Attached files

file filename
8-K - 8-K - UNION PACIFIC CORPunp-20171026x8k.htm

 

 

Exhibit 99.1

 





Union Pacific Reports Third Quarter 2017 Results

Third Quarter Diluted Earnings per Share up 10 percent





FOR IMMEDIATE RELEASE





Third Quarter Results

·

Diluted earnings per share of $1.50 increased 10 percent.

·

Operating income totaled $2.0 billion, up 3 percent.

·

Operating ratio of 62.8 percent, up 0.7 points.



Omaha, Neb., Oct. 26, 2017 – Union Pacific Corporation (NYSE: UNP) today reported 2017 third quarter net income of $1.2 billion, or a $1.50 per diluted share.  This compares to $1.1 billion, or $1.36 per diluted share, in the third quarter 2016. 

“During the quarter, our company faced the unprecedented challenge of Hurricane Harvey,” said Lance Fritz, Union Pacific chairman, president and chief executive officer.  “I want to thank the men and women of Union Pacific who worked tirelessly and heroically to quickly and safely restore our network and operations from the storm and related flooding.  Given these challenges, I am pleased with our results and look forward to continuing to build on the foundation provided by our six-track value strategy.”



 

-more-

 


 

-2-

Third Quarter Summary

Operating revenue of $5.4 billion was up 5 percent in the third quarter 2017 compared to the third quarter 2016.  Third quarter business volumes, as measured by total revenue carloads, declined 1 percent compared to 2016.  Volume increases in industrial products were more than offset by declines in agricultural products, automotive, chemicals and coal.  Intermodal volume was flat compared to 2016.  In addition:



·

Quarterly freight revenue improved 4 percent compared to the third quarter 2016, as increased fuel surcharge revenue, core pricing gains and positive mix of traffic all contributed to the increase.

·

Union Pacific’s third quarter operating ratio of 62.8 percent increased 0.7 points compared to the third quarter 2016.  Higher fuel prices negatively impacted the operating ratio by 0.3 points.

·

The $1.77 per gallon average quarterly diesel fuel price in the third quarter 2017 was 13 percent higher than the third quarter 2016.

·

Quarterly train speed, as reported to the Association of American Railroads, was 25.4 mph, 2 percent slower than the third quarter 2016.

·

The year-to-date reportable personal injury rate of 0.78 per 200,000 employee-hours increased from the record year-to-date rate of 0.77 achieved in 2016.

·

Union Pacific repurchased 11.8 million shares in the third quarter 2017 at an aggregate cost of nearly $1.3 billion.

·

Included in the third quarter results are the following previously disclosed items:



EPS

Impact

Operating Ratio Impact



Favorable / (Unfavorable)

Favorable / (Unfavorable)

Workforce Reduction Charge

($0.06)

   (1.55) pts

Hurricane Harvey Impact

($0.04)

   (0.75) pts

Illinois State Income Tax Adjustment

($0.04)

N/A

Land Sale

$0.04

N/A

Resolution of a Litigation Matter

$0.05

N/A



-more-

 


 

-3-

Summary of Third Quarter Freight Revenues

·

Automotive down 3 percent

·

Agricultural Products down 2 percent

·

Coal down 2 percent

·

Chemicals up 2 percent

·

Intermodal up 3 percent

·

Industrial Products up 26 percent



2017 Outlook

“As the economy continues to ebb and flow, we will focus on executing our value strategy.  We will use innovation to enhance our customer experience while continuing to drive resource productivity throughout the organization as we progress our G55 + 0 initiatives,” Fritz said.  “Looking ahead to 2018, our engaged team is laser focused on building upon our recent success.  Our goal is to continue creating long-term enterprise value for all of our stakeholders as we improve our top-line and progress toward our margin improvement targets.”

Third Quarter 2017 Earnings Conference Call

Union Pacific will host its third quarter 2017 earnings release presentation live over the Internet and via teleconference on Thursday, October 26, 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. In the past 10 years, 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

-more-

 


 

-4-

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. 



Union Pacific Investor contact: Mike Staffenbeal at 402-544-4227 or mstaffen@up.com

Union Pacific Media contact:  Raquel Espinoza at 402-544-5034 or respinoza@up.com



Supplemental financial information is attached.

 

-more-

 


 

-5-





****

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; its ability to generate financial returns, improve resource productivity and use innovation to enhance customer experience; implementing 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 2016, which was filed with the SEC on February 3, 2017.  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,

3rd Quarter

 

Year-to-Date

For the Periods Ended September 30,

2017  2016 

%

 

 

2017  2016 

%

 

Operating Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

     Freight revenues

$

5,050 

$

4,837 

%

 

$

14,750 

$

13,769 

%

     Other revenues

 

358 

 

337 

 

 

 

1,040 

 

1,004 

 

Total operating revenues

 

5,408 

 

5,174 

 

 

 

15,790 

 

14,773 

 

Operating Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

     Compensation and benefits

 

1,298 

 

1,191 

 

 

 

3,752 

 

3,564 

 

     Purchased services and materials

 

615 

 

566 

 

 

 

1,778 

 

1,705 

 

     Depreciation

 

528 

 

512 

 

 

 

1,573 

 

1,518 

 

     Fuel

 

450 

 

392  15 

 

 

 

1,344 

 

1,058  27 

 

     Equipment and other rents

 

275 

 

282  (2)

 

 

 

824 

 

857  (4)

 

     Other

 

230 

 

271  (15)

 

 

 

709 

 

764  (7)

 

Total operating expenses

 

3,396 

 

3,214 

 

 

 

9,980 

 

9,466 

 

Operating Income

 

2,012 

 

1,960 

 

 

 

5,810 

 

5,307 

 

     Other income

 

151 

 

29 

F  

 

 

 

261 

 

152  72 

 

     Interest expense

 

(180)

 

(184) (2)

 

 

 

(531)

 

(524)

 

Income before income taxes

 

1,983 

 

1,805  10 

 

 

 

5,540 

 

4,935  12 

 

Income taxes

 

(789)

 

(674) 17 

 

 

 

(2,106)

 

(1,846) 14 

 

Net Income

$

1,194 

$

1,131 

%

 

$

3,434 

$

3,089  11 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share and Per Share

 

 

 

 

 

 

 

 

 

 

 

 

 

     Earnings per share - basic

$

1.50 

$

1.36  10 

%

 

$

4.27 

$

3.69  16 

%

     Earnings per share - diluted

$

1.50 

$

1.36  10 

 

 

$

4.26 

$

3.68  16 

 

     Weighted average number of shares - basic

 

794.5 

 

829.0  (4)

 

 

 

803.4 

 

836.8  (4)

 

     Weighted average number of shares - diluted

 

797.6 

 

832.2  (4)

 

 

 

806.5 

 

839.6  (4)

 

     Dividends declared per share

$

0.605 

$

0.55  10 

 

 

$

1.815 

$

1.65  10 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Ratio

 

62.8% 

 

62.1%  0.7 

pts

 

 

63.2% 

 

64.1%  (0.9)

pts

Effective Tax Rate

 

39.8% 

 

37.3%  2.5 

pts

 

 

38.0% 

 

37.4%  0.6 

pts





1


 

 



UNION PACIFIC CORPORATION AND SUBSIDIARY COMPANIES

Freight Revenues Statistics (unaudited)





 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 



3rd Quarter

 

Year-to-Date

For the Periods Ended September 30,

2017  2016 

%

 

 

2017  2016 

%

 

Freight Revenues (Millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

Agricultural Products

$

914 

$

937  (2)

%

 

$

2,763 

$

2,664 

%

Automotive

 

469 

 

485  (3)

 

 

 

1,486 

 

1,483 

 -

 

Chemicals

 

896 

 

875 

 

 

 

2,679 

 

2,617 

 

Coal

 

711 

 

728  (2)

 

 

 

1,978 

 

1,741  14 

 

Industrial Products

 

1,079 

 

855  26 

 

 

 

3,016 

 

2,519  20 

 

Intermodal

 

981 

 

957 

 

 

 

2,828 

 

2,745 

 

Total

$

5,050 

$

4,837 

%

 

$

14,750 

$

13,769 

%

Revenue Carloads (Thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

Agricultural Products

 

232 

 

258  (10)

%

 

 

719 

 

722 

 -

%

Automotive

 

200 

 

210  (5)

 

 

 

627 

 

644  (3)

 

Chemicals

 

259 

 

274  (5)

 

 

 

785 

 

817  (4)

 

Coal

 

331 

 

341  (3)

 

 

 

920 

 

846 

 

Industrial Products

 

325 

 

283  15 

 

 

 

918 

 

832  10 

 

Intermodal*

 

841 

 

838 

 -

 

 

 

2,452 

 

2,435 

 

Total

 

2,188 

 

2,204  (1)

%

 

 

6,421 

 

6,296 

%

Average Revenue per Car

 

 

 

 

 

 

 

 

 

 

 

 

 

Agricultural Products

$

3,951 

$

3,637 

%

 

$

3,844 

$

3,691 

%

Automotive

 

2,341 

 

2,310 

 

 

 

2,370 

 

2,302 

 

Chemicals

 

3,457 

 

3,201 

 

 

 

3,412 

 

3,206 

 

Coal

 

2,143 

 

2,134 

 -

 

 

 

2,150 

 

2,057 

 

Industrial Products

 

3,325 

 

3,019  10 

 

 

 

3,287 

 

3,028 

 

Intermodal*

 

1,166 

 

1,141 

 

 

 

1,153 

 

1,127 

 

Average 

$

2,307 

$

2,195 

%

 

$

2,297 

$

2,187 

%



*Each intermodal container or trailer equals one carload.



2


 

 



UNION PACIFIC CORPORATION AND SUBSIDIARY COMPANIES

Condensed Consolidated Statements of Financial Position (unaudited)





 

 

 

 

 

 

 

 

 

 

Sep. 30,

Dec. 31,

Millions, Except Percentages

2017  2016 

Assets

 

 

 

 

     Cash and cash equivalents

$

1,847 

$

1,277 

     Short-term investments

 

90 

 

60 

     Other current assets

 

2,512 

 

2,259 

     Investments

 

1,566 

 

1,457 

     Net properties

 

51,036 

 

50,389 

     Other assets

 

346 

 

276 

Total assets

$

57,397 

$

55,718 

 

 

 

 

 

Liabilities and Common Shareholders' Equity

 

 

 

 

     Debt due within one year

$

903 

$

758 

     Other current liabilities

 

2,928 

 

2,882 

     Debt due after one year

 

15,930 

 

14,249 

     Deferred income taxes

 

16,524 

 

15,996 

     Other long-term liabilities

 

1,961 

 

1,901 

Total liabilities

 

38,246 

 

35,786 

Total common shareholders' equity

 

19,151 

 

19,932 

Total liabilities and common shareholders' equity

$

57,397 

$

55,718 

 

 

 

 

 

Debt to Capital

 

46.8% 

 

43.0% 

Adjusted Debt to Capital*

 

50.4% 

 

47.3% 



*  Adjusted Debt to Capital is a non-GAAP measure; however, management believes that it is an important measure in evaluating our financial performance. See page 8 for a reconciliation to GAAP.





3


 

 



UNION PACIFIC CORPORATION AND SUBSIDIARY COMPANIES

Condensed Consolidated Statements of Cash Flows (unaudited)





 

 

 

 

 

 

 

 

 

Millions,

Year-to-Date

For the Periods Ended September 30,

2017  2016 

Operating Activities

 

 

 

 

     Net income

$

3,434 

$

3,089 

     Depreciation

 

1,573 

 

1,518 

     Deferred income taxes

 

514 

 

519 

     Other - net

 

(123)

 

341 

Cash provided by operating activities

 

5,398 

 

5,467 

 

 

 

 

 

Investing Activities

 

 

 

 

     Capital investments

 

(2,379)

 

(2,604)

     Purchases of short-term investments

 

(90)

 

(580)

     Maturities of short-term investments

 

60 

 

250 

     Other - net

 

149 

 

115 

Cash used in investing activities

 

(2,260)

 

(2,819)

 

 

 

 

 

Financing Activities

 

 

 

 

     Common shares repurchased

 

(2,882)

 

(2,100)

     Debt issued

 

2,285 

 

1,883 

     Dividends paid

 

(1,460)

 

(1,382)

     Debt repaid

 

(471)

 

(481)

     Other - net

 

(40)

 

(50)

Cash used in financing activities

 

(2,568)

 

(2,130)

 

 

 

 

 

Net Change in Cash and Cash Equivalents

 

570 

 

518 

Cash and cash equivalents at beginning of year

 

1,277 

 

1,391 

Cash and Cash Equivalents at End of Period

$

1,847 

$

1,909 

 

 

 

 

 

Free Cash Flow*

 

 

 

 

     Cash provided by operating activities

$

5,398 

$

5,467 

     Cash used in investing activities

 

(2,260)

 

(2,819)

     Dividends paid

 

(1,460)

 

(1,382)

Free cash flow

$

1,678 

$

1,266 



*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)





 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



3rd Quarter

 

Year-to-Date

For the Periods Ended September 30,

2017 

 

2016 

%

 

 

2017 

 

2016 

%

 

Operating/Performance Statistics 

 

 

 

 

 

 

 

 

 

 

 

     Gross ton-miles (GTMs) (millions)

229,791 

 

224,633 

%

 

671,547 

 

633,056 

%

     Employees (average)

42,056 

 

42,756  (2)

 

 

42,127 

 

43,154  (2)

 

     GTMs (millions) per employee

5.46 

 

5.25 

 

 

15.94 

 

14.67 

 

 

 

 

 

 

 

 

 

 

 

 

 

Locomotive Fuel Statistics

 

 

 

 

 

 

 

 

 

 

 

     Average fuel price per gallon consumed

$       1.77 

 

$       1.57 

13 

%

 

$       1.74 

 

$       1.42 

23 

%

     Fuel consumed in gallons (millions)

245 

 

242 

 

 

744 

 

721 

 

     Fuel consumption rate*

1.063 

 

1.075  (1)

 

 

1.107 

 

1.139  (3)

 

 

 

 

 

 

 

 

 

 

 

 

 

AAR Reported Performance Measures

 

 

 

 

 

 

 

 

 

 

 

     Average train speed (miles per hour)

25.4 

 

26.0  (2)

%

 

25.5 

 

26.6  (4)

%

     Average terminal dwell time (hours)

30.0 

 

28.0 

 

 

29.6 

 

27.9 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue Ton-Miles (Millions)

 

 

 

 

 

 

 

 

 

 

 

     Agricultural Products

21,943 

 

24,235  (9)

%

 

67,491 

 

68,091  (1)

%

     Automotive

4,353 

 

4,381  (1)

 

 

13,707 

 

13,487 

 

     Chemicals

16,358 

 

16,719  (2)

 

 

49,259 

 

50,832  (3)

 

     Coal

34,865 

 

35,030 

 -

 

 

97,144 

 

83,614  16 

 

     Industrial Products

22,040 

 

17,552  26 

 

 

62,200 

 

51,497  21 

 

     Intermodal

19,411 

 

19,566  (1)

 

 

58,070 

 

57,500 

 

Total

118,970 

 

117,483 

%

 

347,871 

 

325,021 

%



*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)



 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 



2017

Millions, Except Per Share Amounts and Percentages,

1st Qtr

2nd Qtr

3rd Qtr

Year-to-Date

Operating Revenues

 

 

 

 

 

 

 

 

     Freight revenues

$

4,794 

$

4,906 

$

5,050 

$

14,750 

     Other revenues

 

338 

 

344 

 

358 

 

1,040 

Total operating revenues

 

5,132 

 

5,250 

 

5,408 

 

15,790 

Operating Expenses

 

 

 

 

 

 

 

 

     Compensation and benefits

 

1,257 

 

1,197 

 

1,298 

 

3,752 

     Purchased services and materials

 

566 

 

597 

 

615 

 

1,778 

     Depreciation

 

520 

 

525 

 

528 

 

1,573 

     Fuel

 

460 

 

434 

 

450 

 

1,344 

     Equipment and other rents

 

276 

 

273 

 

275 

 

824 

     Other

 

260 

 

219 

 

230 

 

709 

Total operating expenses

 

3,339 

 

3,245 

 

3,396 

 

9,980 

Operating Income

 

1,793 

 

2,005 

 

2,012 

 

5,810 

     Other income

 

67 

 

43 

 

151 

 

261 

     Interest expense

 

(172)

 

(179)

 

(180)

 

(531)

Income before income taxes

 

1,688 

 

1,869 

 

1,983 

 

5,540 

Income taxes

 

(616)

 

(701)

 

(789)

 

(2,106)

Net Income

$

1,072 

$

1,168 

$

1,194 

$

3,434 

 

 

 

 

 

 

 

 

 

Share and Per Share

 

 

 

 

 

 

 

 

     Earnings per share - basic

$

1.32 

$

1.45 

$

1.50 

$

4.27 

     Earnings per share - diluted

$

1.32 

$

1.45 

$

1.50 

$

4.26 

     Weighted average number of shares - basic

 

811.5 

 

804.1 

 

794.5 

 

803.4 

     Weighted average number of shares - diluted

 

814.8 

 

807.2 

 

797.6 

 

806.5 

     Dividends declared per share

$

0.605 

$

0.605 

$

0.605 

$

1.815 

 

 

 

 

 

 

 

 

 

Operating Ratio

 

65.1% 

 

61.8% 

 

62.8% 

 

63.2% 

Effective Tax Rate

 

36.5% 

 

37.5% 

 

39.8% 

 

38.0% 



6


 

 



UNION PACIFIC CORPORATION AND SUBSIDIARY COMPANIES

Freight Revenues Statistics (unaudited)





 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 



2017



1st Qtr

2nd Qtr

3rd Qtr

Year-to-Date

Freight Revenues (Millions)

 

 

 

 

 

 

 

 

Agricultural Products

$

942 

$

907 

$

914 

$

2,763 

Automotive

 

504 

 

513 

 

469 

 

1,486 

Chemicals

 

885 

 

898 

 

896 

 

2,679 

Coal

 

648 

 

619 

 

711 

 

1,978 

Industrial Products

 

907 

 

1,030 

 

1,079 

 

3,016 

Intermodal

 

908 

 

939 

 

981 

 

2,828 

Total

$

4,794 

$

4,906 

$

5,050 

$

14,750 

Revenue Carloads (Thousands)

 

 

 

 

 

 

 

 

Agricultural Products

 

250 

 

237 

 

232 

 

719 

Automotive

 

212 

 

215 

 

200 

 

627 

Chemicals

 

257 

 

269 

 

259 

 

785 

Coal

 

304 

 

285 

 

331 

 

920 

Industrial Products

 

278 

 

315 

 

325 

 

918 

Intermodal*

 

787 

 

824 

 

841 

 

2,452 

Total

 

2,088 

 

2,145 

 

2,188 

 

6,421 

Average Revenue per Car

 

 

 

 

 

 

 

 

Agricultural Products

$

3,773 

$

3,813 

$

3,951 

$

3,844 

Automotive

 

2,373 

 

2,393 

 

2,341 

 

2,370 

Chemicals

 

3,448 

 

3,334 

 

3,457 

 

3,412 

Coal

 

2,134 

 

2,173 

 

2,143 

 

2,150 

Industrial Products

 

3,261 

 

3,271 

 

3,325 

 

3,287 

Intermodal*

 

1,154 

 

1,140 

 

1,166 

 

1,153 

Average 

$

2,297 

$

2,287 

$

2,307 

$

2,297 



*Each intermodal container or trailer equals one carload.



7


 

 

UNION PACIFIC CORPORATION AND SUBSIDIARY COMPANIES

Non-GAAP Measures Reconciliation to GAAP





 

 

 

 



 

 

 

 

Debt to Capital*

 

 

 

 

 

Sep. 30,

Dec. 31,

Millions, Except Percentages

2017  2016 

Debt (a)

$

16,833 

$

15,007 

Equity

 

19,151 

 

19,932 

Capital (b)

$

35,984 

$

34,939 

Debt to capital (a/b)

 

46.8% 

 

43.0% 



*  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.









 

 

 

 



 

 

 

 

Adjusted Debt to Capital, Reconciliation to GAAP*

 

 

 

 

 

Sep. 30,

Dec. 31,

Millions, Except Percentages

2017  2016 

Debt

$

16,833 

$

15,007 

Net present value of operating leases

 

2,186 

 

2,435 

Unfunded pension and OPEB, net of taxes of $256 and $261

 

417 

 

436 

Adjusted debt (a)

 

19,436 

 

17,878 

Equity

 

19,151 

 

19,932 

Adjusted capital (b)

$

38,587 

$

37,810 

Adjusted debt to capital (a/b)

 

50.4% 

 

47.3% 



*  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 4.6% at September 30, 2017, and 4.7% at December 31, 2016. 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