Full-year 2014 adjusted diluted EPS rose 23% to
C$3.76
(1)
2014 freight volumes were a CN record
MONTREAL,
Jan. 27, 2015 /PRNewswire/ - CN (TSX:
CNR) (NYSE: CNI) today reported its financial and operating results
for the fourth quarter and year ended Dec.
31, 2014.
Fourth-quarter and full-year 2014 financial
highlights
- Fourth-quarter 2014 net income was C$844
million versus net income of C$635
million for the same period of 2013.
- Q4-2014 diluted earnings per share (EPS) increased 36 per cent
to C$1.03 from diluted EPS of
C$0.76 for the final quarter of
2013.
- Full-year 2014 net income was C$3,167
million, or C$3.85 per diluted
share, compared with net income of C$2,612
million, or C$3.09 per diluted
share, for 2013.
- Full-year 2014 adjusted diluted EPS increased 23 per cent to
C$3.76, with adjusted 2014 net income
of C$3,095 million versus adjusted
net income of C$2,582 million in
2013. (1)
- Full-year 2014 volumes reached record levels, with carloadings
up eight per cent and revenue ton-miles up 10 per cent.
- Q4-2014 operating income increased 30 per cent to C$1,260 million, and full-year 2014 operating
income rose 19 per cent to C$4,624
million.
- The fourth-quarter 2014 operating ratio improved by 4.1 points
to 60.7 per cent; the full-year 2014 operating ratio improved by
1.5 points to 61.9 per cent.
- 2014 free cash flow totalled C$2,220
million, compared with free cash flow of C$1,623 million for 2013. (1)
Claude Mongeau,
president and chief executive officer, said: "CN delivered a strong
fourth-quarter 2014 performance, concluding a remarkable year
characterized by brutal first-quarter winter weather, followed by a
strong rebound starting in March, and capped by record full-year
freight volumes. We're particularly proud of our solid operating
performance that allowed us to move record volumes of Western
Canadian grain and equally strong U.S. grain shipments.
"Our agenda of Operational and Service
Excellence is clearly working. This momentum is helping us to grow
CN's business faster than the overall economy and to do so at low
incremental cost. This will provide us with a strong foundation for
2015, a year in which we see continued opportunities for growth in
energy-related commodities, intermodal traffic, and commodities
tied to U.S. housing construction, automotive sales and other
consumer spending."
Positive 2015 outlook, increased dividend
(2)
Mongeau said: "CN is optimistic about its future prospects. The
Company is aiming to deliver double-digit EPS growth in 2015 over
adjusted diluted 2014 EPS of C$3.76.
In addition, CN plans to increase its capital spending by roughly
C$300 million for a total 2015
investment of approximately C$2.6
billion.
"Given CN's strong balance sheet and its solid
outlook for earnings and free cash flow generation, I am pleased to
announce that the Company's Board of Directors has approved a 25
per cent increase in CN's 2015 quarterly common-share dividend. CN
has increased its dividend per share by 17 per cent per year on
average since its privatization in 1995."
Full-year 2014 revenues, traffic volumes and
expenses
2014 revenues increased 15 per cent to C$12,134 million. Revenues increased for
petroleum and chemicals (21 per cent), grain and fertilizers (21
per cent), metals and minerals (20 per cent), intermodal (13 per
cent), automotive (12 per cent), forest products (seven per cent),
and coal (four per cent).
The rise in total revenues was mainly
attributable to higher freight volumes due to a record 2013/2014
Canadian grain crop, strong energy markets, particularly crude oil
and frac sand, new intermodal and automotive business; the positive
translation impact of the weaker Canadian dollar on
U.S.-dollar-denominated revenues; and freight rate increases.
Carloadings for 2014 increased eight per cent
over 2013 to 5,625 thousand.
Revenue ton-miles, measuring the relative weight
and distance of rail freight transported by CN, increased by 10 per
cent in 2014 over 2013. Rail freight revenue per revenue ton-mile,
a measurement of yield defined as revenue earned on the movement of
a ton of freight over one mile, increased by four per cent in 2014
over the previous year.
Operating expenses for 2014 increased by 12 per
cent to C$7,510 million, mainly due
to the negative translation impact of a weaker Canadian dollar on
U.S.-dollar-denominated expenses, increased purchased services and
material expense, higher fuel costs, as well as increased labor and
fringe benefits expense.
The operating ratio was 61.9 per cent in 2014,
an improvement of 1.5 points over the 2013 operating ratio of 63.4
per cent.
Foreign currency impact on results
Although CN reports its earnings in Canadian dollars, a large
portion of its revenues and expenses is denominated in U.S.
dollars. As such, the Company's results are affected by
exchange-rate fluctuations. On a constant currency basis that
excludes the impact of fluctuations in foreign currency exchange
rates, CN's net income for the fourth quarter and year ended
Dec. 31, 2014, would have been lower
by C$45 million, or C$0.06 per diluted share and C$121 million, or C$0.15 per diluted share, respectively.
(1)
Forward-Looking Statements
Certain information included in this news release constitutes
"forward-looking statements" within the meaning of the United States Private Securities
Litigation Reform Act of 1995 and under Canadian securities laws.
CN cautions that, by their nature, these forward-looking statements
involve risks, uncertainties and assumptions. The Company cautions
that its assumptions may not materialize and that current economic
conditions render such assumptions, although reasonable at the time
they were made, subject to greater uncertainty. Such
forward-looking statements are not guarantees of future performance
and involve known and unknown risks, uncertainties and other
factors which may cause the actual results or performance of the
Company or the rail industry to be materially different from the
outlook or any future results or performance implied by such
statements. To the extent that CN has provided non-GAAP financial
measures in its outlook, the Company may not be able to provide a
reconciliation to the GAAP measures, due to unknown variables and
uncertainty related to future results. Key assumptions used in
determining forward-looking information are set forth below.
2015 key assumptions
CN has made a number of economic and market assumptions in
preparing its 2015 outlook. The Company is forecasting that North
American industrial production for the year will increase in the
range of three to four per cent, that U.S. housing starts will be
in the range of 1.2 million units, and that U.S. motor vehicles
sales will be approximately 16.7 million units. The 2014/2015
Canadian grain crop represented a significant reduction toward the
historical trend line while the U.S. grain crop was above trend. CN
assumes that the 2015/2016 grain crops in both Canada and the
United States will be in line with trend yields. CN also
assumes its 2015 customer shipments of energy-related commodities,
namely crude oil and frac sand, will grow by approximately 75,000
carloads versus 2014. With these assumptions, CN assumes total
carload growth for all freight categories will be in the three to
four per cent range, along with continued pricing improvement above
inflation. CN also assumes that in 2015 the value of the Canadian
dollar in U.S. currency will be in the range of $0.80 to $0.85, and that the average price of
crude oil (West Texas Intermediate) will fluctuate around
US$50 per barrel. In 2015, CN plans
to invest approximately C$2.6 billion
in its capital programs, of which approximately C$1.3 billion is targeted toward maintaining the
safety and integrity of the network, particularly track
infrastructure. The capital program also includes funds for
projects supporting growth and productivity.
Important risk factors that could affect the
forward-looking statements include, but are not limited to, the
effects of general economic and business conditions, industry
competition, inflation, currency and interest rate fluctuations,
changes in fuel prices, legislative and/or regulatory developments,
compliance with environmental laws and regulations, actions by
regulators, various events which could disrupt operations,
including natural events such as severe weather, droughts, floods
and earthquakes, labor negotiations and disruptions, environmental
claims, uncertainties of investigations, proceedings or other types
of claims and litigation, risks and liabilities arising from
derailments, and other risks detailed from time to time in reports
filed by CN with securities regulators in Canada and the
United States. Reference should be made to "Management's
Discussion and Analysis" in CN's annual and interim reports, Annual
Information Form and Form 40-F filed with Canadian and U.S.
securities regulators, available on CN's website, for a summary of
major risk factors.
CN assumes no obligation to update or revise
forward-looking statements to reflect future events, changes in
circumstances, or changes in beliefs, unless required by applicable
Canadian securities laws. In the event CN does update any
forward-looking statement, no inference should be made that CN will
make additional updates with respect to that statement, related
matters, or any other forward-looking statement.
- See discussion and reconciliation of non-GAAP adjusted
performance measures in the attached supplementary schedule,
Non-GAAP Measures.
- See Forward-Looking statements for a summary of the key
assumptions and risks regarding CN's 2015 outlook.
CN is a true backbone of the economy,
transporting approximately C$250
billion worth of goods annually for a wide range of business
sectors, ranging from resource products to manufactured products to
consumer goods, across a rail network spanning Canada and mid-America. CN - Canadian National
Railway Company, along with its operating railway subsidiaries --
serves the cities and ports of Vancouver, Prince
Rupert, B.C., Montreal,
Halifax, New Orleans, and Mobile, Ala., and the metropolitan areas of
Toronto, Edmonton, Winnipeg, Calgary, Chicago, Memphis, Detroit, Duluth,
Minn./Superior, Wis., and
Jackson, Miss., with connections
to all points in North America.
For more information on CN, visit the company's website at
www.cn.ca.
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Statement of Income - unaudited |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
Year ended |
|
December 31 |
|
December 31 |
In millions, except per share data |
|
2014 |
|
|
2013 |
|
|
2014 |
|
|
2013 |
Revenues |
$ |
3,207 |
|
$ |
2,745 |
|
$ |
12,134 |
|
$ |
10,575 |
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses |
|
|
|
|
|
|
|
|
|
|
|
Labor and fringe benefits |
|
592 |
|
|
594 |
|
|
2,319 |
|
|
2,182 |
Purchased services and material |
|
442 |
|
|
364 |
|
|
1,598 |
|
|
1,351 |
Fuel |
|
448 |
|
|
422 |
|
|
1,846 |
|
|
1,619 |
Depreciation and amortization |
|
279 |
|
|
254 |
|
|
1,050 |
|
|
980 |
Equipment rents |
|
85 |
|
|
71 |
|
|
329 |
|
|
275 |
Casualty and other |
|
101 |
|
|
73 |
|
|
368 |
|
|
295 |
Total operating expenses |
|
1,947 |
|
|
1,778 |
|
|
7,510 |
|
|
6,702 |
Operating income |
|
1,260 |
|
|
967 |
|
|
4,624 |
|
|
3,873 |
Interest expense |
|
(94) |
|
|
(91) |
|
|
(371) |
|
|
(357) |
Other income (loss) |
|
13 |
|
|
(2) |
|
|
107 |
|
|
73 |
Income before income taxes |
|
1,179 |
|
|
874 |
|
|
4,360 |
|
|
3,589 |
Income tax expense |
|
(335) |
|
|
(239) |
|
|
(1,193) |
|
|
(977) |
Net income |
$ |
844 |
|
$ |
635 |
|
$ |
3,167 |
|
$ |
2,612 |
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share |
|
|
|
|
|
|
|
|
|
|
|
Basic |
$ |
1.04 |
|
$ |
0.76 |
|
$ |
3.86 |
|
$ |
3.10 |
Diluted |
$ |
1.03 |
|
$ |
0.76 |
|
$ |
3.85 |
|
$ |
3.09 |
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average number of shares |
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
813.0 |
|
|
833.8 |
|
|
819.9 |
|
|
843.1 |
Diluted |
|
816.9 |
|
|
837.1 |
|
|
823.5 |
|
|
846.1 |
|
|
|
|
|
|
|
|
|
|
|
|
These unaudited interim consolidated financial
statements, expressed in Canadian dollars, and prepared in
accordance with U.S. generally accepted accounting principles (U.S.
GAAP), contain all adjustments (consisting of normal recurring
accruals) necessary to present fairly Canadian National Railway
Company's (the Company) financial position as at December 31, 2014 and December 31, 2013, and its results of operations,
comprehensive income, changes in shareholders' equity and cash
flows for the three months and years ended December 31, 2014 and 2013. These consolidated
financial statements have been prepared using accounting policies
consistent with those used in preparing the Company's 2014 Annual
Consolidated Financial Statements and should be read in conjunction
with such statements, Notes thereto and Management's Discussion and
Analysis (MD&A).
|
|
|
|
|
|
|
|
|
Consolidated Statement of Comprehensive Income -
unaudited
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
Year ended |
|
|
|
|
|
December 31 |
|
|
December 31 |
In millions |
|
2014 |
|
|
2013 |
|
|
2014 |
|
|
2013 |
Net income |
$ |
844 |
|
$ |
635 |
|
$ |
3,167 |
|
$ |
2,612 |
Other comprehensive income
(loss) |
|
|
|
|
|
|
|
|
|
|
|
Net gain on foreign currency
translation |
|
36 |
|
|
22 |
|
|
75 |
|
|
46 |
Net change in pension and other
postretirement benefit plans |
|
(1,090) |
|
|
1,602 |
|
|
(995) |
|
|
1,775 |
Amortization of gain on treasury
lock |
|
- |
|
|
- |
|
|
(1) |
|
|
- |
Other comprehensive income (loss)
before income taxes |
|
(1,054) |
|
|
1,624 |
|
|
(921) |
|
|
1,821 |
Income tax recovery (expense) |
|
326 |
|
|
(394) |
|
|
344 |
|
|
(414) |
Other comprehensive income
(loss) |
|
(728) |
|
|
1,230 |
|
|
(577) |
|
|
1,407 |
Comprehensive
income |
$ |
116 |
|
$ |
1,865 |
|
$ |
2,590 |
|
$ |
4,019 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Balance Sheet -
unaudited
|
|
|
|
|
|
|
December 31 |
|
December 31 |
In millions |
|
2014 |
|
|
2013 |
|
|
|
|
|
|
Assets |
|
|
|
|
|
|
|
|
|
|
|
Current assets |
|
|
|
|
|
|
Cash and cash equivalents |
$ |
52 |
|
$ |
214 |
|
Restricted cash and cash equivalents |
|
463 |
|
|
448 |
|
Accounts receivable |
|
928 |
|
|
815 |
|
Material and supplies |
|
335 |
|
|
274 |
|
Deferred and receivable income taxes |
|
163 |
|
|
137 |
|
Other |
|
125 |
|
|
89 |
Total current assets |
|
2,066 |
|
|
1,977 |
|
|
|
|
|
|
|
|
Properties |
|
28,514 |
|
|
26,227 |
Pension asset |
|
882 |
|
|
1,662 |
Intangible and other assets |
|
330 |
|
|
297 |
Total assets |
$ |
31,792 |
|
$ |
30,163 |
|
|
|
|
|
|
Liabilities and shareholders'
equity |
|
|
|
|
|
|
|
|
|
|
|
Current liabilities |
|
|
|
|
|
|
Accounts payable and other |
$ |
1,657 |
|
$ |
1,477 |
|
Current portion of long-term debt |
|
544 |
|
|
1,021 |
Total current liabilities |
|
2,201 |
|
|
2,498 |
|
|
|
|
|
|
|
|
Deferred income taxes |
|
6,902 |
|
|
6,537 |
Other liabilities and deferred
credits |
|
704 |
|
|
815 |
Pension and other postretirement
benefits |
|
650 |
|
|
541 |
Long-term debt |
|
7,865 |
|
|
6,819 |
|
|
|
|
|
|
|
|
Shareholders'
equity |
|
|
|
|
|
|
Common shares (1) |
|
3,718 |
|
|
3,795 |
|
Additional paid-in capital (1) |
|
439 |
|
|
220 |
|
Accumulated other comprehensive loss |
|
(2,427) |
|
|
(1,850) |
|
Retained earnings |
|
11,740 |
|
|
10,788 |
Total shareholders' equity |
|
13,470 |
|
|
12,953 |
Total liabilities and
shareholders' equity |
$ |
31,792 |
|
$ |
30,163 |
(1) |
The Company
reclassified certain 2013 balances from Common shares to Additional
paid-in capital to
conform with the 2014 presentation. |
These unaudited interim consolidated financial
statements, expressed in Canadian dollars, and prepared in
accordance with U.S. GAAP, contain all adjustments (consisting of
normal recurring accruals) necessary to present fairly the
Company's financial position as at December
31, 2014 and December 31,
2013, and its results of operations, comprehensive income,
changes in shareholders' equity and cash flows for the three months
and years ended December 31, 2014 and
2013. These consolidated financial statements have been prepared
using accounting policies consistent with those used in preparing
the Company's 2014 Annual Consolidated Financial Statements and
should be read in conjunction with such statements, Notes thereto
and MD&A.
|
|
|
Consolidated Statement of Changes in
Shareholders' Equity - unaudited |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
Year ended |
|
|
|
December 31 |
|
December 31 |
In millions |
|
|
2014 |
|
|
2013 |
|
|
2014 |
|
|
2013 |
Common shares and additional
paid-in capital (1) |
|
|
|
|
|
|
|
|
|
|
|
|
Balance, beginning of period |
|
$ |
3,965 |
|
$ |
4,036 |
|
$ |
4,015 |
|
$ |
4,108 |
|
Stock-based compensation and other |
|
|
219 |
|
|
5 |
|
|
250 |
|
|
40 |
|
Share repurchase programs |
|
|
(27) |
|
|
(26) |
|
|
(108) |
|
|
(133) |
Balance, end of period |
|
$ |
4,157 |
|
$ |
4,015 |
|
$ |
4,157 |
|
$ |
4,015 |
Accumulated other comprehensive
loss |
|
|
|
|
|
|
|
|
|
|
|
|
Balance, beginning of period |
|
$ |
(1,699) |
|
$ |
(3,080) |
|
$ |
(1,850) |
|
$ |
(3,257) |
|
Other comprehensive income (loss) |
|
|
(728) |
|
|
1,230 |
|
|
(577) |
|
|
1,407 |
Balance, end of period |
|
$ |
(2,427) |
|
$ |
(1,850) |
|
$ |
(2,427) |
|
$ |
(1,850) |
Retained earnings |
|
|
|
|
|
|
|
|
|
|
|
|
Balance, beginning of period |
|
$ |
11,481 |
|
$ |
10,611 |
|
$ |
10,788 |
|
$ |
10,167 |
|
Net income |
|
|
844 |
|
|
635 |
|
|
3,167 |
|
|
2,612 |
|
Share repurchase programs |
|
|
(383) |
|
|
(279) |
|
|
(1,397) |
|
|
(1,267) |
|
Dividends |
|
|
(202) |
|
|
(179) |
|
|
(818) |
|
|
(724) |
Balance, end of period |
|
$ |
11,740 |
|
$ |
10,788 |
|
$ |
11,740 |
|
$ |
10,788 |
(1) |
During the three months and year ended December
31, 2014, the Company issued 0.3 million
and 1.2 million common shares, respectively, as a result of
stock options exercised, and
repurchased 5.6 million and 22.4 million common shares,
respectively, under its share repurchase
programs. At December 31, 2014, the Company had 809.4 million
common shares outstanding. |
|
During the three months and year ended December
31, 2013, the Company issued 0.2 million and
1.4 million common shares, respectively, as a result of stock
options exercised, and repurchased
5.5 million and 27.6 million common shares, respectively, under
its share repurchase programs.
At December 31, 2013, the Company had 830.6 million common
shares outstanding. |
|
|
|
|
Consolidated Statement of Cash Flows -
unaudited |
|
|
|
|
|
Three months ended |
|
Year ended |
|
December 31 |
|
December 31 |
In
millions |
|
2014 |
|
|
2013 |
|
|
2014 |
|
|
2013 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
activities |
|
|
|
|
|
|
|
|
|
|
|
Net income |
$ |
844 |
|
$ |
635 |
|
$ |
3,167 |
|
$ |
2,612 |
Adjustments to
reconcile net income to net cash |
|
|
|
|
|
|
|
|
|
|
|
provided by operating activities: |
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
279 |
|
|
254 |
|
|
1,050 |
|
|
980 |
|
Deferred income taxes |
|
201 |
|
|
162 |
|
|
416 |
|
|
331 |
|
Gain on disposal of property |
|
- |
|
|
- |
|
|
(80) |
|
|
(69) |
Changes in operating
assets and liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable |
|
14 |
|
|
55 |
|
|
(59) |
|
|
32 |
|
Material and supplies |
|
41 |
|
|
46 |
|
|
(51) |
|
|
(38) |
|
Accounts payable and other |
|
(196) |
|
|
(99) |
|
|
- |
|
|
(245) |
|
Other current assets |
|
(19) |
|
|
(15) |
|
|
5 |
|
|
13 |
Pensions and other,
net |
|
(29) |
|
|
60 |
|
|
(67) |
|
|
(68) |
Net cash provided
by operating activities |
|
1,135 |
|
|
1,098 |
|
|
4,381 |
|
|
3,548 |
Investing activities |
|
|
|
|
|
|
|
|
|
|
|
Property
additions |
|
(947) |
|
|
(788) |
|
|
(2,297) |
|
|
(1,973) |
Disposal of
property |
|
- |
|
|
- |
|
|
173 |
|
|
52 |
Change in restricted
cash and cash equivalents |
|
4 |
|
|
81 |
|
|
(15) |
|
|
73 |
Other, net |
|
(13) |
|
|
6 |
|
|
(37) |
|
|
(4) |
Net cash used in
investing activities |
|
(956) |
|
|
(701) |
|
|
(2,176) |
|
|
(1,852) |
Financing activities |
|
|
|
|
|
|
|
|
|
|
|
Issuance of debt |
|
675 |
|
|
867 |
|
|
1,022 |
|
|
1,582 |
Repayment of debt |
|
(27) |
|
|
(413) |
|
|
(822) |
|
|
(1,413) |
Net issuance
(repayment) of commercial paper |
|
(350) |
|
|
(341) |
|
|
(277) |
|
|
268 |
Issuance of common
shares due to exercise of stock |
|
|
|
|
|
|
|
|
|
|
|
options and related excess tax benefits
realized |
|
6 |
|
|
3 |
|
|
30 |
|
|
31 |
Repurchase of common
shares |
|
(410) |
|
|
(305) |
|
|
(1,505) |
|
|
(1,400) |
Dividends paid |
|
(202) |
|
|
(179) |
|
|
(818) |
|
|
(724) |
Net cash used in
financing activities |
|
(308) |
|
|
(368) |
|
|
(2,370) |
|
|
(1,656) |
Effect of foreign
exchange fluctuations on US |
|
|
|
|
|
|
|
|
|
|
|
dollar-denominated cash and cash equivalents |
|
5 |
|
|
3 |
|
|
3 |
|
|
19 |
Net increase
(decrease) in cash and cash equivalents |
|
(124) |
|
|
32 |
|
|
(162) |
|
|
59 |
Cash and cash
equivalents, beginning of period |
|
176 |
|
|
182 |
|
|
214 |
|
|
155 |
Cash and cash
equivalents, end of period |
$ |
52 |
|
$ |
214 |
|
$ |
52 |
|
$ |
214 |
Supplemental cash
flow information |
|
|
|
|
|
|
|
|
|
|
|
Net cash receipts from
customers and other |
$ |
3,084 |
|
$ |
2,842 |
|
$ |
12,029 |
|
$ |
10,640 |
Net cash payments
for: |
|
|
|
|
|
|
|
|
|
|
|
|
Employee services, suppliers and other
expenses |
|
(1,576) |
|
|
(1,389) |
|
|
(6,333) |
|
|
(5,558) |
|
Interest |
|
(112) |
|
|
(85) |
|
|
(409) |
|
|
(344) |
|
Personal injury and other claims |
|
(19) |
|
|
(17) |
|
|
(57) |
|
|
(61) |
|
Pensions |
|
(21) |
|
|
(18) |
|
|
(127) |
|
|
(239) |
|
Income taxes |
|
(221) |
|
|
(235) |
|
|
(722) |
|
|
(890) |
Net cash provided
by operating activities |
$ |
1,135 |
|
$ |
1,098 |
|
$ |
4,381 |
|
$ |
3,548 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selected Railroad Statistics - unaudited |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
December 31 |
|
Year ended
December 31 |
|
2014 |
2013 |
|
2014 |
|
2013 |
|
|
|
|
|
|
|
Financial
measures |
|
|
|
|
|
|
Key financial
performance indicators |
|
|
|
|
|
|
Total revenues ($
millions) |
3,207 |
2,745 |
|
12,134 |
|
10,575 |
Rail freight revenues
($ millions) (1) |
3,015 |
2,584 |
|
11,455 |
|
9,951 |
Operating income ($
millions) |
1,260 |
967 |
|
4,624 |
|
3,873 |
Adjusted diluted
earnings per share ($) (2) |
1.03 |
0.76 |
|
3.76 |
|
3.06 |
Free cash flow ($
millions) (2) |
175 |
316 |
|
2,220 |
|
1,623 |
Gross property
additions ($ millions) |
947 |
795 |
|
2,297 |
|
2,017 |
Share repurchases
($ millions) |
410 |
305 |
|
1,505 |
|
1,400 |
Dividend per share
($) |
0.250 |
0.215 |
|
1.00 |
|
0.86 |
|
|
|
|
|
|
|
Financial
position |
|
|
|
|
|
|
Total assets ($
millions) |
31,792 |
30,163 |
|
31,792 |
|
30,163 |
Total liabilities
($ millions) |
18,322 |
17,210 |
|
18,322 |
|
17,210 |
Shareholders' equity
($ millions) |
13,470 |
12,953 |
|
13,470 |
|
12,953 |
|
|
|
|
|
|
|
Financial
ratio |
|
|
|
|
|
|
Operating ratio
(%) |
60.7 |
64.8 |
|
61.9 |
|
63.4 |
|
|
|
|
|
|
|
Operational
measures (3) |
|
|
|
|
|
|
Statistical
operating data |
|
|
|
|
|
|
Gross ton miles (GTM)
(millions) |
115,698 |
103,221 |
|
448,765 |
|
401,390 |
Revenue ton miles
(RTM) (millions) |
59,777 |
54,667 |
|
232,138 |
|
210,133 |
Carloads
(thousands) |
1,448 |
1,310 |
|
5,625 |
|
5,190 |
Route miles
(includes Canada and the U.S.) |
19,600 |
20,000 |
|
19,600 |
|
20,000 |
Employees (end of
period) |
25,530 |
23,721 |
|
25,530 |
|
23,721 |
Employees (average
for the period) |
25,304 |
23,703 |
|
24,635 |
|
23,705 |
|
|
|
|
|
|
|
Key operating
measures |
|
|
|
|
|
|
Rail freight revenue
per RTM (cents) (1) |
5.04 |
4.73 |
|
4.93 |
|
4.74 |
Rail freight revenue
per carload ($) (1) |
2,082 |
1,973 |
|
2,036 |
|
1,917 |
GTMs per average
number of employees (thousands) |
4,572 |
4,355 |
|
18,217 |
|
16,933 |
Operating expenses per
GTM (cents) |
1.68 |
1.72 |
|
1.67 |
|
1.67 |
Labor and fringe
benefits expense per GTM (cents) |
0.51 |
0.58 |
|
0.52 |
|
0.54 |
Diesel fuel consumed
(US gallons in millions) |
113.2 |
101.7 |
|
440.5 |
|
403.7 |
Average fuel price
($ per US gallon) |
3.48 |
3.65 |
|
3.72 |
|
3.55 |
GTMs per US gallon of
fuel consumed |
1,022 |
1,015 |
|
1,019 |
|
994 |
Terminal dwell
(hours) |
16.9 |
16.1 |
|
16.9 |
|
15.8 |
Train velocity
(miles per hour) |
26.1 |
26.1 |
|
25.7 |
|
26.6 |
|
|
|
|
|
|
|
Safety
indicators |
|
|
|
|
|
|
Injury frequency rate
(per 200,000 person hours) (4) |
1.55 |
2.21 |
|
1.81 |
|
1.69 |
Accident rate (per
million train miles) (4) |
2.83 |
2.31 |
|
2.73 |
|
2.11 |
(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 remain 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. |
(3) |
Statistical operating data, key operating
measures and safety indicators 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 comparative data have been
restated.
Definitions of these indicators are provided on our website,
www.cn.ca/glossary. |
(4) |
Based on Federal Railroad Administration (FRA)
reporting criteria. |
|
|
|
|
|
Supplementary Information - unaudited |
|
|
|
|
|
|
|
Three months ended December 31 |
|
Year ended December 31 |
|
|
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 |
|
628 |
521 |
21% |
|
14% |
|
2,354 |
1,952 |
21% |
|
15% |
Metals and minerals |
|
418 |
311 |
34% |
|
26% |
|
1,484 |
1,240 |
20% |
|
14% |
Forest products |
|
398 |
360 |
11% |
|
4% |
|
1,523 |
1,424 |
7% |
|
2% |
Coal |
|
172 |
160 |
8% |
|
2% |
|
740 |
713 |
4% |
|
- |
Grain and fertilizers |
|
560 |
476 |
18% |
|
13% |
|
1,986 |
1,638 |
21% |
|
17% |
Intermodal |
|
680 |
621 |
10% |
|
7% |
|
2,748 |
2,429 |
13% |
|
11% |
Automotive |
|
159 |
135 |
18% |
|
11% |
|
620 |
555 |
12% |
|
6% |
Total rail freight
revenues |
|
3,015 |
2,584 |
17% |
|
11% |
|
11,455 |
9,951 |
15% |
|
11% |
Other
revenues |
|
192 |
161 |
19% |
|
12% |
|
679 |
624 |
9% |
|
4% |
Total revenues |
|
3,207 |
2,745 |
17% |
|
11% |
|
12,134 |
10,575 |
15% |
|
10% |
Revenue ton miles
(millions) |
|
|
|
|
|
|
|
|
|
|
|
|
Petroleum and chemicals |
|
13,935 |
12,206 |
14% |
|
14% |
|
53,169 |
44,634 |
19% |
|
19% |
Metals and minerals |
|
6,995 |
5,320 |
31% |
|
31% |
|
24,686 |
21,342 |
16% |
|
16% |
Forest products |
|
7,352 |
7,313 |
1% |
|
1% |
|
29,070 |
29,630 |
(2%) |
|
(2%) |
Coal |
|
4,831 |
4,973 |
(3%) |
|
(3%) |
|
21,147 |
22,315 |
(5%) |
|
(5%) |
Grain and fertilizers |
|
13,824 |
12,624 |
10% |
|
10% |
|
51,326 |
43,180 |
19% |
|
19% |
Intermodal |
|
12,004 |
11,569 |
4% |
|
4% |
|
49,581 |
46,291 |
7% |
|
7% |
Automotive |
|
836 |
662 |
26% |
|
26% |
|
3,159 |
2,741 |
15% |
|
15% |
Total revenue ton miles |
|
59,777 |
54,667 |
9% |
|
9% |
|
232,138 |
210,133 |
10% |
|
10% |
Rail freight revenue / RTM
(cents) (1) |
|
|
|
|
|
|
|
|
|
|
|
|
Petroleum and chemicals |
|
4.51 |
4.27 |
6% |
|
- |
|
4.43 |
4.37 |
1% |
|
(3%) |
Metals and minerals |
|
5.98 |
5.85 |
2% |
|
(4%) |
|
6.01 |
5.81 |
3% |
|
(2%) |
Forest products |
|
5.41 |
4.92 |
10% |
|
4% |
|
5.24 |
4.81 |
9% |
|
4% |
Coal |
|
3.56 |
3.22 |
11% |
|
5% |
|
3.50 |
3.20 |
9% |
|
5% |
Grain and fertilizers |
|
4.05 |
3.77 |
7% |
|
3% |
|
3.87 |
3.79 |
2% |
|
(1%) |
Intermodal |
|
5.66 |
5.37 |
5% |
|
3% |
|
5.54 |
5.25 |
6% |
|
3% |
Automotive |
|
19.02 |
20.39 |
(7%) |
|
(12%) |
|
19.63 |
20.25 |
(3%) |
|
(8%) |
Total rail freight revenue per
RTM |
|
5.04 |
4.73 |
7% |
|
2% |
|
4.93 |
4.74 |
4% |
|
- |
Carloads
(thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
Petroleum and chemicals |
|
166 |
159 |
4% |
|
4% |
|
655 |
611 |
7% |
|
7% |
Metals and minerals |
|
294 |
245 |
20% |
|
20% |
|
1,063 |
1,048 |
1% |
|
1% |
Forest products |
|
109 |
108 |
1% |
|
1% |
|
433 |
446 |
(3%) |
|
(3%) |
Coal |
|
127 |
100 |
27% |
|
27% |
|
519 |
416 |
25% |
|
25% |
Grain and fertilizers |
|
175 |
171 |
2% |
|
2% |
|
640 |
572 |
12% |
|
12% |
Intermodal |
|
519 |
473 |
10% |
|
10% |
|
2,086 |
1,875 |
11% |
|
11% |
Automotive |
|
58 |
54 |
7% |
|
7% |
|
229 |
222 |
3% |
|
3% |
Total carloads |
|
1,448 |
1,310 |
11% |
|
11% |
|
5,625 |
5,190 |
8% |
|
8% |
Rail freight revenue / carload
(dollars) (1) |
|
|
|
|
|
|
|
|
|
|
|
|
Petroleum and chemicals |
|
3,783 |
3,277 |
15% |
|
10% |
|
3,594 |
3,195 |
12% |
|
7% |
Metals and minerals |
|
1,422 |
1,269 |
12% |
|
5% |
|
1,396 |
1,183 |
18% |
|
12% |
Forest products |
|
3,651 |
3,333 |
10% |
|
3% |
|
3,517 |
3,193 |
10% |
|
5% |
Coal |
|
1,354 |
1,600 |
(15%) |
|
(20%) |
|
1,426 |
1,714 |
(17%) |
|
(20%) |
Grain and fertilizers |
|
3,200 |
2,784 |
15% |
|
10% |
|
3,103 |
2,864 |
8% |
|
5% |
Intermodal |
|
1,310 |
1,313 |
- |
|
(3%) |
|
1,317 |
1,295 |
2% |
|
- |
Automotive |
|
2,741 |
2,500 |
10% |
|
3% |
|
2,707 |
2,500 |
8% |
|
3% |
Total rail freight revenue per
carload |
|
2,082 |
1,973 |
6% |
|
1% |
|
2,036 |
1,917 |
6% |
|
2% |
Statistical operating data and
related key operating 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 remain 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. |
Non-GAAP Measures
Adjusted performance measures
Management believes that adjusted net income and adjusted earnings
per share are useful measures of performance that can facilitate
period-to-period comparisons, as they exclude items that do not
necessarily arise as part of the normal day-to-day operations of
the Company and could distort the analysis of trends in business
performance. The exclusion of such items in adjusted net income and
adjusted earnings per share does not, however, imply that such
items are necessarily non-recurring. These adjusted measures do not
have any standardized meaning prescribed by GAAP and therefore, may
not be comparable to similar measures presented by other companies.
The reader is advised to read all information provided in the
Company's 2014 Annual Consolidated Financial Statements, Notes
thereto and Management's Discussion and Analysis (MD&A).
For the three months and year ended December 31, 2014, the Company reported adjusted
net income of $844 million, or
$1.03 per diluted share and
$3,095 million, or $3.76 per diluted share, respectively. The
adjusted figures for the year ended December
31, 2014 exclude a gain on disposal of the Deux-Montagnes subdivision, including the
Mont-Royal tunnel, together with
the rail fixtures, of $80 million, or
$72 million after-tax ($0.09 per diluted share).
For the three months and year ended December 31, 2013, the Company reported adjusted
net income of $635 million, or
$0.76 per diluted share and
$2,582 million, or $3.06 per diluted share, respectively. The
adjusted figures for the year ended December
31, 2013 exclude a gain on exchange of perpetual railroad
operating easements including the track and roadway assets on
specific rail lines, of $29 million,
or $18 million after-tax
($0.02 per diluted share) and a gain
on disposal of a segment of the Oakville subdivision, together with the rail
fixtures and certain passenger agreements, of $40 million, or $36
million after-tax ($0.04 per
diluted share). The adjusted figures also exclude a $24 million ($0.03
per diluted share) income tax expense resulting from the enactment
of higher provincial corporate income tax rates.
The following table provides a reconciliation of
net income and earnings per share, as reported for the three months
and years ended December 31, 2014 and
2013, to the adjusted performance measures presented herein.
|
|
Three months ended December 31 |
|
Year ended December 31 |
In millions, except per share
data |
|
2014 |
|
2013 |
|
|
2014 |
|
2013 |
Net income as reported |
$ |
844 |
$ |
635 |
|
$ |
3,167 |
$ |
2,612 |
Adjustments: |
|
|
|
|
|
|
|
|
|
|
Other income |
|
- |
|
- |
|
|
(80) |
|
(69) |
|
Income tax expense |
|
- |
|
- |
|
|
8 |
|
39 |
Adjusted net income |
$ |
844 |
$ |
635 |
|
$ |
3,095 |
$ |
2,582 |
Basic earnings per share as
reported |
$ |
1.04 |
$ |
0.76 |
|
$ |
3.86 |
$ |
3.10 |
Less: Other income, including
tax impact, per share |
|
- |
|
- |
|
|
(0.09) |
|
(0.03) |
Adjusted basic earnings per
share |
$ |
1.04 |
$ |
0.76 |
|
$ |
3.77 |
$ |
3.07 |
Diluted earnings per share as
reported |
$ |
1.03 |
$ |
0.76 |
|
$ |
3.85 |
$ |
3.09 |
Less: Other income, including
tax impact, per share |
|
- |
|
- |
|
|
(0.09) |
|
(0.03) |
Adjusted diluted earnings per
share |
$ |
1.03 |
$ |
0.76 |
|
$ |
3.76 |
$ |
3.06 |
Constant currency
Financial results at constant currency allow results to be viewed
without the impact of fluctuations in foreign currency exchange
rates, thereby facilitating period-to-period comparisons in the
analysis of trends in business performance. Measures at constant
currency are considered non-GAAP measures and do not have any
standardized meaning prescribed by GAAP and therefore, may not be
comparable to similar measures presented by other companies.
Financial results at constant currency are obtained by translating
the current period results denominated in US dollars at the foreign
exchange rates of the comparable period of the prior year. The
average foreign exchange rates were $1.14 and $1.10 per
US$1.00, respectively, for the three
months and year ended December 31,
2014, and $1.05 and
$1.03 per US$1.00, respectively, for the corresponding
periods in 2013.
On a constant currency basis, the Company's net
income for the three months and year ended December 31, 2014 would have been lower by
$45 million, or $0.06 per diluted share and $121 million, or $0.15 per diluted share, respectively.
Free cash flow
Free cash flow does not have any standardized meaning prescribed by
GAAP and therefore, may not be comparable to similar measures
presented by other companies. The Company believes that free cash
flow is a useful measure of performance as it demonstrates the
Company's ability to generate cash for debt obligations and for
discretionary uses such as payment of dividends and strategic
opportunities.
The Company defines its free cash flow measure
as the difference between net cash provided by operating activities
and net cash used in investing activities; adjusted for changes in
restricted cash and cash equivalents and the impact of major
acquisitions, if any.
|
Three months ended December 31 |
|
Year ended December 31 |
In millions |
|
2014 |
|
2013 |
|
|
2014 |
|
2013 |
Net cash provided by operating activities |
$ |
1,135 |
$ |
1,098 |
|
$ |
4,381 |
$ |
3,548 |
Net cash used in investing activities |
|
(956) |
|
(701) |
|
|
(2,176) |
|
(1,852) |
Net cash provided before financing
activities |
|
179 |
|
397 |
|
|
2,205 |
|
1,696 |
|
|
|
|
|
|
|
|
|
|
Adjustment: Change in restricted cash and
cash equivalents |
|
(4) |
|
(81) |
|
|
15 |
|
(73) |
Free cash flow |
$ |
175 |
$ |
316 |
|
$ |
2,220 |
$ |
1,623 |
SOURCE CN