revenue, and negative business mix more than offset core pricing gains.

·

Union Pacific’s 63.2 percent operating ratio was unfavorable by 1.8 points compared to the fourth quarter 2014.

·

The $1.61 per gallon average quarterly diesel fuel price in the fourth quarter 2015 was 39 percent lower than the fourth quarter 2014.

·

Quarterly train speed, as reported to the Association of American Railroads, was 27.0 mph, 13 percent faster than the fourth quarter 2014.

·

The Company repurchased 6.6 million shares in the fourth quarter 2015 at an aggregate cost of $586 million.

 

Summary of Fourth Quarter Freight Revenues

·

Automotive up 1 percent

·

Chemicals down 7 percent

·

Agricultural Products down 12 percent

·

Intermodal down 14 percent

·

Industrial Products down 23 percent

·

Coal down 31 percent

 

 

-more-


 

-3-

2015 Full Year Summary

For the full year 2015, Union Pacific reported net income of $4.8 billion or $5.49 per diluted share versus $5.2 billion or $5.75 per diluted share in 2014, representing 8 and 5 percent decreases, respectively.  Operating revenue totaled $21.8 billion as compared to $24.0 billion in 2014.  Operating income totaled $8.1 billion, an 8 percent decrease compared to 2014.  In addition:

·

Freight revenue decreased to $20.4 billion, a 10 percent decrease when compared to 2014.  Carloadings were down 6 percent versus 2014, with declines in each of the Company’s business groups with the exception of automotive.

·

Average diesel fuel prices decreased 38 percent to $1.84 per gallon in 2015 from $2.97 per gallon in 2014.

·

Union Pacific’s operating ratio of 63.1 percent was a full year record, improving 0.4 points from the previous record set in 2014.

·

Train speed, as reported to the Association of American Railroads, was 25.4 mph, 6 percent faster compared to the full year 2014.

·

Union Pacific’s reportable personal injury rate of 0.87 incidents per 200,000 employee-hours was a full year record, improving 11 percent compared to the full year 2014.

·

Union Pacific’s capital program in 2015 totaled $4.3 billion, an increase of approximately $200 million compared to the full year 2014.

·

The Company repurchased 35.3 million shares in 2015 at an aggregate cost of almost $3.5 billion.

-more-


 

-4-

2016 Outlook

“This past year was a difficult one in many respects, but our team did outstanding work in the face of dramatic declines in volumes, and shifts in our business mix,” Fritz said.  “Overall economic conditions, uncertainty in the energy markets, commodity prices, and the strength of the U.S. dollar will continue to have a major impact on our business this year.  However, we are well-positioned to efficiently serve customers in existing markets as they rebound.  The strength and diversity of the Union Pacific franchise also will provide tremendous opportunities for new business development as both domestic and global markets evolve.  When combined with our unrelenting focus on safety, productivity, and service, these opportunities will translate into an excellent experience for our customers and strong value for our shareholders in the years ahead.”

Fourth Quarter 2015 Earnings Conference Call

Union Pacific will host its fourth quarter 2015 earnings release presentation live over the Internet and via teleconference on Thursday, January 21, 2016 at 8:45 a.m. Eastern Time.  The presentation will be webcast live over the internet on Union Pacific’s website at www.up.com/investor.  Alternatively, the webcast can be accessed directly through the following link.  Participants may join the conference call by dialing 877/407-8293 (or for international participants, 201/689-8349).

 

ABOUT UNION PACIFIC

Union Pacific Railroad is the principal operating company of Union Pacific Corporation (NYSE: UNP). One of America's most recognized companies, Union Pacific Railroad connects 23 states in the western two-thirds of the country by rail, providing a critical link in the global supply chain. From 2006-2015, Union Pacific invested approximately $33 billion in its network and operations to support America’s transportation infrastructure.  The railroad’s diversified business mix includes Agricultural Products, Automotive, Chemicals, Coal, Industrial Products and Intermodal. Union Pacific  serves many of the fastest-growing U.S. population centers, operates from all major West Coast and Gulf Coast ports to eastern gateways, connects with Canada's rail systems and is the only railroad serving all six major Mexico gateways. Union Pacific provides value to its roughly 10,000 customers by delivering products in a safe, reliable, fuel-efficient and environmentally responsible manner.

 

-more-


 

-5-

 

Union Pacific Investor contact: Mike Staffenbeal at 402-544-4227.

Union Pacific Media contact: Aaron Hunt at 402-544-0100.

 

Supplemental financial information is attached. 

 

 

 

****

 

This presentation and related materials contain statements about the Company’s future that are not statements of historical fact, including specifically the statements regarding the Company’s expectations with respect to economic conditions and demand levels; and its ability to generate financial returns, improve network performance and cost efficiency, and provide returns to its shareholders.  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 Company’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 Company’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 Company’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 Company’s Annual Report on Form 10-K for 2014, which was filed with the SEC on February 6, 2015.  The Company 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 Company 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 Company does update one or more forward-looking statements, no inference should be drawn that the Company 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 and Percentages,

4th Quarter

 

Full Year

For the Periods Ended December 31,

2015  2014 

%

 

 

2015  2014 

%

 

Operating Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

     Freight revenues

$

4,863 

$

5,794  (16)

%

 

$

20,397 

$

22,560  (10)

%

     Other revenues

 

345 

 

359  (4)

 

 

 

1,416 

 

1,428  (1)

 

Total operating revenues

 

5,208 

 

6,153  (15)

 

 

 

21,813 

 

23,988  (9)

 

Operating Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

     Compensation and benefits

 

1,220 

 

1,289  (5)

 

 

 

5,161 

 

5,076 

 

     Purchased services and materials

 

589 

 

665  (11)

 

 

 

2,421 

 

2,558  (5)

 

     Fuel

 

424 

 

813  (48)

 

 

 

2,013 

 

3,539  (43)

 

     Depreciation

 

517 

 

489 

 

 

 

2,012 

 

1,904 

 

     Equipment and other rents

 

305 

 

296 

 

 

 

1,230 

 

1,234 

 -

 

     Other

 

235 

 

228 

 

 

 

924 

 

924 

 -

 

Total operating expenses

 

3,290 

 

3,780  (13)

 

 

 

13,761 

 

15,235  (10)

 

Operating Income

 

1,918 

 

2,373  (19)

 

 

 

8,052 

 

8,753  (8)

 

     Other income

 

28 

 

71  (61)

 

 

 

226 

 

151  50 

 

     Interest expense

 

(164)

 

(146) 12 

 

 

 

(622)

 

(561) 11 

 

Income before income taxes

 

1,782 

 

2,298  (22)

 

 

 

7,656 

 

8,343  (8)

 

Income taxes

 

(665)

 

(867) (23)

 

 

 

(2,884)

 

(3,163) (9)

 

Net Income

$

1,117 

$

1,431  (22)

%

 

$

4,772 

$

5,180  (8)

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share and Per Share

 

 

 

 

 

 

 

 

 

 

 

 

 

     Earnings per share - basic

$

1.31 

$

1.62  (19)

%

 

$

5.51 

$

5.77  (5)

%

     Earnings per share - diluted

$

1.31 

$

1.61  (19)

 

 

$

5.49 

$

5.75  (5)

 

     Weighted average number of shares - basic

 

850.6 

 

885.7  (4)

 

 

 

866.2 

 

897.1  (3)

 

     Weighted average number of shares - diluted

 

853.7 

 

889.8  (4)

 

 

 

869.4 

 

901.1  (4)

 

     Dividends declared per share

$

0.55 

$

0.50  10 

 

 

$

2.20 

$

1.91  15 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Ratio

 

63.2% 

 

61.4%  1.8 

pts

 

 

63.1% 

 

63.5%  (0.4)

pts

Effective Tax Rate

 

37.3% 

 

37.7%  (0.4)

pts

 

 

37.7% 

 

37.9%  (0.2)

pts

 

 

1

 


 

 

 

 

UNION PACIFIC CORPORATION AND SUBSIDIARY COMPANIES

Freight Revenues Statistics (unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4th Quarter

 

Full Year

For the Periods Ended December 31,

2015  2014 

%

 

 

2015  2014 

%

 

Freight Revenues (Millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

Agricultural Products

$

895 

$

1,018  (12)

%

 

$

3,581 

$

3,777  (5)

%

Automotive

 

549 

 

543 

 

 

 

2,154 

 

2,103 

 

Chemicals

 

859 

 

922  (7)

 

 

 

3,543 

 

3,664  (3)

 

Coal

 

745 

 

1,078  (31)

 

 

 

3,237 

 

4,127  (22)

 

Industrial Products

 

842 

 

1,098  (23)

 

 

 

3,808 

 

4,400  (13)

 

Intermodal

 

973 

 

1,135  (14)

 

 

 

4,074 

 

4,489  (9)

 

Total

$

4,863 

$

5,794  (16)

%

 

$

20,397 

$

22,560  (10)

%

Revenue Carloads (Thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

Agricultural Products

 

239 

 

252  (5)

%

 

 

941 

 

973  (3)

%

Automotive

 

225 

 

209 

 

 

 

863 

 

809 

 

Chemicals

 

270 

 

275  (2)

 

 

 

1,098 

 

1,116  (2)

 

Coal

 

353 

 

455  (22)

 

 

 

1,459 

 

1,768  (17)

 

Industrial Products

 

280 

 

335  (16)

 

 

 

1,213 

 

1,368  (11)

 

Intermodal*

 

836 

 

898  (7)

 

 

 

3,488 

 

3,591  (3)

 

Total

 

2,203 

 

2,424  (9)

%

 

 

9,062 

 

9,625  (6)

%

Average Revenue per Car

 

 

 

 

 

 

 

 

 

 

 

 

 

Agricultural Products

$

3,745 

$

4,031  (7)

%

 

$

3,805 

$

3,881  (2)

%

Automotive

 

2,447 

 

2,607  (6)

 

 

 

2,498 

 

2,602  (4)

 

Chemicals

 

3,188 

 

3,344  (5)

 

 

 

3,227 

 

3,282  (2)

 

Coal

 

2,107 

 

2,366  (11)

 

 

 

2,218 

 

2,334  (5)

 

Industrial Products

 

3,004 

 

3,283  (8)

 

 

 

3,139 

 

3,217  (2)

 

Intermodal*

 

1,165 

 

1,265  (8)

 

 

 

1,168 

 

1,250  (7)

 

Average 

$

2,208 

$

2,390  (8)

%

 

$

2,251 

$

2,344  (4)

%

 

*Each intermodal container or trailer equals one carload.

 

2

 


 

 

 

 

UNION PACIFIC CORPORATION AND SUBSIDIARY COMPANIES

Condensed Consolidated Statements of Financial Position (unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

Dec. 31,

Dec. 31,

Millions, Except Percentages

2015  2014 

Assets

 

 

 

 

     Cash and cash equivalents

$

1,391 

$

1,586 

     Other current assets*

 

2,739 

 

2,815 

     Investments

 

1,410 

 

1,390 

     Net properties

 

48,866 

 

46,272 

     Other assets*

 

194 

 

309 

Total assets

$

54,600 

$

52,372 

 

 

 

 

 

Liabilities and Common Shareholders' Equity

 

 

 

 

     Debt due within one year

$

594 

$

461 

     Other current liabilities

 

2,612 

 

3,303 

     Debt due after one year*

 

13,607 

 

10,952 

     Deferred income taxes*

 

15,241 

 

14,403 

     Other long-term liabilities

 

1,844 

 

2,064 

Total liabilities

 

33,898 

 

31,183 

Total common shareholders' equity

 

20,702 

 

21,189 

Total liabilities and common shareholders' equity

$

54,600 

$

52,372 

 

 

 

 

 

Debt to Capital

 

40.7% 

 

35.0% 

Adjusted Debt to Capital**

 

45.7% 

 

41.2% 

Return on Invested Capital**

 

14.3% 

 

16.2% 

 

*Certain prior period amounts have been adjusted for the retrospective adoption of Accounting Standard Updates 2015-03 and 2015-17 related to the presentation of deferred debt issuance costs and current deferred taxes.

 

**Adjusted Debt to Capital and Return on Invested Capital are non-GAAP measures; however, management believes that they are important measures 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,

2015  2014 

Operating Activities

 

 

 

 

     Net income

$

4,772 

$

5,180 

     Depreciation

 

2,012 

 

1,904 

     Deferred income taxes

 

765 

 

895 

     Other - net

 

(205)

 

(594)

Cash provided by operating activities

 

7,344 

 

7,385 

 

 

 

 

 

Investing Activities

 

 

 

 

     Capital investments*

 

(4,650)

 

(4,346)

     Other - net

 

174 

 

97 

Cash used in investing activities

 

(4,476)

 

(4,249)

 

 

 

 

 

Financing Activities

 

 

 

 

     Common shares repurchased

 

(3,465)

 

(3,225)

     Debt issued

 

3,328 

 

2,588 

     Dividends paid**

 

(2,344)

 

(1,632)

     Debt repaid

 

(556)

 

(710)

     Other - net

 

(26)

 

(3)

Cash used in financing activities

 

(3,063)

 

(2,982)

 

 

 

 

 

Net Change in Cash and Cash Equivalents

 

(195)

 

154 

Cash and cash equivalents at beginning of year

 

1,586 

 

1,432 

Cash and Cash Equivalents at End of Year

$

1,391 

$

1,586 

 

 

 

 

 

Free Cash Flow***

 

 

 

 

     Cash provided by operating activities

$

7,344 

$

7,385 

     Cash used in investing activities

 

(4,476)

 

(4,249)

     Dividends paid**

 

(2,344)

 

(1,632)

Free cash flow

$

524 

$

1,504 

 

*Capital investments include $327 million of locomotive and freight car early lease buyouts.

 

**The 2015 dividends paid amount includes the fourth quarter 2014 dividend of $438 million, which was paid on January 2, 2015, the first quarter 2015 dividend of $484 million, which was paid on March 30, 2015, the second quarter 2015 dividend of $479 million, which was paid on June 30, 2015, the third quarter 2015 dividend of $476 million, which was paid on September 30, 2015, as well as the fourth quarter 2015 dividend of $467 million, which was paid on December 30, 2015. Beginning in 2015, the timing of the dividend declaration and payable dates was aligned to occur within the same quarter.

 

***Free cash flow is a non-GAAP measure; however, we believe this measure is important to management and investors in evaluating our financial performance and measures our ability to generate cash without additional external financing.

 

4

 


 

 

 

 

UNION PACIFIC CORPORATION AND SUBSIDIARY COMPANIES

Operating and Performance Statistics (unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4th Quarter

 

Full Year

For the Periods Ended December 31,

2015  2014 

%

 

 

2015  2014 

%

 

Operating/Performance Statistics 

 

 

 

 

 

 

 

 

 

     Gross ton-miles (GTMs) (millions)

224,855  262,267  (14)

%

 

927,677  1,014,905  (9)

%

     Employees (average)

44,490  48,037  (7)

 

 

47,457  47,201 

 

     GTMs (millions) per employee

5.05  5.46  (8)

 

 

19.55  21.50  (9)

 

 

 

 

 

 

 

 

 

 

 

Locomotive Fuel Statistics

 

 

 

 

 

 

 

 

 

     Average fuel price per gallon consumed

$       1.61 

$          2.66 

(39)

%

 

$       1.84 

$          2.97 

(38)

%

     Fuel consumed in gallons (millions)

257  298  (14)

 

 

1,064  1,158  (8)

 

     Fuel consumption rate*

1.143  1.135 

 

 

1.147  1.141 

 

 

 

 

 

 

 

 

 

 

 

AAR Reported Performance Measures

 

 

 

 

 

 

 

 

 

     Average train speed (miles per hour)

27.0  23.8  13 

%

 

25.4  24.0 

%

     Average terminal dwell time (hours)

29.4  31.0  (5)

 

 

29.3  30.3  (3)

 

 

 

 

 

 

 

 

 

 

 

Revenue Ton-Miles (Millions)

 

 

 

 

 

 

 

 

 

     Agricultural Products

22,695  24,910  (9)

%

 

89,053  94,273  (6)

%

     Automotive

4,704  4,316 

 

 

18,193  16,797 

 

     Chemicals

17,124  18,696  (8)

 

 

71,707  75,519  (5)

 

     Coal

35,953  50,443  (29)

 

 

151,110  191,359  (21)

 

     Industrial Products

17,120  22,178  (23)

 

 

75,902  88,054  (14)

 

     Intermodal

19,122  21,175  (10)

 

 

79,070  83,627  (5)

 

Total

116,718  141,718  (18)

%

 

485,035  549,629  (12)

%

 

*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)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2015

Millions, Except Per Share Amounts and Percentages,

1st Qtr

2nd Qtr

3rd Qtr

4th Qtr

Full Year

Operating Revenues

 

 

 

 

 

 

 

 

 

 

     Freight revenues

$

5,251 

$

5,068 

$

5,215 

$

4,863 

$

20,397 

     Other revenues

 

363 

 

361 

 

347 

 

345 

 

1,416 

Total operating revenues

 

5,614 

 

5,429 

 

5,562 

 

5,208 

 

21,813 

Operating Expenses

 

 

 

 

 

 

 

 

 

 

     Compensation and benefits

 

1,369 

 

1,305 

 

1,267 

 

1,220 

 

5,161 

     Purchased services and materials

 

643 

 

600 

 

589 

 

589 

 

2,421 

     Fuel

 

564 

 

541 

 

484 

 

424 

 

2,013 

     Depreciation

 

491 

 

497 

 

507 

 

517 

 

2,012 

     Equipment and other rents

 

311 

 

312 

 

302 

 

305 

 

1,230 

     Other

 

259 

 

225 

 

205 

 

235 

 

924 

Total operating expenses

 

3,637 

 

3,480 

 

3,354 

 

3,290 

 

13,761 

Operating Income

 

1,977 

 

1,949 

 

2,208 

 

1,918 

 

8,052 

     Other income

 

26 

 

142 

 

30 

 

28 

 

226 

     Interest expense

 

(148)

 

(153)

 

(157)

 

(164)

 

(622)

Income before income taxes

 

1,855 

 

1,938 

 

2,081 

 

1,782 

 

7,656 

Income taxes

 

(704)

 

(734)

 

(781)

 

(665)

 

(2,884)

Net Income

$

1,151 

$

1,204 

$

1,300 

$

1,117 

$

4,772 

 

 

 

 

 

 

 

 

 

 

 

Share and Per Share

 

 

 

 

 

 

 

 

 

 

     Earnings per share - basic

$

1.31 

$

1.38 

$

1.51 

$

1.31 

$

5.51 

     Earnings per share - diluted

$

1.30 

$

1.38 

$

1.50 

$

1.31 

$

5.49 

     Weighted average number of shares - basic

 

879.3 

 

872.2 

 

862.9 

 

850.6 

 

866.2 

     Weighted average number of shares - diluted

 

882.8 

 

875.2 

 

865.8 

 

853.7 

 

869.4 

     Dividends declared per share

$

0.55 

$

0.55 

$

0.55 

$

0.55 

$

2.20 

 

 

 

 

 

 

 

 

 

 

 

Operating Ratio

 

64.8% 

 

64.1% 

 

60.3% 

 

63.2% 

 

63.1% 

Effective Tax Rate

 

38.0% 

 

37.9% 

 

37.5% 

 

37.3% 

 

37.7% 

 

6

 


 

 

 

 

UNION PACIFIC CORPORATION AND SUBSIDIARY COMPANIES

Freight Revenues Statistics (unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2015

 

1st Qtr

2nd Qtr

3rd Qtr

4th Qtr

Full Year

Freight Revenues (Millions)

 

 

 

 

 

 

 

 

 

 

Agricultural Products

$

939 

$

867 

$

880 

$

895 

$

3,581 

Automotive

 

516 

 

560 

 

529 

 

549 

 

2,154 

Chemicals

 

897 

 

905 

 

882 

 

859 

 

3,543 

Coal

 

915 

 

679 

 

898 

 

745 

 

3,237 

Industrial Products

 

1,017 

 

970 

 

979 

 

842 

 

3,808 

Intermodal

 

967 

 

1,087 

 

1,047 

 

973 

 

4,074 

Total

$

5,251 

$

5,068 

$

5,215 

$

4,863 

$

20,397 

Revenue Carloads (Thousands)

 

 

 

 

 

 

 

 

 

 

Agricultural Products

 

245 

 

225 

 

232 

 

239 

 

941 

Automotive

 

202 

 

222 

 

214 

 

225 

 

863 

Chemicals

 

267 

 

283 

 

278 

 

270 

 

1,098 

Coal

 

399 

 

309 

 

398 

 

353 

 

1,459 

Industrial Products

 

306 

 

308 

 

319 

 

280 

 

1,213 

Intermodal*

 

812 

 

942 

 

898 

 

836 

 

3,488 

Total

 

2,231 

 

2,289 

 

2,339 

 

2,203 

 

9,062 

Average Revenue per Car

 

 

 

 

 

 

 

 

 

 

Agricultural Products

$

3,838 

$

3,844 

$

3,793 

$

3,745 

$

3,805 

Automotive

 

2,553 

 

2,528 

 

2,469 

 

2,447 

 

2,498 

Chemicals

 

3,362 

 

3,197 

 

3,165 

 

3,188 

 

3,227 

Coal

 

2,293 

 

2,197 

 

2,259 

 

2,107 

 

2,218 

Industrial Products

 

3,325 

 

3,144 

 

3,073 

 

3,004 

 

3,139 

Intermodal*

 

1,191 

 

1,154 

 

1,166 

 

1,165 

 

1,168 

Average 

$

2,354 

$

2,213 

$

2,229 

$

2,208 

$

2,251 

 

*Each intermodal container or trailer equals one carload.

 

7

 


 

 

 

 

UNION PACIFIC CORPORATION AND SUBSIDIARY COMPANIES

Non-GAAP Measures Reconciliation to GAAP

 

 

 

 

 

 

 

 

 

 

 

Debt to Capital*

 

 

 

 

 

Dec. 31,

Dec. 31,

Millions, Except Percentages

2015  2014 

Debt** (a)

$

14,201 

$

11,413 

Equity

 

20,702 

 

21,189 

Capital (b)

$

34,903 

$

32,602 

Debt to capital (a/b)

 

40.7% 

 

35.0% 

 

*  Total debt divided by total debt plus equity. We believe this measure is important to management and investors in evaluating our balance sheet strength and is important in managing our credit ratios and financing relationships.

 

**The prior period amount has been adjusted for the retrospective adoption of Accounting Standard Update 2015-03 related to the presentation of deferred debt issuance costs.

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Debt to Capital, Reconciliation to GAAP*

 

 

 

 

 

Dec. 31,

Dec. 31,

Millions, Except Percentages

2015  2014 

Debt**

$

14,201 

$

11,413 

Net present value of operating leases

 

2,726 

 

2,902 

Unfunded pension and OPEB, after tax

 

463 

 

523 

Adjusted debt (a)

 

17,390 

 

14,838 

Equity

 

20,702 

 

21,189 

Adjusted capital (b)

$

38,092 

$

36,027 

Adjusted debt to capital (a/b)

 

45.7% 

 

41.2% 

 

*  Total debt plus net present value of operating leases plus after-tax unfunded pension and OPEB obligation divided by total debt plus net present value of operating leases plus after-tax unfunded pension and OPEB obligation plus equity. Operating leases were discounted using 4.8% at December 31, 2015, and 5.3% at December 31, 2014. The discount rate reflects our effective interest rate. We believe this measure is important to management and investors in evaluating the total amount of leverage in our capital structure including off-balance sheet lease obligations.

 

**The prior period amount has been adjusted for the retrospective adoption of Accounting Standard Update 2015-03 related to the presentation of deferred debt issuance costs.

8

 


 

 

 

 

UNION PACIFIC CORPORATION AND SUBSIDIARY COMPANIES

Non-GAAP Measures Reconciliation to GAAP

 

 

 

 

 

 

 

 

Return on Invested Capital as Adjusted (ROIC)*

 

 

 

 

 

 

 

 

 

 

Millions, Except Percentages

2015  2014  2013 

Net income

$

4,772 

$

5,180 

$

4,388 

Interest expense

 

622 

 

561 

 

526 

Interest on average present value of operating leases

 

135 

 

158 

 

175 

Taxes on interest

 

(285)

 

(273)

 

(264)

Net operating profit after taxes as adjusted (a)

$

5,244 

$

5,626 

$

4,825 

Average equity

$

20,946 

$

21,207 

$

20,551 

Average debt**

 

12,807 

 

10,469 

 

9,237 

Average present value of operating leases

 

2,814 

 

2,980 

 

3,077 

Average invested capital as adjusted (b)

$

36,567 

$

34,656 

$

32,865 

Return on invested capital as adjusted (a/b)

 

14.3% 

 

16.2% 

 

14.7% 

 

*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 to management and investors 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.

 

**The prior period amounts have been adjusted for the retrospective adoption of Accounting Standard Update 2015-03   related to the presentation of deferred debt issuance costs.

 

   

 

9