Attached files

file filename
8-K - 8-K - UNION PACIFIC CORPunp-20170119x8k.htm

Exhibit 99.1

 





Union Pacific Reports Fourth Quarter and Full Year 2016 Results



FOR IMMEDIATE RELEASE





Fourth Quarter Results

·

Diluted earnings per share of $1.39 increased 6 percent.

·

Operating income totaled $2.0 billion, up 2 percent.

·

Operating ratio of 62.0 percent, improved 1.2 points.



Full Year 2016 Results

·

Diluted earnings per share of $5.07 declined 8 percent.

·

Operating income totaled $7.3 billion, down 10 percent.

·

Operating ratio of 63.5 percent, up 0.4 points.



Omaha, Neb., January 19, 2017 – Union Pacific Corporation (NYSE: UNP) today reported 2016 fourth quarter net income of $1.1 billion, or $1.39 per diluted share compared to $1.31 per diluted share, in the fourth quarter 2015.

While full-year volumes were down substantially year over year, we did see declines moderate in the fourth quarter,” said Lance Fritz, Union Pacific chairman, president and chief executive officer.  “As we worked through the challenges of the year, we remained focused on the strategy we live each day through our six value tracks.  Executing on these value tracks enables us to run a safe, efficient, and productive railroad while providing our customers an excellent value proposition.



 

-more-


 

-2-

Fourth Quarter Summary

Operating revenue of $5.2 billion was down 1 percent in the fourth quarter 2016 compared to the fourth quarter 2015.  Fourth quarter business volumes, as measured by total revenue carloads, declined 3 percent compared to 2015While shipments of agricultural products grew 8 percent, volumes declined in the remaining five business groups.  In addition:

·

Quarterly freight revenue decreased 1 percent compared to the fourth quarter 2015,  as volume declines and lower fuel surcharge revenue more than offset core pricing gains.

·

Union Pacific’s 62.0 percent operating ratio improved 1.2 points compared to the fourth quarter 2015.

·

The $1.65 per gallon average quarterly diesel fuel price in the fourth quarter 2016 was 2 percent higher than the fourth quarter 2015.

·

Quarterly train speed, as reported to the Association of American Railroads, was 26.5 mph, 2 percent slower than the fourth quarter 2015.

·

The Company repurchased 9.6 million shares in the fourth quarter 2016 at an aggregate cost of nearly $940 million.



Summary of Fourth Quarter Freight Revenues

·

Agricultural Products up 7 percent

·

Chemicals flat

·

Intermodal flat

·

Industrial Products down 2 percent

·

Automotive down 6 percent

·

Coal down 6 percent



 

-more-


 

-3-

2016 Full Year Summary

For the full year 2016, Union Pacific reported net income of $4.2 billion or $5.07 per diluted share versus $4.8 billion or $5.49 per diluted share in 2015, representing 11 and 8 percent decreases, respectively.  Operating revenue totaled $19.9 billion as compared to $21.8 billion in 2015.  Operating income totaled $7.3 billion, a 10 percent decrease compared to 2015.  In addition:

·

Freight revenue totaled $18.6 billion, a 9 percent decrease when compared to 2015.  Carloadings were down 7 percent versus 2015, with declines in the chemicals, coal, industrial products and intermodal business groups.

·

Average diesel fuel prices decreased 20 percent to $1.48 per gallon in 2016 from $1.84 per gallon in 2015.

·

Union Pacific’s operating ratio increased to 63.5 percent, 0.4 points higher than the full-year record set in 2015.

·

Train speed, as reported to the Association of American Railroads, was 26.6 mph, 5 percent faster compared to the full year 2015.

·

Union Pacific’s reportable personal injury rate of 0.75 incidents per 200,000 employee hours was a full-year record, improving 14 percent compared to 2015.

·

Union Pacific’s capital program in 2016 totaled just under $3.5 billion, a decrease of approximately $800 million compared to the full year 2015.

·

The Company repurchased 35.1 million shares in 2016 at an aggregate cost of $3.1 billion.



2017 Outlook

“Looking to 2017, we are fairly optimistic about some of the macro-economic indicators that drive our core business.  Higher energy prices, favorable agricultural markets and improving business and consumer confidence all support a return to positive volume growth this year,” Fritz said.  “We continue to have confidence in the strength and

-more-


 

-4-

diversity of the Union Pacific franchise, which will position us well to safely and efficiently leverage stronger volumes as our markets begin to rebound.  We will continue to execute on our strategic value tracks to provide our customers an excellent service experience while generating strong returns for our shareholders.”



Fourth Quarter 2016 Earnings Conference Call

Union Pacific will host its fourth quarter 2016 earnings release presentation live over the Internet and via teleconference on Thursday, January 19, 2017 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 2007-2016, Union Pacific invested approximately $34 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 or mstaffen@up.com

Union Pacific Media contact:  Calli Hite at 402-544-0100 or callihite@up.com



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; its ability to generate financial returns, improve network performance and customer service; implementation of corporate strategies; and providing excellent service to its customers and 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 2015, which was filed with the SEC on February 5, 2016.  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,

2016  2015 

%

 

 

2016  2015 

%

 

Operating Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

     Freight revenues

$

4,832 

$

4,863  (1)

%

 

$

18,601 

$

20,397  (9)

%

     Other revenues

 

336 

 

345  (3)

 

 

 

1,340 

 

1,416  (5)

 

Total operating revenues

 

5,168 

 

5,208  (1)

 

 

 

19,941 

 

21,813  (9)

 

Operating Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

     Compensation and benefits

 

1,186 

 

1,220  (3)

 

 

 

4,750 

 

5,161  (8)

 

     Purchased services and materials

 

553 

 

589  (6)

 

 

 

2,258 

 

2,421  (7)

 

     Depreciation

 

520 

 

517 

 

 

 

2,038 

 

2,012 

 

     Fuel

 

431 

 

424 

 

 

 

1,489 

 

2,013  (26)

 

     Equipment and other rents

 

280 

 

305  (8)

 

 

 

1,137 

 

1,230  (8)

 

     Other

 

233 

 

235  (1)

 

 

 

997 

 

924 

 

Total operating expenses

 

3,203 

 

3,290  (3)

 

 

 

12,669 

 

13,761  (8)

 

Operating Income

 

1,965 

 

1,918 

 

 

 

7,272 

 

8,052  (10)

 

     Other income

 

40 

 

28  43 

 

 

 

192 

 

226  (15)

 

     Interest expense

 

(174)

 

(164)

 

 

 

(698)

 

(622) 12 

 

Income before income taxes

 

1,831 

 

1,782 

 

 

 

6,766 

 

7,656  (12)

 

Income taxes

 

(687)

 

(665)

 

 

 

(2,533)

 

(2,884) (12)

 

Net Income

$

1,144 

$

1,117 

%

 

$

4,233 

$

4,772  (11)

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share and Per Share

 

 

 

 

 

 

 

 

 

 

 

 

 

     Earnings per share - basic

$

1.40 

$

1.31 

%

 

$

5.09 

$

5.51  (8)

%

     Earnings per share - diluted

$

1.39 

$

1.31 

 

 

$

5.07 

$

5.49  (8)

 

     Weighted average number of shares - basic

 

819.2 

 

850.6  (4)

 

 

 

832.4 

 

866.2  (4)

 

     Weighted average number of shares - diluted

 

822.7 

 

853.7  (4)

 

 

 

835.4 

 

869.4  (4)

 

     Dividends declared per share

$

0.605 

$

0.55  10 

 

 

$

2.255 

$

2.20 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Ratio

 

62.0% 

 

63.2%  (1.2)

pts

 

 

63.5% 

 

63.1%  0.4 

pts

Effective Tax Rate

 

37.5% 

 

37.3%  0.2 

pts

 

 

37.4% 

 

37.7%  (0.3)

pts





1

 


 

 

 



UNION PACIFIC CORPORATION AND SUBSIDIARY COMPANIES

Freight Revenues Statistics (unaudited)





 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 



4th Quarter

 

Full Year

For the Periods Ended December 31,

2016  2015 

%

 

 

2016  2015 

%

 

Freight Revenues (Millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

Agricultural Products

$

961 

$

895 

%

 

$

3,625 

$

3,581 

%

Automotive

 

517 

 

549  (6)

 

 

 

2,000 

 

2,154  (7)

 

Chemicals

 

857 

 

859 

 -

 

 

 

3,474 

 

3,543  (2)

 

Coal

 

699 

 

745  (6)

 

 

 

2,440 

 

3,237  (25)

 

Industrial Products

 

829 

 

842  (2)

 

 

 

3,348 

 

3,808  (12)

 

Intermodal

 

969 

 

973 

 -

 

 

 

3,714 

 

4,074  (9)

 

Total

$

4,832 

$

4,863  (1)

%

 

$

18,601 

$

20,397  (9)

%

Revenue Carloads (Thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

Agricultural Products

 

258 

 

239 

%

 

 

980 

 

941 

%

Automotive

 

219 

 

225  (3)

 

 

 

863 

 

863 

 -

 

Chemicals

 

257 

 

270  (5)

 

 

 

1,074 

 

1,098  (2)

 

Coal

 

320 

 

353  (9)

 

 

 

1,166 

 

1,459  (20)

 

Industrial Products

 

265 

 

280  (5)

 

 

 

1,097 

 

1,213  (10)

 

Intermodal*

 

827 

 

836  (1)

 

 

 

3,262 

 

3,488  (6)

 

Total

 

2,146 

 

2,203  (3)

%

 

 

8,442 

 

9,062  (7)

%

Average Revenue per Car

 

 

 

 

 

 

 

 

 

 

 

 

 

Agricultural Products

$

3,732 

$

3,745 

 -

%

 

$

3,702 

$

3,805  (3)

%

Automotive

 

2,362 

 

2,447  (3)

 

 

 

2,317 

 

2,498  (7)

 

Chemicals

 

3,323 

 

3,188 

 

 

 

3,234 

 

3,227 

 -

 

Coal

 

2,183 

 

2,107 

 

 

 

2,092 

 

2,218  (6)

 

Industrial Products

 

3,123 

 

3,004 

 

 

 

3,051 

 

3,139  (3)

 

Intermodal*

 

1,172 

 

1,165 

 

 

 

1,138 

 

1,168  (3)

 

Average 

$

2,251 

$

2,208 

%

 

$

2,203 

$

2,251  (2)

%



*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

2016  2015 

Assets

 

 

 

 

     Cash and cash equivalents

$

1,277 

$

1,391 

     Short-term investments

 

60 

 

 -

     Other current assets

 

2,259 

 

2,739 

     Investments

 

1,457 

 

1,410 

     Net properties

 

50,389 

 

48,866 

     Other assets

 

276 

 

194 

Total assets

$

55,718 

$

54,600 

 

 

 

 

 

Liabilities and Common Shareholders' Equity

 

 

 

 

     Debt due within one year

$

758 

$

594 

     Other current liabilities

 

2,882 

 

2,612 

     Debt due after one year

 

14,249 

 

13,607 

     Deferred income taxes

 

15,996 

 

15,241 

     Other long-term liabilities

 

1,901 

 

1,844 

Total liabilities

 

35,786 

 

33,898 

Total common shareholders' equity

 

19,932 

 

20,702 

Total liabilities and common shareholders' equity

$

55,718 

$

54,600 

 

 

 

 

 

Debt to Capital

 

43.0% 

 

40.7% 

Adjusted Debt to Capital*

 

47.3% 

 

45.7% 

Return on Invested Capital*

 

12.7% 

 

14.3% 



*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,

2016  2015 

Operating Activities

 

 

 

 

     Net income

$

4,233 

$

4,772 

     Depreciation

 

2,038 

 

2,012 

     Deferred income taxes

 

831 

 

765 

     Other - net

 

423 

 

(205)

Cash provided by operating activities

 

7,525 

 

7,344 

 

 

 

 

 

Investing Activities

 

 

 

 

     Capital investments*

 

(3,505)

 

(4,650)

     Other - net

 

112 

 

174 

Cash used in investing activities

 

(3,393)

 

(4,476)

 

 

 

 

 

Financing Activities

 

 

 

 

     Common shares repurchased

 

(3,105)

 

(3,465)

     Debt issued

 

1,983 

 

3,328 

     Dividends paid**

 

(1,879)

 

(2,344)

     Debt repaid

 

(1,013)

 

(556)

     Debt exchange

 

(191)

 

 -

     Other - net

 

(41)

 

(26)

Cash used in financing activities

 

(4,246)

 

(3,063)

 

 

 

 

 

Net Change in Cash and Cash Equivalents

 

(114)

 

(195)

Cash and cash equivalents at beginning of year

 

1,391 

 

1,586 

Cash and Cash Equivalents at End of Year

$

1,277 

$

1,391 

 

 

 

 

 

Free Cash Flow***

 

 

 

 

     Cash provided by operating activities

$

7,525 

$

7,344 

     Cash used in investing activities

 

(3,393)

 

(4,476)

     Dividends paid**

 

(1,879)

 

(2,344)

Free cash flow

$

2,253 

$

524 



*Capital investments include locomotive and freight car early lease buyouts of $90 million in 2016 and $327 million in 2015.



**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,

2016  2015 

%

 

 

2016  2015 

%

 

Operating/Performance Statistics 

 

 

 

 

 

 

 

 

 

     Gross ton-miles (GTMs) (millions)

223,839  224,855 

 -

%

 

856,895  927,677  (8)

%

     Employees (average)

42,214  44,490  (5)

 

 

42,919  47,457  (10)

 

     GTMs (millions) per employee

5.30  5.05 

 

 

19.97  19.55 

 

 

 

 

 

 

 

 

 

 

 

Locomotive Fuel Statistics

 

 

 

 

 

 

 

 

 

     Average fuel price per gallon consumed

$       1.65 

$          1.61 

%

 

$       1.48 

$          1.84 

(20)

%

     Fuel consumed in gallons (millions)

253  257  (2)

 

 

974  1,064  (8)

 

     Fuel consumption rate*

1.131  1.143  (1)

 

 

1.137  1.147  (1)

 

 

 

 

 

 

 

 

 

 

 

AAR Reported Performance Measures

 

 

 

 

 

 

 

 

 

     Average train speed (miles per hour)

26.5  27.0  (2)

%

 

26.6  25.4 

%

     Average terminal dwell time (hours)

29.0  29.4  (1)

 

 

28.1  29.3  (4)

 

 

 

 

 

 

 

 

 

 

 

Revenue Ton-Miles (Millions)

 

 

 

 

 

 

 

 

 

     Agricultural Products

24,153  22,695 

%

 

92,244  89,053 

%

     Automotive

4,705  4,704 

 -

 

 

18,192  18,193 

 -

 

     Chemicals

16,132  17,124  (6)

 

 

66,964  71,707  (7)

 

     Coal

33,487  35,953  (7)

 

 

117,101  151,110  (23)

 

     Industrial Products

17,082  17,120 

 -

 

 

68,579  75,902  (10)

 

     Intermodal

19,559  19,122 

 

 

77,059  79,070  (3)

 

Total

115,118  116,718  (1)

%

 

440,139  485,035  (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)





 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 



2016

Millions, Except Per Share Amounts and Percentages,

1st Qtr

2nd Qtr

3rd Qtr

4th Qtr

Full Year

Operating Revenues

 

 

 

 

 

 

 

 

 

 

     Freight revenues

$

4,502 

$

4,430 

$

4,837 

$

4,832 

$

18,601 

     Other revenues

 

327 

 

340 

 

337 

 

336 

 

1,340 

Total operating revenues

 

4,829 

 

4,770 

 

5,174 

 

5,168 

 

19,941 

Operating Expenses

 

 

 

 

 

 

 

 

 

 

     Compensation and benefits

 

1,213 

 

1,160 

 

1,191 

 

1,186 

 

4,750 

     Purchased services and materials

 

569 

 

570 

 

566 

 

553 

 

2,258 

     Depreciation

 

502 

 

504 

 

512 

 

520 

 

2,038 

     Fuel

 

320 

 

346 

 

392 

 

431 

 

1,489 

     Equipment and other rents

 

289 

 

286 

 

282 

 

280 

 

1,137 

     Other

 

249 

 

244 

 

271 

 

233 

 

997 

Total operating expenses

 

3,142 

 

3,110 

 

3,214 

 

3,203 

 

12,669 

Operating Income

 

1,687 

 

1,660 

 

1,960 

 

1,965 

 

7,272 

     Other income

 

46 

 

77 

 

29 

 

40 

 

192 

     Interest expense

 

(167)

 

(173)

 

(184)

 

(174)

 

(698)

Income before income taxes

 

1,566 

 

1,564 

 

1,805 

 

1,831 

 

6,766 

Income taxes

 

(587)

 

(585)

 

(674)

 

(687)

 

(2,533)

Net Income

$

979 

$

979 

$

1,131 

$

1,144 

$

4,233 

 

 

 

 

 

 

 

 

 

 

 

Share and Per Share

 

 

 

 

 

 

 

 

 

 

     Earnings per share - basic

$

1.16 

$

1.17 

$

1.36 

$

1.40 

$

5.09 

     Earnings per share - diluted

$

1.16 

$

1.17 

$

1.36 

$

1.39 

$

5.07 

     Weighted average number of shares - basic

 

844.0 

 

837.4 

 

829.0 

 

819.2 

 

832.4 

     Weighted average number of shares - diluted

 

846.7 

 

840.1 

 

832.2 

 

822.7 

 

835.4 

     Dividends declared per share

$

0.55 

$

0.55 

$

0.55 

$

0.605 

$

2.255 

 

 

 

 

 

 

 

 

 

 

 

Operating Ratio

 

65.1% 

 

65.2% 

 

62.1% 

 

62.0% 

 

63.5% 

Effective Tax Rate

 

37.5% 

 

37.4% 

 

37.3% 

 

37.5% 

 

37.4% 



6

 


 

 

 



UNION PACIFIC CORPORATION AND SUBSIDIARY COMPANIES

Freight Revenues Statistics (unaudited)





 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 



2016



1st Qtr

2nd Qtr

3rd Qtr

4th Qtr

Full Year

Freight Revenues (Millions)

 

 

 

 

 

 

 

 

 

 

Agricultural Products

$

882 

$

845 

$

937 

$

961 

$

3,625 

Automotive

 

510 

 

488 

 

485 

 

517 

 

2,000 

Chemicals

 

878 

 

864 

 

875 

 

857 

 

3,474 

Coal

 

519 

 

494 

 

728 

 

699 

 

2,440 

Industrial Products

 

834 

 

830 

 

855 

 

829 

 

3,348 

Intermodal

 

879 

 

909 

 

957 

 

969 

 

3,714 

Total

$

4,502 

$

4,430 

$

4,837 

$

4,832 

$

18,601 

Revenue Carloads (Thousands)

 

 

 

 

 

 

 

 

 

 

Agricultural Products

 

235 

 

229 

 

258 

 

258 

 

980 

Automotive

 

217 

 

217 

 

210 

 

219 

 

863 

Chemicals

 

268 

 

275 

 

274 

 

257 

 

1,074 

Coal

 

262 

 

243 

 

341 

 

320 

 

1,166 

Industrial Products

 

274 

 

275 

 

283 

 

265 

 

1,097 

Intermodal*

 

788 

 

809 

 

838 

 

827 

 

3,262 

Total

 

2,044 

 

2,048 

 

2,204 

 

2,146 

 

8,442 

Average Revenue per Car

 

 

 

 

 

 

 

 

 

 

Agricultural Products

$

3,749 

$

3,692 

$

3,637 

$

3,732 

$

3,702 

Automotive

 

2,350 

 

2,247 

 

2,310 

 

2,362 

 

2,317 

Chemicals

 

3,272 

 

3,146 

 

3,201 

 

3,323 

 

3,234 

Coal

 

1,985 

 

2,026 

 

2,134 

 

2,183 

 

2,092 

Industrial Products

 

3,041 

 

3,025 

 

3,019 

 

3,123 

 

3,051 

Intermodal*

 

1,116 

 

1,124 

 

1,141 

 

1,172 

 

1,138 

Average 

$

2,202 

$

2,163 

$

2,195 

$

2,251 

$

2,203 



*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

2016  2015 

Debt (a)

$

15,007 

$

14,201 

Equity

 

19,932 

 

20,702 

Capital (b)

$

34,939 

$

34,903 

Debt to capital (a/b)

 

43.0% 

 

40.7% 



*  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.









 

 

 

 



 

 

 

 

Adjusted Debt to Capital, Reconciliation to GAAP*

 

 

 

 

 

Dec. 31,

Dec. 31,

Millions, Except Percentages

2016  2015 

Debt

$

15,007 

$

14,201 

Net present value of operating leases

 

2,435 

 

2,726 

Unfunded pension and OPEB, net of taxes of $261 and $280

 

436 

 

463 

Adjusted debt (a)

 

17,878 

 

17,390 

Equity

 

19,932 

 

20,702 

Adjusted capital (b)

$

37,810 

$

38,092 

Adjusted debt to capital (a/b)

 

47.3% 

 

45.7% 



*  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 4.7% at December 31, 2016, and 4.8% at December 31, 2015. 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.

8

 


 

 

 



UNION PACIFIC CORPORATION AND SUBSIDIARY COMPANIES

Non-GAAP Measures Reconciliation to GAAP





 

 

 

 

 

 



 

 

 

 

 

 

Return on Invested Capital as Adjusted (ROIC)*

 

 

 

 

 

 



 

 

 

Millions, Except Percentages

2016  2015  2014 

Net income

$

4,233 

$

4,772 

$

5,180 

Interest expense

 

698 

 

622 

 

561 

Interest on average present value of operating leases

 

121 

 

135 

 

158 

Taxes on interest

 

(306)

 

(285)

 

(273)

Net operating profit after taxes as adjusted (a)

$

4,746 

$

5,244 

$

5,626 

Average equity

$

20,317 

$

20,946 

$

21,207 

Average debt

 

14,604 

 

12,807 

 

10,469 

Average present value of operating leases

 

2,581 

 

2,814 

 

2,980 

Average invested capital as adjusted (b)

$

37,502 

$

36,567 

$

34,656 

Return on invested capital as adjusted (a/b)

 

12.7% 

 

14.3% 

 

16.2% 



*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 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.





   



9