Form 20-F
|
Form 40-F
|
X
|
Yes
|
No
|
X
|
Yes
|
No
|
X
|
Yes
|
No
|
X
|
·
|
Net income was C$847 million, or C$1.03 per diluted share, compared with net income of C$717 million, or C$0.84 per diluted share, for the year-earlier quarter. The Q2-2013 results included a net gain of C$13 million (C$0.01 per diluted share) resulting from a gain on a non-monetary transaction with another railway that was partly offset by the effect of the enactment of higher provincial corporate income tax rates.
|
·
|
Excluding the Q2-2013 net gain, Q2-2014 diluted EPS of C$1.03 increased 24 per cent over last year’s adjusted diluted EPS of C$0.83. (1)
|
·
|
Operating income for the second-quarter of 2014 increased 21 per cent to C$1,258 million.
|
·
|
Second-quarter 2014 revenues increased 17 per cent to C$3,116 million, revenue ton-miles grew by 14 per cent, and carloadings increased 11 per cent.
|
·
|
CN’s operating ratio for Q2-2014 improved by 1.3 points to 59.6 per cent from 60.9 per cent for the year-earlier quarter.
|
·
|
Free cash flow for the first half of 2014 was C$1,270 million, compared with C$788 million for the year-earlier first half. (1)
|
·
|
Deliver solid double-digit EPS growth in 2014 over adjusted diluted 2013 EPS of C$3.06, compared with its earlier forecast of aiming for double-digit 2014 EPS growth, and
|
·
|
Generate free cash flow in the range of C$1.8 billion to C$2 billion, compared with the earlier free cash flow projection of C$1.6 billion to C$1.7 billion for 2014. (1)
|
1)
|
See discussion and reconciliation of non-GAAP adjusted performance measures in the attached supplementary schedule, Non-GAAP Measures.
|
2)
|
See Forward-Looking statements for a summary of the key assumptions and risks regarding CN’s 2014 outlook.
|
Media
|
Investment Community
|
Mark Hallman
|
Janet Drysdale
|
Director
|
Vice-President
|
Communications and Public Affairs
|
Investor Relations
|
(905) 669-3384
|
(514) 399-0052
|
Three months ended
|
Six months ended
|
|||||||||||||||
June 30
|
June 30
|
|||||||||||||||
In millions, except per share data
|
2014
|
2013
|
2014
|
2013
|
||||||||||||
Revenues
|
$ | 3,116 | $ | 2,666 | $ | 5,809 | $ | 5,132 | ||||||||
Operating expenses
|
||||||||||||||||
Labor and fringe benefits
|
560 | 498 | 1,147 | 1,067 | ||||||||||||
Purchased services and material
|
390 | 341 | 778 | 669 | ||||||||||||
Fuel
|
484 | 402 | 952 | 807 | ||||||||||||
Depreciation and amortization
|
257 | 250 | 513 | 485 | ||||||||||||
Equipment rents
|
84 | 68 | 161 | 136 | ||||||||||||
Casualty and other
|
83 | 65 | 180 | 146 | ||||||||||||
Total operating expenses
|
1,858 | 1,624 | 3,731 | 3,310 | ||||||||||||
Operating income
|
1,258 | 1,042 | 2,078 | 1,822 | ||||||||||||
Interest expense
|
(91 | ) | (88 | ) | (183 | ) | (177 | ) | ||||||||
Other income (Note 3)
|
2 | 28 | 96 | 70 | ||||||||||||
Income before income taxes
|
1,169 | 982 | 1,991 | 1,715 | ||||||||||||
Income tax expense (Note 7)
|
(322 | ) | (265 | ) | (521 | ) | (443 | ) | ||||||||
Net income
|
$ | 847 | $ | 717 | $ | 1,470 | $ | 1,272 | ||||||||
Earnings per share (Note 10)
|
||||||||||||||||
Basic
|
$ | 1.03 | $ | 0.85 | $ | 1.78 | $ | 1.50 | ||||||||
Diluted
|
$ | 1.03 | $ | 0.84 | $ | 1.77 | $ | 1.49 | ||||||||
Weighted-average number of shares (Note 10)
|
||||||||||||||||
Basic
|
821.8 | 846.1 | 824.9 | 849.8 | ||||||||||||
Diluted
|
825.3 | 849.1 | 828.3 | 852.8 | ||||||||||||
See accompanying notes to unaudited consolidated financial statements.
|
Three months ended
|
Six months ended
|
|||||||||||||||
June 30
|
June 30
|
|||||||||||||||
In millions
|
2014
|
2013
|
2014
|
2013
|
||||||||||||
Net income
|
$ | 847 | $ | 717 | $ | 1,470 | $ | 1,272 | ||||||||
Other comprehensive income (loss) (Note 11)
|
||||||||||||||||
Net gain (loss) on foreign currency translation
|
(30 | ) | 23 | (5 | ) | 35 | ||||||||||
Net change in pension and other postretirement benefit plans
|
30 | 56 | 63 | 116 | ||||||||||||
Other comprehensive income before income taxes
|
- | 79 | 58 | 151 | ||||||||||||
Income tax recovery (expense)
|
(38 | ) | 14 | (14 | ) | 12 | ||||||||||
Other comprehensive income (loss)
|
(38 | ) | 93 | 44 | 163 | |||||||||||
Comprehensive income
|
$ | 809 | $ | 810 | $ | 1,514 | $ | 1,435 | ||||||||
See accompanying notes to unaudited consolidated financial statements.
|
June 30
|
December 31
|
June 30
|
||||||||||
In millions
|
2014
|
2013
|
2013
|
|||||||||
Assets
|
||||||||||||
Current assets
|
||||||||||||
Cash and cash equivalents
|
$ | 127 | $ | 214 | $ | 87 | ||||||
Restricted cash and cash equivalents (Note 4)
|
468 | 448 | 497 | |||||||||
Accounts receivable (Note 4)
|
925 | 815 | 876 | |||||||||
Material and supplies
|
355 | 274 | 330 | |||||||||
Deferred and receivable income taxes
|
74 | 137 | 34 | |||||||||
Other
|
93 | 89 | 81 | |||||||||
Total current assets
|
2,042 | 1,977 | 1,905 | |||||||||
Properties
|
26,478 | 26,227 | 25,305 | |||||||||
Intangible and other assets
|
2,114 | 1,959 | 335 | |||||||||
Total assets
|
$ | 30,634 | $ | 30,163 | $ | 27,545 | ||||||
Liabilities and shareholders’ equity
|
||||||||||||
Current liabilities
|
||||||||||||
Accounts payable and other
|
$ | 1,601 | $ | 1,477 | $ | 1,469 | ||||||
Current portion of long-term debt (Note 4)
|
621 | 1,021 | 1,322 | |||||||||
Total current liabilities
|
2,222 | 2,498 | 2,791 | |||||||||
Deferred income taxes
|
6,709 | 6,537 | 5,867 | |||||||||
Pension and other postretirement benefits, net of current portion
|
544 | 541 | 594 | |||||||||
Other liabilities and deferred credits
|
776 | 815 | 767 | |||||||||
Long-term debt
|
7,040 | 6,819 | 6,141 | |||||||||
Shareholders’ equity
|
||||||||||||
Common shares
|
3,975 | 4,015 | 4,063 | |||||||||
Accumulated other comprehensive loss (Note 11)
|
(1,806 | ) | (1,850 | ) | (3,094 | ) | ||||||
Retained earnings
|
11,174 | 10,788 | 10,416 | |||||||||
Total shareholders’ equity
|
13,343 | 12,953 | 11,385 | |||||||||
Total liabilities and shareholders’ equity
|
$ | 30,634 | $ | 30,163 | $ | 27,545 | ||||||
See accompanying notes to unaudited consolidated financial statements.
|
Three months ended
|
Six months ended
|
|||||||||||||||
June 30
|
June 30
|
|||||||||||||||
In millions
|
2014
|
2013
|
2014
|
2013
|
||||||||||||
Common shares (1)
|
||||||||||||||||
Balance, beginning of period
|
$ | 3,994 | $ | 4,088 | $ | 4,015 | $ | 4,108 | ||||||||
Stock options exercised and other
|
9 | 10 | 18 | 27 | ||||||||||||
Share repurchase programs (Note 4)
|
(28 | ) | (35 | ) | (58 | ) | (72 | ) | ||||||||
Balance, end of period
|
$ | 3,975 | $ | 4,063 | $ | 3,975 | $ | 4,063 | ||||||||
Accumulated other comprehensive loss (Note 11)
|
||||||||||||||||
Balance, beginning of period
|
$ | (1,768 | ) | $ | (3,187 | ) | $ | (1,850 | ) | $ | (3,257 | ) | ||||
Other comprehensive income (loss)
|
(38 | ) | 93 | 44 | 163 | |||||||||||
Balance, end of period
|
$ | (1,806 | ) | $ | (3,094 | ) | $ | (1,806 | ) | $ | (3,094 | ) | ||||
Retained earnings
|
||||||||||||||||
Balance, beginning of period
|
$ | 10,870 | $ | 10,211 | $ | 10,788 | $ | 10,167 | ||||||||
Net income
|
847 | 717 | 1,470 | 1,272 | ||||||||||||
Share repurchase programs (Note 4)
|
(337 | ) | (330 | ) | (672 | ) | (658 | ) | ||||||||
Dividends
|
(206 | ) | (182 | ) | (412 | ) | (365 | ) | ||||||||
Balance, end of period
|
$ | 11,174 | $ | 10,416 | $ | 11,174 | $ | 10,416 | ||||||||
See accompanying notes to unaudited consolidated financial statements.
|
(1)
|
During the three and six months ended June 30, 2014, the Company issued 0.2 million and 0.5 million common shares, respectively, as a result of stock options exercised and repurchased 5.6 million and 11.9 million common shares, respectively, under its current share repurchase program. At June 30, 2014, the Company had 819.2 million common shares outstanding.
During the three and six months ended June 30, 2013, the Company issued 0.3 million and 1.1 million common shares, respectively, as a result of stock options exercised and repurchased 7.2 million and 15.0 million common shares, respectively, under its previous share repurchase program. At June 30, 2013, the Company had 842.9 million common shares outstanding.
|
Three months ended
|
Six months ended
|
|||||||||||||||
June 30
|
June 30
|
|||||||||||||||
In millions
|
2014
|
2013
|
2014
|
2013
|
||||||||||||
Operating activities
|
||||||||||||||||
Net income
|
$ | 847 | $ | 717 | $ | 1,470 | $ | 1,272 | ||||||||
Adjustments to reconcile net income to net cash
|
||||||||||||||||
provided by operating activities:
|
||||||||||||||||
Depreciation and amortization
|
257 | 250 | 513 | 485 | ||||||||||||
Deferred income taxes
|
53 | 73 | 148 | 156 | ||||||||||||
Gain on disposal of property (Note 3)
|
- | (29 | ) | (80 | ) | (69 | ) | |||||||||
Changes in operating assets and liabilities:
|
||||||||||||||||
Accounts receivable
|
(47 | ) | 39 | (99 | ) | (20 | ) | |||||||||
Material and supplies
|
(27 | ) | (38 | ) | (81 | ) | (95 | ) | ||||||||
Accounts payable and other
|
143 | 118 | 96 | (203 | ) | |||||||||||
Other current assets
|
24 | 14 | 11 | 11 | ||||||||||||
Pensions and other, net
|
23 | (81 | ) | (60 | ) | (153 | ) | |||||||||
Net cash provided by operating activities
|
1,273 | 1,063 | 1,918 | 1,384 | ||||||||||||
Investing activities
|
||||||||||||||||
Property additions
|
(482 | ) | (418 | ) | (730 | ) | (646 | ) | ||||||||
Disposal of property (Note 3)
|
- | - | 97 | 52 | ||||||||||||
Change in restricted cash and cash equivalents
|
3 | 15 | (20 | ) | 24 | |||||||||||
Other, net
|
(15 | ) | (8 | ) | (15 | ) | (2 | ) | ||||||||
Net cash used in investing activities
|
(494 | ) | (411 | ) | (668 | ) | (572 | ) | ||||||||
Financing activities
|
||||||||||||||||
Issuance of debt, excluding commercial paper (Note 4)
|
- | - | 347 | 505 | ||||||||||||
Repayment of debt, excluding commercial paper
|
(117 | ) | (156 | ) | (573 | ) | (896 | ) | ||||||||
Net issuance (repayment) of commercial paper
|
(180 | ) | (15 | ) | 9 | 551 | ||||||||||
Issuance of common shares due to exercise of stock
|
||||||||||||||||
options and related excess tax benefits realized
|
6 | 9 | 13 | 23 | ||||||||||||
Repurchase of common shares (Note 4)
|
(347 | ) | (351 | ) | (712 | ) | (712 | ) | ||||||||
Dividends paid
|
(206 | ) | (182 | ) | (412 | ) | (365 | ) | ||||||||
Net cash used in financing activities
|
(844 | ) | (695 | ) | (1,328 | ) | (894 | ) | ||||||||
Effect of foreign exchange fluctuations on US
|
||||||||||||||||
dollar-denominated cash and cash equivalents
|
(6 | ) | 2 | (9 | ) | 14 | ||||||||||
Net decrease in cash and cash equivalents
|
(71 | ) | (41 | ) | (87 | ) | (68 | ) | ||||||||
Cash and cash equivalents, beginning of period
|
198 | 128 | 214 | 155 | ||||||||||||
Cash and cash equivalents, end of period
|
$ | 127 | $ | 87 | $ | 127 | $ | 87 | ||||||||
Supplemental cash flow information
|
||||||||||||||||
Net cash receipts from customers and other
|
$ | 3,060 | $ | 2,656 | $ | 5,732 | $ | 5,165 | ||||||||
Net cash payments for:
|
||||||||||||||||
Employee services, suppliers and other expenses
|
(1,512 | ) | (1,241 | ) | (3,196 | ) | (2,913 | ) | ||||||||
Interest
|
(105 | ) | (84 | ) | (210 | ) | (174 | ) | ||||||||
Personal injury and other claims
|
(11 | ) | (14 | ) | (24 | ) | (28 | ) | ||||||||
Pensions (Note 6)
|
(7 | ) | (109 | ) | (100 | ) | (210 | ) | ||||||||
Income taxes
|
(152 | ) | (145 | ) | (284 | ) | (456 | ) | ||||||||
Net cash provided by operating activities
|
$ | 1,273 | $ | 1,063 | $ | 1,918 | $ | 1,384 | ||||||||
See accompanying notes to unaudited consolidated financial statements.
|
Three months ended June 30
|
Six months ended June 30
|
|||||||||||||||||
In millions, except per share data
|
2014
|
2013
|
2014
|
2013
|
||||||||||||||
Number of common shares repurchased (1)
|
5.6 | 7.2 | 11.9 | 15.0 | ||||||||||||||
Weighted-average price per share (2)
|
$ | 64.70 | $ | 50.52 | $ | 61.29 | $ | 48.71 | ||||||||||
Amount of repurchase
|
$ | 365 | $ | 365 | $ | 730 | $ | 730 | ||||||||||
(1) |
Includes common shares purchased in the first quarters of 2014 and 2013 pursuant to private agreements between the Company and arm's length third-party sellers.
|
|||||||||||||||||
(2) |
Includes brokerage fees.
|
Three months ended June 30
|
Six months ended June 30
|
|||||||||||||||
In millions
|
2014
|
2013
|
2014
|
2013
|
||||||||||||
Cash settled awards
|
||||||||||||||||
Share Unit Plan (1)
|
$ | 31 | $ | 11 | $ | 45 | $ | 21 | ||||||||
Voluntary Incentive Deferral Plan (VIDP)
|
20 | (1 | ) | 21 | 13 | |||||||||||
Total cash settled awards
|
51 | 10 | 66 | 34 | ||||||||||||
Stock option awards
|
3 | 2 | 5 | 4 | ||||||||||||
Total stock-based compensation expense
|
$ | 54 | $ | 12 | $ | 71 | $ | 38 | ||||||||
Tax benefit recognized in income
|
$ | 15 | $ | 2 | $ | 19 | $ | 8 | ||||||||
(1) The six months ended June 30, 2013 includes the reversal of approximately $20 million of stock-based compensation expense related to the forfeiture of performance share units by former executives.
|
The following table provides the 2014 activity for all cash settled awards:
|
|||||||
PSUs
|
VIDP
|
||||||
In millions
|
Nonvested
|
Vested
|
Nonvested
|
Vested
|
|||
Outstanding at December 31, 2013
|
1.7
|
0.9
|
-
|
2.3
|
|||
Granted (Payout)
|
0.8
|
(0.9)
|
-
|
(0.1)
|
|||
Outstanding at June 30, 2014
|
2.5
|
-
|
-
|
2.2
|
The following table provides valuation and expense information for all cash settled awards:
|
||||||||||||||||||||||||||||||||||
In millions, unless otherwise indicated
|
PSUs (1)
|
VIDP (2)
|
Total
|
|||||||||||||||||||||||||||||||
Year of grant
|
2014
|
2013
|
2012
|
2011
|
2010
|
2009
|
||||||||||||||||||||||||||||
Stock-based compensation expense (recovery)
|
||||||||||||||||||||||||||||||||||
recognized over requisite service period
|
||||||||||||||||||||||||||||||||||
Six months ended June 30, 2014
|
$ | 11 | $ | 18 | $ | 18 | $ | (2 | ) | $ | - | $ | - | $ | 21 | $ | 66 | |||||||||||||||||
Six months ended June 30, 2013 (3)
|
N/A | $ | 7 | $ | 15 | $ | 12 | $ | (4 | ) | $ | (9 | ) | $ | 13 | $ | 34 | |||||||||||||||||
Liability outstanding
|
||||||||||||||||||||||||||||||||||
June 30, 2014
|
$ | 11 | $ | 52 | $ | 79 | $ | - | $ | - | $ | - | $ | 160 | $ | 302 | ||||||||||||||||||
December 31, 2013
|
N/A | $ | 34 | $ | 61 | $ | 80 | $ | - | $ | - | $ | 145 | $ | 320 | |||||||||||||||||||
Fair value per unit
|
||||||||||||||||||||||||||||||||||
June 30, 2014 ($)
|
$ | 52.43 | $ | 67.73 | $ | 68.90 | N/A | N/A | N/A | $ | 69.40 | N/A | ||||||||||||||||||||||
Fair value of awards vested during the period
|
||||||||||||||||||||||||||||||||||
Six months ended June 30, 2014
|
$ | - | $ | - | $ | - | $ | - | N/A | N/A | $ | 1 | $ | 1 | ||||||||||||||||||||
Six months ended June 30, 2013
|
N/A | $ | - | $ | - | $ | - | $ | - | N/A | $ | 1 | $ | 1 | ||||||||||||||||||||
Nonvested awards at June 30, 2014
|
||||||||||||||||||||||||||||||||||
Unrecognized compensation cost
|
$ | 27 | $ | 24 | $ | 9 | $ | - | N/A | N/A | $ | 2 | $ | 62 | ||||||||||||||||||||
Remaining recognition period (years)
|
2.5 | 1.5 | 0.5 | N/A | N/A | N/A | N/A | (4) | N/A | |||||||||||||||||||||||||
Assumptions (5)
|
||||||||||||||||||||||||||||||||||
Stock price ($)
|
$ | 69.40 | $ | 69.40 | $ | 69.40 | N/A | N/A | N/A | $ | 69.40 | N/A | ||||||||||||||||||||||
Expected stock price volatility (6)
|
15 | % | 13 | % | 13 | % | N/A | N/A | N/A | N/A | N/A | |||||||||||||||||||||||
Expected term (years) (7)
|
2.5 | 1.5 | 0.5 | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||||||||||||
Risk-free interest rate (8)
|
1.14 | % | 1.06 | % | 0.97 | % | N/A | N/A | N/A | N/A | N/A | |||||||||||||||||||||||
Dividend rate ($) (9)
|
$ | 1.00 | $ | 1.00 | $ | 1.00 | N/A | N/A | N/A | N/A | N/A | |||||||||||||||||||||||
(1) |
Compensation cost is based on the fair value of the awards at period-end using the lattice-based valuation model that uses the assumptions as presented herein.
|
|||||||||||||||||||||||||||||||||
(2) |
Compensation cost is based on intrinsic value.
|
|||||||||||||||||||||||||||||||||
(3) |
Includes the reversal of approximately $20 million of stock-based compensation expense related to the forfeiture of PSUs by former executives.
|
|||||||||||||||||||||||||||||||||
(4) |
The remaining recognition period has not been quantified as it relates solely to the 25% Company grant and the dividends earned thereon, representing a minimal number of units.
|
|||||||||||||||||||||||||||||||||
(5) |
Assumptions used to determine fair value are at June 30, 2014.
|
|||||||||||||||||||||||||||||||||
(6) |
Based on the historical volatility of the Company's stock over a period commensurate with the expected term of the award.
|
|||||||||||||||||||||||||||||||||
(7) |
Represents the remaining period of time that awards are expected to be outstanding.
|
|||||||||||||||||||||||||||||||||
(8) |
Based on the implied yield available on zero-coupon government issues with an equivalent term commensurate with the expected term of the awards.
|
|||||||||||||||||||||||||||||||||
(9) |
Based on the annualized dividend rate.
|
Options outstanding
|
||||||||||||||||
Number
|
Weighted-average
|
Weighted-average
|
Aggregate
|
|||||||||||||
of options
|
exercise price
|
years to expiration
|
intrinsic value
|
|||||||||||||
In millions
|
In millions
|
|||||||||||||||
Outstanding at December 31, 2013 (1)
|
7.7 | $ | 30.97 | |||||||||||||
Granted
|
1.0 | $ | 58.72 | |||||||||||||
Exercised
|
(0.5 | ) | $ | 24.53 | ||||||||||||
Outstanding at June 30, 2014 (1)
|
8.2 | $ | 34.46 | 5.8 | $ | 285 | ||||||||||
Exercisable at June 30, 2014 (1)
|
5.6 | $ | 28.06 | 4.6 | $ | 233 | ||||||||||
(1) Stock options with a US dollar exercise price have been translated to Canadian dollars using the foreign exchange rate in effect at the balance sheet date.
|
The following table provides valuation and expense information for all stock option awards:
|
||||||||||||||||||||||||||||||
In millions, unless otherwise indicated
|
||||||||||||||||||||||||||||||
Year of grant
|
2014
|
2013
|
2012
|
2011
|
2010
|
2009
|
Total
|
|||||||||||||||||||||||
Stock-based compensation expense
|
||||||||||||||||||||||||||||||
recognized over requisite service period (1)
|
||||||||||||||||||||||||||||||
Six months ended June 30, 2014
|
$ | 3 | $ | 1 | $ | - | $ | 1 | $ | - | $ | - | $ | 5 | ||||||||||||||||
Six months ended June 30, 2013
|
N/A | $ | 2 | $ | 1 | $ | 1 | $ | - | $ | - | $ | 4 | |||||||||||||||||
Fair value per unit
|
||||||||||||||||||||||||||||||
At grant date ($)
|
$ | 11.08 | $ | 8.52 | $ | 7.74 | $ | 7.83 | $ | 6.55 | $ | 6.30 | N/A | |||||||||||||||||
Fair value of awards vested during the period
|
||||||||||||||||||||||||||||||
Six months ended June 30, 2014
|
$ | - | $ | 2 | $ | 2 | $ | 3 | $ | 2 | $ | - | $ | 9 | ||||||||||||||||
Six months ended June 30, 2013
|
N/A | $ | - | $ | 2 | $ | 3 | $ | 2 | $ | 4 | $ | 11 | |||||||||||||||||
Nonvested awards at June 30, 2014
|
||||||||||||||||||||||||||||||
Unrecognized compensation cost
|
$ | 7 | $ | 2 | $ | 1 | $ | 1 | $ | - | $ | - | $ | 11 | ||||||||||||||||
Remaining recognition period (years)
|
3.5 | 2.5 | 1.5 | 0.5 | - | - | N/A | |||||||||||||||||||||||
Assumptions
|
||||||||||||||||||||||||||||||
Grant price ($)
|
$ | 58.72 | $ | 47.47 | $ | 38.35 | $ | 34.47 | $ | 27.38 | $ | 21.07 | N/A | |||||||||||||||||
Expected stock price volatility (2)
|
23 | % | 23 | % | 26 | % | 26 | % | 28 | % | 39 | % | N/A | |||||||||||||||||
Expected term (years) (3)
|
5.4 | 5.4 | 5.4 | 5.3 | 5.4 | 5.3 | N/A | |||||||||||||||||||||||
Risk-free interest rate (4)
|
1.51 | % | 1.41 | % | 1.33 | % | 2.53 | % | 2.44 | % | 1.97 | % | N/A | |||||||||||||||||
Dividend rate ($) (5)
|
$ | 1.00 | $ | 0.86 | $ | 0.75 | $ | 0.65 | $ | 0.54 | $ | 0.51 | N/A | |||||||||||||||||
(1) |
Compensation cost is based on the grant date fair value using the Black-Scholes option-pricing model that uses the assumptions at the grant date.
|
|||||||||||||||||||||||||||||
(2) |
Based on the average of the historical volatility of the Company's stock over a period commensurate with the expected term of the award and the implied volatility from traded options on the Company's stock.
|
|||||||||||||||||||||||||||||
(3) |
Represents the period of time that awards are expected to be outstanding. The Company uses historical data to estimate option exercise and employee termination, and groups of employees that have similar historical exercise behavior are considered separately.
|
|||||||||||||||||||||||||||||
(4) |
Based on the implied yield available on zero-coupon government issues with an equivalent term commensurate with the expected term of the awards.
|
|||||||||||||||||||||||||||||
(5) |
Based on the annualized dividend rate.
|
|||||||||||||||||||||||||||||
Components of net periodic benefit cost (income) for pensions
|
||||||||||||||||
Three months ended June 30
|
Six months ended June 30
|
|||||||||||||||
In millions
|
2014
|
2013
|
2014
|
2013
|
||||||||||||
Service cost
|
$ | 31 | $ | 37 | $ | 66 | $ | 78 | ||||||||
Interest cost
|
177 | 165 | 355 | 329 | ||||||||||||
Settlement gain
|
- | - | - | (1 | ) | |||||||||||
Expected return on plan assets
|
(244 | ) | (240 | ) | (489 | ) | (479 | ) | ||||||||
Amortization of prior service cost
|
1 | 1 | 2 | 2 | ||||||||||||
Amortization of net actuarial loss
|
30 | 54 | 62 | 113 | ||||||||||||
Net periodic benefit cost (income)
|
$ | (5 | ) | $ | 17 | $ | (4 | ) | $ | 42 | ||||||
Components of net periodic benefit cost for other postretirement benefits
|
||||||||||||||||
Three months ended June 30
|
Six months ended June 30
|
|||||||||||||||
In millions
|
2014 | 2013 | 2014 | 2013 | ||||||||||||
Service cost
|
$ | - | $ | - | $ | 1 | $ | 1 | ||||||||
Interest cost
|
4 | 3 | 6 | 5 | ||||||||||||
Amortization of prior service cost
|
- | 1 | 1 | 1 | ||||||||||||
Amortization of net actuarial gain
|
(1 | ) | - | (2 | ) | - | ||||||||||
Net periodic benefit cost
|
$ | 3 | $ | 4 | $ | 6 | $ | 7 |
(a)
|
the lack of specific technical information available with respect to many sites;
|
(b)
|
the absence of any government authority, third-party orders, or claims with respect to particular sites;
|
(c)
|
the potential for new or changed laws and regulations and for development of new remediation technologies and uncertainty regarding the timing of the work with respect to particular sites; and
|
(d)
|
the determination of the Company’s liability in proportion to other potentially responsible parties and the ability to recover costs from any third parties with respect to particular sites.
|
(a)
|
contracts granting the Company the right to use or enter upon property owned by third parties such as leases, easements, trackage rights and sidetrack agreements;
|
(b)
|
contracts granting rights to others to use the Company’s property, such as leases, licenses and easements;
|
(c)
|
contracts for the sale of assets;
|
(d)
|
contracts for the acquisition of services;
|
(e)
|
financing agreements;
|
(f)
|
trust indentures, fiscal agency agreements, underwriting agreements or similar agreements relating to debt or equity securities of the Company and engagement agreements with financial advisors;
|
(g)
|
transfer agent and registrar agreements in respect of the Company’s securities;
|
(h)
|
trust and other agreements relating to pension plans and other plans, including those establishing trust funds to secure payment to certain officers and senior employees of special retirement compensation arrangements;
|
(i)
|
pension transfer agreements;
|
(j)
|
master agreements with financial institutions governing derivative transactions;
|
(k)
|
settlement agreements with insurance companies or other third parties whereby such insurer or third-party has been indemnified for any present or future claims relating to insurance policies, incidents or events covered by the settlement agreements; and
|
(l)
|
acquisition agreements.
|
Level 2:
|
Quoted prices for similar instruments in active markets; quoted prices for identical or similar instruments in markets that are not active; and model-derived valuations whose inputs are observable or whose significant value drivers are observable.
|
In millions
|
June 30, 2014
|
December 31, 2013
|
||||||||||||||
Carrying
|
Fair
|
Carrying
|
Fair
|
|||||||||||||
amount
|
value
|
amount
|
value
|
|||||||||||||
Financial assets
|
||||||||||||||||
Investments
|
$ | 57 | $ | 168 | $ | 57 | $ | 164 | ||||||||
Financial liabilities
|
||||||||||||||||
Total debt
|
$ | 7,661 | $ | 8,799 | $ | 7,840 | $ | 8,683 |
Three months ended June 30
|
Six months ended June 30
|
|||||||||||
In millions, except per share data
|
2014
|
2013
|
2014
|
2013
|
||||||||
Net income
|
$ | 847 | $ | 717 | $ | 1,470 | $ | 1,272 | ||||
Weighted-average shares outstanding
|
821.8 | 846.1 | 824.9 | 849.8 | ||||||||
Effect of stock options
|
3.5 | 3.0 | 3.4 | 3.0 | ||||||||
Weighted-average diluted shares outstanding
|
825.3 | 849.1 | 828.3 | 852.8 | ||||||||
Basic earnings per share
|
$ | 1.03 | $ | 0.85 | $ | 1.78 | $ | 1.50 | ||||
Diluted earnings per share
|
$ | 1.03 | $ | 0.84 | $ | 1.77 | $ | 1.49 |
In millions
|
Foreign
currency
translation
adjustments
|
Pension
and other
postretirement
benefit plans
|
Derivative
instruments
|
Total
before tax
|
Income tax
recovery
(expense)
|
Total
net of tax
|
|||||||
Balance at March 31, 2014
|
$
|
(508)
|
$
|
(1,482)
|
$
|
8
|
$
|
(1,982)
|
$
|
214
|
$
|
(1,768)
|
|
Other comprehensive income (loss) before
reclassifications:
|
|
||||||||||||
Unrealized foreign exchange loss on
translation of net investment in
foreign operations
|
(257)
|
(257)
|
-
|
(257)
|
|||||||||
Unrealized foreign exchange gain on
translation of US dollar-
denominated long-term debt
designated as a hedge of the net
investment in U.S. subsidiaries
|
|
227
|
227
|
(31)
|
196
|
||||||||
Amounts reclassified from Accumulated
|
|
||||||||||||
other comprehensive loss:
|
|
||||||||||||
Amortization of net actuarial loss
|
|
29
|
29
|
(1)
|
(7)
|
(2)
|
22
|
||||||
Amortization of prior service cost
|
|
1
|
1
|
(1)
|
-
|
(2)
|
1
|
||||||
Other comprehensive income (loss)
|
(30)
|
30
|
-
|
-
|
(38)
|
(38)
|
|||||||
Balance at June 30, 2014
|
$
|
(538)
|
$
|
(1,452)
|
$
|
8
|
$
|
(1,982)
|
$
|
176
|
$
|
(1,806)
|
In millions
|
Foreign
currency
translation
adjustments
|
Pension
and other
postretirement
benefit plans
|
Derivative
instruments
|
Total
before tax
|
Income tax
recovery
(expense)
|
Total
net of tax
|
||||||||||||||
Balance at December 31, 2013
|
$
|
(533)
|
$
|
(1,515)
|
$
|
8
|
$
|
(2,040)
|
$
|
190
|
$
|
(1,850)
|
||||||||
Other comprehensive income (loss) before
reclassifications:
|
|
|||||||||||||||||||
Unrealized foreign exchange gain on
translation of net investment in
foreign operations
|
19
|
19
|
-
|
19
|
||||||||||||||||
Unrealized foreign exchange loss on
translation of US dollar-
denominated long-term debt
designated as a hedge of the net
investment in U.S. subsidiaries
|
|
(24)
|
(24)
|
1
|
(23)
|
|||||||||||||||
Amounts reclassified from Accumulated
|
|
|||||||||||||||||||
other comprehensive loss:
|
|
|||||||||||||||||||
Amortization of net actuarial loss
|
|
60
|
60
|
(1)
|
(15)
|
(2)
|
45
|
|||||||||||||
Amortization of prior service cost
|
|
3
|
3
|
(1)
|
-
|
(2)
|
3
|
|||||||||||||
Other comprehensive income (loss)
|
(5)
|
63
|
-
|
58
|
(14)
|
44
|
||||||||||||||
Balance at June 30, 2014
|
$
|
(538)
|
$
|
(1,452)
|
$
|
8
|
$
|
(1,982)
|
$
|
176
|
$
|
(1,806)
|
||||||||
(1) Reclassified to Labor and fringe benefits on the Consolidated Statement of Income and included in components of net periodic benefit cost. See Note 6 - Pensions and other postretirement benefits. | ||||||||||||||||||||
(2) Included in Income tax expense on the Consolidated Statement of Income. |
In millions
|
Foreign
currency
translation
adjustments
|
Pension
and other
postretirement
benefit plans
|
Derivative
instruments
|
Total
before tax
|
Income tax
recovery
(expense)
|
Total
net of tax
|
|||||||
Balance at March 31, 2013
|
$
|
(567)
|
$
|
(3,230)
|
$
|
8
|
$
|
(3,789)
|
$
|
602
|
$
|
(3,187)
|
|
Other comprehensive income (loss) before
reclassifications:
|
|
||||||||||||
Unrealized foreign exchange gain on
translation of net investment in
foreign operations
|
225
|
225
|
-
|
225
|
|||||||||
Unrealized foreign exchange loss on
translation of US dollar-
denominated long-term debt
designated as a hedge of the net
investment in U.S. subsidiaries
|
|
(202)
|
(202)
|
28
|
(174)
|
||||||||
Amounts reclassified from Accumulated
|
|
||||||||||||
other comprehensive loss:
|
|
||||||||||||
Amortization of net actuarial loss
|
|
54
|
54
|
(1)
|
(13)
|
(2)
|
41
|
||||||
Amortization of prior service cost
|
|
2
|
2
|
(1)
|
(1)
|
(2)
|
1
|
||||||
Other comprehensive income
|
23
|
56
|
-
|
79
|
14
|
93
|
|||||||
Balance at June 30, 2013
|
$
|
(544)
|
$
|
(3,174)
|
$
|
8
|
$
|
(3,710)
|
$
|
616
|
$
|
(3,094)
|
In millions
|
Foreign
currency
translation
adjustments
|
Pension
and other
postretirement
benefit plans
|
Derivative
instruments
|
Total
before tax
|
Income tax
recovery
(expense)
|
Total
net of tax
|
||||||||||||||
Balance at December 31, 2012
|
$
|
(579)
|
$
|
(3,290)
|
$
|
8
|
$
|
(3,861)
|
$
|
604
|
$
|
(3,257)
|
||||||||
Other comprehensive income (loss) before
reclassifications:
|
|
|||||||||||||||||||
Unrealized foreign exchange gain on
translation of net investment in
foreign operations
|
355
|
355
|
-
|
355
|
||||||||||||||||
Unrealized foreign exchange loss on
translation of US dollar-
denominated long-term debt
designated as a hedge of the net
investment in U.S. subsidiaries
|
|
(320)
|
(320)
|
42
|
(278)
|
|||||||||||||||
Amounts reclassified from Accumulated
|
|
|||||||||||||||||||
other comprehensive loss:
|
|
|||||||||||||||||||
Amortization of net actuarial loss
|
|
113
|
113
|
(1)
|
(29)
|
(2)
|
84
|
|||||||||||||
Amortization of prior service cost
|
|
3
|
3
|
(1)
|
(1)
|
(2)
|
2
|
|||||||||||||
Other comprehensive income
|
35
|
116
|
-
|
151
|
12
|
163
|
||||||||||||||
Balance at June 30, 2013
|
$
|
(544)
|
$
|
(3,174)
|
$
|
8
|
$
|
(3,710)
|
$
|
602
|
$
|
(3,094)
|
||||||||
(1) Reclassified to Labor and fringe benefits on the Consolidated Statement of Income and included in components of net periodic benefit cost. See Note 6 - Pensions and other postretirement benefits. | ||||||||||||||||||||
(2) Included in Income tax expense on the Consolidated Statement of Income. |
Three months ended June 30
|
Six months ended June 30
|
||||||||||||
2014
|
2013
|
2014
|
2013
|
||||||||||
Statistical operating data
|
|||||||||||||
Rail freight revenues ($ millions) (1)
|
2,942 | 2,493 | 5,520 | 4,848 | |||||||||
Gross ton miles (GTM) (millions)
|
116,243 | 101,547 | 217,719 | 197,848 | |||||||||
Revenue ton miles (RTM) (millions)
|
60,081 | 52,702 | 113,415 | 103,278 | |||||||||
Carloads (thousands)
|
1,463 | 1,316 | 2,702 | 2,547 | |||||||||
Route miles (includes Canada and the U.S.)
|
20,000 | 20,000 | 20,000 | 20,000 | |||||||||
Employees (end of period)
|
24,875 | 23,925 | 24,875 | 23,925 | |||||||||
Employees (average for the period)
|
24,565 | 23,926 | 24,161 | 23,681 | |||||||||
Productivity
|
|||||||||||||
Operating ratio (%)
|
59.6 | 60.9 | 64.2 | 64.5 | |||||||||
Rail freight revenue per RTM (cents) (1)
|
4.90 | 4.73 | 4.87 | 4.69 | |||||||||
Rail freight revenue per carload ($) (1)
|
2,011 | 1,894 | 2,043 | 1,903 | |||||||||
Operating expenses per GTM (cents)
|
1.60 | 1.60 | 1.71 | 1.67 | |||||||||
Labor and fringe benefits expense per GTM (cents)
|
0.48 | 0.49 | 0.53 | 0.54 | |||||||||
GTMs per average number of employees (thousands)
|
4,732 | 4,244 | 9,011 | 8,355 | |||||||||
Diesel fuel consumed (US gallons in millions)
|
112.3 | 103.5 | 219.2 | 205.2 | |||||||||
Average fuel price ($/US gallon)
|
3.84 | 3.43 | 3.90 | 3.52 | |||||||||
GTMs per US gallon of fuel consumed
|
1,035 | 981 | 993 | 964 | |||||||||
Safety indicators
|
|||||||||||||
Injury frequency rate (per 200,000 person hours) (2)
|
1.49 | 1.43 | 1.78 | 1.42 | |||||||||
Accident rate (per million train miles) (2)
|
2.43 | 2.10 | 2.40 | 2.11 | |||||||||
Financial ratio
|
|||||||||||||
Debt-to-total capitalization ratio (% at end of period) (3)
|
36.5 | 39.6 | 36.5 | 39.6 | |||||||||
Statistical data and related productivity measures are based on estimated data available at such time and are subject to change as more complete information becomes available, as such certain of the 2013 comparative statistical data and related productivity measures have been restated.
|
|||||||||||||
(1) In 2014, certain Other revenues were reclassified to the commodity groups within rail freight revenues. This change has no impact on the Company's previously reported results of operations as Total revenues remains unchanged. The 2013 comparative figures have been reclassified in order to be consistent with the 2014 presentation.
|
|||||||||||||
(2) Based on Federal Railroad Administration (FRA) reporting criteria.
|
|||||||||||||
(3) Debt-to-total capitalization is calculated as total long-term debt plus current portion of long-term debt, divided by the sum of total debt plus total shareholders’ equity.
|
Three months ended June 30
|
Six months ended June 30
|
||||||||||||
2014
|
2013
|
% Change
Fav (Unfav)
|
% Change at
constant
currency
Fav (Unfav) (2)
|
2014
|
2013
|
% Change
Fav (Unfav)
|
% Change at
constant
currency
Fav (Unfav) (2)
|
||||||
Revenues (millions of dollars) (1)
|
|||||||||||||
Petroleum and chemicals
|
564
|
481
|
17%
|
12%
|
1,132
|
942
|
20%
|
14%
|
|||||
Metals and minerals
|
370
|
309
|
20%
|
14%
|
678
|
597
|
14%
|
7%
|
|||||
Forest products
|
393
|
361
|
9%
|
4%
|
732
|
699
|
5%
|
(1%)
|
|||||
Coal
|
201
|
192
|
5%
|
2%
|
383
|
362
|
6%
|
2%
|
|||||
Grain and fertilizers
|
526
|
391
|
35%
|
31%
|
957
|
799
|
20%
|
15%
|
|||||
Intermodal
|
716
|
610
|
17%
|
15%
|
1,337
|
1,166
|
15%
|
12%
|
|||||
Automotive
|
172
|
149
|
15%
|
10%
|
301
|
283
|
6%
|
-
|
|||||
Total rail freight revenues
|
2,942
|
2,493
|
18%
|
14%
|
5,520
|
4,848
|
14%
|
9%
|
|||||
Other revenues
|
174
|
173
|
1%
|
(4%)
|
289
|
284
|
2%
|
(3%)
|
|||||
Total revenues
|
3,116
|
2,666
|
17%
|
13%
|
5,809
|
5,132
|
13%
|
8%
|
|||||
Revenue ton miles (millions)
|
|||||||||||||
Petroleum and chemicals
|
12,779
|
10,841
|
18%
|
18%
|
25,658
|
21,395
|
20%
|
20%
|
|||||
Metals and minerals
|
6,018
|
5,207
|
16%
|
16%
|
11,027
|
10,197
|
8%
|
8%
|
|||||
Forest products
|
7,582
|
7,543
|
1%
|
1%
|
14,137
|
14,809
|
(5%)
|
(5%)
|
|||||
Coal
|
5,733
|
5,945
|
(4%)
|
(4%)
|
11,027
|
11,285
|
(2%)
|
(2%)
|
|||||
Grain and fertilizers
|
14,073
|
10,442
|
35%
|
35%
|
25,386
|
21,451
|
18%
|
18%
|
|||||
Intermodal
|
13,048
|
11,989
|
9%
|
9%
|
24,709
|
22,736
|
9%
|
9%
|
|||||
Automotive
|
848
|
735
|
15%
|
15%
|
1,471
|
1,405
|
5%
|
5%
|
|||||
Total revenue ton miles
|
60,081
|
52,702
|
14%
|
14%
|
113,415
|
103,278
|
10%
|
10%
|
|||||
Rail freight revenue / RTM (cents) (1)
|
|||||||||||||
Petroleum and chemicals
|
4.41
|
4.44
|
(1%)
|
(5%)
|
4.41
|
4.40
|
-
|
(5%)
|
|||||
Metals and minerals
|
6.15
|
5.93
|
4%
|
(1%)
|
6.15
|
5.85
|
5%
|
(1%)
|
|||||
Forest products
|
5.18
|
4.79
|
8%
|
3%
|
5.18
|
4.72
|
10%
|
4%
|
|||||
Coal
|
3.51
|
3.23
|
9%
|
5%
|
3.47
|
3.21
|
8%
|
4%
|
|||||
Grain and fertilizers
|
3.74
|
3.74
|
-
|
(3%)
|
3.77
|
3.72
|
1%
|
(2%)
|
|||||
Intermodal
|
5.49
|
5.09
|
8%
|
6%
|
5.41
|
5.13
|
5%
|
3%
|
|||||
Automotive
|
20.28
|
20.27
|
-
|
(5%)
|
20.46
|
20.14
|
2%
|
(4%)
|
|||||
Total rail freight revenue per RTM
|
4.90
|
4.73
|
4%
|
-
|
4.87
|
4.69
|
4%
|
-
|
|||||
Carloads (thousands)
|
|||||||||||||
Petroleum and chemicals
|
160
|
149
|
7%
|
7%
|
321
|
300
|
7%
|
7%
|
|||||
Metals and minerals
|
267
|
274
|
(3%)
|
(3%)
|
474
|
518
|
(8%)
|
(8%)
|
|||||
Forest products
|
113
|
113
|
-
|
-
|
213
|
224
|
(5%)
|
(5%)
|
|||||
Coal
|
141
|
110
|
28%
|
28%
|
266
|
207
|
29%
|
29%
|
|||||
Grain and fertilizers
|
172
|
133
|
29%
|
29%
|
312
|
275
|
13%
|
13%
|
|||||
Intermodal
|
547
|
477
|
15%
|
15%
|
1,004
|
909
|
10%
|
10%
|
|||||
Automotive
|
63
|
60
|
5%
|
5%
|
112
|
114
|
(2%)
|
(2%)
|
|||||
Total carloads
|
1,463
|
1,316
|
11%
|
11%
|
2,702
|
2,547
|
6%
|
6%
|
|||||
Rail freight revenue / carload (dollars) (1)
|
|||||||||||||
Petroleum and chemicals
|
3,525
|
3,228
|
9%
|
5%
|
3,526
|
3,140
|
12%
|
7%
|
|||||
Metals and minerals
|
1,386
|
1,128
|
23%
|
17%
|
1,430
|
1,153
|
24%
|
17%
|
|||||
Forest products
|
3,478
|
3,195
|
9%
|
4%
|
3,437
|
3,121
|
10%
|
4%
|
|||||
Coal
|
1,426
|
1,745
|
(18%)
|
(21%)
|
1,440
|
1,749
|
(18%)
|
(21%)
|
|||||
Grain and fertilizers
|
3,058
|
2,940
|
4%
|
1%
|
3,067
|
2,905
|
6%
|
2%
|
|||||
Intermodal
|
1,309
|
1,279
|
2%
|
-
|
1,332
|
1,283
|
4%
|
2%
|
|||||
Automotive
|
2,730
|
2,483
|
10%
|
5%
|
2,688
|
2,482
|
8%
|
2%
|
|||||
Total rail freight revenue per carload
|
2,011
|
1,894
|
6%
|
3%
|
2,043
|
1,903
|
7%
|
3%
|
|||||
Statistical data and related productivity measures are based on estimated data available at such time and are subject to change as more complete information becomes available.
|
|||||||||||||
(1)
|
In 2014, certain Other revenues were reclassified to the commodity groups within rail freight revenues. This change has no impact on the Company’s previously reported results of operations as Total revenues remains unchanged. The 2013 comparative figures have been reclassified in order to be consistent with the 2014 presentation.
|
||||||||||||
(2)
|
See supplementary schedule entitled Non-GAAP Measures for an explanation of this non-GAAP measure.
|
Three months ended June 30, 2014
|
Six months ended June 30, 2014
|
||||||||||||||||||
In millions, except per share data
|
Reported
|
Adjustments
|
Adjusted
|
Reported
|
Adjustments
|
Adjusted
|
|||||||||||||
Revenues
|
$ | 3,116 | $ | - | $ | 3,116 | $ | 5,809 | $ | - | $ | 5,809 | |||||||
Operating expenses
|
1,858 | - | 1,858 | 3,731 | - | 3,731 | |||||||||||||
Operating income
|
1,258 | - | 1,258 | 2,078 | - | 2,078 | |||||||||||||
Interest expense
|
(91 | ) | - | (91 | ) | (183 | ) | - | (183 | ) | |||||||||
Other income
|
2 | - | 2 | 96 | (80 | ) | 16 | ||||||||||||
Income before income taxes
|
1,169 | - | 1,169 | 1,991 | (80 | ) | 1,911 | ||||||||||||
Income tax expense
|
(322 | ) | - | (322 | ) | (521 | ) | 8 | (513 | ) | |||||||||
Net income
|
$ | 847 | $ | - | $ | 847 | $ | 1,470 | $ | (72 | ) | $ | 1,398 | ||||||
Operating ratio
|
59.6 | % | 59.6 | % | 64.2 | % | 64.2 | % | |||||||||||
Effective tax rate
|
27.5 | % | 27.5 | % | 26.2 | % | 26.8 | % | |||||||||||
Basic earnings per share
|
$ | 1.03 | $ | - | $ | 1.03 | $ | 1.78 | $ | (0.09 | ) | $ | 1.69 | ||||||
Diluted earnings per share
|
$ | 1.03 | $ | - | $ | 1.03 | $ | 1.77 | $ | (0.09 | ) | $ | 1.68 | ||||||
Three months ended June 30, 2013
|
Six months ended June 30, 2013
|
||||||||||||||||||
In millions, except per share data
|
Reported
|
Adjustments
|
Adjusted
|
Reported
|
Adjustments
|
Adjusted
|
|||||||||||||
Revenues
|
$ | 2,666 | $ | - | $ | 2,666 | $ | 5,132 | $ | - | $ | 5,132 | |||||||
Operating expenses
|
1,624 | - | 1,624 | 3,310 | - | 3,310 | |||||||||||||
Operating income
|
1,042 | - | 1,042 | 1,822 | - | 1,822 | |||||||||||||
Interest expense
|
(88 | ) | - | (88 | ) | (177 | ) | - | (177 | ) | |||||||||
Other income (loss)
|
28 | (29 | ) | (1 | ) | 70 | (69 | ) | 1 | ||||||||||
Income before income taxes
|
982 | (29 | ) | 953 | 1,715 | (69 | ) | 1,646 | |||||||||||
Income tax expense
|
(265 | ) | 16 | (249 | ) | (443 | ) | 20 | (423 | ) | |||||||||
Net income
|
$ | 717 | $ | (13 | ) | $ | 704 | $ | 1,272 | $ | (49 | ) | $ | 1,223 | |||||
Operating ratio
|
60.9 | % | 60.9 | % | 64.5 | % | 64.5 | % | |||||||||||
Effective tax rate
|
27.0 | % | 26.1 | % | 25.8 | % | 25.7 | % | |||||||||||
Basic earnings per share
|
$ | 0.85 | $ | (0.01 | ) | $ | 0.84 | $ | 1.50 | $ | (0.05 | ) | $ | 1.45 | |||||
Diluted earnings per share
|
$ | 0.84 | $ | (0.01 | ) | $ | 0.83 | $ | 1.49 | $ | (0.05 | ) | $ | 1.44 |
Three months ended
|
Six months ended
|
||||||
In millions
|
June 30, 2014
|
June 30, 2014
|
|||||
Net income, as reported
|
$ | 847 | $ | 1,470 | |||
Impact due to the weakening Canadian dollar included in net income
|
(26 | ) | (52 | ) | |||
Decrease due to the weakening Canadian dollar on additional year-over-year US$ net income
|
(2 | ) | (2 | ) | |||
Impact of foreign exchange using constant currency rates
|
(28 | ) | (54 | ) | |||
Net income, on a constant currency basis
|
$ | 819 | $ | 1,416 |
Three months ended June 30
|
Six months ended June 30
|
||||||||||||||
In millions
|
2014
|
2013
|
2014
|
2013
|
|||||||||||
Net cash provided by operating activities
|
$ | 1,273 | $ | 1,063 | $ | 1,918 | $ | 1,384 | |||||||
Net cash used in investing activities
|
(494 | ) | (411 | ) | (668 | ) | (572 | ) | |||||||
Net cash provided before financing activities
|
779 | 652 | 1,250 | 812 | |||||||||||
Adjustment:
|
|||||||||||||||
Change in restricted cash and cash equivalents
|
(3 | ) | (15 | ) | 20 | (24 | ) | ||||||||
Free cash flow
|
$ | 776 | $ | 637 | $ | 1,270 | $ | 788 |
Canadian National Railway Company
|
|||||
Date:
|
July 21, 2014
|
By:
|
/s/ Cristina Circelli
|
||
Name:
|
Cristina Circelli
|
||||
Title:
|
Deputy Corporate Secretary and General Counsel
|