EX-99.1 2 unp-20200123xex99_1.htm EX-99.1 Ex 991

Exhibit 99.1

 

 

 





Union Pacific Reports Fourth Quarter and Full Year 2019 Results



FOR IMMEDIATE RELEASE



Omaha, Neb., January 23, 2020 – Union Pacific Corporation (NYSE: UNP) today reported 2019 fourth quarter net income of $1.4 billion, or $2.02 per diluted share. This compares to $1.6 billion, or $2.12 per diluted share, in the fourth quarter 2018.

“Given the challenging volume environment, we leveraged strong productivity to deliver solid financial results including the third consecutive quarter with an operating ratio below 60 percent,” said Lance Fritz, Union Pacific chairman, president and chief executive officer. “The work our employees are doing as part of Unified Plan 2020 has been transformational and key to providing a safe, reliable and consistent service product for our customers.”



Fourth Quarter Summary

Operating revenue of $5.2 billion was down 9 percent in fourth quarter 2019, compared to fourth quarter 2018. Fourth quarter business volumes, as measured by total revenue carloads, decreased 11 percent compared to 2018. Industrial volumes were flat compared to 2018, while agricultural products, premium and energy shipments declined.  In addition:

·

Quarterly freight revenue declined 10 percent, compared to fourth quarter 2018, as core pricing gains and a positive business mix were offset by lower volumes and decreased fuel surcharge revenue.

·

Union Pacific’s 59.7 percent operating ratio represented a fourth quarter record and the third consecutive quarter below 60 percent, improving 1.9 points compared to fourth quarter 2018.

 

-more-

 

 


 

-2-

 

 

 

·

The $2.16 per gallon average quarterly diesel fuel price in fourth quarter 2019 was 7 percent lower than fourth quarter 2018.

·

Quarterly freight car velocity was 220 daily miles per car, a 5 percent improvement compared to fourth quarter 2018.

·

Terminal dwell was 23.3 hours, a 13 percent improvement compared to fourth quarter 2018.

·

The Company repurchased 3.6 million shares in fourth quarter 2019 at an aggregate cost of $599 million.

Summary of Fourth Quarter Freight Revenues

·

Industrial flat

·

Agricultural Products down 2 percent

·

Premium down 14 percent

·

Energy down 25 percent



2019 Full Year Summary

For the full year 2019, Union Pacific reported net income of $5.9 billion or $8.38 per diluted share, which represents a 1 percent decrease and 6 percent increase, respectively, when compared to 2018. 

Operating revenue totaled $21.7 billion compared to $22.8 billion in 2018.  Operating income totaled $8.6 billion, which was flat compared to 2018.  In addition:

·

Freight revenue totaled $20.2 billion, a 5 percent decrease compared to 2018.  Carloadings were down 6 percent versus 2018, with growth in industrial volumes more than offset by fewer agricultural products, premium and energy shipments.

·

Union Pacific’s operating ratio improved to a best ever 60.6 percent, 2.1 points lower than 2018.

·

Average diesel fuel prices decreased 7 percent to $2.13 per gallon in 2019 from $2.29 per gallon in 2018.

 

-more-

 

 


 

-4-

 

 

 

·

Fuel consumption rate, measured in gallons of fuel per thousand gross ton miles, improved 2% in 2019 compared to 2018.

·

Union Pacific recognized a payroll tax refund of $78.5 million, along with associated interest income of $31.3 million in 2019.

·

Freight car velocity was 208 daily miles per car, a 6 percent improvement compared to full year 2018.

·

Terminal dwell was 24.8 hours, a 17 percent improvement compared to full year 2018.

·

Union Pacific’s reportable personal injury rate of 0.90 incidents per 200,000 employee hours increased 11 percent compared to full year 2018.

·

Union Pacific’s capital program in 2019 totaled $3.2 billion.

·

Union Pacific repurchased 35 million shares in 2019 at an aggregate cost of $5.8 billion.



2020 Outlook

“While we are pleased with our progress in providing a highly consistent, reliable and efficient service product for our customers, we must improve our safety results,” Fritz said. “As always, we remain focused on growing the business and improving margins while driving shareholder returns.”



Fourth Quarter 2019 Earnings Conference Call

Union Pacific will webcast its fourth quarter 2019 earnings release presentation live at www.up.com/investor and via teleconference on Thursday, January 23, 2020 at 8:45 a.m. Eastern Time. 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).



-more-

 

 


 

-6-

 

 

 

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. The railroad's diversified business mix is classified into its Agricultural Products, Energy, Industrial and Premium business groups. Union Pacific serves many of the fastest-growing U.S. population centers, operates from all major West Coast and Gulf Coast ports to eastern gateways, connects with Canada's rail systems and is the only railroad serving all six major Mexico gateways. Union Pacific provides value to its roughly 10,000 customers by delivering products in a safe, reliable, fuel-efficient and environmentally responsible manner.



Union Pacific Investor contact: Brad Stock at 402-544-4227 or bkstock@up.com

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



Supplemental financial information is attached.

-more-

 

 


 

-7-

 

 

 





****



This presentation and related materials contain statements about the Company’s future that are not statements of historical fact, including specifically the statements regarding the Company’s expectations with respect to economic conditions and demand levels and its ability to improve network performance and customer service.  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 2018, which was filed with the SEC on February 8, 2019.  The Company updates information regarding risk factors if circumstances require such updates in its periodic reports on Form 10-Q and its subsequent Annual Reports on Form 10-K (or such other reports that may be filed with the SEC).  



Forward-looking statements speak only as of, and are based only upon information available on, the date the statements were made.  The Company assumes no obligation to update forward-looking information to reflect actual results, changes in assumptions or changes in other factors affecting forward-looking information.  If the Company does update one or more forward-looking statements, no inference should be drawn that the Company will make additional updates with respect thereto or with respect to other forward-looking statements.  References to our website are provided for convenience and, therefore, information on or available through the website is not, and should not be deemed to be, incorporated by reference herein.



###











 

 

 


 

 

 



UNION PACIFIC CORPORATION AND SUBSIDIARY COMPANIES

Condensed Consolidated Statements of Income (unaudited)





 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

Millions, Except Per Share Amounts and Percentages,

4th Quarter

 

Full Year

For the Periods Ended December 31,

2019  2018 

%

 

 

2019  2018 

%

 

Operating Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

     Freight revenues

$

4,851 

$

5,387  (10)

%

 

$

20,243 

$

21,384  (5)

%

     Other

 

361 

 

370  (2)

 

 

 

1,465 

 

1,448 

 

Total operating revenues

 

5,212 

 

5,757  (9)

 

 

 

21,708 

 

22,832  (5)

 

Operating Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

     Compensation and benefits

 

1,049 

 

1,280  (18)

 

 

 

4,533 

 

5,056  (10)

 

     Purchased services and materials

 

531 

 

582  (9)

 

 

 

2,254 

 

2,443  (8)

 

     Depreciation

 

559 

 

555 

 

 

 

2,216 

 

2,191 

 

     Fuel

 

512 

 

640  (20)

 

 

 

2,107 

 

2,531  (17)

 

     Equipment and other rents

 

230 

 

269  (14)

 

 

 

984 

 

1,072  (8)

 

     Other

 

231 

 

221 

 

 

 

1,060 

 

1,022 

 

Total operating expenses

 

3,112 

 

3,547  (12)

 

 

 

13,154 

 

14,315  (8)

 

Operating Income

 

2,100 

 

2,210  (5)

 

 

 

8,554 

 

8,517 

 -

 

     Other income

 

56 

 

46  22 

 

 

 

243 

 

94 

F  

 

     Interest expense

 

(278)

 

(240) 16 

 

 

 

(1,050)

 

(870) 21 

 

Income before income taxes

 

1,878 

 

2,016  (7)

 

 

 

7,747 

 

7,741 

 -

 

Income taxes

 

(475)

 

(462)

 

 

 

(1,828)

 

(1,775)

 

Net Income

$

1,403 

$

1,554  (10)

 

 

$

5,919 

$

5,966  (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share and Per Share

 

 

 

 

 

 

 

 

 

 

 

 

 

     Earnings per share - basic

$

2.03 

$

2.13  (5)

%

 

$

8.41 

$

7.95 

%

     Earnings per share - diluted

$

2.02 

$

2.12  (5)

 

 

$

8.38 

$

7.91 

 

     Weighted average number of shares - basic

 

692.2 

 

729.4  (5)

 

 

 

703.5 

 

750.9  (6)

 

     Weighted average number of shares - diluted

 

694.9 

 

732.9  (5)

 

 

 

706.1 

 

754.3  (6)

 

     Dividends declared per share

$

0.97 

$

0.80  21 

 

 

$

3.70 

$

3.06  21 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Ratio

 

59.7% 

 

61.6%  (1.9)

pts

 

 

60.6% 

 

62.7%  (2.1)

pts

Effective Tax Rate

 

25.3% 

 

22.9%  2.4 

 

 

 

23.6% 

 

22.9%  0.7 

 





1

 


 

 

 



UNION PACIFIC CORPORATION AND SUBSIDIARY COMPANIES

Freight Revenues Statistics (unaudited)





 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 



4th Quarter

 

Full Year

For the Periods Ended December 31,

2019  2018 

%

 

 

2019  2018 

%

 

Freight Revenues (Millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

Agricultural Products

$

1,099 

$

1,124  (2)

%

 

$

4,444 

$

4,469  (1)

%

Energy

 

838 

 

1,110  (25)

 

 

 

3,761 

 

4,608  (18)

 

Industrial

 

1,407 

 

1,405 

 -

 

 

 

5,796 

 

5,679 

 

Premium

 

1,507 

 

1,748  (14)

 

 

 

6,242 

 

6,628  (6)

 

Total

$

4,851 

$

5,387  (10)

%

 

$

20,243 

$

21,384  (5)

%

Revenue Carloads (Thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

Agricultural Products

 

270 

 

275  (2)

%

 

 

1,091 

 

1,124  (3)

%

Energy

 

325 

 

404  (20)

 

 

 

1,408 

 

1,650  (15)

 

Industrial

 

431 

 

431 

 -

 

 

 

1,787 

 

1,752 

 

Premium [a]

 

967 

 

1,132  (15)

 

 

 

4,060 

 

4,382  (7)

 

Total

 

1,993 

 

2,242  (11)

%

 

 

8,346 

 

8,908  (6)

%

Average Revenue per Car

 

 

 

 

 

 

 

 

 

 

 

 

 

Agricultural Products

$

4,070 

$

4,079 

 -

%

 

$

4,072 

$

3,973 

%

Energy

 

2,573 

 

2,748  (6)

 

 

 

2,671 

 

2,793  (4)

 

Industrial

 

3,268 

 

3,258 

 -

 

 

 

3,244 

 

3,241 

 -

 

Premium

 

1,560 

 

1,546 

 

 

 

1,538 

 

1,513 

 

Average 

$

2,435 

$

2,403 

%

 

$

2,425 

$

2,400 

%



[a]For intermodal shipments, each container or trailer equals one carload.



2

 


 

 

 



UNION PACIFIC CORPORATION AND SUBSIDIARY COMPANIES

Condensed Consolidated Statements of Financial Position (unaudited)





 

 

 

 

 

 

 

 

 

 

Dec. 31,

Dec. 31,

Millions, Except Percentages

2019  2018 

Assets

 

 

 

 

     Cash and cash equivalents

$

831 

$

1,273 

     Short-term investments

 

60 

 

60 

     Other current assets

 

2,568 

 

2,830 

     Investments

 

2,050 

 

1,912 

     Net properties

 

53,916 

 

52,679 

     Operating lease assets

 

1,812 

 

 -

     Other assets

 

436 

 

393 

Total assets

$

61,673 

$

59,147 

 

 

 

 

 

Liabilities and Common Shareholders' Equity

 

 

 

 

     Debt due within one year

$

1,257 

$

1,466 

     Other current liabilities

 

3,094 

 

3,160 

     Debt due after one year

 

23,943 

 

20,925 

     Operating lease liabilities

 

1,471 

 

 -

     Deferred income taxes

 

11,992 

 

11,302 

     Other long-term liabilities

 

1,788 

 

1,871 

Total liabilities

 

43,545 

 

38,724 

Total common shareholders' equity

 

18,128 

 

20,423 

Total liabilities and common shareholders' equity

$

61,673 

$

59,147 

 

 

 

 

 

Return on Average Common Shareholders' Equity

 

30.7% 

 

26.4% 

Return on Invested Capital as Adjusted (ROIC)*

 

15.0% 

 

15.1% 



*ROIC is a non-GAAP measure; however, management believes that it is an important measure in evaluating the efficiency and effectiveness of our long-term capital investments. See page 9 for a reconciliation to GAAP.

3

 


 

 

 



UNION PACIFIC CORPORATION AND SUBSIDIARY COMPANIES

Condensed Consolidated Statements of Cash Flows (unaudited)





 

 

 

 

 

 

 

 

 

Millions,

Full Year

For the Periods Ended December 31,

2019  2018 

Operating Activities

 

 

 

 

     Net income

$

5,919 

$

5,966 

     Depreciation

 

2,216 

 

2,191 

     Deferred income taxes

 

566 

 

338 

     Other - net

 

(92)

 

191 

Cash provided by operating activities

 

8,609 

 

8,686 

 

 

 

 

 

Investing Activities

 

 

 

 

     Capital investments*

 

(3,453)

 

(3,437)

     Maturities of short-term investments

 

130 

 

90 

     Purchases of short-term investments

 

(115)

 

(90)

     Other - net

 

 

26 

Cash used in investing activities

 

(3,435)

 

(3,411)

 

 

 

 

 

Financing Activities

 

 

 

 

     Share repurchase programs

 

(5,804)

 

(8,225)

     Debt issued

 

3,986 

 

6,892 

     Dividends paid

 

(2,598)

 

(2,299)

     Debt repaid

 

(817)

 

(1,736)

     Debt exchange

 

(387)

 

 -

     Net issuance of commercial paper

 

(6)

 

194 

     Other - net

 

(20)

 

(48)

Cash used in financing activities

 

(5,646)

 

(5,222)

 

 

 

 

 

Net Change in Cash, Cash Equivalents and Restricted Cash

 

(472)

 

53 

Cash, cash equivalents and restricted cash at beginning of year

 

1,328 

 

1,275 

Cash, Cash Equivalents and Restricted Cash at End of Year

$

856 

$

1,328 

 

 

 

 

 

Free Cash Flow**

 

 

 

 

     Cash provided by operating activities

$

8,609 

$

8,686 

     Cash used in investing activities

 

(3,435)

 

(3,411)

     Dividends paid

 

(2,598)

 

(2,299)

Free cash flow

$

2,576 

$

2,976 



*Capital investments include locomotive and freight car early lease buyouts of $290 million in both 2019 and 2018.



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



4

 


 

 

 



UNION PACIFIC CORPORATION AND SUBSIDIARY COMPANIES

Operating and Performance Statistics (unaudited)





 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



4th Quarter

 

Full Year

For the Periods Ended December 31,

2019  2018 

%

 

 

2019  2018 

%

 

Operating/Performance Statistics 

 

 

 

 

 

 

 

 

 

     Freight car velocity (daily miles per car) [a]

220  209 

%

 

208  196 

%

     Average train speed (miles per hour) [a] *

26.2  26.0 

 

 

25.1  26.1  (4)

 

     Average terminal dwell time (hours) [a] *

23.3  26.9  (13)

 

 

24.8  29.8  (17)

 

     Locomotive productivity (GTMs per horsepower day)

126  111  14 

 

 

120  106  13 

 

     Gross ton-miles (GTMs) (millions)

200,801  230,537  (13)

 

 

846,616  928,587  (9)

 

     Workforce productivity (car miles per employee)

874  840 

 

 

857  839 

 

     Employees (average)

34,563  41,696  (17)

 

 

37,483  41,967  (11)

 

 

 

 

 

 

 

 

 

 

 

Locomotive Fuel Statistics

 

 

 

 

 

 

 

 

 

     Average fuel price per gallon consumed

$       2.16 

$      2.33 

(7)

%

 

$       2.13 

$      2.29 

(7)

%

     Fuel consumed in gallons (millions)

228  265  (14)

 

 

953  1,068  (11)

 

     Fuel consumption rate**

1.140  1.148  (1)

 

 

1.126  1.150  (2)

 

 

 

 

 

 

 

 

 

 

 

Revenue Ton-Miles (Millions)

 

 

 

 

 

 

 

 

 

     Agricultural Products

23,560  24,767  (5)

%

 

96,365  101,759  (5)

%

     Energy

29,483  40,891  (28)

 

 

134,751  170,045  (21)

 

     Industrial

24,237  24,530  (1)

 

 

99,171  100,469  (1)

 

     Premium

22,652  25,420  (11)

 

 

93,146  101,684  (8)

 

Total

99,932  115,608  (14)

%

 

423,433  473,957  (11)

%



[a]    Prior years have been recast to conform to the current year presentation.



*Surface Transportation Board reported performance measures. 



**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)





 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 



2019

Millions, Except Per Share Amounts and Percentages,

1st Qtr 

2nd Qtr 

3rd Qtr 

4th Qtr 

Full Year 

Operating Revenues

 

 

 

 

 

 

 

 

 

 

     Freight revenues

$

5,010 

$

5,236 

$

5,146 

$

4,851 

$

20,243 

     Other

 

374 

 

360 

 

370 

 

361 

 

1,465 

Total operating revenues

 

5,384 

 

5,596 

 

5,516 

 

5,212 

 

21,708 

Operating Expenses

 

 

 

 

 

 

 

 

 

 

     Compensation and benefits

 

1,205 

 

1,145 

 

1,134 

 

1,049 

 

4,533 

     Purchased services and materials

 

576 

 

573 

 

574 

 

531 

 

2,254 

     Depreciation

 

549 

 

551 

 

557 

 

559 

 

2,216 

     Fuel

 

531 

 

560 

 

504 

 

512 

 

2,107 

     Equipment and other rents

 

258 

 

260 

 

236 

 

230 

 

984 

     Other

 

305 

 

247 

 

277 

 

231 

 

1,060 

Total operating expenses

 

3,424 

 

3,336 

 

3,282 

 

3,112 

 

13,154 

Operating Income

 

1,960 

 

2,260 

 

2,234 

 

2,100 

 

8,554 

     Other income

 

77 

 

57 

 

53 

 

56 

 

243 

     Interest expense

 

(247)

 

(259)

 

(266)

 

(278)

 

(1,050)

Income before income taxes

 

1,790 

 

2,058 

 

2,021 

 

1,878 

 

7,747 

Income taxes

 

(399)

 

(488)

 

(466)

 

(475)

 

(1,828)

Net Income

$

1,391 

$

1,570 

$

1,555 

$

1,403 

$

5,919 

 

 

 

 

 

 

 

 

 

 

 

Share and Per Share

 

 

 

 

 

 

 

 

 

 

     Earnings per share - basic

$

1.94 

$

2.23 

$

2.22 

$

2.03 

$

8.41 

     Earnings per share - diluted

$

1.93 

$

2.22 

$

2.22 

$

2.02 

$

8.38 

     Weighted average number of shares - basic

 

716.8 

 

705.5 

 

699.3 

 

692.2 

 

703.5 

     Weighted average number of shares - diluted

 

719.5 

 

708.0 

 

701.9 

 

694.9 

 

706.1 

     Dividends declared per share

$

0.88 

$

0.88 

$

0.97 

$

0.97 

$

3.70 

 

 

 

 

 

 

 

 

 

 

 

Operating Ratio

 

63.6% 

 

59.6% 

 

59.5% 

 

59.7% 

 

60.6% 

Effective Tax Rate

 

22.3% 

 

23.7% 

 

23.1% 

 

25.3% 

 

23.6% 



6

 


 

 

 



UNION PACIFIC CORPORATION AND SUBSIDIARY COMPANIES

Freight Revenues Statistics (unaudited)





 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 



2019



1st Qtr 

2nd Qtr 

3rd Qtr 

4th Qtr 

Full Year 

Freight Revenues (Millions)

 

 

 

 

 

 

 

 

 

 

Agricultural Products

$

1,067 

$

1,155 

$

1,123 

$

1,099 

$

4,444 

Energy

 

982 

 

966 

 

975 

 

838 

 

3,761 

Industrial

 

1,410 

 

1,494 

 

1,485 

 

1,407 

 

5,796 

Premium

 

1,551 

 

1,621 

 

1,563 

 

1,507 

 

6,242 

Total

$

5,010 

$

5,236 

$

5,146 

$

4,851 

$

20,243 

Revenue Carloads (Thousands)

 

 

 

 

 

 

 

 

 

 

Agricultural Products

 

259 

 

284 

 

278 

 

270 

 

1,091 

Energy

 

358 

 

351 

 

374 

 

325 

 

1,408 

Industrial

 

429 

 

460 

 

467 

 

431 

 

1,787 

Premium [a]

 

1,041 

 

1,042 

 

1,010 

 

967 

 

4,060 

Total

 

2,087 

 

2,137 

 

2,129 

 

1,993 

 

8,346 

Average Revenue per Car

 

 

 

 

 

 

 

 

 

 

Agricultural Products

$

4,123 

$

4,057 

$

4,042 

$

4,070 

$

4,072 

Energy

 

2,740 

 

2,753 

 

2,613 

 

2,573 

 

2,671 

Industrial

 

3,292 

 

3,242 

 

3,178 

 

3,268 

 

3,244 

Premium

 

1,489 

 

1,557 

 

1,546 

 

1,560 

 

1,538 

Average 

$

2,401 

$

2,450 

$

2,417 

$

2,435 

$

2,425 



[a]For intermodal shipments, each container or trailer equals one carload.



7

 


 

 

 



UNION PACIFIC CORPORATION AND SUBSIDIARY COMPANIES

Non-GAAP Measures Reconciliation to GAAP







 

 

 

 

 

 

Adjusted Debt / Adjusted EBITDA*

 

 

 

 

 

 

Millions, Except Ratios

Dec. 31,

Dec. 31,

Dec. 31,

for the Twelve Months Ended

2019  2018  2017 

Net income

$

5,919 

$

5,966 

$

10,712 

Add:

 

 

 

 

 

 

Income tax expense/(benefit)

 

1,828 

 

1,775 

 

(3,080)

Depreciation

 

2,216 

 

2,191 

 

2,105 

Interest expense

 

1,050 

 

870 

 

719 

EBITDA

$

11,013 

$

10,802 

$

10,456 

Adjustments:

 

 

 

 

 

 

Other income

 

(243)

 

(94)

 

(245)

Interest on operating lease liabilities**

 

68 

 

84 

 

98 

Adjusted EBITDA

$

10,838 

$

10,792 

$

10,309 

Debt

$

25,200 

$

22,391 

$

16,944 

Operating lease liabilities***

 

1,833 

 

2,271 

 

2,140 

Unfunded pension and OPEB, 

 

 

 

 

 

 

net of taxes of $124, $135, and $238

 

400 

 

456 

 

396 

Adjusted debt

$

27,433 

$

25,118 

$

19,480 

Adjusted debt / Adjusted EBITDA

 

2.5 

 

2.3 

 

1.9 







 

 

 

 



 

 

 

 

*Total debt plus operating lease liabilities plus after-tax unfunded pension and OPEB obligation divided by net income plus income tax expense, depreciation, amortization, interest expense and adjustments for other income and interest on operating lease liabilities. Adjusted debt to adjusted EBITDA (earnings before interest, taxes, depreciation, amortization, other income and interest on operating lease liabilities) is considered a non-GAAP financial measure by SEC Regulation G and Item 10 of SEC Regulation S-K and may not be defined and calculated by other companies in the same manner. We believe this measure is important to management and investors in evaluating the Company’s ability to sustain given debt levels (including leases) with the cash generated from operations. In addition, a comparable measure is used by rating agencies when reviewing the Company’s credit rating. Adjusted debt to Adjusted EBITDA should be considered in addition to, rather than as a substitute for, net income. The table above provides reconciliations from net income to adjusted debt to adjusted EBITDA. At December 31, 2019 and December 31, 2018, the incremental borrowing rate on operating leases was 3.7%. At December 31, 2017, operating leases were discounted using our effective interest rate on debt of 4.6%.



**Represents the hypothetical interest expense we would incur (using the incremental borrowing rate) if the property under our operating leases were owned or accounted for as finance leases.



***Effective January 1, 2019, the Company adopted Accounting Standards Update No. 2016-02 (ASU 2016-02), Leases.  ASU 2016-02 requires companies to recognize lease assets and lease liabilities on the balance sheet.  Prior to adoption, the present value of operating leases was used in this calculation.



8

 


 

 

 



UNION PACIFIC CORPORATION AND SUBSIDIARY COMPANIES

Non-GAAP Measures Reconciliation to GAAP 





 

 

 

 

 

 



 

 

 

 

 

 

Return on Average Common Shareholders' Equity

 

 

 

 

 

 



 

 

 

 

 

 

Millions, Except Percentages

2019  2018  2017 

Net income

$

5,919 

$

5,966 

$

10,712 

Average equity

$

19,276 

$

22,640 

$

22,394 

Return on average common shareholders' equity

 

30.7% 

 

26.4% 

 

47.8% 



 

 

 

 

 

 

Return on Invested Capital as Adjusted (ROIC)*

 

 

 

 

 

 



 

 

 

Millions, Except Percentages

2019  2018  2017 

Net income

$

5,919 

$

5,966 

$

10,712 

Interest expense

 

1,050 

 

870 

 

719 

Interest on average operating lease liabilities

 

76 

 

82 

 

105 

Taxes on interest

 

(266)

 

(218)

 

(309)

Net operating profit after taxes as adjusted

$

6,779 

$

6,700 

$

11,227 

Average equity

$

19,276 

$

22,640 

$

22,394 

Average debt

 

23,796 

 

19,668 

 

15,976 

Average operating lease liabilities

 

2,052 

 

2,206 

 

2,288 

Average invested capital as adjusted

$

45,124 

$

44,514 

$

40,658 

Return on invested capital as adjusted

 

15.0% 

 

15.1% 

 

27.6% 



*ROIC is considered a non-GAAP financial measure by SEC Regulation G and Item 10 of SEC Regulation S-K, and may not be defined and calculated by other companies in the same manner. We believe this measure is important to management and investors in evaluating the efficiency and effectiveness of our long-term capital investments. In addition, we currently use ROIC as a performance criteria in determining certain elements of equity compensation for our executives. ROIC should be considered in addition to, rather than as a substitute for, other information provided in accordance with GAAP. The most comparable GAAP measure is Return on Average Common Shareholders’ Equity. The tables above provide reconciliations from return on average common shareholders’ equity to ROIC. At December 31, 2019 and December 31, 2018, the incremental borrowing rate on operating leases was 3.7%. At December 31, 2017, operating leases were discounted using our effective interest rate on debt of 4.6%.









9