UNION PACIFIC CORP (UNP)
SIC breadcrumb: Transportation, Communications, Electric, Gas, And Sanitary Services > Railroad Transportation > SIC 4011 Railroads, Line-Haul Operating
SEC company page: https://www.sec.gov/edgar/browse/?CIK=100885. Latest filing source: 0000100885-26-000037.
Informational only - descriptive public-record data, not investment advice.
Selected Fundamentals
| Metric | Value | Unit | FY | Filed |
|---|---|---|---|---|
| Revenue | 24,510,000,000 | USD | 2025 | 2026-02-06 |
| Net income | 7,138,000,000 | USD | 2025 | 2026-02-06 |
| Assets | 69,698,000,000 | USD | 2025 | 2026-02-06 |
Financials
Annual standardized facts from SEC companyfacts as of latest extracted filing date 2026-02-06. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0000100885.json. Derived margins, ratios, and free cash flow are computed from the extracted annual SEC facts.
| Metric | 2012 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 21,708,000,000 | 19,533,000,000 | 21,804,000,000 | 24,875,000,000 | 24,119,000,000 | 24,250,000,000 | 24,510,000,000 | ||||
| Net income | 4,233,000,000 | 10,712,000,000 | 5,966,000,000 | 5,919,000,000 | 5,349,000,000 | 6,523,000,000 | 6,998,000,000 | 6,379,000,000 | 6,747,000,000 | 7,138,000,000 | |
| Operating income | 7,243,000,000 | 8,106,000,000 | 8,517,000,000 | 8,554,000,000 | 7,834,000,000 | 9,338,000,000 | 9,917,000,000 | 9,082,000,000 | 9,713,000,000 | 9,846,000,000 | |
| Diluted EPS | 5.07 | 13.36 | 7.91 | 8.38 | 7.88 | 9.95 | 11.21 | 10.45 | 11.09 | 11.98 | |
| Operating cash flow | 6,161,000,000 | 7,230,000,000 | 8,686,000,000 | 8,609,000,000 | 8,540,000,000 | 9,032,000,000 | 9,362,000,000 | 8,379,000,000 | 9,346,000,000 | 9,290,000,000 | |
| Capital expenditures | 3,505,000,000 | 3,238,000,000 | 3,437,000,000 | 3,453,000,000 | 2,927,000,000 | 2,936,000,000 | 3,620,000,000 | 3,606,000,000 | 3,452,000,000 | 3,791,000,000 | |
| Dividends paid | 1,879,000,000 | 1,982,000,000 | 2,299,000,000 | 2,598,000,000 | 2,626,000,000 | 2,800,000,000 | 3,159,000,000 | 3,173,000,000 | 3,213,000,000 | 3,236,000,000 | |
| Share buybacks | 3,105,000,000 | 4,013,000,000 | 8,225,000,000 | 5,804,000,000 | 3,705,000,000 | 7,291,000,000 | 6,282,000,000 | 705,000,000 | 1,505,000,000 | 2,679,000,000 | |
| Assets | 55,718,000,000 | 57,806,000,000 | 59,147,000,000 | 61,673,000,000 | 62,398,000,000 | 63,525,000,000 | 65,449,000,000 | 67,132,000,000 | 67,715,000,000 | 69,698,000,000 | |
| Liabilities | 35,786,000,000 | 32,950,000,000 | 38,724,000,000 | 43,545,000,000 | 45,440,000,000 | 49,364,000,000 | 53,286,000,000 | 52,344,000,000 | 50,825,000,000 | 51,231,000,000 | |
| Stockholders' equity | 19,932,000,000 | 24,856,000,000 | 20,423,000,000 | 18,128,000,000 | 16,958,000,000 | 14,161,000,000 | 12,163,000,000 | 14,788,000,000 | 16,890,000,000 | 18,467,000,000 | |
| Cash and cash equivalents | 1,277,000,000 | 1,275,000,000 | 1,273,000,000 | 831,000,000 | 1,799,000,000 | 960,000,000 | 973,000,000 | 1,055,000,000 | 1,016,000,000 | 1,266,000,000 | |
| Free cash flow | 3,992,000,000 | 5,249,000,000 | 5,156,000,000 | 5,613,000,000 | 6,096,000,000 | 5,742,000,000 | 4,773,000,000 | 5,894,000,000 | 5,499,000,000 |
Ratios
| Metric | 2012 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 27.27% | 27.38% | 29.92% | 28.13% | 26.45% | 27.82% | 29.12% | ||||
| Operating margin | 39.40% | 40.11% | 42.83% | 39.87% | 37.65% | 40.05% | 40.17% | ||||
| Return on equity | 21.24% | 43.10% | 29.21% | 32.65% | 31.54% | 46.06% | 57.54% | 43.14% | 39.95% | 38.65% | |
| Return on assets | 7.60% | 18.53% | 10.09% | 9.60% | 8.57% | 10.27% | 10.69% | 9.50% | 9.96% | 10.24% | |
| Liabilities / equity | 1.80 | 1.33 | 1.90 | 2.40 | 2.68 | 3.49 | 4.38 | 3.54 | 3.01 | 2.77 | |
| Current ratio | 0.99 | 1.02 | 0.90 | 0.79 | 1.01 | 0.62 | 0.72 | 0.81 | 0.77 | 0.91 |
Financial Charts
Quarterly
Quarterly standardized facts from SEC companyfacts as of latest extracted filing date 2026-04-23. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0000100885.json.
| Quarter | End Date | Revenue | Net Income | Diluted EPS | Method |
|---|---|---|---|---|---|
| 2022-Q2 | 2022-06-30 | 2.93 | reported discrete quarter | ||
| 2022-Q3 | 2022-09-30 | 3.05 | reported discrete quarter | ||
| 2023-Q1 | 2023-03-31 | 2.67 | reported discrete quarter | ||
| 2023-Q2 | 2023-06-30 | 5,963,000,000 | 1,569,000,000 | 2.57 | reported discrete quarter |
| 2023-Q3 | 2023-09-30 | 5,941,000,000 | 1,528,000,000 | 2.51 | reported discrete quarter |
| 2023-Q4 | 2023-12-31 | 6,159,000,000 | 1,652,000,000 | derived Q4 = FY annual - nine-month YTD | |
| 2024-Q1 | 2024-03-31 | 6,031,000,000 | 1,641,000,000 | 2.69 | reported discrete quarter |
| 2024-Q2 | 2024-06-30 | 6,007,000,000 | 1,673,000,000 | 2.74 | reported discrete quarter |
| 2024-Q3 | 2024-09-30 | 6,091,000,000 | 1,671,000,000 | 2.75 | reported discrete quarter |
| 2024-Q4 | 2024-12-31 | 6,121,000,000 | 1,762,000,000 | derived Q4 = FY annual - nine-month YTD | |
| 2025-Q1 | 2025-03-31 | 6,027,000,000 | 1,626,000,000 | 2.70 | reported discrete quarter |
| 2025-Q2 | 2025-06-30 | 6,154,000,000 | 1,876,000,000 | 3.15 | reported discrete quarter |
| 2025-Q3 | 2025-09-30 | 6,244,000,000 | 1,788,000,000 | 3.01 | reported discrete quarter |
| 2025-Q4 | 2025-12-31 | 6,085,000,000 | 1,848,000,000 | derived Q4 = FY annual - nine-month YTD | |
| 2026-Q1 | 2026-03-31 | 6,217,000,000 | 1,701,000,000 | 2.87 | reported discrete quarter |
Quarterly Charts
Macro Cross-References
- CPIAUCSL - Consumer Price Index for All Urban Consumers: All Items in U.S. City Average
- UNRATE - Unemployment Rate
- FEDFUNDS - Federal Funds Effective Rate
- CES0500000003 - Average Hourly Earnings of All Employees, Total Private
- DFEDTARU - Federal Funds Target Range - Upper Limit
- DFEDTARL - Federal Funds Target Range - Lower Limit
- DGS3MO - Market Yield on U.S. Treasury Securities at 3-Month Constant Maturity
- DGS2 - Market Yield on U.S. Treasury Securities at 2-Year Constant Maturity
- DGS10 - Market Yield on U.S. Treasury Securities at 10-Year Constant Maturity
- DGS30 - Market Yield on U.S. Treasury Securities at 30-Year Constant Maturity
- T10Y2Y - 10-Year Treasury Constant Maturity Minus 2-Year Treasury Constant Maturity
- CPILFESL - Consumer Price Index for All Urban Consumers: All Items Less Food and Energy
- CPIUFDSL - Consumer Price Index for All Urban Consumers: Food
- CPIENGSL - Consumer Price Index for All Urban Consumers: Energy
- CUSR0000SAH1 - Consumer Price Index for All Urban Consumers: Shelter
- PCEPI - Personal Consumption Expenditures: Chain-type Price Index
- PCEPILFE - Personal Consumption Expenditures Excluding Food and Energy: Chain-type Price Index
- PPIACO - Producer Price Index by Commodity: All Commodities
- T10YIE - 10-Year Breakeven Inflation Rate
- U6RATE - Total Unemployed, Plus All Marginally Attached Workers Plus Total Employed Part Time for Economic Reasons
- PAYEMS - All Employees, Total Nonfarm
- CIVPART - Labor Force Participation Rate
- EMRATIO - Employment-Population Ratio
- UNEMPLOY - Unemployed
- CE16OV - Employment Level
- ICSA - Initial Claims
- JTSJOL - Job Openings: Total Nonfarm
- JTSQUR - Quits: Total Nonfarm
- GDPC1 - Real Gross Domestic Product
- A191RL1Q225SBEA - Real Gross Domestic Product: Percent Change from Preceding Period
- INDPRO - Industrial Production: Total Index
- TCU - Capacity Utilization: Total Index
- HOUST - New Privately-Owned Housing Units Started: Total Units
- PERMIT - New Privately-Owned Housing Units Authorized in Permit-Issuing Places: Total Units
- RSAFS - Advance Retail Sales: Retail Trade
- PCE - Personal Consumption Expenditures
- DSPIC96 - Real Disposable Personal Income
- PSAVERT - Personal Saving Rate
- M2SL - M2
- BOPGSTB - U.S. International Trade in Goods and Services: Balance
- MSPUS - Median Sales Price of Houses Sold for the United States
- HSN1F - New One Family Houses Sold: United States
- RHORUSQ156N - Homeownership Rate in the United States
- TTLCONS - Total Construction Spending: Total Construction in the United States
- RRVRUSQ156N - Rental Vacancy Rate in the United States
- TOTALSL - Total Consumer Credit Owned and Securitized
- REVOLSL - Revolving Consumer Credit Owned and Securitized
- DRCCLACBS - Delinquency Rate on Credit Card Loans, All Commercial Banks
- GDP - Gross Domestic Product
- GPDI - Gross Private Domestic Investment
- GCE - Government Consumption Expenditures and Gross Investment
- PCEC - Personal Consumption Expenditures
- NETEXP - Net Exports of Goods and Services
- GFDEBTN - Federal Debt: Total Public Debt
- GFDEGDQ188S - Federal Debt: Total Public Debt as Percent of Gross Domestic Product
- FYFSD - Federal Surplus or Deficit
- FGRECPT - Federal Government Current Receipts
- FGEXPND - Federal Government: Current Expenditures
- MANEMP - All Employees, Manufacturing
- USCONS - All Employees, Construction
- USTRADE - All Employees, Retail Trade
- USFIRE - All Employees, Financial Activities
- USGOVT - All Employees, Government
- AWHAETP - Average Weekly Hours of All Employees, Total Private
- DGORDER - Manufacturers' New Orders: Durable Goods
- NEWORDER - Manufacturers' New Orders: Nondefense Capital Goods Excluding Aircraft
- BUSINV - Total Business Inventories
- EXPGS - Exports of Goods and Services
- IMPGS - Imports of Goods and Services
- IR - Import Price Index (End Use): All Commodities
- PPIFIS - Producer Price Index by Commodity: Final Demand
Latest quarter (10-Q)
Latest 10-Q source: 0000100885-26-000155.
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
UNION PACIFIC CORPORATION AND SUBSIDIARY COMPANIES
RESULTS OF OPERATIONS
Three months ended March 31, 2026, compared to
three months ended March 31, 2025
For purposes of this report, unless the context otherwise requires, all references herein to "Union Pacific", “UPC”, “Corporation”, “Company”, “we”, “us”, and “our” shall mean Union Pacific Corporation and its subsidiaries, including Union Pacific Railroad Company, which we separately refer to as “UPRR” or the “Railroad”.
The following discussion should be read in conjunction with the Condensed Consolidated Financial Statements and applicable notes to the Condensed Consolidated Financial Statements, Item 1, and other information included in this report. Our Condensed Consolidated Financial Statements are unaudited and reflect all adjustments (consisting only of normal and recurring adjustments) that are, in the opinion of management, necessary for their fair presentation in conformity with accounting principles generally accepted in the United States of America (GAAP).
The Railroad, along with its subsidiaries and rail affiliates, is our one reportable business segment. Although revenues are analyzed by commodity, we analyze the net financial results of the Railroad as one segment due to the integrated nature of the rail network.
Critical accounting estimates
The preparation of these financial statements requires estimation and judgment that affect the reported amounts of revenues, expenses, assets, and liabilities. We base our estimates on historical experience and on various other assumptions that are believed to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. If these estimates differ materially from actual results, the impact on the Condensed Consolidated Financial Statements may be material. Our critical accounting estimates are available in Item 7 of our 2025 Annual Report on Form 10-K. During the first three months of 2026, there have not been any significant changes with respect to our critical accounting estimates.
RESULTS OF OPERATIONS
Quarterly summary
The Company reported earnings of $2.87 per diluted share on net income of $1.7 billion and an operating ratio of 60.5% in the first quarter of 2026 compared to earnings of $2.70 per diluted share on net income of $1.6 billion and an operating ratio of 60.7% in the first quarter of 2025. Freight revenues increased 4% in the first quarter of 2026 compared to the same period in 2025 as core pricing gains, higher fuel surcharge revenues, and business mix more than offset a 1% reduction in volume. Higher carloads in domestic intermodal, coal, grain, and industrial chemicals and plastics were more than offset by lower international intermodal carloads, which declined 28% in the first quarter of 2026, and fewer automotive shipments.
Building on solid performance levels throughout 2025, our rail network remained fluid, while improving service levels and operational execution, to achieve best-ever first quarter key operating metric results. Freight car velocity increased 9% and terminal dwell improved 11%. We efficiently aligned operational resources to meet changing customer demands to more bulk and manifest carloads, while increasing train length 3%, despite lower intermodal carloads. Workforce productivity improved 7% and locomotive productivity improved 6% as we optimized network resources while improving both service performance index measures.
Operating expenses increased 3% compared to the first quarter of 2025 due to inflation, higher fuel prices, acquisition-related expenses (see Note 17 to the Condensed Consolidated Financial Statements, Item 1), and higher depreciation, partially offset by productivity. Operating income increased 4% to $2.5 billion, and the operating ratio of 60.5% improved 0.2 points, reflecting top-line growth and productivity gains compared to the first quarter of 2025.
19
Table of Contents
| Operating revenues | |||||||
|---|---|---|---|---|---|---|---|
| Millions, for the three months ended March 31, | 2026 | 2025 | Change | ||||
| Freight revenues | $ | 5,893 | $ | 5,691 | 4% | ||
| Other subsidiary revenues | 175 | 194 | (10) | ||||
| Accessorial revenues | 126 | 118 | 7 | ||||
| Other | 23 | 24 | (4) | ||||
| Total | $ | 6,217 | $ | 6,027 | 3% |
We generate freight revenues by transporting products from our three commodity groups. Freight revenues vary with volume (carloads) and average revenue per car (ARC). Changes in price, traffic mix, and fuel surcharges drive ARC. Customer incentives, which are primarily provided for shipping to/from specific locations or based on cumulative volume, are recorded as a reduction to operating revenues. Customer incentives that include variable consideration based on cumulative volume are estimated using the expected value method, which is based on available historical, current, and forecasted volume, and recognized as the related performance obligation is satisfied. We recognize freight revenues over time as shipments move from origin to destination. The allocation of revenues between reporting periods is based on the relative transit time in each reporting period with expenses recognized as incurred.
Other subsidiary revenues (primarily logistics operations) are generally recognized over time as shipments move from origin to destination. The allocation of revenues between reporting periods is based on the relative transit time in each reporting period with expenses recognized as incurred. Accessorial revenues are recognized at a point in time as performance obligations are satisfied.
Freight revenues increased 4% on 1% lower carloads in the first quarter of 2026 compared to the same period in 2025 driven by core pricing gains, higher fuel surcharge revenue, and a more favorable business mix (decreases in shipments with lower ARC, such as international intermodal). Higher carloads in domestic intermodal, coal, grain, and industrial chemicals and plastics shipments were more than offset by lower international intermodal carloads and automotive shipments.
Each of our commodity groups includes revenues from fuel surcharges. Freight revenues from fuel surcharge programs increased to $608 million in the first quarter of 2026 compared to $565 million in the same period of 2025 due to higher fuel prices, which were partially offset by the fuel price lag impact (it generally takes up to two months for changing fuel prices to affect fuel surcharge recoveries) and lower volumes.
Other subsidiary revenues decreased in the first quarter of 2026 compared to 2025 primarily driven by the transfer of commuter operations to Metra, lower demand for auto part shipments at our subsidiary that brokers intermodal and transload logistics services, and the sale of a portion of revenue-generating assets in late 2025 from our technology subsidiary. Accessorial revenues increased in the first quarter 2026 compared to 2025 driven by increased storage and intermodal accessorial revenues.
20
Table of Contents
The following tables summarize the year-over-year changes in freight revenues, revenue carloads, and ARC by commodity type:
| Freight revenues | |||||||
|---|---|---|---|---|---|---|---|
| Millions, for the three months ended March 31, | 2026 | 2025 | Change | ||||
| Grain & grain products | $ | 1,057 | $ | 950 | 11% | ||
| Fertilizer | 236 | 210 | 12 | ||||
| Food & refrigerated | 247 | 260 | (5) | ||||
| Coal & renewables | 486 | 416 | 17 | ||||
| Bulk | 2,026 | 1,836 | 10 | ||||
| Industrial chemicals & plastics | 655 | 607 | 8 | ||||
| Metals & minerals | 555 | 521 | 7 | ||||
| Forest products | 318 | 321 | (1) | ||||
| Energy & specialized markets | 663 | 633 | 5 | ||||
| Industrial | 2,191 | 2,082 | 5 | ||||
| Automotive | 560 | 581 | (4) | ||||
| Intermodal | 1,116 | 1,192 | (6) | ||||
| Premium | 1,676 | 1,773 | (5) | ||||
| Total | $ | 5,893 | $ | 5,691 | 4% |
| Revenue carloads | |||||
|---|---|---|---|---|---|
| Thousands, for the three months ended March 31, | 2026 | 2025 | Change | ||
| Grain & grain products | 243 | 214 | 14% | ||
| Fertilizer | 52 | 49 | 6 | ||
| Food & refrigerated | 39 | 43 | (9) | ||
| Coal & renewables | 214 | 185 | 16 | ||
| Bulk | 548 | 491 | 12 | ||
| Industrial chemicals & plastics | 181 | 169 | 7 | ||
| Metals & minerals | 183 | 174 | 5 | ||
| Forest products | 49 | 51 | (4) | ||
| Energy & specialized markets | 147 | 143 | 3 | ||
| Industrial | 560 | 537 | 4 | ||
| Automotive | 183 | 195 | (6) | ||
| Intermodal [a] | 792 | 874 | (9) | ||
| Premium | 975 | 1,069 | (9) | ||
| Total | 2,083 | 2,097 | (1)% |
| Average revenue per car | |||||||
|---|---|---|---|---|---|---|---|
| For the three months ended March 31, | 2026 | 2025 | Change | ||||
| Grain & grain products | $ | 4,345 | $ | 4,434 | (2)% | ||
| Fertilizer | 4,564 | 4,339 | 5 | ||||
| Food & refrigerated | 6,414 | 6,058 | 6 | ||||
| Coal & renewables | 2,270 | 2,250 | 1 | ||||
| Bulk | 3,700 | 3,744 | (1) | ||||
| Industrial chemicals & plastics | 3,620 | 3,601 | 1 | ||||
| Metals & minerals | 3,028 | 2,986 | 1 | ||||
| Forest products | 6,505 | 6,264 | 4 | ||||
| Energy & specialized markets | 4,505 | 4,433 | 2 | ||||
| Industrial | 3,911 | 3,877 | 1 | ||||
| Automotive | 3,058 | 2,971 | 3 | ||||
| Intermodal [a] | 1,408 | 1,364 | 3 | ||||
| Premium | 1,718 | 1,658 | 4 | ||||
| Average | $ | 2,829 | $ | 2,714 | 4% |
[a]For intermodal shipments each container or trailer equals one carload.
21
Table of Contents
Bulk – Bulk includes shipments of grain and grain products, fertilizer, food and refrigerated, and coal and renewables. Freight revenues from bulk shipments increased 10% in the first quarter of 2026 compared to 2025 due to 12% volume growth, core pricing gains, and higher fuel surcharge revenues, partially offset by business mix (from increased coal shipments). Bulk carload growth was driven by increased coal shipments from continued higher coal usage in electricity generation due to elevated natural gas prices combined with business wins, and also driven by increased export grain shipments, partially offset by lower food and refrigerated carloads.
Industrial – Industrial includes shipments of industrial chemicals and plastics, metals and minerals, forest products, and energy and specialized markets. Freight revenues from industrial shipments increased 5% in the first quarter of 2026 compared to 2025 due to increased volumes, core pricing gains, and higher fuel surcharge revenues, partially offset by business mix (from higher rock shipments and lower lumber shipments). The 4% quarterly carload improvement was driven by increased demand for industrial chemicals and plastics and construction materials coupled with business development efforts, which more than offset reduced shipments from continued weak lumber demand.
Premium – Premium includes shipments of finished automobiles, automotive parts, and merchandise in intermodal containers, both domestic and international. Premium freight revenues decreased 5% in the first quarter of 2026 compared to 2025 driven by 9% lower volumes, which were partially offset by higher fuel surcharge revenues, core pricing gains, and business mix (from reduced international intermodal shipments). First quarter of 2026 intermodal volumes were down 9% driven by a 28% reduction in international intermodal carloads as a result of elevated U.S. West Coast imports in the first quarter of 2025 that did not recur, partially offset by continued strong domestic intermodal growth. Automotive shipments decreased 6% in the first quarter of 2026 compared to 2025 due to lower production as a result of weaker finished vehicle demand.
Mexico bus
[Excerpt truncated for page length; source filing is linked above.]
Latest 10-K MD&A
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following discussion should be read in conjunction with the Consolidated Financial Statements and applicable notes to the Financial Statements and Supplementary Data, Item 8, and other information in this report, including Risk Factors set forth in Item 1A and Critical Accounting Estimates and Cautionary Information at the end of this Item 7. The following section generally discusses 2025 and 2024 items and year-to-year comparisons between 2025 and 2024. Discussions of 2023 items and year-to-year comparisons between 2024 and 2023 that are not included in this Form 10-K can be found in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in Part II, Item 7, of the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2024.
The Railroad, along with its subsidiaries and rail affiliates, is our one reportable operating segment. Although we provide and analyze revenues by commodity group, we treat the financial results of the Railroad as one segment due to the integrated nature of our rail network.
EXECUTIVE SUMMARY
2025 Results
•Safety – Building on the foundation and commitment to our safety culture, 2025 furthered our progress towards world-class safety. With a focus on four central pillars – Injury Prevention, Leverage Technology, Situational Awareness Testing, and Peer-to-Peer Engagement, we are cultivating a safety-focused mindset so all of our employees return home safely each day.
Injury Prevention efforts focus on specific, critical tasks where any form of non-compliance can result in a serious injury. Training is vital to teach our employees how to safely execute those critical tasks in order to reduce the risk of injury or derailment.
By Leveraging Technology, we seek to eliminate or automate activities with the most risk. Over 7,000 wayside detectors monitor freight cars and locomotives in real time, generating 72 million data points daily to proactively identify and mitigate risks. We are building safer trains with our proprietary Physics Train Builder technology, which allows us to evaluate train and route characteristics to enable proactive intervention by our Operating Practices Command Center to prevent derailments. We utilize our autonomous geometry car fleet to inspect 500,000 miles of track annually. This technology and the data it provides enable us to direct investments and resources in the right place, helping to significantly reduce track-caused derailments over the last 10 years.
Situational Awareness Testing (a program we call COMMIT) is our program that observes, tests, and coaches our employees to promote understanding and compliance with our work rules. COMMIT goes beyond traditional classroom learning, with an emphasis on in-the-field training with employees actively running the railroad.
28
Table of Contents
Peer-to-Peer Engagement drives employee ownership through engagement with our safety programs. Our culture embodies a personal commitment to do our jobs with a passion for safety so everyone goes home safe. Employees are encouraged to speak up if they see unsafe behaviors.
The focus on these four pillars continues to drive improvement, resulting in our best-ever personal injury and derailment incident rate annual safety results. Compared to 2024, our personal injury rate (the number of reportable injuries for every 200,000 employee-hours worked) of 0.68 decreased 24% and our derailment incident rate (the number of reportable derailment incidents per million train miles) of 1.75 improved 19%.
•Service – Bolstered by sequentially improving freight car velocity and terminal dwell, our network remained fluid throughout 2025 as we achieved best-ever results for many of our operating metrics. For the year ended December 31, 2025, freight car velocity increased to 225 daily miles per car, an improvement of 8%, while terminal dwell declined 8% during the same period compared to 2024. Both service performance index measures improved to essentially three-year performance bests as we achieved intermodal service performance of 99% and manifest service performance of 100% for the full year 2025.
•Operational Excellence – We effectively adapted to shifts in business traffic mix throughout 2025 as we handled elevated international intermodal shipments in the first half of the year coupled with strong bulk shipments throughout the year. As customer demand changed, we efficiently modified our resources to match demand while improving our service performance.
•Financial results – Core pricing gains, strong productivity, and 1% volume growth positively impacted our financial results and offset the impact of inflation, negative business mix, and acquisition-related costs. Operating income of $9.8 billion increased 1% from 2024, and our operating ratio improved 10 basis points to 59.8% in 2025. Net income of $7.1 billion translated into earnings of $11.98 per diluted share, improving 8% from the prior year.
We generated $9.3 billion of cash provided by operating activities, yielded free cash flow of $2.3 billion after reductions of $3.8 billion for cash used in investing activities and $3.2 billion in dividends paid. Cash provided by operating activities was positively impacted by $0.3 billion due to the enactment of H.R.1 and the reinstatement of 100% bonus depreciation.
Free cash flow is defined as cash provided by operating activities less cash used in investing activities and dividends paid. Free cash flow is not considered a financial measure under GAAP 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 free cash flow is important to management and investors in evaluating our financial performance and measures our ability to generate cash without additional external financing. Free cash flow should be considered in addition to, rather than as a substitute for, cash provided by operating activities. The following table reconciles cash provided by operating activities (GAAP measure) to free cash flow (non-GAAP measure):
| Millions | 2025 | 2024 | 2023 | |||||
|---|---|---|---|---|---|---|---|---|
| Cash provided by operating activities | $ | 9,290 | $ | 9,346 | $ | 8,379 | ||
| Cash used in investing activities | (3,762) | (3,325) | (3,667) | |||||
| Dividends paid | (3,236) | (3,213) | (3,173) | |||||
| Free cash flow | $ | 2,292 | $ | 2,808 | $ | 1,539 |
2026 Outlook
•Safety – We are committed to our goal of world-class safety and are continuously identifying areas in which we can enhance safety. In 2026, our focus remains on our four pillars of safety. Critical safety tasks will be reinforced. Training to engage both new and experienced employees is fundamental to our success. We will continue using a comprehensive safety management approach utilizing technology, hazard identification and risk assessments, employee engagement, training, quality control, and targeted capital investments. In addition, we will continue to collect and utilize data with the goal of identifying and mitigating exposure to risk, detect rail defects, improve or close grade crossings, and educate the public and law enforcement agencies about crossing safety through a combination of our own programs (including risk assessment strategies), industry programs, and local community activities across the network. Our culture is ingrained with a safety-first mindset, critical to our success, both operationally and financially, and our focus will not deviate in 2026.
•Service – We are committed to delivering the service we sold to our customers. As we meet with customers to agree on their specific needs and outcomes, we will continue to measure ourselves against the best service we provided them over the last three years and use that as a guide for meeting their expectations. We will engage with customers by being the first to act on new opportunities, investing to grow, and finding innovative solutions to win together.
29
Table of Contents
•Operational Excellence – To provide our customers with the service we sold, we must run a fluid network. Network fluidity enables us to effectively utilize all our resources and provides the capacity to respond in an ever-changing environment. Terminal dwell and freight car velocity are key indicators of that fluidity. We will continue to transform our railroad using technology and automation to further improve our service product, improve resource utilization, and lower our overall cost structure.
•Business volumes – We expect macroeconomic uncertainties to persist in 2026, and those uncertainties could have a material impact on our 2026 financial and operating results. 2026 industrial production is forecasted to be essentially flat with 2025, coupled with reduced expectations for housing starts and light vehicle sales. Lower international intermodal business, largely due to the resumption of historical trade patterns, is expected to negatively impact volumes. However, higher coal demand, from elevated natural gas prices and increased coal-fired electricity production, is expected to positively impact volumes. In addition, other factors, such as geopolitical instability or changes in trade policies that may affect economic activity and demand for rail transportation; natural gas prices, weather conditions, and demand for other energy sources may impact the coal market; crude oil prices and spreads may drive demand for petroleum products and drilling materials; available truck capacity could impact our intermodal business; and international trade agreements could promote or hinder trade. Fuel prices may continue to fluctuate in the current economic environment. As prices fluctuate, there will be a timing impact on earnings, as our fuel surcharge programs trail increases or decreases in fuel prices by approximately two months. Regardless of macroeconomic or other external factors, we remain focused on operating a safe, fluid, and efficient rail network while delivering the service we sold our customers and capitalizing on new business opportunities.
RESULTS OF OPERATIONS
Operating revenues
| Millions | 2025 | 2024 | 2023 | % Change 2025 v 2024 | % Change 2024 v 2023 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Freight revenues | $ | 23,220 | $ | 22,811 | $ | 22,571 | 2 | % | 1 | % | |||
| Other subsidiary revenues | 718 | 788 | 872 | (9) | (10) | ||||||||
| Accessorial revenues | 475 | 554 | 584 | (14) | (5) | ||||||||
| Other | 97 | 97 | 92 | - | 5 | ||||||||
| Total | $ | 24,510 | $ | 24,250 | $ | 24,119 | 1 | % | 1 | % |
We generate freight revenues by transporting products from our three commodity groups. Freight revenues vary with volumes (carloads) and average revenue per car (ARC). Changes in price, traffic mix, and fuel surcharges drive ARC. Customer incentives, which are primarily provided for shipping to/from specific locations or based on cumulative volumes, are recorded as a reduction to operating revenues. Customer incentives that include variable consideration based on cumulative volumes are estimated using the expected value method, which is based on available historical, current, and forecasted volumes, and recognized as the related performance obligation is satisfied. We recognize freight revenues over time as shipments move from origin to destination. The allocation of revenues between reporting periods is based on the relative transit time in each reporting period with expenses recognized as incurred.
Other subsidiary revenues (primarily logistics and commuter rail operations) are generally recognized over time as shipments move from origin to destination. The allocation of revenues between reporting periods is based on the relative transit time in each reporting period with expenses recognized as incurred. Accessorial revenues are recognized at a point in time as performance obligations are satisfied.
Freight revenues of $23.2 billion increased 2% from 2024 driven by core pricing gains and a 1% increase in volumes, partially offset by traffic mix (for example, a relative increase in coal and rock shipments, which have a lower ARC, combined with a decline in lumber shipments, which have a higher ARC) and lower fuel surcharge revenues. Volume increases were primarily driven by coal, grain and grain products, industrial chemicals and plastics, and rock shipments, partially offset by weaker demand for automotive and energy and specialized markets shipments.
Our fuel surcharge programs generated freight revenues of $2.3 billion and $2.6 billion in 2025 and 2024, respectively. Fuel surcharge revenues in 2025 decreased $218 million due to lower fuel prices and the lag impact of fluctuating fuel prices (it can generally take up to two months for changing fuel prices to affect fuel surcharge recoveries), partially offset by higher volumes.
In 2025, other subsidiary revenues decreased compared to 2024 due to the transfer of our commuter operations to Metra. Accessorial revenues decreased in 2025 compared to 2024 as a result of lower intermodal container revenues due to an intermodal equipment sale and a one-time contract settlement, both of which occurred in 2024, partially offset by higher intermodal accessorial revenues.
30
Table of Contents
The following tables summarize the year-over-year changes in freight revenues, revenue carloads, and ARC by commodity type:
| Freight revenuesMillions | 2025 | 2024 | 2023 | % Change 2025 v 2024 | % Change 2024 v 2023 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Grain & grain products | $ | 3,926 | $ | 3,828 | $ | 3,644 | 3 | % | 5 | % | |||
| Fertilizer | 856 | 811 | 757 | 6 | 7 | ||||||||
| Food & refrigerated | 1,018 | 1,085 | 1,041 | (6) | 4 | ||||||||
| Coal & renewables | 1,786 | 1,483 | 1,916 | 20 | (23) | ||||||||
| Bulk | 7,586 | 7,207 | 7,358 | 5 | (2) | ||||||||
| Industrial chemicals & plastics | 2,512 | 2,345 | 2,176 | 7 | 8 | ||||||||
| Metals & minerals | 2,193 | 2,081 | 2,194 | 5 | (5) | ||||||||
| Forest products | 1,290 | 1,326 | 1,347 | (3) | (2) | ||||||||
| Energy & specialized markets | 2,609 | 2,688 | 2,521 | (3) | 7 | ||||||||
| Industrial | 8,604 | 8,440 | 8,238 | 2 | 2 | ||||||||
| Automotive | 2,398 | 2,452 | 2,421 | (2) | 1 | ||||||||
| Intermodal | 4,632 | 4,712 | 4,554 | (2) | 3 | ||||||||
| Premium | 7,030 | 7,164 | 6,975 | (2) | 3 | ||||||||
| Total | $ | 23,220 | $ | 22,811 | $ | 22,571 | 2 | % | 1 | % |
| Revenue carloadsThousands | 2025 | 2024 | 2023 | % Change 2025 v 2024 | % Change 2024 v 2023 | |||||
|---|---|---|---|---|---|---|---|---|---|---|
| Grain & grain products | 880 | 850 | 798 | 4 | % | 7 | % | |||
| Fertilizer | 216 | 213 | 191 | 1 | 12 | |||||
| Food & refrigerated | 163 | 177 | 175 | (8) | 1 | |||||
| Coal & renewables | 797 | 702 | 867 | 14 | (19) | |||||
| Bulk | 2,056 | 1,942 | 2,031 | 6 | (4) | |||||
| Industrial chemicals & plastics | 704 | 672 | 645 | 5 | 4 | |||||
| Metals & minerals | 747 | 719 | 793 | 4 | (9) | |||||
| Forest products | 203 | 213 | 213 | (5) | - | |||||
| Energy & specialized markets | 587 | 607 | 582 | (3) | 4 | |||||
| Industrial | 2,241 | 2,211 | 2,233 | 1 | (1) | |||||
| Automotive | 793 | 824 | 820 | (4) | - | |||||
| Intermodal [a] | 3,357 | 3,357 | 3,028 | - | 11 | |||||
| Premium | 4,150 | 4,181 | 3,848 | (1) | 9 | |||||
| Total | 8,447 | 8,334 | 8,112 | 1 | % | 3 | % |
| Average revenue per car | 2025 | 2024 | 2023 | % Change 2025 v 2024 | % Change 2024 v 2023 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Grain & grain products | $ | 4,461 | $ | 4,505 | $ | 4,567 | (1) | % | (1) | % | |||
| Fertilizer | 3,970 | 3,809 | 3,962 | 4 | (4) | ||||||||
| Food & refrigerated | 6,233 | 6,104 | 5,929 | 2 | 3 | ||||||||
| Coal & renewables | 2,241 | 2,113 | 2,211 | 6 | (4) | ||||||||
| Bulk | 3,690 | 3,710 | 3,623 | (1) | 2 | ||||||||
| Industrial chemicals & plastics | 3,568 | 3,493 | 3,374 | 2 | 4 | ||||||||
| Metals & minerals | 2,935 | 2,893 | 2,765 | 1 | 5 | ||||||||
| Forest products | 6,369 | 6,229 | 6,310 | 2 | (1) | ||||||||
| Energy & specialized markets | 4,446 | 4,426 | 4,335 | - | 2 | ||||||||
| Industrial | 3,840 | 3,818 | 3,689 | 1 | 3 | ||||||||
| Automotive | 3,024 | 2,976 | 2,955 | 2 | 1 | ||||||||
| Intermodal [a] | 1,380 | 1,404 | 1,504 | (2) | (7) | ||||||||
| Premium | 1,694 | 1,714 | 1,813 | (1) | (5) | ||||||||
| Average | $ | 2,749 | $ | 2,737 | $ | 2,782 | - | % | (2) | % |
[a]For intermodal shipments, each container or trailer equals one carload.
31
Table of Contents
Bulk – Bulk includes shipments of grain and grain products, fertilizer, food and refrigerated, and coal and renewables. Freight revenues from bulk shipments increased in 2025 compared to 2024 due to 6% higher volumes and core pricing gains, partially offset by negative mix, from increased coal shipments, and lower fuel surcharge revenues. Bulk volume growth compared to 2024 was driven by increased use of coal in electricity generation due to higher natural gas prices coupled with business wins, in addition to, strength in export grain to Mexico and soybean crush production. These volume gains were partially offset by reduced food and beverage shipments.
Industrial – Industrial includes shipments of industrial chemicals and plastics, metals and minerals, forest products, and energy and specialized markets. Freight revenues from industrial shipments increased in 2025 versus 2024 due to core pricing gains and higher volumes, partially offset by a negative mix of traffic, from increased rock and lower lumber shipments, and lower fuel surcharge revenues. Volumes increased 1% compared to 2024 due to stronger demand for rock, plastics, and industrial chemicals shipments partially offset by lower iron ore (as a result of tariff uncertainties), petroleum, and lumber carloads.
Premium – Premium includes shipments of finished automobiles, automotive parts, and merchandise in intermodal containers, both domestic and international. Freight revenues from premium shipments decreased in 2025 driven by lower fuel surcharge revenues, negative business mix from reduced automotive shipments, and lower volumes, partially offset by core pricing gains. The heavy demand from increased U.S. West Coast imports continued into the first half of 2025 due to uncertainty related to trade policies, resulting in first half international intermodal volumes up 17%. Traffic shifted back to historical trade patterns in the second half of 2025 and international intermodal volumes decreased 24% compared to the second half of 2024, resulting in 6% lower international intermodal volumes for 2025. Strong domestic intermodal volumes helped to offset the decline in international shipments as a result of business development wins. Automotive shipments were down 4% year-over-year due to tariff uncertainties in the first half of 2025 and reduced manufacturer production from softer consumer demand.
2025 Bulk Carloads
2025 Industrial Carloads
2025 Premium Carloads
Mexico business – Freight revenues from each of our commodity groups includes revenues from shipments to and from Mexico, which equated to $2.9 billion in 2025, down 1% compared to 2024, driven by a 2% reduction in ARC partially offset by 2% higher volumes. Compared to 2024, intermodal and grain and grain products volumes increased and were partially offset by lower auto parts and finished vehicle shipments.
Operating expenses
| Millions | 2025 | 2024 | 2023 | % Change 2025 v 2024 | % Change 2024 v 2023 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Compensation and benefits | $ | 4,897 | $ | 4,899 | $ | 4,818 | - | % | 2 | % | |||
| Purchased services and materials | 2,626 | 2,520 | 2,616 | 4 | (4) | ||||||||
| Depreciation | 2,465 | 2,398 | 2,318 | 3 | 3 | ||||||||
| Fuel | 2,390 | 2,474 | 2,891 | (3) | (14) | ||||||||
| Equipment and other rents | 912 | 920 | 947 | (1) | (3) | ||||||||
| Other | 1,374 | 1,326 | 1,447 | 4 | (8) | ||||||||
| Total | $ | 14,664 | $ | 14,537 | $ | 15,037 | 1 | % | (3) | % |
32
Table of Contents
Operating expenses increased $127 million, or 1%, in 2025 compared to 2024 driven by inflation, volume-related costs, acquisition-related expenses, and higher depreciation, partially offset by productivity and lower fuel prices. In addition, the year-over-year comparison was negatively impacted by a gain on the sale of intermodal equipment in 2024 and higher crew staffing agreement ratification charges in 2025 as we reached agreements in both years.
2025 Operating Expenses
Compensation and benefits – Compensation and benefits include wages, payroll taxes, health and welfare costs, pension costs, and incentive costs. In 2025, expenses were essentially flat compared to 2024 due to wage inflation, increased volumes, higher incentive compensation, and increased crew needs associated with labor agreements, partially offset by 3% lower employee levels. Active train, engine, and yard (TE&Y) force levels decreased 3% in 2025 on 1% increased carloads due to improved network fluidity.
Purchased services and materials – Expense for purchased services and materials includes the costs of services purchased from outside contractors and other service providers (including equipment maintenance and contract expenses incurred by our subsidiaries for external transportation services); materials used to maintain the Railroad’s lines, structures, and equipment; costs of operating facilities jointly used by UPRR and other railroads; transportation and lodging for train crew employees; trucking and contracting costs for intermodal containers; leased automobile maintenance expenses; and tools and supplies. Purchased services and materials increased 4% in 2025 compared to 2024 driven by inflation (including tariff-related material expenses), acquisition-related expenses, and higher locomotive maintenance expense was partially offset by productivity and lower expenses incurred by our subsidiaries. The comparison was also negatively impacted by a favorable contract settlement in 2024.
Fuel – Fuel includes locomotive fuel and gasoline for highway and non-highway vehicles and heavy equipment. Fuel expense decreased compared to 2024 due to a 6% decrease in locomotive diesel fuel prices, declining from an average of $2.64 per gallon (including taxes and transportation costs) in 2024 to $2.49 per gallon in 2025, resulting in a $138 million decrease in expense (excluding any impact from increased volumes year-over-year) and a 1% improvement to the fuel consumption rate in 2024 (computed as gallons of fuel consumed divided by gross ton-miles). Gross-ton miles increased 3% in 2025 and partially offset the impact of lower fuel prices and improved fuel consumption rate.
Depreciation – The majority of depreciation relates to road property, including rail, ties, ballast, and other track material. Depreciation expense was up 3% in 2025 compared to 2024 due to a higher depreciable asset base.
Equipment and other rents – Equipment and other rents expense primarily includes rental expense that the Railroad pays for freight cars owned by other railroads or private companies; freight car, intermodal, and locomotive leases; and office and other rent expenses, offset by equity income from certain equity method investments. Equipment and other rents expense decreased 1% compared to 2024 due to lower operating equipment lease expense, which included favorable contract settlements in 2025, and reduced car hire expense as favorable haul length and improved cycle times partially offset inflation and costs associated with increased demand in commodities utilizing freight cars owned by others. Higher other rental expense and lower equity income partially offset the favorable expense drivers.
Other – Other expenses include property taxes; freight, equipment, and property damage; utilities; insurance; personal injury; environmental; employee travel; telephone and cellular; computer software; bad debt; and other general expenses. Other expenses increased 4% in 2025 compared to 2024 driven by the negative comparison from a 2024 gain on the sale of intermodal equipment, in addition to, higher personal injury costs, and property taxes, partially offset by lower environmental and freight loss and damage casualty costs.
33
Table of Contents
Non-operating items
| Millions | 2025 | 2024 | 2023 | % Change 2025 v 2024 | % Change 2024 v 2023 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Other income, net | $ | 629 | $ | 350 | $ | 491 | 80 | % | (29) | % | |||
| Interest expense | (1,309) | (1,269) | (1,340) | 3 | (5) | ||||||||
| Income tax expense | $ | (2,028) | $ | (2,047) | $ | (1,854) | (1) | % | 10 | % |
Other income, net – Other income increased $279 million in 2025 compared to 2024 driven by $295 million in higher real estate income, including $250 million in industrial park land sales. The higher real estate income was partially offset by interest received in 2024 from the IRS on refund claims. See Note 6 to the Financial Statements and Supplementary Data, Item 8, for additional detail.
Interest expense – Interest expense increased 3% in 2025 compared to 2024 due to an increased weighted-average debt level of $32.1 billion in 2025 from $31.6 billion in 2024. In addition, the effective interest rate of 4.1% in 2025 increased from 4.0% in 2024.
Income tax expense – Income tax expense decreased in 2025 compared to 2024. While pre-tax income was higher in 2025, the increase was more than offset by a $115 million reduction in deferred tax expense resulting from newly enacted Kansas legislation, along with the favorable impact of purchased tax credits during the year. In 2024, the states of Louisiana and Arkansas enacted legislation to reduce their corporate income tax rates for future years resulting in a $34 million reduction of our deferred tax expense. Our effective tax rates for 2025 and 2024 were 22.1% and 23.3%, respectively.
OTHER OPERATING/PERFORMANCE AND FINANCIAL STATISTICS
We report a number of key performance measures weekly to the STB. We provide these on our website at https://investor.unionpacific.com/key-performance-metrics.
Operating/performance statistics
Management continuously monitors these key operating metrics to evaluate our operational efficiency in striving to deliver the service product we sold to our customers.
Railroad performance measures are included in the table below:
| 2025 | 2024 | 2023 | % Change 2025 v 2024 | % Change 2024 v 2023 | ||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Gross ton-miles (GTMs) (billions) | 873.6 | 847.4 | 837.5 | 3 | % | 1 | % | |||
| Revenue ton-miles (billions) | 426.9 | 409.7 | 413.3 | 4 | (1) | |||||
| Freight car velocity (daily miles per car) | 225 | 208 | 204 | 8 | 2 | |||||
| Average train speed (miles per hour) [a] | 24.3 | 23.6 | 24.2 | 3 | (2) | |||||
| Average terminal dwell time (hours) [a] | 20.9 | 22.6 | 23.4 | (8) | (3) | |||||
| Locomotive productivity (GTMs per horsepower day) | 139 | 135 | 129 | 3 | 5 | |||||
| Train length (feet) | 9,678 | 9,469 | 9,356 | 2 | 1 | |||||
| Intermodal service performance index (%) | 99 | 90 | 88 | 9 | pts | 2 | pts | |||
| Manifest service performance index (%) | 100 | 89 | 85 | 11 | pts | 4 | pts | |||
| Workforce productivity (car miles per employee) | 1,132 | 1,062 | 1,000 | 7 | 6 | |||||
| Total employees (average) | 29,287 | 30,336 | 31,490 | (3) | (4) | |||||
| Operating ratio (%) | 59.8 | 59.9 | 62.3 | (0.1) | pts | (2.4) | pts |
[a]As reported to the STB.
Gross and revenue ton-miles – Gross ton-miles are calculated by multiplying the weight of loaded and empty freight cars by the number of miles hauled. Revenue ton-miles are calculated by multiplying the weight of freight by the number of tariff miles. In 2025, gross ton-miles increased 3% and revenue ton-miles increased 4% on 1% higher carloadings year-over-year. Changes in commodity mix drove the year-over-year variances between gross ton-miles, revenue ton-miles, and carloads due to higher coal shipments, which are heavier.
34
Table of Contents
Freight car velocity – Freight car velocity measures the average daily miles per car on our network. The two key drivers of this metric are the speed of the train between terminals (average train speed) and the time a rail car spends at the terminals (average terminal dwell time). Compared to 2024, freight car velocity increased 8% driven by record terminal dwell, which also improved 8%, and 3% higher average train speeds.
Locomotive productivity – Locomotive productivity is gross ton-miles per average daily locomotive horsepower. Locomotive productivity improved 3% in 2025 compared to 2024 driven by improved network fluidity and asset utilization.
Train length – Train length is the average maximum train length on a route measured in feet. Our train length increased 2% compared to 2024 due to train length improvement initiatives and increases in coal train length, coinciding with increased shipments.
Service performance index (SPI) – SPI is a ratio of the service customers are currently receiving relative to the best monthly performance over the last three years. Measuring our performance relative to a historical benchmark demonstrates our focus on continuously improving service for our customers, and we believe it is a better indicator of service performance than the previously disclosed trip plan compliance. SPI does not replace the service commitments we have contractually agreed to with a small number of customers. SPI is calculated for intermodal and manifest products. Intermodal SPI improved 9 points as we adjusted to shifting international intermodal customer demand during 2025. Manifest SPI improved 11 points in 2025 compared to 2024 while handling more volume.
Workforce productivity – Workforce productivity is average daily car miles per employee. Workforce productivity improved 7% in 2025 as average daily car miles increased 3% while employees decreased 3% compared to 2024. We adequately aligned our active TE&Y workforce to support carload demand while maintaining an adequate training pipeline to provide a capacity buffer to enable responsiveness in an ever-changing demand and operating environment.
Operating ratio – Operating ratio is our operating expenses reflected as a percentage of operating revenues. Our operating ratio of 59.8% improved 0.1 points compared to 2024 driven by core pricing gains and productivity initiatives, partially offset by the impact of negative business mix, inflation, and acquisition-related expenses. In addition, operating ratio year-over-year comparison was negatively impacted by 2024 contract settlements, a 2024 gain on the sale of intermodal equipment, and higher labor agreement ratification charges in 2025.
Return on average common shareholders’ equity
| Millions, except percentages | 2025 | 2024 | 2023 | |||||
|---|---|---|---|---|---|---|---|---|
| Net income | $ | 7,138 | $ | 6,747 | $ | 6,379 | ||
| Average equity | $ | 17,679 | $ | 15,839 | $ | 13,476 | ||
| Return on average common shareholders' equity | 40.4 | % | 42.6 | % | 47.3 | % |
Return on invested capital as adjusted (ROIC)
| Millions, except percentages | 2025 | 2024 | 2023 | |||||
|---|---|---|---|---|---|---|---|---|
| Net income | $ | 7,138 | $ | 6,747 | $ | 6,379 | ||
| Interest expense | 1,309 | 1,269 | 1,340 | |||||
| Interest on average operating lease liabilities | 46 | 55 | 58 | |||||
| Taxes on interest | (299) | (308) | (315) | |||||
| Net operating profit after taxes as adjusted | $ | 8,194 | $ | 7,763 | $ | 7,462 | ||
| Average equity | $ | 17,679 | $ | 15,839 | $ | 13,476 | ||
| Average debt | 31,503 | 31,886 | 32,953 | |||||
| Average operating lease liabilities | 1,140 | 1,436 | 1,616 | |||||
| Average invested capital as adjusted | $ | 50,322 | $ | 49,161 | $ | 48,045 | ||
| Return on invested capital as adjusted | 16.3 | % | 15.8 | % | 15.5 | % |
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 criterion 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 a reconciliation from return on average common shareholders’ equity to ROIC. At December 31, 2025, 2024, and 2023, the incremental borrowing rate on operating leases was 4.0%, 3.8%, and 3.6%, respectively.
35
Table of Contents
Debt / net income
| Millions, except ratios | 2025 | 2024 | 2023 | |||||
|---|---|---|---|---|---|---|---|---|
| Debt | $ | 31,814 | $ | 31,192 | $ | 32,579 | ||
| Net income | $ | 7,138 | $ | 6,747 | $ | 6,379 | ||
| Debt / net income | 4.5 | 4.6 | 5.1 |
Adjusted debt / adjusted EBITDA
| Millions, except ratios | 2025 | 2024 | 2023 | |||||
|---|---|---|---|---|---|---|---|---|
| Net income | $ | 7,138 | $ | 6,747 | $ | 6,379 | ||
| Add: | ||||||||
| Income tax expense | 2,028 | 2,047 | 1,854 | |||||
| Depreciation | 2,465 | 2,398 | 2,318 | |||||
| Interest expense | 1,309 | 1,269 | 1,340 | |||||
| EBITDA | $ | 12,940 | $ | 12,461 | $ | 11,891 | ||
| Adjustments: | ||||||||
| Other income, net | (629) | (350) | (491) | |||||
| Interest on operating lease liabilities [1] | 40 | 48 | 58 | |||||
| Adjusted EBITDA (a) | $ | 12,351 | $ | 12,159 | $ | 11,458 | ||
| Debt | $ | 31,814 | $ | 31,192 | $ | 32,579 | ||
| Operating lease liabilities | 1,008 | 1,271 | 1,600 | |||||
| Adjusted debt (b) | $ | 32,822 | $ | 32,463 | $ | 34,179 | ||
| Adjusted debt / adjusted EBITDA (b/a) | 2.7 | 2.7 | 3.0 |
[1]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.
Adjusted debt (total debt plus operating lease liabilities plus after-tax unfunded pension and OPEB (other post-retirement benefit obligations) to adjusted EBITDA (earnings before interest, taxes, depreciation, amortization, and adjustments for other income and interest on present value of operating leases) 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, other information provided in accordance with GAAP. The most comparable GAAP measure is debt to net income ratio. The tables above provide reconciliations from net income to adjusted EBITDA, debt to adjusted debt, and debt to net income to adjusted debt to adjusted EBITDA. At December 31, 2025, 2024, and 2023, the incremental borrowing rate on operating leases was 4.0%, 3.8%, and 3.6%, respectively. Pension and OPEB were funded at December 31, 2025, 2024, and 2023.
LIQUIDITY AND CAPITAL RESOURCES
We are continually evaluating our financial condition and liquidity. We analyze a wide range of economic scenarios and the impact on our ability to generate cash. These analyses inform our liquidity plans and activities outlined below and indicate we have sufficient borrowing capacity to sustain an extended period of lower volumes.
At both December 31, 2025 and 2024, we had a working capital deficit due to upcoming debt maturities. It is not unusual for us to have a working capital deficit, and we believe it is not an indication of a lack of liquidity. We generate strong cash from operations and also maintain adequate resources, including our credit facility and, when necessary, access the capital markets to meet foreseeable cash requirements.
During 2025, we generated $9.3 billion of cash provided by operating activities, paid down $1.4 billion of long-term debt, paid $3.2 billion in dividends, and repurchased shares totaling $2.7 billion. We also announced the pending acquisition of Norfolk Southern described in Note 20 to the Financial Statements and Supplementary Data, Item 8, and paused our share repurchase program. We have been, and we expect to continue to be, in compliance with our debt covenants.
36
Table of Contents
Our principal sources of liquidity include cash and cash equivalents, our Receivables Facility, our revolving credit facility, as well as, the availability of commercial paper and other sources of financing through the capital markets. On December 31, 2025, we had $1.3 billion of cash and cash equivalents, $250 million of short-term investments, $2.0 billion of committed credit available under our revolving credit facility, and up to $600 million undrawn on the Receivables Facility. As of December 31, 2025, none of the revolving credit facility was drawn, and we did not draw on our revolving credit facility at any time during 2025. Our access to the Receivables Facility may be reduced or restricted if our bond ratings fall to certain levels below investment grade. If our bond rating were to deteriorate, it could have an adverse impact on our liquidity. Access to commercial paper, as well as, other capital market financing is dependent on market conditions. Deterioration of our operating results or financial condition due to internal or external factors could negatively impact our ability to access capital markets as a source of liquidity. Access to liquidity through the capital markets is also dependent on our financial stability. We expect that we will continue to have access to liquidity through any or all of the following sources or activities: (a) increasing the utilization of our Receivables Facility, (b) issuing commercial paper, (c) entering into bank loans, outside of our revolving credit facility, or (iv) issuing bonds or other debt securities to public or private investors based on our assessment of the current condition of the credit markets. The Company’s $2.0 billion revolving credit facility is intended to support the issuance of commercial paper by UPC and also serves as an additional source of liquidity to fund short-term needs. The Company currently does not intend to borrow from this facility.
As described in the notes to the Consolidated Financial Statements and as referenced in the table below, we have contractual obligations that may affect our financial condition. Based on our assessment of the underlying provisions and circumstances of our contractual obligations, other than the risks that we and other similarly situated companies face with respect to the condition of the capital markets (as described in Item 1A of Part II of this report), as of the date of this filing, there is no known trend, demand, commitment, event, or uncertainty that is reasonably likely to occur that would have a material adverse effect on our consolidated results of operations, financial condition, or liquidity. In addition, our commercial obligations, financings, and commitments are customary transactions that are like those of other comparable corporations, particularly within the transportation industry.
The following table identifies material contractual obligations as of December 31, 2025:
| Payments due by December 31, | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Millions | Total | 2026 | 2027 | 2028 | 2029 | 2030 | After 2030 | |||||||||||||
| Debt [a] | $ | 59,424 | $ | 2,724 | $ | 2,455 | $ | 2,402 | $ | 2,360 | $ | 1,816 | $ | 47,667 | ||||||
| Purchase obligations [b] | 2,537 | 817 | 579 | 434 | 389 | 302 | 16 | |||||||||||||
| Operating leases [c] | 1,125 | 276 | 238 | 191 | 123 | 121 | 176 | |||||||||||||
| Other post-retirement benefits [d] | 355 | 36 | 36 | 36 | 36 | 36 | 175 | |||||||||||||
| Finance lease obligations [e] | 114 | 42 | 37 | 14 | 21 | - | - | |||||||||||||
| Total contractual obligations | $ | 63,555 | $ | 3,895 | $ | 3,345 | $ | 3,077 | $ | 2,929 | $ | 2,275 | $ | 48,034 |
[a]Excludes finance lease obligations of $105 million as well as unamortized discount and deferred issuance costs of ($1,678) million. Includes an interest component of $26,037 million.
[b]Purchase obligations include locomotive maintenance contracts; purchase commitments for ties, ballast, and rail; and agreements to purchase other goods and services.
[c]Includes leases for locomotives, freight cars, other equipment, and real estate. Includes an interest component of $117 million.
[d]Includes estimated other post-retirement medical payments and payments made under the unfunded pension plan for the next ten years.
[e]Represents total obligations, including an interest component of $9 million.
Cash flows
| Millions | 2025 | 2024 | 2023 | |||||
|---|---|---|---|---|---|---|---|---|
| Cash provided by operating activities | $ | 9,290 | $ | 9,346 | $ | 8,379 | ||
| Cash used in investing activities | (3,762) | (3,325) | (3,667) | |||||
| Cash used in financing activities | (5,276) | (6,067) | (4,625) | |||||
| Net change in cash, cash equivalents, and restricted cash | $ | 252 | $ | (46) | $ | 87 |
Operating activities
Cash provided by operating activities decreased in 2025 compared to 2024 due to timing of payments to taxing authorities and purchased tax credits.
37
Table of Contents
On July 4, 2025, H.R.1 was enacted that makes key elements of the 2017 Tax Cuts and Jobs Act permanent, including provisions for 100% bonus depreciation on qualified property and fully expensing internally developed software, which has and will continue to favorably impact our cash provided by operating activities.
Cash flow conversion is defined as cash provided by operating activities less cash used in capital investments as a ratio of net income. Cash flow conversion rate is not considered a financial measure under GAAP 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 cash flow conversion rate is important to management and investors in evaluating our financial performance and measures our ability to generate cash without additional external financing. Cash flow conversion rate should be considered in addition to, rather than as a substitute for, cash provided by operating activities. The following table reconciles cash provided by operating activities (GAAP measure) to cash flow conversion rate (non-GAAP measure):
| Millions, except percentages | 2025 | 2024 | 2023 | |||||
|---|---|---|---|---|---|---|---|---|
| Cash provided by operating activities | $ | 9,290 | $ | 9,346 | $ | 8,379 | ||
| Cash used in capital investments | (3,791) | (3,452) | (3,606) | |||||
| Total (a) | 5,499 | 5,894 | 4,773 | |||||
| Net income (b) | $ | 7,138 | $ | 6,747 | $ | 6,379 | ||
| Cash flow conversion rate (a/b) | 77 | % | 87 | % | 75 | % |
Investing activities
Cash used in investing activities in 2025 increased compared to 2024 primarily driven by higher capital investments and the purchase of short term investments, partially offset by higher proceeds from real estate sales.
The following table details cash capital investments for the years ended December 31:
| Millions | 2025 | 2024 | 2023 | |||||
|---|---|---|---|---|---|---|---|---|
| Ties | $ | 523 | $ | 503 | $ | 565 | ||
| Rail and other track material | 562 | 493 | 454 | |||||
| Ballast | 197 | 197 | 194 | |||||
| Other [a] | 705 | 740 | 691 | |||||
| Total road infrastructure replacements | 1,987 | 1,933 | 1,904 | |||||
| Line expansion and other capacity projects | 258 | 183 | 239 | |||||
| Commercial facilities | 359 | 317 | 425 | |||||
| Total capacity and commercial facilities | 617 | 500 | 664 | |||||
| Locomotives and freight cars [b] | 810 | 788 | 728 | |||||
| Technology and other | 377 | 231 | 310 | |||||
| Total cash capital investments [c] | $ | 3,791 | $ | 3,452 | $ | 3,606 |
[a]Other includes bridges and tunnels, signals, other road assets, and road work equipment.
[b]Locomotives and freight cars include lease buyouts of $311 million, $143 million, and $57 million in 2025, 2024, and 2023, respectively.
[c]Weather-related damages for 2025, 2024, and 2023 are immaterial.
See Note 20 to the Financial Statements and Supplementary Data, Item 8, for information regarding the pending acquisition of Norfolk Southern.
Capital plan
In 2026, we expect our capital plan to be approximately $3.3 billion. We plan to continue to make investments to support our growth strategy, improve the safety, resiliency, and operational efficiency of the network, harden our infrastructure, and replace older assets, including modernization of our locomotive fleet and acquiring freight cars to support replacement and growth opportunities. In addition, the plan includes investments in growth-related projects to drive more carloads to the network and enhance productivity. This includes terminal investments supporting our manifest network and intermodal ramps to efficiently handle new and existing customers, along with siding investments (extensions and new), and second mainline track projects. The capital plan may be revised if business conditions warrant or if laws or regulations affect our ability to generate sufficient returns on these investments.
38
Table of Contents
Financing activities
Cash used in financing activities decreased in 2025 compared to 2024 driven by an increase of debt issued and a decrease in debt repaid, partially offset by an increase in share repurchases.
See Note 14 to the Financial Statements and Supplementary Data, Item 8, for a description of all our outstanding financing arrangements and significant new borrowings, Note 18 to the Financial Statements and Supplementary Data, Item 8, for a description of our share repurchase programs, and Note 20 to the Financial Statements and Supplementary Data, Item 8, for the pending acquisition of Norfolk Southern.
OTHER MATTERS
Inflation – For capital-intensive companies, inflation significantly increases asset replacement costs for long-lived assets. As a result, assuming that we replace all operating assets at current price levels, depreciation charges (on an inflation-adjusted basis) would be substantially greater than historically reported amounts.
Sensitivity analyses – The sensitivity analyses that follow illustrate the economic effect that hypothetical changes in interest and tax rates could have on our results of operations and financial condition. These hypothetical changes do not consider other factors that could impact actual results.
Interest rates – At both December 31, 2025, and 2024, we did not have variable-rate debt.
Market risk for fixed-rate debt is estimated as the potential increase in fair value resulting from a hypothetical 1% decrease in interest rates as of December 31, 2025, and 2024, and totals an increase of approximately $3.2 billion and $3.0 billion to the fair value of our debt at December 31, 2025, and 2024, respectively. We estimated the fair values of our fixed-rate debt by considering the impact of the hypothetical interest rates on quoted market prices and current borrowing rates.
Tax rates – Our deferred tax assets and liabilities are measured based on current tax law. Future tax legislation, such as a change in the federal corporate tax rate, could have a material impact on our financial condition, results of operations, or liquidity. For example, as of December 31, 2025, a future, permanent 1% increase in our federal income tax rate would increase our deferred tax liability by approximately $550 million. Similarly, a future, permanent 1% decrease in our federal income tax rate would decrease our deferred tax liability by approximately $550 million. As of December 31, 2024, a permanent 1% increase or decrease in our federal income tax rate would have correspondingly increased or decreased our deferred tax liability by approximately $525 million, respectively.
Accounting pronouncements – See Note 3 to the Financial Statements and Supplementary Data, Item 8.
Asserted and unasserted claims – See Note 17 to the Financial Statements and Supplementary Data, Item 8.
Indemnities – See Note 17 to the Financial Statements and Supplementary Data, Item 8.
Pending Acquisition – See Note 20 to the Financial Statements and Supplementary Data, Item 8, and the Agreement and Plan of Merger dated as of July 28, 2025, by and among the Company, Ruby Merger Sub 1 Corporation, Ruby Merger Sub 2 LLC, and Norfolk Southern, which is incorporated herein by reference to Exhibit 2.1 to the Corporation’s Current Report on Form 8-K dated July 29, 2025.
Climate change – Climate change could have an adverse impact on our operations and financial performance (see Risk Factors under Item 1A of this report). We utilize climate scenario analyses to better understand climate-related risks and opportunities the Company may face in the future under a range of potential scenarios. We continue to refine our approach to understand climate-related risks and are taking an iterative approach in our business planning processes as risk factors, solutions, and technology develop. However, we are unable to predict the likelihood, manner, severity, or ultimate financial impact of actual future incidents as climate scenario analysis considers a range of potential outcomes.
We continue to take steps and explore opportunities to reduce our operational impact on the environment, including improving our operational fluidity to increase fuel efficiency, modernizing locomotives for improved reliability and fuel consumption, using renewable fuels, and exploring and testing low- and zero-emissions propulsion technologies. These initiatives are aligned with our strategy of Safety, Service, and Operational Excellence leading to Growth. (See further discussion in "Sustainable Future" in the Operations section in Item 1 of this report.)
39
Table of Contents
CRITICAL ACCOUNTING ESTIMATES
Our Consolidated Financial Statements have been prepared in accordance with GAAP. The preparation of these financial statements requires estimation and judgment that affect the reported amounts of revenues, expenses, assets, and liabilities. We base our estimates on historical experience and on various other assumptions that we believe are reasonable under the circumstances. The results form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. The following critical accounting estimates are a subset of our significant accounting policies described in Note 2 to the Financial Statements and Supplementary Data, Item 8. These critical accounting estimates affect significant areas of our financial statements and involve judgment and estimates. If these estimates differ significantly from actual results, the impact on our Consolidated Financial Statements may be material.
Personal injury – See Note 17 to the Financial Statements and Supplementary Data, Item 8, and "We may be subject to various claims and lawsuits that could result in significant expenditures" in the Risk Factors, Item 1A.
Our personal injury liability is subject to uncertainty due to unasserted claims, timing and outcome of claims, and evolving trends in litigation. There were no material changes to the assumptions used in the latest actuarial analysis.
Our personal injury liability balance and claims activity was as follows:
| 2025 | 2024 | 2023 | ||||||
|---|---|---|---|---|---|---|---|---|
| Ending liability balance at December 31 (millions) | $ | 413 | $ | 379 | $ | 383 | ||
| Open claims, beginning balance | 1,567 | 1,871 | 2,036 | |||||
| New claims | 2,602 | 2,842 | 3,008 | |||||
| Settled or dismissed claims | (2,829) | (3,146) | (3,173) | |||||
| Open claims, ending balance at December 31 | 1,340 | 1,567 | 1,871 |
Environmental costs – See Note 17 to the Financial Statements and Supplementary Data, Item 8; "We are subject to significant environmental laws and regulations" in the Risk Factors, Item 1A; and Environmental Matters in the Legal Proceedings, Item 3.
Our environmental liability is subject to several factors such as type of remediation, nature and volume of contaminate, number and financial viability of other potentially responsible parties, as well as uncertainty due to unknown alleged contamination, evolving trends in remediation techniques and final remedies, and changes in laws and regulations.
Our environmental liability balance and site activity was as follows:
| 2025 | 2024 | 2023 | ||||||
|---|---|---|---|---|---|---|---|---|
| Ending liability balance at December 31 (millions) | $ | 259 | $ | 268 | $ | 245 | ||
| Open sites, beginning balance | 352 | 333 | 353 | |||||
| New sites | 73 | 84 | 74 | |||||
| Closed sites | (82) | (65) | (94) | |||||
| Open sites, ending balance at December 31 | 343 | 352 | 333 |
Property and depreciation – See Note 11 to the Financial Statements and Supplementary Data, Item 8.
Assets purchased or constructed throughout the year are capitalized if they meet applicable minimum units of property.
Estimated service lives of depreciable railroad property may vary over time due to changes in physical use, technology, asset strategies, and other factors that will have an impact on the retirement profiles of our assets. We are not aware of any specific factors that are reasonably likely to significantly change the estimated service lives of our assets. Actual use and retirement of our assets may vary from our current estimates, which would impact the amount of depreciation expense recognized in future periods.
Changes in estimated useful lives of our assets due to the results of our depreciation studies could significantly impact future periods’ depreciation expense and have a material impact on our Consolidated Financial Statements. If the estimated useful lives of all depreciable assets were increased by one year, annual depreciation expense would decrease by approximately $81 million. If the estimated useful lives of all depreciable assets were decreased by one year, annual depreciation expense would increase by approximately $76 million. We are projecting an increase in our depreciation expense of approximately 4% in 2026 versus 2025. This is driven by an increase in our projected depreciable asset base.
40
Table of Contents
Pension plans – See Note 5 to the Financial Statements and Supplementary Data, Item 8.
The critical assumptions used to measure pension obligations and expenses are the discount rates and expected rate of return on pension assets.
We evaluate our critical assumptions at least annually, and selected assumptions are based on the following factors:
•We measure the service cost and interest cost components of our net periodic pension benefit/cost by using individual spot rates matched with separate cash flows for each future year. Discount rates are based on a Mercer yield curve of high-quality corporate bonds (rated AA by a recognized rating agency).
•Expected return on plan assets is based on our asset allocation mix and our historical return, taking into consideration current and expected market conditions.
The following tables present the key assumptions used to measure net periodic pension benefit/cost for 2026 and the estimated impact on 2026 net periodic pension benefit/cost relative to a change in those assumptions:
| Assumptions | ||
|---|---|---|
| Discount rate for interest on benefit obligations | 4.94 | % |
| Discount rate for service cost | 5.88 | % |
| Discount rate for interest on service cost | 5.64 | % |
| Expected return on plan assets | 5.25 | % |
| SensitivitiesMillions | Increase in pension cost | |
|---|---|---|
| 0.25% decrease in discount rates | $ | - |
| 0.25% decrease in expected return on plan assets | $ | 12 |
The following table presents the net periodic pension benefit/cost for the years ended December 31:
| Millions | Est. 2026 | 2025 | 2024 | 2023 | |||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net periodic pension (benefit)/cost | $ | (23) | $ | (14) | $ | (3) | $ | - |
41
Table of Contents
CAUTIONARY INFORMATION
Certain statements in this report, and statements in other reports or information filed or to be filed with the SEC (as well as information included in oral statements or other written statements made or to be made by us), are, or will be, forward-looking statements as defined by the Securities Act of 1933 and the Securities Exchange Act of 1934. These forward-looking statements and information include, without limitation, statements in the CEO’s letter preceding Part I; statements regarding planned capital expenditures under the caption “2026 Capital Plan” in Item 2 of Part I; and statements and information set forth under the captions “2026 Outlook”; “Liquidity and Capital Resources” in Item 7 of Part II regarding our capital plan, share repurchase programs, contractual obligations, "Pension Benefits", and "Other Matters" in this Item 7 of Part II. Forward-looking statements and information also include any other statements or information in this report (including information incorporated herein by reference) regarding: the merger agreement and the transactions contemplated therein (described in Note 20 to the Financial Statements and Supplementary Data, Item 8), potential impacts of public health crises, including pandemics, epidemics, and the outbreak of other contagious disease, such as such as the coronavirus and its variant strains (COVID); the Russia-Ukraine and Israel-Hamas wars and other geopolitical tensions in the Middle East and elsewhere, and any impacts on our business operations, financial results, liquidity, and financial position, and on the world economy (including customers, employees, and supply chains), including as a result of fluctuations in volume and carloadings; closing of customer manufacturing, distribution, or production facilities; expectations as to operational or service improvements; expectations as to hiring challenges; availability of employees; expectations regarding the effectiveness of steps taken or to be taken to improve operations, service, infrastructure improvements, and transportation plan modifications (including those discussed in response to increased traffic); expectations as to cost savings, revenue growth, and earnings; the time by which goals, targets, aspirations, or objectives will be achieved; projections, predictions, expectations, estimates, or forecasts as to our business, financial, and operational results, future economic performance, and general economic conditions; proposed new products and services; estimates of costs relating to environmental remediation and restoration; estimates and expectations regarding tax matters; estimates and expectations regarding potential tariffs; potential impacts of H.R. 1, which was enacted on July 4, 2025; expectations that claims, litigation, environmental costs, commitments, contingent liabilities, labor negotiations or agreements, cyber-attacks, or other matters will not have a material adverse effect on our consolidated results of operations, financial condition, or liquidity and any other similar expressions concerning matters that are not historical facts. Forward-looking statements may be identified by their use of forward-looking terminology, such as “believes,” “expects,” “may,” “should,” “would,” “will,” “intends,” “plans,” “estimates,” “anticipates,” “projects,” and similar words, phrases, or expressions.
Forward-looking statements should not be read as a guarantee of future performance, results, or outcomes, and will not necessarily be accurate indications of the times that, or by which, such performance, results or outcomes will be achieved, if ever. Forward-looking statements and information are subject to risks and uncertainties that could cause actual performance or results to differ materially from those expressed in the statements and information. Forward-looking statements and information reflect the good faith consideration by management of currently available information, and may be based on underlying assumptions believed to be reasonable under the circumstances. However, such information and assumptions (and, therefore, such forward-looking statements and information) are or may be subject to variables or unknown or unforeseeable events or circumstances over which management has little or no influence or control, and many of these risks and uncertainties are currently amplified by and may continue to be amplified by, or in the future may be amplified by, among other things, macroeconomic and geopolitical conditions.
The Risk Factors in Item 1A of this report could affect our future results and could cause those results or other outcomes to differ materially from those expressed or implied in any forward-looking statements or information. To the extent circumstances require or we deem it otherwise necessary, we will update or amend these risk factors in a Form 10-Q, Form 8-K, or subsequent Form 10-K. All forward-looking statements are qualified by, and should be read in conjunction with, these Risk Factors.
Forward-looking statements speak only as of the date the statement was made. We assume no obligation to update forward-looking information to reflect actual results, changes in assumptions, or changes in other factors affecting forward-looking information. If we do update one or more forward-looking statements, no inference should be drawn that we will make additional updates with respect thereto or with respect to other forward-looking statements.
MD&A history
Prior-year 10-K MD&A spans are extracted from SEC filings with the same bounded parser used for the latest filing. The latest 10-K appears above; prior years are below.
FY 2024 10-K MD&A
SEC filing source: 0000100885-25-000042.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following discussion should be read in conjunction with the Consolidated Financial Statements and applicable notes to the Financial Statements and Supplementary Data, Item 8, and other information in this report, including Risk Factors set forth in Item 1A and Critical Accounting Estimates and Cautionary Information at the end of this Item 7. The following section generally discusses 2024 and 2023 items and year-to-year comparisons between 2024 and 2023. Discussions of 2022 items and year-to-year comparisons between 2023 and 2022 that are not included in this Form 10-K can be found in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in Part II, Item 7, of the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2023.
The Railroad, along with its subsidiaries and rail affiliates, is our one reportable operating segment. Although we provide and analyze revenues by commodity group, we treat the financial results of the Railroad as one segment due to the integrated nature of our rail network.
EXECUTIVE SUMMARY
2024 Results
•Safety – 2024 was a transformational year on our journey to becoming the safest railroad. Our strategy is broken into four pillars – Injury Prevention, Leverage Technology, Situational Awareness Testing, and Peer-to-Peer Engagement.
Injury Prevention efforts focus on specific, critical tasks to reduce the risk of injury or derailment. These critical tasks are those where any form of non-compliance can result in a serious injury. Training is key to helping our employees understand how to execute those tasks safely.
We are Leveraging Technology to eliminate or automate activities with the most risk. We have more than 7,000 wayside detectors that monitor freight cars and locomotives in real time, generating 16 million data points daily to proactively identify and mitigate risks. We are building safer trains with our proprietary Physics Train Builder technology, which allows us to evaluate train and route characteristics to enable proactive intervention by our Operating Practices Command Center to prevent derailments. We utilize our autonomous geometry car fleet to inspect 500,000 miles of track annually. This technology and the data it provides enable us to direct investments and resources in the right place, helping to significantly reduce track-caused derailments over the last 10 years.
Situational Awareness Testing (a program we call COMMIT) is our program that observes, tests, and coaches our employees to promote understanding and compliance with our work rules. This goes beyond the classroom, with an emphasis on being in the field with the employees as they are performing the activities that run the railroad.
Peer-to-Peer Engagement is driving employee ownership through engagement with our safety programs. This is our culture, a personal commitment to do our jobs with a passion for safety so everyone goes home safely. Employees are encouraged to speak up if they see unsafe behaviors.
23
Table of Contents
The focus on these four pillars is driving results. Our personal injury rate (the number of reportable injuries for every 200,000 employee-hours worked) is down 23% and our derailment incident rate (the number of reportable derailment incidents per million train miles) down 20% compared to 2023 results.
•Service – Service performance index for both intermodal and manifest products improved 2 and 4 points, respectively, compared to 2023. Throughout the year we improved network fluidity as reflected in 2% faster freight car velocity and record terminal dwell, improved 3% from 2023.
•Operational Excellence – Network performance throughout 2024 was strong. While we experienced some powerful weather events in the second quarter and a second half surge in international intermodal shipments, most of our operating metrics improved year-over year. We maintained a resource buffer that allowed us to strategically integrate crews, locomotives, and freight cars into the network to efficiently handle the growth and recover from the weather events.
•Financial Results – Core pricing gains, strong productivity, and 3% volume growth positively impacted our financial results. Operating income of $9.7 billion increased 7% from 2023, and our operating ratio was 59.9%, improving 2.4 points from 2023. Net income of $6.7 billion translated into earnings of $11.09 per diluted share, up 6% from 2023.
We generated $9.3 billion of cash provided by operating activities, yielded free cash flow of $2.8 billion after reductions of $3.3 billion for cash used in investing activities and $3.2 billion in dividends paid. Both cash provided by operating activities and free cash flow were higher by $384 million due to payments in 2023 related to back wages for agreements reached with our labor unions.
Free cash flow is defined as cash provided by operating activities less cash used in investing activities and dividends paid. Free cash flow is not considered a financial measure under GAAP 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 free cash flow is important to management and investors in evaluating our financial performance and measures our ability to generate cash without additional external financing. Free cash flow should be considered in addition to, rather than as a substitute for, cash provided by operating activities. The following table reconciles cash provided by operating activities (GAAP measure) to free cash flow (non-GAAP measure):
| Millions | 2024 | 2023 | 2022 | |||||
|---|---|---|---|---|---|---|---|---|
| Cash provided by operating activities | $ | 9,346 | $ | 8,379 | $ | 9,362 | ||
| Cash used in investing activities | (3,325) | (3,667) | (3,471) | |||||
| Dividends paid | (3,213) | (3,173) | (3,159) | |||||
| Free cash flow | $ | 2,808 | $ | 1,539 | $ | 2,732 |
2025 Outlook
•Safety – Our goal is to be an industry leader in safety, and we are committed to continuously finding new ways to enhance safety. In 2025, we will continue to focus on our four pillars of safety. Training that engages both new and experienced employees is fundamental to our success. Critical safety tasks will be reinforced and enhanced by adding critical-thinking scenarios to the classroom curriculum. We will continue using a comprehensive safety management approach utilizing technology, hazard identification and risk assessments, employee engagement, training, quality control, and targeted capital investments. In addition, we will continue to collect and utilize data with the goal of identifying and mitigating exposure to risk, detect rail defects, improve or close grade crossings, and educate the public and law enforcement agencies about crossing safety through a combination of our own programs (including risk assessment strategies), industry programs, and local community activities across the network. Safety is paramount to the success of the railroad and deeply ingrained in our culture, and this will not change in 2025.
•Service – We are committed to delivering the service we sold to our customers. As we meet with customers to agree on their specific needs and outcomes, we will continue to measure ourselves against the best service we provided them over the last three years and use that as a guide for meeting their expectations. We will engage with customers by being the first to act on new opportunities, investing to grow, and finding innovative solutions to win together.
•Operational Excellence – To provide our customers with the service we sold, we must run a fluid network. Network fluidity enables us to effectively utilize all our resources and provides the capacity to respond in an ever-changing environment. Terminal dwell and freight car velocity are key indicators of that fluidity. We will continue to transform our railroad using technology and automation to further improve our service product, improve resource utilization, and lower our overall cost structure.
24
Table of Contents
•Business Volumes – Macroeconomic uncertainties remain in 2025 that could have a material impact on our 2025 financial and operating results. Current forecasts for 2025 industrial production show a slight increase versus 2024. In addition, other factors, such as imposition of higher tariffs and changes in domestic and foreign monetary policy may affect economic activity and demand for rail transportation; natural gas prices, weather conditions, and demand for other energy sources may impact the coal market; crude oil prices and spreads may drive demand for petroleum products and drilling materials; available truck capacity could impact our intermodal business; and international trade agreements could promote or hinder trade. Lower coal demand, resulting from ongoing competitive energy dynamics and reduced coal-fired electricity production, and lower international intermodal business, due to the west coast volume surge in 2024, are expected to negatively impact volumes. Additionally, the way our customers are affected by and respond to the implementation of new tariffs may influence our volume levels and traffic flows. Fuel prices may continue to fluctuate in the current economic environment. As prices fluctuate, there will be a timing impact on earnings, as our fuel surcharge programs trail increases or decreases in fuel prices by approximately two months. Regardless of external factors, we will focus on operating a safe railroad and delivering the service we sold to our customers as well as effective asset utilization, cost control, and seeking new business opportunities.
RESULTS OF OPERATIONS
Operating Revenues
| Millions | 2024 | 2023 | 2022 | % Change 2024 v 2023 | % Change 2023 v 2022 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Freight revenues | $ | 22,811 | $ | 22,571 | $ | 23,159 | 1 | % | (3) | % | |||
| Other subsidiary revenues | 788 | 872 | 884 | (10) | (1) | ||||||||
| Accessorial revenues | 554 | 584 | 779 | (5) | (25) | ||||||||
| Other | 97 | 92 | 53 | 5 | 74 | ||||||||
| Total | $ | 24,250 | $ | 24,119 | $ | 24,875 | 1 | % | (3) | % |
We generate freight revenues by transporting products from our three commodity groups. Freight revenues vary with volumes (carloads) and average revenue per car (ARC). Changes in price, traffic mix, and fuel surcharges drive ARC. Customer incentives, which are primarily provided for shipping to/from specific locations or based on cumulative volumes, are recorded as a reduction to operating revenues. Customer incentives that include variable consideration based on cumulative volumes are estimated using the expected value method, which is based on available historical, current, and forecasted volumes, and recognized as the related performance obligation is satisfied. We recognize freight revenues over time as shipments move from origin to destination. The allocation of revenues between reporting periods is based on the relative transit time in each reporting period with expenses recognized as incurred.
Other subsidiary revenues (primarily logistics and commuter rail operations) are generally recognized over time as shipments move from origin to destination. The allocation of revenues between reporting periods is based on the relative transit time in each reporting period with expenses recognized as incurred. Accessorial revenues are recognized at a point in time as performance obligations are satisfied.
Freight revenues increased 1% year-over-year to $22.8 billion driven by a 3% increase in volumes and core pricing gains, partially offset by lower fuel surcharge revenues and negative mix of traffic (for example, a relative increase in international intermodal shipments, which have a lower ARC). Volume increases were primarily driven by international intermodal and grain and grain product shipments, partially offset by weaker demand for coal and rock shipments.
Our fuel surcharge programs generated freight revenues of $2.6 billion and $3.0 billion in 2024 and 2023, respectively. Fuel surcharge revenues in 2024 decreased $0.4 billion due to a 15% decrease in fuel prices and the lag impact of fluctuating fuel prices (it can generally take up to two months for changing fuel prices to affect fuel surcharge recoveries), partially offset by higher volumes.
In 2024, other subsidiary revenues decreased compared to 2023 primarily driven by a weaker demand for intermodal shipments at our subsidiary that brokers intermodal and transload logistics services and the partial transfer of our commuter operations to Metra. Accessorial revenues decreased in 2024 compared to 2023 driven by lower intermodal accessorial revenues because of our intermodal equipment sale, partially offset by a one-time contract settlement.
25
Table of Contents
The following tables summarize the year-over-year changes in freight revenues, revenue carloads, and ARC by commodity type:
| Freight RevenuesMillions | 2024 | 2023 | 2022 | % Change 2024 v 2023 | % Change 2023 v 2022 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Grain & grain products | $ | 3,828 | $ | 3,644 | $ | 3,598 | 5 | % | 1 | % | |||
| Fertilizer | 811 | 757 | 712 | 7 | 6 | ||||||||
| Food & refrigerated | 1,085 | 1,041 | 1,093 | 4 | (5) | ||||||||
| Coal & renewables | 1,483 | 1,916 | 2,134 | (23) | (10) | ||||||||
| Bulk | 7,207 | 7,358 | 7,537 | (2) | (2) | ||||||||
| Industrial chemicals & plastics | 2,345 | 2,176 | 2,158 | 8 | 1 | ||||||||
| Metals & minerals | 2,081 | 2,194 | 2,196 | (5) | - | ||||||||
| Forest products | 1,326 | 1,347 | 1,465 | (2) | (8) | ||||||||
| Energy & specialized markets | 2,688 | 2,521 | 2,386 | 7 | 6 | ||||||||
| Industrial | 8,440 | 8,238 | 8,205 | 2 | - | ||||||||
| Automotive | 2,452 | 2,421 | 2,257 | 1 | 7 | ||||||||
| Intermodal | 4,712 | 4,554 | 5,160 | 3 | (12) | ||||||||
| Premium | 7,164 | 6,975 | 7,417 | 3 | (6) | ||||||||
| Total | $ | 22,811 | $ | 22,571 | $ | 23,159 | 1 | % | (3) | % |
| Revenue CarloadsThousands | 2024 | 2023 | 2022 | % Change 2024 v 2023 | % Change 2023 v 2022 | |||||
|---|---|---|---|---|---|---|---|---|---|---|
| Grain & grain products | 850 | 798 | 798 | 7 | % | - | % | |||
| Fertilizer | 213 | 191 | 190 | 12 | 1 | |||||
| Food & refrigerated | 177 | 175 | 187 | 1 | (6) | |||||
| Coal & renewables | 702 | 867 | 885 | (19) | (2) | |||||
| Bulk | 1,942 | 2,031 | 2,060 | (4) | (1) | |||||
| Industrial chemicals & plastics | 672 | 645 | 637 | 4 | 1 | |||||
| Metals & minerals | 719 | 793 | 785 | (9) | 1 | |||||
| Forest products | 213 | 213 | 241 | - | (12) | |||||
| Energy & specialized markets | 607 | 582 | 552 | 4 | 5 | |||||
| Industrial | 2,211 | 2,233 | 2,215 | (1) | 1 | |||||
| Automotive | 824 | 820 | 778 | - | 5 | |||||
| Intermodal [a] | 3,357 | 3,028 | 3,116 | 11 | (3) | |||||
| Premium | 4,181 | 3,848 | 3,894 | 9 | (1) | |||||
| Total | 8,334 | 8,112 | 8,169 | 3 | % | (1) | % |
| Average Revenue per Car | 2024 | 2023 | 2022 | % Change 2024 v 2023 | % Change 2023 v 2022 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Grain & grain products | $ | 4,505 | $ | 4,567 | $ | 4,509 | (1) | % | 1 | % | |||
| Fertilizer | 3,809 | 3,962 | 3,749 | (4) | 6 | ||||||||
| Food & refrigerated | 6,104 | 5,929 | 5,844 | 3 | 1 | ||||||||
| Coal & renewables | 2,113 | 2,211 | 2,410 | (4) | (8) | ||||||||
| Bulk | 3,710 | 3,623 | 3,658 | 2 | (1) | ||||||||
| Industrial chemicals & plastics | 3,493 | 3,374 | 3,388 | 4 | - | ||||||||
| Metals & minerals | 2,893 | 2,765 | 2,797 | 5 | (1) | ||||||||
| Forest products | 6,229 | 6,310 | 6,092 | (1) | 4 | ||||||||
| Energy & specialized markets | 4,426 | 4,335 | 4,320 | 2 | - | ||||||||
| Industrial | 3,818 | 3,689 | 3,704 | 3 | - | ||||||||
| Automotive | 2,976 | 2,955 | 2,902 | 1 | 2 | ||||||||
| Intermodal [a] | 1,404 | 1,504 | 1,656 | (7) | (9) | ||||||||
| Premium | 1,714 | 1,813 | 1,905 | (5) | (5) | ||||||||
| Average | $ | 2,737 | $ | 2,782 | $ | 2,835 | (2) | % | (2) | % |
[a]For intermodal shipments, each container or trailer equals one carload.
26
Table of Contents
Bulk – Bulk includes shipments of grain and grain products, fertilizer, food and refrigerated, and coal and renewables. Freight revenues from bulk shipments decreased in 2024 compared to 2023 due to lower volumes and lower fuel surcharge revenues, partially offset by positive mix, from decreased coal shipments, and core pricing gains. Volumes declined 4% compared to 2023 driven by reduced use of coal in electricity generation because of low natural gas prices, coal fired plant capacity, and mild winter weather, partially offset by strength in export grain to Mexico and several other grain products. Additionally, the volume declines were partially offset by increased fertilizer shipments due to strong demand and a 2023 customer outage. Volumes for coal and renewables and food and refrigerated shipments were negatively impacted by outages and service challenges due to repeated snow events in Wyoming and flooding in California in the first quarter of 2023 positively impacting the year-over-year comparisons.
Industrial – Industrial includes shipments of industrial chemicals and plastics, metals and minerals, forest products, and energy and specialized markets. Freight revenues from industrial shipments increased in 2024 versus 2023 due to core pricing gains and positive mix of traffic from decreased short haul rock shipments and increased petroleum shipments, partially offset by lower fuel surcharge revenues and lower volumes. Volumes decreased 1% compared to 2023 driven by lower demand for rock, due to weather, high inventories, and softness in Southern markets, and decreased sand shipments due to the use of local sources, partially offset by strength in petroleum, industrial chemicals, and plastics.
Premium – Premium includes shipments of finished automobiles, automotive parts, and merchandise in intermodal containers, both domestic and international. Freight revenues from premium shipments increased driven by higher volumes and core pricing gains, partially offset by lower fuel surcharge revenues and negative mix. Starting in the third quarter of 2024, international intermodal experienced heavy demand due to increased U.S. West Coast imports, a result of freight shifting from the East Coast and Canadian ports due to uncertainty related to labor negotiations, driving volumes up over 30% in the second half of the year compared to the second half of 2023. In addition, business development efforts in domestic intermodal drove volume growth in 2024 compared to 2023. Automotive shipments were flat year-over-year as business development wins were offset by market weakness and unplanned production decreases.
2024 Bulk Carloads
2024 Industrial Carloads
2024 Premium Carloads
Mexico Business – Freight revenues from each of our commodity groups includes revenues from shipments to and from Mexico, which amounted to $3.0 billion in 2024, up 8% compared to 2023, driven by a 3% volumes increase and a 4% increase in ARC. The volume increases were driven by higher grain and grain product shipments and finished vehicle shipments, partially offset by lower automotive parts shipments.
Operating Expenses
| Millions | 2024 | 2023 | 2022 | % Change 2024 v 2023 | % Change 2023 v 2022 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Compensation and benefits | $ | 4,899 | $ | 4,818 | $ | 4,645 | 2 | % | 4 | % | |||
| Purchased services and materials | 2,520 | 2,616 | 2,442 | (4) | 7 | ||||||||
| Fuel | 2,474 | 2,891 | 3,439 | (14) | (16) | ||||||||
| Depreciation | 2,398 | 2,318 | 2,246 | 3 | 3 | ||||||||
| Equipment and other rents | 920 | 947 | 898 | (3) | 5 | ||||||||
| Other | 1,326 | 1,447 | 1,288 | (8) | 12 | ||||||||
| Total | $ | 14,537 | $ | 15,037 | $ | 14,958 | (3) | % | 1 | % |
27
Table of Contents
Operating expenses decreased $500 million, or 3%, in 2024 compared to 2023 driven by lower fuel prices, productivity, a gain on the sale of intermodal equipment in 2024, partially offset by inflation, volume-related costs, and higher depreciation. In addition, positively impacting the year-over-year comparison are lower labor agreement ratification charges as we reached agreements impacting crew staffing in both years, and lower weather-related costs from less impactful winter weather in the first quarter of 2024 compared to 2023.
2024 Operating Expenses
Compensation and Benefits – Compensation and benefits include wages, payroll taxes, health and welfare costs, pension costs, and incentive costs. In 2024, expenses increased 2% compared to 2023 due to wage inflation, which includes the impact of labor agreements to modernize work rules and improve availability, higher incentive compensation, and increased crew needs associated with labor agreements and increased volumes, partially offset by 4% lower employee levels. Train, engine, and yard (TE&Y) force levels were flat compared to 2023 as improved network fluidity allowed us to handle a 3% increase in volumes and the increased needs associated with labor agreements without increasing the size of that workforce.
Purchased Services and Materials – Expense for purchased services and materials includes the costs of services purchased from outside contractors and other service providers (including equipment maintenance and contract expenses incurred by our subsidiaries for external transportation services); materials used to maintain the Railroad’s lines, structures, and equipment; costs of operating facilities jointly used by UPRR and other railroads; transportation and lodging for train crew employees; trucking and contracting costs for intermodal containers; leased automobile maintenance expenses; and tools and supplies. Purchased services and materials decreased 4% in 2024 compared to 2023 driven by declines in locomotive maintenance expense due to a smaller active fleet as productivity improved year-over-year, decreased volume-related drayage cost incurred at one of our subsidiaries, and a favorable contract settlement, partially offset by inflation and volume-related costs.
Fuel – Fuel includes locomotive fuel and gasoline for highway and non-highway vehicles and heavy equipment. Fuel expense decreased compared to 2023 due to a decrease in locomotive diesel fuel prices, which averaged $2.64 per gallon (including taxes and transportation costs) in 2024 compared to $3.09 per gallon in 2023, resulting in a $0.4 billion decrease in expense (excluding any impact from decreased volumes year-over-year), and a 1% improvement to the fuel consumption rate in 2024 (computed as gallons of fuel consumed divided by gross ton-miles), partially offset by a 1% increase in gross ton-miles.
Depreciation – The majority of depreciation relates to road property, including rail, ties, ballast, and other track material. Depreciation expense was up 3% in 2024 compared to 2023 due to a higher depreciable asset base.
Equipment and Other Rents – Equipment and other rents expense primarily includes rental expense that the Railroad pays for freight cars owned by other railroads or private companies; freight car, intermodal, and locomotive leases; and office and other rent expenses, offset by equity income from certain equity method investments. Equipment and other rents expense decreased 3% compared to 2023 due to lower lease expense and improved cycle times, partially offset by increased demand in commodities utilizing freight cars owned by others and inflation.
Other – Other expenses include state and local taxes; freight, equipment, and property damage; utilities; insurance; personal injury; environmental; employee travel; telephone and cellular; computer software; bad debt; and other general expenses. Other expenses decreased 8% in 2024 compared to 2023 driven by lower personal injury costs, a 2024 gain on the sale of intermodal equipment, and a 2023 write-off, partially offset by higher freight loss and damage and other casualty cost.
Non-Operating Items
| Millions | 2024 | 2023 | 2022 | % Change 2024 v 2023 | % Change 2023 v 2022 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Other income, net | $ | 350 | $ | 491 | $ | 426 | (29) | % | 15 | % | |||
| Interest expense | (1,269) | (1,340) | (1,271) | (5) | 5 | ||||||||
| Income tax expense | $ | (2,047) | $ | (1,854) | $ | (2,074) | 10 | % | (11) | % |
Other Income, net – Other income decreased in 2024 compared to 2023 driven by a $107 million real estate transaction in 2023 and lower income from other real estate transactions, partially offset by interest received in 2024 from the IRS on refund claims. See Note 6 to the Financial Statements and Supplementary Data, Item 8, for additional detail.
28
Table of Contents
Interest Expense – Interest expense decreased in 2024 compared to 2023 due to a decreased weighted-average debt level of $31.6 billion in 2024 from $33.2 billion in 2023. The effective interest rate was 4.0% in both periods.
Income Tax Expense – Income tax expense increased in 2024 compared to 2023 driven by higher pre-tax income in 2024 and higher deferred tax expense reductions in 2023, partially offset by the benefit of purchased federal tax credits in 2024. In 2024, the states of Louisiana and Arkansas enacted legislation to reduce their corporate income tax rates for future years resulting in a $34 million reduction of our deferred tax expense. In 2023, the states of Nebraska, Iowa, Kansas, and Arkansas enacted legislation to reduce their corporate income tax rates for future years resulting in a $114 million reduction of our deferred tax expense. Our effective tax rates for 2024 and 2023 were 23.3% and 22.5%, respectively.
OTHER OPERATING/PERFORMANCE AND FINANCIAL STATISTICS
We report a number of key performance measures weekly to the STB. We provide these on our website at https://investor.unionpacific.com/key-performance-metrics.
Operating/Performance Statistics
Management continuously monitors these key operating metrics to evaluate our operational efficiency in striving to deliver the service product we sold to our customers.
Railroad performance measures are included in the table below:
| 2024 | 2023 | 2022 | % Change 2024 v 2023 | % Change 2023 v 2022 | ||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Gross ton-miles (GTMs) (billions) | 847.4 | 837.5 | 843.4 | 1 | % | (1) | % | |||
| Revenue ton-miles (billions) | 409.7 | 413.3 | 420.8 | (1) | (2) | |||||
| Freight car velocity (daily miles per car) [a] | 208 | 204 | 191 | 2 | 7 | |||||
| Average train speed (miles per hour) [a] | 23.6 | 24.2 | 23.8 | (2) | 2 | |||||
| Average terminal dwell time (hours) [a] | 22.6 | 23.4 | 24.4 | (3) | (4) | |||||
| Locomotive productivity (GTMs per horsepower day) | 135 | 129 | 125 | 5 | 3 | |||||
| Train length (feet) | 9,469 | 9,356 | 9,329 | 1 | - | |||||
| Intermodal service performance index (%) | 90 | 88 | 76 | 2 | pts | 12 | pts | |||
| Manifest service performance index (%) | 89 | 85 | 77 | 4 | pts | 8 | pts | |||
| Workforce productivity (car miles per employee) | 1,062 | 1,000 | 1,036 | 6 | (3) | |||||
| Total employees (average) | 30,336 | 31,490 | 30,717 | (4) | 3 | |||||
| Operating ratio (%) | 59.9 | 62.3 | 60.1 | (2.4) | pts | 2.2 | pts |
[a]As reported to the STB.
Gross and Revenue Ton-Miles – Gross ton-miles are calculated by multiplying the weight of loaded and empty freight cars by the number of miles hauled. Revenue ton-miles are calculated by multiplying the weight of freight by the number of tariff miles. In 2024, gross ton-miles increased 1% and revenue ton-miles decreased 1%, while carloadings were up 3% year-over-year. Changes in commodity mix drove the year-over-year variances between gross ton-miles, revenue ton-miles, and carloads due to lower coal shipments, which are heavier, and increased international intermodal shipments that are lighter.
Freight Car Velocity – Freight car velocity measures the average daily miles per car on our network. The two key drivers of this metric are the speed of the train between terminals (average train speed) and the time a rail car spends at the terminals (average terminal dwell time). Freight car velocity increased 2% driven by record terminal dwell levels. The 2023 metrics were negatively impacted by operational challenges caused by weather in the first quarter and train crew shortages in some locations in the first half of 2023, positively impacting the year-over-year comparison.
Locomotive Productivity – Locomotive productivity is gross ton-miles per average daily locomotive horsepower. Locomotive productivity improved 5% in 2024 compared to 2023 driven by improved network fluidity and asset utilization despite maintaining a buffer in 2024 to flex the fleet size as we experienced and subsequently recovered from certain weather events and reacted to higher volume levels.
29
Table of Contents
Train Length – Train length is the average maximum train length on a route measured in feet. Our train length increased 1% compared to 2023 due to train length improvement initiatives and increases in international intermodal shipments, which generally move on longer trains, partially offset by declines in coal train length.
Service Performance Index (SPI) – SPI is a ratio of the service customers are currently receiving relative to the best monthly performance over the last three years. Measuring our performance relative to a historical benchmark demonstrates our focus on continuously improving service for our customers, and we believe it is a better indicator of service performance than the previously disclosed trip plan compliance. SPI does not replace the service commitments we have contractually agreed to with a small number of customers. SPI is calculated for intermodal and manifest products. Intermodal SPI improved 2 points, at the same time international volume surged. Manifest SPI improved 4 points in 2024 compared to 2023.
Workforce Productivity – Workforce productivity is average daily car miles per employee. Workforce productivity improved 6% in 2024 as average daily car miles increased 2% and employees decreased 4% compared to 2023. Our active TE&Y workforce increased to support carload demand and increased crew needs associated with labor agreements that went into effect in the third quarter of 2023. In addition, we are maintaining an adequate training pipeline to provide a capacity buffer to enable responsiveness in an ever-changing demand and operating environment.
Operating Ratio – Operating ratio is our operating expenses reflected as a percentage of operating revenues. Our operating ratio of 59.9% improved 2.4 points compared to 2023 driven by productivity initiatives, core pricing gains, and the year-over-year impact from lower fuel prices, partially offset by inflation and other costs. In addition, operating ratio year-over-year comparison was positively impacted by 2024 contract settlements, a 2024 gain on the sale of intermodal equipment, and lower labor agreement ratification charges than in 2023.
Return on Average Common Shareholders’ Equity
| Millions, Except Percentages | 2024 | 2023 | 2022 | |||||
|---|---|---|---|---|---|---|---|---|
| Net income | $ | 6,747 | $ | 6,379 | $ | 6,998 | ||
| Average equity | $ | 15,839 | $ | 13,476 | $ | 13,162 | ||
| Return on average common shareholders' equity | 42.6 | % | 47.3 | % | 53.2 | % |
Return on Invested Capital as Adjusted (ROIC)
| Millions, Except Percentages | 2024 | 2023 | 2022 | |||||
|---|---|---|---|---|---|---|---|---|
| Net income | $ | 6,747 | $ | 6,379 | $ | 6,998 | ||
| Interest expense | 1,269 | 1,340 | 1,271 | |||||
| Interest on average operating lease liabilities | 55 | 58 | 56 | |||||
| Taxes on interest | (308) | (315) | (304) | |||||
| Net operating profit after taxes as adjusted | $ | 7,763 | $ | 7,462 | $ | 8,021 | ||
| Average equity | $ | 15,839 | $ | 13,476 | $ | 13,162 | ||
| Average debt | 31,886 | 32,953 | 31,528 | |||||
| Average operating lease liabilities | 1,436 | 1,616 | 1,695 | |||||
| Average invested capital as adjusted | $ | 49,161 | $ | 48,045 | $ | 46,385 | ||
| Return on invested capital as adjusted | 15.8 | % | 15.5 | % | 17.3 | % |
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 criterion 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 a reconciliation from return on average common shareholders’ equity to ROIC. At December 31, 2024, 2023, and 2022, the incremental borrowing rate on operating leases was 3.8%, 3.6%, and 3.3%, respectively.
30
Table of Contents
Debt / Net Income
| Millions, Except Ratios | 2024 | 2023 | 2022 | |||||
|---|---|---|---|---|---|---|---|---|
| Debt | $ | 31,192 | $ | 32,579 | $ | 33,326 | ||
| Net income | $ | 6,747 | $ | 6,379 | $ | 6,998 | ||
| Debt / net income | 4.6 | 5.1 | 4.8 |
Adjusted Debt / Adjusted EBITDA
| Millions, Except Ratios | 2024 | 2023 | 2022 | |||||
|---|---|---|---|---|---|---|---|---|
| Net income | $ | 6,747 | $ | 6,379 | $ | 6,998 | ||
| Add: | ||||||||
| Income tax expense | 2,047 | 1,854 | 2,074 | |||||
| Depreciation | 2,398 | 2,318 | 2,246 | |||||
| Interest expense | 1,269 | 1,340 | 1,271 | |||||
| EBITDA | $ | 12,461 | $ | 11,891 | $ | 12,589 | ||
| Adjustments: | ||||||||
| Other income, net | (350) | (491) | (426) | |||||
| Interest on operating lease liabilities | 48 | 58 | 54 | |||||
| Adjusted EBITDA (a) | $ | 12,159 | $ | 11,458 | $ | 12,217 | ||
| Debt | $ | 31,192 | $ | 32,579 | $ | 33,326 | ||
| Operating lease liabilities | 1,271 | 1,600 | 1,631 | |||||
| Adjusted debt (b) | $ | 32,463 | $ | 34,179 | $ | 34,957 | ||
| Adjusted debt / adjusted EBITDA (b/a) | 2.7 | 3.0 | 2.9 |
Adjusted debt (total debt plus operating lease liabilities plus after-tax unfunded pension and OPEB (other post-retirement benefit) obligations) to adjusted EBITDA (earnings before interest, taxes, depreciation, amortization, and adjustments for other income and interest on present value of operating leases) 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, other information provided in accordance with GAAP. The most comparable GAAP measure is debt to net income ratio. The tables above provide reconciliations from net income to adjusted EBITDA, debt to adjusted debt, and debt to net income to adjusted debt to adjusted EBITDA. At December 31, 2024, 2023, and 2022, the incremental borrowing rate on operating leases was 3.8%, 3.6%, and 3.3%, respectively. Pension and OPEB were funded at December 31, 2024, 2023, and 2022.
LIQUIDITY AND CAPITAL RESOURCES
We are continually evaluating our financial condition and liquidity. We analyze a wide range of economic scenarios and the impact on our ability to generate cash. These analyses inform our liquidity plans and activities outlined below and indicate we have sufficient borrowing capacity to sustain an extended period of lower volumes.
At both December 31, 2024 and 2023, we had a working capital deficit due to upcoming debt maturities. It is not unusual for us to have a working capital deficit, and we believe it is not an indication of a lack of liquidity. We generate strong cash from operations and also maintain adequate resources, including our credit facility and, when necessary, access the capital markets to meet foreseeable cash requirements.
During 2024, we generated $9.3 billion of cash provided by operating activities, paid down $1.3 billion of long-term debt, paid $3.2 billion in dividends, and repurchased shares totaling $1.5 billion. We have been, and we expect to continue to be, in compliance with our debt covenants.
Our principal sources of liquidity include cash and cash equivalents, our Receivables Facility, our revolving credit facility, as well as the availability of commercial paper and other sources of financing through the capital markets. On December 31, 2024, we had $1.0 billion of cash and cash equivalents, $2.0 billion of committed credit available under our revolving credit facility, and up to $800 million undrawn on the Receivables Facility. As of December 31, 2024, none of the revolving credit
31
Table of Contents
facility was drawn, and we did not draw on our revolving credit facility at any time during 2024. Our access to the Receivables Facility may be reduced or restricted if our bond ratings fall to certain levels below investment grade. If our bond rating were to deteriorate, it could have an adverse impact on our liquidity. Access to commercial paper as well as other capital market financing is dependent on market conditions. Deterioration of our operating results or financial condition due to internal or external factors could negatively impact our ability to access capital markets as a source of liquidity. Access to liquidity through the capital markets is also dependent on our financial stability. We expect that we will continue to have access to liquidity through any or all the following sources or activities: (a) increasing the utilization of our Receivables Facility, (b) issuing commercial paper, (c) entering into bank loans, outside of our revolving credit facility, or (iv) issuing bonds or other debt securities to public or private investors based on our assessment of the current condition of the credit markets. The Company’s $2.0 billion revolving credit facility is intended to support the issuance of commercial paper by UPC and also serves as an additional source of liquidity to fund short-term needs. The Company currently does not intend to make any borrowings under this facility.
As described in the notes to the Consolidated Financial Statements and as referenced in the table below, we have contractual obligations that may affect our financial condition. Based on our assessment of the underlying provisions and circumstances of our contractual obligations, other than the risks that we and other similarly situated companies face with respect to the condition of the capital markets (as described in Item 1A of Part II of this report), as of the date of this filing, there is no known trend, demand, commitment, event, or uncertainty that is reasonably likely to occur that would have a material adverse effect on our consolidated results of operations, financial condition, or liquidity. In addition, our commercial obligations, financings, and commitments are customary transactions that are like those of other comparable corporations, particularly within the transportation industry.
The following table identifies material contractual obligations as of December 31, 2024:
| Payments Due by December 31, | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Millions | Total | 2025 | 2026 | 2027 | 2028 | 2029 | After 2029 | |||||||||||||
| Debt [a] | $ | 57,906 | $ | 2,591 | $ | 2,617 | $ | 2,348 | $ | 2,294 | $ | 2,253 | $ | 45,803 | ||||||
| Purchase obligations [b] | 2,110 | 999 | 590 | 240 | 160 | 121 | - | |||||||||||||
| Operating leases [c] | 1,401 | 352 | 281 | 227 | 200 | 128 | 213 | |||||||||||||
| Other post-retirement benefits [d] | 378 | 39 | 39 | 38 | 38 | 38 | 186 | |||||||||||||
| Finance lease obligations [e] | 118 | 42 | 35 | 30 | 11 | - | - | |||||||||||||
| Total contractual obligations | $ | 61,913 | $ | 4,023 | $ | 3,562 | $ | 2,883 | $ | 2,703 | $ | 2,540 | $ | 46,202 |
[a]Excludes finance lease obligations of $109 million as well as unamortized discount and deferred issuance costs of ($1,693) million. Includes an interest component of $25,130 million.
[b]Purchase obligations include locomotive maintenance contracts; purchase commitments for ties, ballast, and rail; and agreements to purchase other goods and services.
[c]Includes leases for locomotives, freight cars, other equipment, and real estate. Includes an interest component of $130 million.
[d]Includes estimated other post-retirement, medical, and life insurance payments, and payments made under the unfunded pension plan for the next ten years.
[e]Represents total obligations, including interest component of $9 million.
Cash Flows
| Millions | 2024 | 2023 | 2022 | |||||
|---|---|---|---|---|---|---|---|---|
| Cash provided by operating activities | $ | 9,346 | $ | 8,379 | $ | 9,362 | ||
| Cash used in investing activities | (3,325) | (3,667) | (3,471) | |||||
| Cash used in financing activities | (6,067) | (4,625) | (5,887) | |||||
| Net change in cash, cash equivalents, and restricted cash | $ | (46) | $ | 87 | $ | 4 |
Operating Activities
Cash provided by operating activities increased in 2024 compared to 2023 due primarily to $384 million of payments in 2023 related to back wages for agreements reached with our labor unions and increased net income.
Cash flow conversion is defined as cash provided by operating activities less cash used in capital investments as a ratio of net income. Cash flow conversion rate is not considered a financial measure under GAAP 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 cash
32
Table of Contents
flow conversion rate is important to management and investors in evaluating our financial performance and measures our ability to generate cash without additional external financing. Cash flow conversion rate should be considered in addition to, rather than as a substitute for, cash provided by operating activities. The following table reconciles cash provided by operating activities (GAAP measure) to cash flow conversion rate (non-GAAP measure):
| Millions, Except Percentages | 2024 | 2023 | 2022 | |||||
|---|---|---|---|---|---|---|---|---|
| Cash provided by operating activities | $ | 9,346 | $ | 8,379 | $ | 9,362 | ||
| Cash used in capital investments | (3,452) | (3,606) | (3,620) | |||||
| Total (a) | 5,894 | 4,773 | 5,742 | |||||
| Net income (b) | $ | 6,747 | $ | 6,379 | $ | 6,998 | ||
| Cash flow conversion rate (a/b) | 87 | % | 75 | % | 82 | % |
Investing Activities
Cash used in investing activities in 2024 decreased compared to 2023 primarily driven by less capital investments and higher proceeds from asset sales, including a sale of intermodal equipment. Roughly half of the year-over-year decrease in capital investments is attributable to the 2023 purchase of a small trucking and transload operator and related real estate assets.
The following table detail cash capital investments for the years ended December 31:
| Millions | 2024 | 2023 | 2022 | |||||
|---|---|---|---|---|---|---|---|---|
| Ties | $ | 503 | $ | 565 | $ | 544 | ||
| Rail and other track material | 493 | 454 | 437 | |||||
| Ballast | 197 | 194 | 216 | |||||
| Other [a] | 740 | 691 | 693 | |||||
| Total road infrastructure replacements | 1,933 | 1,904 | 1,890 | |||||
| Line expansion and other capacity projects | 183 | 239 | 276 | |||||
| Commercial facilities | 317 | 425 | 308 | |||||
| Total capacity and commercial facilities | 500 | 664 | 584 | |||||
| Locomotives and freight cars [b] | 788 | 728 | 800 | |||||
| Technology and other | 231 | 310 | 346 | |||||
| Total cash capital investments [c] | $ | 3,452 | $ | 3,606 | $ | 3,620 |
[a]Other includes bridges and tunnels, signals, other road assets, and road work equipment.
[b]Locomotives and freight cars include lease buyouts of $143 million, $57 million, and $70 million in 2024, 2023, and 2022, respectively.
[c]Weather-related damages for 2024, 2023, and 2022 are immaterial.
Capital Plan – In 2025, we expect our capital plan to be approximately $3.4 billion, consistent with 2024. We plan to continue to make investments to support our growth strategy, improve the safety, resiliency, and operational efficiency of the network, harden our infrastructure, and replace older assets, including modernization of our locomotive fleet and acquiring freight cars to support replacement and growth opportunities. In addition, the plan includes investments in growth-related projects to drive more carloads to the network and enhance productivity. This includes siding construction and extension projects, terminal investments supporting our manifest network, and invest in certain ramps to efficiently handle volumes from new and existing intermodal customers. The capital plan may be revised if business conditions warrant or if laws or regulations affect our ability to generate sufficient returns on these investments.
Financing Activities
Cash used in financing activities increased in 2024 compared to 2023 driven by an increase in share repurchases and a decrease in debt issued, partially offset by a decrease in the repayment of commercial paper.
See Note 14 to the Financial Statements and Supplementary Data, Item 8, for a description of all our outstanding financing arrangements and significant new borrowings, and Note 18 to the Financial Statements and Supplementary Data, Item 8, for a description of our share repurchase programs.
33
Table of Contents
OTHER MATTERS
Inflation – For capital-intensive companies, inflation significantly increases asset replacement costs for long-lived assets. As a result, assuming that we replace all operating assets at current price levels, depreciation charges (on an inflation-adjusted basis) would be substantially greater than historically reported amounts.
Sensitivity Analyses – The sensitivity analyses that follow illustrate the economic effect that hypothetical changes in interest and tax rates could have on our results of operations and financial condition. These hypothetical changes do not consider other factors that could impact actual results.
Interest Rates – At December 31, 2024, we did not have variable-rate debt.
Market risk for fixed-rate debt is estimated as the potential increase in fair value resulting from a hypothetical 1% decrease in interest rates as of December 31, 2024, and totals an increase of approximately $3.0 billion to the fair value of our debt at December 31, 2024. We estimated the fair values of our fixed-rate debt by considering the impact of the hypothetical interest rates on quoted market prices and current borrowing rates.
Tax Rates – Our deferred tax assets and liabilities are measured based on current tax law. Future tax legislation, such as a change in the federal corporate tax rate, could have a material impact on our financial condition, results of operations, or liquidity. For example, a future, permanent 1% increase in our federal income tax rate would increase our deferred tax liability by approximately $525 million. Similarly, a future, permanent 1% decrease in our federal income tax rate would decrease our deferred tax liability by approximately $525 million.
Accounting Pronouncements – See Note 3 to the Financial Statements and Supplementary Data, Item 8.
Asserted and Unasserted Claims – See Note 17 to the Financial Statements and Supplementary Data, Item 8.
Indemnities – See Note 17 to the Financial Statements and Supplementary Data, Item 8.
Climate Change – Climate change could have an adverse impact on our operations and financial performance (see Risk Factors under Item 1A of this report). We utilize climate scenario analyses to better understand climate-related risks and opportunities the Company may face in the future under a range of potential scenarios. We continue to refine our approach to understand climate-related risks and are taking an iterative approach in our business planning processes as risk factors, solutions, and technology develop. However, we are unable to predict the likelihood, manner, severity, or ultimate financial impact of actual future incidents as climate scenario analysis considers a range of potential outcomes.
We continue to take steps and explore opportunities to reduce our operational impact on the environment, including improving our operational fluidity to increase fuel efficiency, modernizing locomotives for improved reliability and fuel consumption, using renewable fuels, and exploring and testing low- and zero-emissions propulsion technologies. These initiatives are aligned with our strategy of Safety, Service, and Operational Excellence leading to Growth. (See further discussion in "Sustainable Future" in the Operations section in Item 1 of this report.)
CRITICAL ACCOUNTING ESTIMATES
Our Consolidated Financial Statements have been prepared in accordance with GAAP. The preparation of these financial statements requires estimation and judgment that affect the reported amounts of revenues, expenses, assets, and liabilities. We base our estimates on historical experience and on various other assumptions that we believe are reasonable under the circumstances. The results form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. The following critical accounting estimates are a subset of our significant accounting policies described in Note 2 to the Financial Statements and Supplementary Data, Item 8. These critical accounting estimates affect significant areas of our financial statements and involve judgment and estimates. If these estimates differ significantly from actual results, the impact on our Consolidated Financial Statements may be material.
Personal Injury – See Note 17 to the Financial Statements and Supplementary Data, Item 8, and "We May Be Subject to Various Claims and Lawsuits That Could Result in Significant Expenditures" in the Risk Factors, Item 1A.
Our personal injury liability is subject to uncertainty due to unasserted claims, timing and outcome of claims, and evolving trends in litigation. There were no material changes to the assumptions used in the latest actuarial analysis.
34
Table of Contents
Our personal injury liability balance and claims activity was as follows:
| 2024 | 2023 | 2022 | ||||||
|---|---|---|---|---|---|---|---|---|
| Ending liability balance at December 31 (millions) | $ | 379 | $ | 383 | $ | 361 | ||
| Open claims, beginning balance | 1,871 | 2,036 | 2,027 | |||||
| New claims | 2,842 | 3,008 | 2,747 | |||||
| Settled or dismissed claims | (3,146) | (3,173) | (2,738) | |||||
| Open claims, ending balance at December 31 | 1,567 | 1,871 | 2,036 |
Environmental Costs – See Note 17 to the Financial Statements and Supplementary Data, Item 8; "We Are Subject to Significant Environmental Laws and Regulations" in the Risk Factors, Item 1A; and Environmental Matters in the Legal Proceedings, Item 3.
Our environmental liability is subject to several factors such as type of remediation, nature and volume of contaminate, number and financial viability of other potentially responsible parties, as well as uncertainty due to unknown alleged contamination, evolving trends in remediation techniques and final remedies, and changes in laws and regulations.
Our environmental liability balance and site activity was as follows:
| 2024 | 2023 | 2022 | ||||||
|---|---|---|---|---|---|---|---|---|
| Ending liability balance at December 31 (millions) | $ | 268 | $ | 245 | $ | 253 | ||
| Open sites, beginning balance | 333 | 353 | 376 | |||||
| New sites | 84 | 74 | 69 | |||||
| Closed sites | (65) | (94) | (92) | |||||
| Open sites, ending balance at December 31 | 352 | 333 | 353 |
Property and Depreciation – See Note 11 to the Financial Statements and Supplementary Data, Item 8.
Assets purchased or constructed throughout the year are capitalized if they meet applicable minimum units of property.
Estimated service lives of depreciable railroad property may vary over time due to changes in physical use, technology, asset strategies, and other factors that will have an impact on the retirement profiles of our assets. We are not aware of any specific factors that are reasonably likely to significantly change the estimated service lives of our assets. Actual use and retirement of our assets may vary from our current estimates, which would impact the amount of depreciation expense recognized in future periods.
Changes in estimated useful lives of our assets due to the results of our depreciation studies could significantly impact future periods’ depreciation expense and have a material impact on our Consolidated Financial Statements. If the estimated useful lives of all depreciable assets were increased by one year, annual depreciation expense would decrease by approximately $73 million. If the estimated useful lives of all depreciable assets were decreased by one year, annual depreciation expense would increase by approximately $78 million. We are projecting an increase in our depreciation expense of approximately 3% to 4% in 2025 versus 2024. This is driven by an increase in our projected depreciable asset base.
Pension Plans – See Note 5 to the Financial Statements and Supplementary Data, Item 8.
The critical assumptions used to measure pension obligations and expenses are the discount rates and expected rate of return on pension assets.
We evaluate our critical assumptions at least annually, and selected assumptions are based on the following factors:
•We measure the service cost and interest cost components of our net periodic pension benefit/cost by using individual spot rates matched with separate cash flows for each future year. Discount rates are based on a Mercer yield curve of high-quality corporate bonds (rated AA by a recognized rating agency).
•Expected return on plan assets is based on our asset allocation mix and our historical return, taking into consideration current and expected market conditions.
35
Table of Contents
The following tables present the key assumptions used to measure net periodic pension benefit/cost for 2025 and the estimated impact on 2025 net periodic pension benefit/cost relative to a change in those assumptions:
| Assumptions | ||
|---|---|---|
| Discount rate for benefit obligations | 5.61 | % |
| Discount rate for interest on benefit obligations | 5.32 | % |
| Discount rate for service cost | 5.75 | % |
| Discount rate for interest on service cost | 5.68 | % |
| Expected return on plan assets | 5.25 | % |
| SensitivitiesMillions | Increase in Expense Pension | |
|---|---|---|
| 0.25% decrease in discount rates | $ | - |
| 0.25% decrease in expected return on plan assets | $ | 12 |
The following table presents the net periodic pension benefit/cost for the years ended December 31:
| Millions | Est. 2025 | 2024 | 2023 | 2022 | |||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net periodic pension (benefit)/cost | $ | (10) | $ | (3) | $ | - | $ | 9 |
CAUTIONARY INFORMATION
Certain statements in this report, and statements in other reports or information filed or to be filed with the SEC (as well as information included in oral statements or other written statements made or to be made by us), are, or will be, forward-looking statements as defined by the Securities Act of 1933 and the Securities Exchange Act of 1934. These forward-looking statements and information include, without limitation, statements in the CEO’s letter preceding Part I; statements regarding planned capital expenditures under the caption “2025 Capital Plan” in Item 2 of Part I; and statements and information set forth under the captions “2025 Outlook”; “Liquidity and Capital Resources” in Item 7 of Part II regarding our capital plan, share repurchase programs, contractual obligations, "Pension Benefits", and "Other Matters" in this Item 7 of Part II. Forward-looking statements and information also include any other statements or information in this report (including information incorporated herein by reference) regarding: potential impacts of public health crises, including pandemics, epidemics, and the outbreak of other contagious disease, such as COVID; the Russia-Ukraine and Israel-Hamas wars and other geopolitical tensions in the Middle East, and any impacts on our business operations, financial results, liquidity, and financial position, and on the world economy (including customers, employees, and supply chains), including as a result of fluctuations in volumes and carloadings; closing of customer manufacturing, distribution or production facilities; expectations as to operational or service improvements; expectations as to hiring challenges; availability of employees; expectations regarding the effectiveness of steps taken or to be taken to improve operations, service, infrastructure improvements, and transportation plan modifications (including those discussed in response to increased traffic); expectations as to cost savings, revenue growth, and earnings; the time by which goals, targets, aspirations, or objectives will be achieved; projections, predictions, expectations, estimates, or forecasts as to our business, financial, and operational results, future economic performance, and general economic conditions; proposed new products and services; estimates of costs relating to environmental remediation and restoration; estimates and expectations regarding tax matters; estimates and expectations regarding potential tariffs; expectations that claims, litigation, environmental costs, commitments, contingent liabilities, labor negotiations or agreements, cyber-attacks, or other matters will not have a material adverse effect on our consolidated results of operations, financial condition, or liquidity and any other similar expressions concerning matters that are not historical facts. Forward-looking statements may be identified by their use of forward-looking terminology, such as “believes,” “expects,” “may,” “should,” “would,” “will,” “intends,” “plans,” “estimates,” “anticipates,” “projects” and similar words, phrases, or expressions.
Forward-looking statements should not be read as a guarantee of future performance, results, or outcomes, and will not necessarily be accurate indications of the times that, or by which, such performance, results or outcomes will be achieved, if ever. Forward-looking statements and information are subject to risks and uncertainties that could cause actual performance or results to differ materially from those expressed in the statements and information. Forward-looking statements and information reflect the good faith consideration by management of currently available information, and may be based on underlying assumptions believed to be reasonable under the circumstances. However, such information and assumptions (and, therefore, such forward-looking statements and information) are or may be subject to variables or unknown or
36
Table of Contents
unforeseeable events or circumstances over which management has little or no influence or control, and many of these risks and uncertainties are currently amplified by and may continue to be amplified by, or in the future may be amplified by, among other things, macroeconomic and geopolitical conditions.
The Risk Factors in Item 1A of this report could affect our future results and could cause those results or other outcomes to differ materially from those expressed or implied in any forward-looking statements or information. To the extent circumstances require or we deem it otherwise necessary, we will update or amend these risk factors in a Form 10-Q, Form 8-K, or subsequent Form 10-K. All forward-looking statements are qualified by, and should be read in conjunction with, these Risk Factors.
Forward-looking statements speak only as of the date the statement was made. We assume no obligation to update forward-looking information to reflect actual results, changes in assumptions, or changes in other factors affecting forward-looking information. If we do update one or more forward-looking statements, no inference should be drawn that we will make additional updates with respect thereto or with respect to other forward-looking statements.
FY 2023 10-K MD&A
SEC filing source: 0001437749-24-003599.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following discussion should be read in conjunction with the Consolidated Financial Statements and applicable notes to the Financial Statements and Supplementary Data, Item 8, and other information in this report, including Risk Factors set forth in Item 1A and Critical Accounting Estimates and Cautionary Information at the end of this Item 7. The following section generally discusses 2023 and 2022 items and year-to-year comparisons between 2023 and 2022. Discussions of 2021 items and year-to-year comparisons between 2022 and 2021 that are not included in this Form 10-K can be found in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in Part II, Item 7, of the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2022.
The Railroad, along with its subsidiaries and rail affiliates, is our one reportable operating segment. Although we provide and analyze revenues by commodity group, we treat the financial results of the Railroad as one segment due to the integrated nature of our rail network.
EXECUTIVE SUMMARY
2023 Results
| Column 1 | Column 2 |
|---|---|
| ● | Safety – We initiated changes to our safety program that focused on training, culture, and refreshing how teams communicate and look out for each other. An analysis of historical injury data identified a large portion of our reportable injuries involve a failure to comply with a small number of critical operating rules. These critical rules are the foundation of our new program that is being implemented. While our reportable personal injury incidents rate per 200,000 employee-hours deteriorated 4% from 2022, we improved in the latter part of the year. We continued to refine our proprietary software called Precision Train Builder to evaluate train and route characteristics to enable proactive intervention by our Operating Practices Command Center to prevent derailments. In addition, the software allows the team to simulate in-train forces to avoid train handling that would generate forces greater than tolerance limits. These efforts helped to drive our reportable derailment incident rate per million train miles down 6% year-over-year. Further supporting our efforts, in March, the AAR announced a set of key safety actions. These include the installation of additional hot wheel bearing wayside detectors and enhanced standards for how we proactively use and share critical data. In addition, the industry is expanding efforts in first responder training and deploying technology to provide real-time railcar condition monitoring. |
| Column 1 | Column 2 |
|---|---|
| ● | Service – Car trip plan compliance for both intermodal and manifest/automotive products improved compared to 2022. Throughout the year we improved network fluidity as reflected in faster freight car velocity and lower terminal dwell. We graduated over 1,900 train, engine, and yard employees to backfill attrition, cover absences resulting from recently negotiated sick leave benefits, and added employees in areas of critical need to address operational challenges and support our service product. |
24
Table of Contents
| Column 1 | Column 2 |
|---|---|
| ● | Operational Excellence – The year began with weather disruptions across the network that impacted our operations. We deployed additional locomotives and aggressively hired train, engine, and yard employees to alleviate these operational challenges. Despite the challenges, we continued to focus on using our resources effectively and productively, which resulted in sequential improvement in many of our operating metrics. |
| Column 1 | Column 2 |
|---|---|
| ● | Financial Results – Soft consumer markets, inflationary pressures, new labor agreements, fluctuating fuel prices, operational issues, and first quarter weather disruptions negatively impacted our financial results. Operating income of $9.1 billion declined 8% from 2022, and operating ratio was 62.3%, deteriorating 2.2 points from 2022. Net income of $6.4 billion translated into earnings of $10.45 per diluted share, down 7% from 2022. Despite the challenging year, we generated $8.4 billion of cash provided by operating activities, yielded free cash flow of $1.5 billion after reductions of $3.7 billion for cash used in investing activities and $3.2 billion in dividends. Both cash provided by operating activities and free cash flow were lowered by $454 million of payments related to the 2022 one-time charge for agreements reached with our labor unions and the ratification charge for a crew staffing agreement reached in the second quarter of 2023. |
Free cash flow is defined as cash provided by operating activities less cash used in investing activities and dividends paid. Free cash flow is not considered a financial measure under GAAP 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 free cash flow is important to management and investors in evaluating our financial performance and measures our ability to generate cash without additional external financing. Free cash flow should be considered in addition to, rather than as a substitute for, cash provided by operating activities. The following table reconciles cash provided by operating activities (GAAP measure) to free cash flow (non-GAAP measure):
| Millions | 2023 | 2022 | 2021 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash provided by operating activities | $ | 8,379 | $ | 9,362 | $ | 9,032 | ||||||
| Cash used in investing activities | (3,667 | ) | (3,471 | ) | (2,709 | ) | ||||||
| Dividends paid | (3,173 | ) | (3,159 | ) | (2,800 | ) | ||||||
| Free cash flow | $ | 1,539 | $ | 2,732 | $ | 3,523 |
2024 Outlook
| Column 1 | Column 2 |
|---|---|
| ● | Safety – Our goal is to be an industry leader in safety. We plan to improve the safety culture through our Courage to Care program. Courage to Care is reflected in actions such as giving and receiving feedback on unsafe behavior, finding and eliminating risk, and improving the safety of the work environment, so that everyone returns home safely. An enhanced safety management program focused on the critical rules that most impact safety will be rolled out to all employees in 2024. In addition, train, engine, and yard employees will be expected to attend a full day safety training class to reinforce these critical rules. We will continue using a comprehensive safety management approach utilizing technology, hazard identification and risk assessments, employee engagement, training, quality control, and targeted capital investments. In addition, our Operating Practices Command Center will help position us to implement predictive technology to reduce variability by seeking to identify causes of mainline service interruptions and develop solutions in addition to assisting employees with understanding best practices for handling trains. We plan to utilize data to identify and mitigate exposure to risk, detect rail defects, improve or close crossings, and educate the public and law enforcement agencies about crossing safety through a combination of our own programs (including risk assessment strategies), industry programs, and local community activities across the network. Operating a safe railroad benefits all our stakeholders: employees, customers, shareholders, and the communities we serve, while protecting the environment for future generations. |
| Column 1 | Column 2 |
|---|---|
| ● | Service – We are committed to delivering the service we sold to our customers. As we meet with customers to agree on their specific needs and outcomes, we will measure ourselves against the best service we provided them over the past three years and use that as a guide for meeting their expectations. We will engage with customers to understand how we win together. |
| Column 1 | Column 2 |
|---|---|
| ● | Operational Excellence – To provide our customers with the service we sold, we must run a fluid network. Network fluidity enables us to effectively utilize all our resources and provides the capacity to respond in an ever-changing environment. We will continue to transform our railroad to further improve our service product, improve resource utilization, and lower our overall cost structure. |
25
Table of Contents
| Column 1 | Column 2 |
|---|---|
| ● | Business Volumes – Macroeconomic uncertainties remain in 2024 that could have a material impact on our 2024 financial and operating results. Current forecasts for 2024 industrial production are flat versus 2023. In addition, other factors, such as changes in domestic and foreign monetary policy (including rising interest rates), may affect economic activity and demand for rail transportation; natural gas prices, weather conditions, and demand for other energy sources may impact the coal market; crude oil prices and spreads may drive demand for petroleum products and drilling materials; available truck capacity could impact our intermodal business; and international trade agreements could promote or hinder trade. Lower coal demand and some lost international intermodal business are expected to negatively impact volume. Fuel prices may continue to fluctuate in the current economic environment. As prices fluctuate, there will be a timing impact on earnings, as our fuel surcharge programs trail increases or decreases in fuel prices by approximately two months. Regardless of external factors, we will focus on operating a safe railroad and delivering the service we sold to our customers as well as effective asset utilization, cost control, and seeking new business opportunities. |
RESULTS OF OPERATIONS
Operating Revenues
| % Change | % Change | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Millions | 2023 | 2022 | 2021 | 2023 v 2022 | 2022 v 2021 | |||||||||||||||
| Freight revenues | $ | 22,571 | $ | 23,159 | $ | 20,244 | (3 | )% | 14 | % | ||||||||||
| Other subsidiary revenues | 872 | 884 | 741 | (1 | ) | 19 | ||||||||||||||
| Accessorial revenues | 584 | 779 | 752 | (25 | ) | 4 | ||||||||||||||
| Other | 92 | 53 | 67 | 74 | (21 | ) | ||||||||||||||
| Total | $ | 24,119 | $ | 24,875 | $ | 21,804 | (3 | )% | 14 | % |
We generate freight revenues by transporting products from our three commodity groups. Freight revenues vary with volume (carloads) and average revenue per car (ARC). Changes in price, traffic mix, and fuel surcharges drive ARC. Customer incentives, which are primarily provided for shipping to/from specific locations or based on cumulative volumes, are recorded as a reduction to operating revenues. Customer incentives that include variable consideration based on cumulative volumes are estimated using the expected value method, which is based on available historical, current, and forecasted volumes, and recognized as the related performance obligation is satisfied. We recognize freight revenues over time as shipments move from origin to destination. The allocation of revenues between reporting periods is based on the relative transit time in each reporting period with expenses recognized as incurred.
Other subsidiary revenues (primarily logistics and commuter rail operations) are generally recognized over time as shipments move from origin to destination. The allocation of revenues between reporting periods is based on the relative transit time in each reporting period with expenses recognized as incurred. Accessorial revenues are recognized at a point in time as performance obligations are satisfied.
Freight revenues decreased 3% year-over-year to $22.6 billion driven by lower fuel surcharge revenues, negative mix of traffic (decreased lumber shipments and increased short haul rock shipments), and a 1% decrease in volume, partially offset by core pricing gains. Volume decreases were primarily driven by weaker demand for intermodal and coal shipments. These declines were partially offset by a domestic intermodal contract win, increased production and inventory replenishment in the automotive industry, growth in petroleum and LPG shipments, and strength in rock shipments.
Our fuel surcharge programs generated freight revenues of $3.0 billion and $3.7 billion in 2023 and 2022, respectively. Fuel surcharge revenues in 2023 decreased $0.7 billion due to a 15% decrease in fuel prices and lower volume, partially offset by the impact of fluctuating fuel prices (it can generally take up to two months for changing fuel prices to affect fuel surcharge recoveries).
In 2023, other subsidiary revenues decreased compared to 2022 primarily driven by weaker demand for intermodal shipments at our Loup subsidiary. Accessorial revenues decreased in 2023 compared to 2022 driven by decreased intermodal accessorial and container revenues due to lower volume and improvements in the global supply chain as reflected in better equipment cycle times. Other revenues increased year-over-year.
26
Table of Contents
The following tables summarize the year-over-year changes in freight revenues, revenue carloads, and ARC by commodity type:
| Freight Revenues | % Change | % Change | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Millions | 2023 | 2022 | 2021 | 2023 v 2022 | 2022 v 2021 | |||||||||||||||
| Grain & grain products | $ | 3,644 | $ | 3,598 | $ | 3,181 | 1 | % | 13 | % | ||||||||||
| Fertilizer | 757 | 712 | 697 | 6 | 2 | |||||||||||||||
| Food & refrigerated | 1,041 | 1,093 | 998 | (5 | ) | 10 | ||||||||||||||
| Coal & renewables | 1,916 | 2,134 | 1,780 | (10 | ) | 20 | ||||||||||||||
| Bulk | 7,358 | 7,537 | 6,656 | (2 | ) | 13 | ||||||||||||||
| Industrial chemicals & plastics | 2,176 | 2,158 | 1,943 | 1 | 11 | |||||||||||||||
| Metals & minerals | 2,194 | 2,196 | 1,811 | - | 21 | |||||||||||||||
| Forest products | 1,347 | 1,465 | 1,357 | (8 | ) | 8 | ||||||||||||||
| Energy & specialized markets | 2,521 | 2,386 | 2,212 | 6 | 8 | |||||||||||||||
| Industrial | 8,238 | 8,205 | 7,323 | - | 12 | |||||||||||||||
| Automotive | 2,421 | 2,257 | 1,761 | 7 | 28 | |||||||||||||||
| Intermodal | 4,554 | 5,160 | 4,504 | (12 | ) | 15 | ||||||||||||||
| Premium | 6,975 | 7,417 | 6,265 | (6 | ) | 18 | ||||||||||||||
| Total | $ | 22,571 | $ | 23,159 | $ | 20,244 | (3 | )% | 14 | % |
| Revenue Carloads | % Change | % Change | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Thousands | 2023 | 2022 | 2021 | 2023 v 2022 | 2022 v 2021 | |||||||||||||||
| Grain & grain products | 798 | 798 | 805 | - | % | (1 | )% | |||||||||||||
| Fertilizer | 191 | 190 | 201 | 1 | (5 | ) | ||||||||||||||
| Food & refrigerated | 175 | 187 | 189 | (6 | ) | (1 | ) | |||||||||||||
| Coal & renewables | 867 | 885 | 819 | (2 | ) | 8 | ||||||||||||||
| Bulk | 2,031 | 2,060 | 2,014 | (1 | ) | 2 | ||||||||||||||
| Industrial chemicals & plastics | 645 | 637 | 606 | 1 | 5 | |||||||||||||||
| Metals & minerals | 793 | 785 | 697 | 1 | 13 | |||||||||||||||
| Forest products | 213 | 241 | 250 | (12 | ) | (4 | ) | |||||||||||||
| Energy & specialized markets | 582 | 552 | 559 | 5 | (1 | ) | ||||||||||||||
| Industrial | 2,233 | 2,215 | 2,112 | 1 | 5 | |||||||||||||||
| Automotive | 820 | 778 | 701 | 5 | 11 | |||||||||||||||
| Intermodal [a] | 3,028 | 3,116 | 3,211 | (3 | ) | (3 | ) | |||||||||||||
| Premium | 3,848 | 3,894 | 3,912 | (1 | ) | - | ||||||||||||||
| Total | 8,112 | 8,169 | 8,038 | (1 | )% | 2 | % |
| % Change | % Change | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Average Revenue per Car | 2023 | 2022 | 2021 | 2023 v 2022 | 2022 v 2021 | |||||||||||||||
| Grain & grain products | $ | 4,567 | $ | 4,509 | $ | 3,953 | 1 | % | 14 | % | ||||||||||
| Fertilizer | 3,962 | 3,749 | 3,470 | 6 | 8 | |||||||||||||||
| Food & refrigerated | 5,929 | 5,844 | 5,279 | 1 | 11 | |||||||||||||||
| Coal & renewables | 2,211 | 2,410 | 2,173 | (8 | ) | 11 | ||||||||||||||
| Bulk | 3,623 | 3,658 | 3,305 | (1 | ) | 11 | ||||||||||||||
| Industrial chemicals & plastics | 3,374 | 3,388 | 3,207 | - | 6 | |||||||||||||||
| Metals & minerals | 2,765 | 2,797 | 2,598 | (1 | ) | 8 | ||||||||||||||
| Forest products | 6,310 | 6,092 | 5,424 | 4 | 12 | |||||||||||||||
| Energy & specialized markets | 4,335 | 4,320 | 3,956 | - | 9 | |||||||||||||||
| Industrial | 3,689 | 3,704 | 3,467 | - | 7 | |||||||||||||||
| Automotive | 2,955 | 2,902 | 2,511 | 2 | 16 | |||||||||||||||
| Intermodal [a] | 1,504 | 1,656 | 1,403 | (9 | ) | 18 | ||||||||||||||
| Premium | 1,813 | 1,905 | 1,601 | (5 | ) | 19 | ||||||||||||||
| Average | $ | 2,782 | $ | 2,835 | $ | 2,519 | (2 | )% | 13 | % |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| [a] | For intermodal shipments, each container or trailer equals one carload. |
27
Table of Contents
| Bulk – Bulk includes shipments of grain and grain products, fertilizer, food and refrigerated, and coal and renewables. Freight revenues from bulk shipments decreased in 2023 compared to 2022 due to lower fuel surcharge revenues, lower volume, and negative mix from fewer food and refrigerated shipments, partially offset by core pricing gains. Volume declined 1% compared to 2022 driven by reduced use of coal in electricity generation because of low natural gas prices and mild winter weather in the second half of the year. Volume for coal and renewables and food and refrigerated shipments were negatively impacted by outages and service challenges due to repeated snow events in Wyoming and flooding in California in the first quarter of 2023. | 2023 Bulk Carloads |
|---|---|
| Industrial – Industrial includes shipments of industrial chemicals and plastics, metals and minerals, forest products, and energy and specialized markets. Freight revenues from industrial shipments increased slightly in 2023 versus 2022 due to core pricing gains and volume increases, offset by negative mix of traffic, driven by increased short haul rock shipments and decreased lumber shipments, and lower fuel surcharge revenues. Volume increased 1% compared to 2022. The growth was driven by petroleum and LPG shipments and metals and minerals due to strong demand for rock. Partially offsetting that growth were decreases in forest products due to the softening housing market and fewer shipments of brown paper as demand for non-durable goods declined. | 2023 Industrial Carloads |
| Premium – Premium includes shipments of finished automobiles, automotive parts, and merchandise in intermodal containers, both domestic and international. Freight revenues from premium shipments decreased driven by lower fuel surcharges and volume declines, partially offset by core pricing gains. Intermodal shipments declined 3% compared to 2022 as high inventories and inflationary pressures impacted consumer demand, partially offset by a domestic contract win. Despite the negative effects of the United Auto Workers strike, automotive shipments increased 5% compared to 2022 driven by increased production as dealers replenished inventories. | 2023 Premium Carloads |
Mexico Business – Each of our commodity groups includes revenues from shipments to and from Mexico. Revenues from Mexico shipments were $2.8 billion in 2023, up 2% compared to 2022, driven by a 4% volume increase, partially offset by a 2% decrease in average revenue per car due to lower fuel surcharge revenues. The volume increase was driven by higher intermodal and automotive shipments, partially offset by fewer beer shipments. The closure of the Eagle Pass and El Paso border crossings in the fourth quarter had a slightly negative impact on the overall results.
28
Table of Contents
Operating Expenses
| % Change | % Change | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Millions | 2023 | 2022 | 2021 | 2023 v 2022 | 2022 v 2021 | |||||||||||||||
| Compensation and benefits | $ | 4,818 | $ | 4,645 | $ | 4,158 | 4 | % | 12 | % | ||||||||||
| Fuel | 2,891 | 3,439 | 2,049 | (16 | ) | 68 | ||||||||||||||
| Purchased services and materials | 2,616 | 2,442 | 2,016 | 7 | 21 | |||||||||||||||
| Depreciation | 2,318 | 2,246 | 2,208 | 3 | 2 | |||||||||||||||
| Equipment and other rents | 947 | 898 | 859 | 5 | 5 | |||||||||||||||
| Other | 1,447 | 1,288 | 1,176 | 12 | 10 | |||||||||||||||
| Total | $ | 15,037 | $ | 14,958 | $ | 12,466 | 1 | % | 20 | % |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| Operating expenses increased $79 million, or 1%, in 2023 compared to 2022 driven by inflation; operational challenges in the first half of the year, including additional costs related to weather; increased workforce levels, including the impact of increased sick leave benefits provided to our craft professionals; higher casualty costs; and the ratification charge for a crew staffing agreement reached in the second quarter of 2023, partially offset by lower fuel prices, a one-time charge in 2022 for agreements reached with our labor unions, and volume related costs. | 2023 Operating Expenses |
Compensation and Benefits – Compensation and benefits include wages, payroll taxes, health and welfare costs, pension costs, and incentive costs. In 2023, expenses increased 4% compared to 2022. The employee level increase of 3% includes a 4% increase in train, engine, and yard employees to backfill attrition, cover absences resulting from recent negotiated sick leave benefits, and add employees in areas of critical need to address operational challenges and support our service product. The wage growth, costs for training, and the ratification charge for a crew staffing agreement reached in the second quarter of 2023, partially offset by the 2022 one-time charge for agreements reached with our labor unions, lower incentive compensation, and lower volume drove the increase in compensation and benefits for 2023 compared to 2022.
Fuel – Fuel includes locomotive fuel and gasoline for highway and non-highway vehicles and heavy equipment. Fuel expense decreased compared to 2022 due to a decrease in locomotive diesel fuel prices, which averaged $3.09 per gallon (including taxes and transportation costs) in 2023 compared to $3.65 per gallon in 2022, resulting in a $0.5 billion decrease in expense (excluding any impact from decreased volume year-over-year), and a 1% decrease in gross ton-miles, partially offset by a 1% deterioration to the fuel consumption rate in 2023 (computed as gallons of fuel consumed divided by gross ton-miles).
Purchased Services and Materials – Expense for purchased services and materials includes the costs of services purchased from outside contractors and other service providers (including equipment maintenance and contract expenses incurred by our subsidiaries for external transportation services); materials used to maintain the Railroad’s lines, structures, and equipment; costs of operating facilities jointly used by UPRR and other railroads; transportation and lodging for train crew employees; trucking and contracting costs for intermodal containers; leased automobile maintenance expenses; and tools and supplies. Purchased services and materials increased 7% in 2023 compared to 2022 driven by higher locomotive maintenance expenses due to inflation, increased locomotive overhauls, and a larger active fleet in the first half of 2023 to assist in recovering the network, partially offset by decreased volume-related drayage costs incurred at one of our subsidiaries.
Depreciation – The majority of depreciation relates to road property, including rail, ties, ballast, and other track material. Depreciation expense was up 3% in 2023 compared to 2022 due to a higher depreciable asset base.
29
Table of Contents
Equipment and Other Rents – Equipment and other rents expense primarily includes rental expense that the Railroad pays for freight cars owned by other railroads or private companies; freight car, intermodal, and locomotive leases; and office and other rent expenses, offset by equity income from certain equity method investments. Equipment and other rents expense increased 5% compared to 2022 due to lower equity income and inflation, partially offset by greater network fluidity and lower volume.
Other – Other expenses include state and local taxes; freight, equipment, and property damage; utilities; insurance; personal injury; environmental; employee travel; telephone and cellular; computer software; bad debt; and other general expenses. Other expenses increased 12% in 2023 compared to 2022 driven by casualty expenses, including higher personal injury expense, environmental remediation, and damaged freight, and one-time write-offs.
Non-Operating Items
| % Change | % Change | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Millions | 2023 | 2022 | 2021 | 2023 v 2022 | 2022 v 2021 | |||||||||||||||
| Other income, net | $ | 491 | $ | 426 | $ | 297 | 15 | % | 43 | % | ||||||||||
| Interest expense | (1,340 | ) | (1,271 | ) | (1,157 | ) | 5 | 10 | ||||||||||||
| Income tax expense | $ | (1,854 | ) | $ | (2,074 | ) | $ | (1,955 | ) | (11 | )% | 6 | % |
Other Income, net – Other income increased in 2023 compared to 2022 driven by a one-time $107 million real estate transaction, partially offset by lower gains from real estate sales. Real estate sales in 2022 included a $79 million gain from a land sale to the Illinois State Toll Highway Authority and a $35 million gain from a land sale to the Colorado Department of Transportation. See Note 6 to the Financial Statements and Supplementary Data, Item 8, for additional detail.
Interest Expense – Interest expense increased in 2023 compared to 2022 due to an increased weighted-average debt level of $33.2 billion in 2023 from $32.1 billion in 2022. The effective interest rate was 4.0% in both periods.
Income Tax Expense – Income tax expense decreased in 2023 compared to 2022 due to lower pre-tax income and deferred tax expense reductions. In 2023, the states of Nebraska, Iowa, Kansas, and Arkansas enacted legislation to reduce their corporate income tax rates for future years resulting in a $114 million reduction of our deferred tax expense. 2022 income tax expense included reductions of $95 million in deferred tax expense from Nebraska, Iowa, Arkansas, and Idaho reducing their corporate income tax rates. Our effective tax rates for 2023 and 2022 were 22.5% and 22.9%, respectively.
OTHER OPERATING/PERFORMANCE AND FINANCIAL STATISTICS
We report a number of key performance measures weekly to the STB. We provide this data on our website at www.up.com/investor/aar-stb_reports/index.htm.
Operating/Performance Statistics
Management continuously monitors these key operating metrics to evaluate our operational efficiency and help us deliver the service product we sold to our customers.
30
Table of Contents
Railroad performance measures are included in the table below:
| % Change | % Change | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | 2023 v 2022 | 2022 v 2021 | ||||||||||||||||||
| Gross ton-miles (GTMs) (billions) | 837.5 | 843.4 | 817.9 | (1 | ) | 3 | % | |||||||||||||||
| Revenue ton-miles (billions) | 413.3 | 420.8 | 411.3 | (2 | ) | 2 | ||||||||||||||||
| Freight car velocity (daily miles per car) [a] | 204 | 191 | 203 | 7 | (6 | ) | ||||||||||||||||
| Average train speed (miles per hour) [a] | 24.2 | 23.8 | 24.6 | 2 | (3 | ) | ||||||||||||||||
| Average terminal dwell time (hours) [a] | 23.4 | 24.4 | 23.7 | (4 | ) | 3 | ||||||||||||||||
| Locomotive productivity (GTMs per horsepower day) | 129 | 125 | 133 | 3 | (6 | ) | ||||||||||||||||
| Train length (feet) | 9,356 | 9,329 | 9,334 | - | - | |||||||||||||||||
| Intermodal car trip plan compliance (%) [b] | 78 | 67 | 73 | 11 | pts | (6 | ) | pts | ||||||||||||||
| Manifest/Automotive car trip plan compliance (%) [b] | 65 | 59 | 63 | 6 | pts | (4 | ) | pts | ||||||||||||||
| Workforce productivity (car miles per employee) | 1,000 | 1,036 | 1,038 | (3 | ) | - | ||||||||||||||||
| Total employees (average) | 31,490 | 30,717 | 29,905 | 3 | 3 | |||||||||||||||||
| Operating ratio (%) | 62.3 | 60.1 | 57.2 | 2.2 | pts | 2.9 | pts |
| [a] | As reported to the STB. |
|---|---|
| [b] | Methodology used to report (described below) is not comparable with the reporting to the STB under docket number EP 770. |
Gross and Revenue Ton-Miles – Gross ton-miles are calculated by multiplying the weight of loaded and empty freight cars by the number of miles hauled. Revenue ton-miles are calculated by multiplying the weight of freight by the number of tariff miles. In 2023, gross ton-miles and revenue ton-miles decreased 1% and 2%, respectively, compared to 2022, driven by a 1% decrease in carloadings. Changes in commodity mix drove the variance in year-over-year decreases between gross ton-miles, revenue ton-miles, and carloads.
Freight Car Velocity – Freight car velocity measures the average daily miles per car on our network. The two key drivers of this metric are the speed of the train between terminals (average train speed) and the time a rail car spends at the terminals (average terminal dwell time). Freight car velocity, average train speed, and average terminal dwell improved compared to 2022 as last year we experienced congestion across our system. These metrics were negatively impacted by operational challenges caused by weather in the first quarter of 2023 and train crew shortages in some locations in the first half of the year, but as network fluidity improved throughout 2023, freight car velocity increased sequentially.
Locomotive Productivity – Locomotive productivity is gross ton-miles per average daily locomotive horsepower. Locomotive productivity improved 3% in 2023 compared to 2022 driven by improved network fluidity in the second half of 2023. As a result of the improved fluidity, we stored locomotives in the second half of the year, reducing our active fleet size 11% since the end of the second quarter of 2023. These improvements more than offset increased average active fleet size in the first half of 2023 as resources were deployed to alleviate operational challenges and weather disruptions.
Train Length – Train length is the average maximum train length on a route measured in feet. Our train length increased slightly compared to 2022 as initiative to drive train length improvements in the second half of the year more than offset the declines in intermodal shipments, which generally move on longer trains.
Car Trip Plan Compliance – Car trip plan compliance is the percentage of cars delivered on time in accordance with our original trip plan. Our network trip plan compliance is broken into the intermodal and manifest/automotive products. Intermodal car trip plan compliance and manifest/automotive car trip plan compliance improved in 2023 compared to 2022 driven by improved network fluidity, as evidenced by faster freight car velocity.
Workforce Productivity – Workforce productivity is average daily car miles per employee. Workforce productivity declined 3% in 2023 as average daily car miles decreased slightly and employees increased compared to 2022. The 3% increase in employee levels was driven by an increase in craft professionals as we aggressively hired train, engine, and yard employees to backfill attrition, cover absences resulting from recently negotiated sick leave benefits, and add employees in areas of critical need to address operational challenges and support our service product.
Operating Ratio – Operating ratio is our operating expenses reflected as a percentage of operating revenues. Our operating ratio of 62.3% deteriorated 2.2 points compared to 2022 driven by inflation, excess network costs, the ratification charge for a crew staffing agreement reached in the second quarter of 2023, increased casualty costs, and other cost increases, partially offset by core pricing gains, the 2022 one-time charge for the labor agreements reached with our labor unions, and the year-over-year lag impact from lower fuel prices.
31
Table of Contents
Return on Average Common Shareholders’ Equity
| Millions, Except Percentages | 2023 | 2022 | 2021 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income | $ | 6,379 | $ | 6,998 | $ | 6,523 | ||||||
| Average equity | $ | 13,476 | $ | 13,162 | $ | 15,560 | ||||||
| Return on average common shareholders' equity | 47.3 | % | 53.2 | % | 41.9 | % |
Return on Invested Capital as Adjusted (ROIC)
| Millions, Except Percentages | 2023 | 2022 | 2021 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income | $ | 6,379 | $ | 6,998 | $ | 6,523 | ||||||
| Interest expense | 1,340 | 1,271 | 1,157 | |||||||||
| Interest on average operating lease liabilities | 58 | 56 | 54 | |||||||||
| Taxes on interest | (315 | ) | (304 | ) | (280 | ) | ||||||
| Net operating profit after taxes as adjusted | $ | 7,462 | $ | 8,021 | $ | 7,454 | ||||||
| Average equity | $ | 13,476 | $ | 13,162 | $ | 15,560 | ||||||
| Average debt | 32,953 | 31,528 | 28,229 | |||||||||
| Average operating lease liabilities | 1,616 | 1,695 | 1,682 | |||||||||
| Average invested capital as adjusted | $ | 48,045 | $ | 46,385 | $ | 45,471 | ||||||
| Return on invested capital as adjusted | 15.5 | % | 17.3 | % | 16.4 | % |
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 criterion 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 a reconciliation from return on average common shareholders’ equity to ROIC. At December 31, 2023, 2022, and 2021, the incremental borrowing rate on operating leases was 3.6%, 3.3%, and 3.2%, respectively.
Debt / Net Income
| Millions, Except Ratios | 2023 | 2022 | 2021 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Debt | $ | 32,579 | $ | 33,326 | $ | 29,729 | |||||
| Net income | $ | 6,379 | $ | 6,998 | $ | 6,523 | |||||
| Debt / net income | 5.1 | 4.8 | 4.6 |
Adjusted Debt / Adjusted EBITDA
| Millions, Except Ratios | 2023 | 2022 | 2021 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income | $ | 6,379 | $ | 6,998 | $ | 6,523 | ||||||
| Add: | ||||||||||||
| Income tax expense | 1,854 | 2,074 | 1,955 | |||||||||
| Depreciation | 2,318 | 2,246 | 2,208 | |||||||||
| Interest expense | 1,340 | 1,271 | 1,157 | |||||||||
| EBITDA | $ | 11,891 | $ | 12,589 | $ | 11,843 | ||||||
| Adjustments: | ||||||||||||
| Other income, net | (491 | ) | (426 | ) | (297 | ) | ||||||
| Interest on operating lease liabilities | 58 | 54 | 56 | |||||||||
| Adjusted EBITDA | $ | 11,458 | $ | 12,217 | $ | 11,602 | ||||||
| Debt | $ | 32,579 | $ | 33,326 | $ | 29,729 | ||||||
| Operating lease liabilities | 1,600 | 1,631 | 1,759 | |||||||||
| Adjusted debt | $ | 34,179 | $ | 34,957 | $ | 31,488 | ||||||
| Adjusted debt / adjusted EBITDA | 3.0 | 2.9 | 2.7 |
32
Table of Contents
Adjusted debt (total debt plus operating lease liabilities plus after-tax unfunded pension and OPEB (other post retirement benefit) obligations) to adjusted EBITDA (earnings before interest, taxes, depreciation, amortization, and adjustments for other income and interest on present value of operating leases) 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, other information provided in accordance with GAAP. The most comparable GAAP measure is debt to net income ratio. The tables above provide reconciliations from net income to adjusted EBITDA, debt to adjusted debt, and debt to net income to adjusted debt to adjusted EBITDA. At December 31, 2023, 2022, and 2021, the incremental borrowing rate on operating leases was 3.6%, 3.3%, and 3.2%, respectively. Pension and OPEB were funded at December 31, 2023, 2022, and 2021.
LIQUIDITY AND CAPITAL RESOURCES
We are continually evaluating our financial condition and liquidity. We analyze a wide range of economic scenarios and the impact on our ability to generate cash. These analyses inform our liquidity plans and activities outlined below and indicate we have sufficient borrowing capacity to sustain an extended period of lower volumes.
At both December 31, 2023 and 2022, we had a working capital deficit due to upcoming debt maturities. It is not unusual for us to have a working capital deficit, and we believe it is not an indication of a lack of liquidity. We generate strong cash from operations and also maintain adequate resources, including our credit facility and, when necessary, access the capital markets to meet foreseeable cash requirements.
During 2023, we generated $8.4 billion of cash provided by operating activities, issued $1.0 billion of long-term debt, paid $3.2 billion in dividends, and repurchased shares totaling $0.7 billion. We have been, and we expect to continue to be, in compliance with our debt covenants.
Our principal sources of liquidity include cash and cash equivalents, our Receivables Facility, our revolving credit facility, as well as the availability of commercial paper and other sources of financing through the capital markets. On December 31, 2023, we had $1.1 billion of cash and cash equivalents, $2.0 billion of committed credit available under our revolving credit facility, and up to $800 million undrawn on the Receivables Facility. As of December 31, 2023, none of the revolving credit facility was drawn, and we did not draw on our revolving credit facility at any time during 2023. Our access to the Receivables Facility may be reduced or restricted if our bond ratings fall to certain levels below investment grade. If our bond rating were to deteriorate, it could have an adverse impact on our liquidity. Access to commercial paper as well as other capital market financing is dependent on market conditions. Deterioration of our operating results or financial condition due to internal or external factors could negatively impact our ability to access capital markets as a source of liquidity. Access to liquidity through the capital markets is also dependent on our financial stability. We expect that we will continue to have access to liquidity through any or all the following sources or activities: (a) increasing the utilization of our Receivables Facility, (b) issuing commercial paper, (c) entering into bank loans, outside of our revolving credit facility, or (iv) issuing bonds or other debt securities to public or private investors based on our assessment of the current condition of the credit markets. The Company’s $2.0 billion revolving credit facility is intended to support the issuance of commercial paper by UPC and also serves as an additional source of liquidity to fund short-term needs. The Company currently does not intend to make any borrowings under this facility.
As described in the notes to the Consolidated Financial Statements and as referenced in the table below, we have contractual obligations that may affect our financial condition. Based on our assessment of the underlying provisions and circumstances of our contractual obligations, other than the risks that we and other similarly situated companies face with respect to the condition of the capital markets (as described in Item 1A of Part II of this report), as of the date of this filing, there is no known trend, demand, commitment, event, or uncertainty that is reasonably likely to occur that would have a material adverse effect on our consolidated results of operations, financial condition, or liquidity. In addition, our commercial obligations, financings, and commitments are customary transactions that are like those of other comparable corporations, particularly within the transportation industry.
33
Table of Contents
The following table identifies material obligations as of December 31, 2023:
| Payments Due by December 31, | |||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Contractual Obligations | After | ||||||||||||||||||||||||||
| Millions | Total | 2024 | 2025 | 2026 | 2027 | 2028 | 2028 | ||||||||||||||||||||
| Debt [a] | $ | 60,516 | $ | 2,610 | $ | 2,591 | $ | 2,617 | $ | 2,348 | 2,294 | $ | 48,056 | ||||||||||||||
| Purchase obligations [b] | 2,985 | 1,150 | 744 | 600 | 222 | 158 | 111 | ||||||||||||||||||||
| Operating leases [c] | 1,768 | 361 | 375 | 296 | 237 | 199 | 300 | ||||||||||||||||||||
| Other post retirement benefits [d] | 393 | 44 | 40 | 40 | 39 | 39 | 191 | ||||||||||||||||||||
| Finance lease obligations [e] | 173 | 55 | 42 | 35 | 30 | 11 | - | ||||||||||||||||||||
| Total contractual obligations | $ | 65,835 | $ | 4,220 | $ | 3,792 | $ | 3,588 | $ | 2,876 | $ | 2,701 | $ | 48,658 |
| [a] | Excludes finance lease obligations of $158 million as well as unamortized discount and deferred issuance costs of ($1,732) million. Includes an interest component of $26,363 million. |
|---|---|
| [b] | Purchase obligations include locomotive maintenance contracts; purchase commitments for ties, ballast, and rail; and agreements to purchase other goods and services. |
| [c] | Includes leases for locomotives, freight cars, other equipment, and real estate. Includes an interest component of $168 million. |
| [d] | Includes estimated other post retirement, medical, and life insurance payments, and payments made under the unfunded pension plan for the next ten years. |
| [e] | Represents total obligations, including interest component of $15 million. |
| Cash Flows | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Millions | 2023 | 2022 | 2021 | |||||||||
| Cash provided by operating activities | $ | 8,379 | $ | 9,362 | $ | 9,032 | ||||||
| Cash used in investing activities | (3,667 | ) | (3,471 | ) | (2,709 | ) | ||||||
| Cash used in financing activities | (4,625 | ) | (5,887 | ) | (7,158 | ) | ||||||
| Net change in cash, cash equivalents, and restricted cash | $ | 87 | $ | 4 | $ | (835 | ) |
Operating Activities
Cash provided by operating activities decreased in 2023 compared to 2022 due primarily to a decrease in net income and $454 million of payments related to the 2022 one-time charge for agreements reached with our labor unions and the ratification charge for a crew staffing agreement reached in the second quarter of 2023.
Cash flow conversion is defined as cash provided by operating activities less cash used in capital investments as a ratio of net income. Cash flow conversion rate is not considered a financial measure under GAAP 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 cash flow conversion rate is important to management and investors in evaluating our financial performance and measures our ability to generate cash without additional external financing. Cash flow conversion rate should be considered in addition to, rather than as a substitute for, cash provided by operating activities. The following table reconciles cash provided by operating activities (GAAP measure) to cash flow conversion rate (non-GAAP measure):
| Millions, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| For the Year Ended December 31, | 2023 | 2022 | 2021 | |||||||||
| Cash provided by operating activities | $ | 8,379 | $ | 9,362 | $ | 9,032 | ||||||
| Cash used in capital investments | (3,606 | ) | (3,620 | ) | (2,936 | ) | ||||||
| Total (a) | 4,773 | 5,742 | 6,096 | |||||||||
| Net income (b) | $ | 6,379 | $ | 6,998 | $ | 6,523 | ||||||
| Cash flow conversion rate (a/b) | 75 | % | 82 | % | 93 | % |
Investing Activities
Cash used in investing activities in 2023 increased compared to 2022 primarily driven by lower proceeds from asset sales within other investing activities net.
34
Table of Contents
The following tables detail cash capital investments and track statistics for the years ended December 31:
| Millions | 2023 | 2022 | 2021 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Ties | $ | 565 | $ | 544 | $ | 443 | |||||
| Rail and other track material | 454 | 437 | 507 | ||||||||
| Ballast | 194 | 216 | 215 | ||||||||
| Other [a] | 691 | 693 | 760 | ||||||||
| Total road infrastructure replacements | 1,904 | 1,890 | 1,925 | ||||||||
| Line expansion and other capacity projects | 239 | 276 | 284 | ||||||||
| Commercial facilities | 425 | 308 | 243 | ||||||||
| Total capacity and commercial facilities | 664 | 584 | 527 | ||||||||
| Locomotives and freight cars [b] | 728 | 800 | 322 | ||||||||
| Technology and other | 310 | 346 | 162 | ||||||||
| Total cash capital investments [c] | $ | 3,606 | $ | 3,620 | $ | 2,936 |
| [a] | Other includes bridges and tunnels, signals, other road assets, and road work equipment. |
|---|---|
| [b] | Locomotives and freight cars include early lease buyouts of $57 million, $70 million, and $34 million in 2023, 2022, and 2021, respectively. |
| [c] | Weather-related damages for 2023, 2022, and 2021 are immaterial. |
Capital Plan – In 2024, we expect our capital plan to be approximately $3.4 billion, down 8% from 2023. We plan to continue to make investments to support our growth strategy, harden our infrastructure, replace older assets, and improve the safety and resiliency of the network. In addition, the plan includes investments in growth-related projects to drive more carloads to the network, certain ramps to efficiently handle volumes from new and existing intermodal customers, continued modernization of our locomotive fleet, and projects intended to improve operational efficiency. The capital plan may be revised if business conditions warrant or if new laws or regulations affect our ability to generate sufficient returns on these investments.
Financing Activities
Cash used in financing activities decreased in 2023 compared to 2022 driven by a decrease in share repurchases, partially offset by less debt issued.
See Note 14 to the Financial Statements and Supplementary Data, Item 8, for a description of all our outstanding financing arrangements and significant new borrowings, and Note 18 to the Financial Statements and Supplementary Data, Item 8, for a description of our share repurchase programs.
35
Table of Contents
OTHER MATTERS
Inflation – For capital-intensive companies, inflation significantly increases asset replacement costs for long-lived assets. As a result, assuming that we replace all operating assets at current price levels, depreciation charges (on an inflation-adjusted basis) would be substantially greater than historically reported amounts.
Sensitivity Analyses – The sensitivity analyses that follow illustrate the economic effect that hypothetical changes in interest and tax rates could have on our results of operations and financial condition. These hypothetical changes do not consider other factors that could impact actual results.
Interest Rates – At December 31, 2023, we did not have variable-rate debt.
Market risk for fixed-rate debt is estimated as the potential increase in fair value resulting from a hypothetical one percentage point decrease in interest rates as of December 31, 2023, and totals an increase of approximately $3.6 billion to the fair value of our debt at December 31, 2023. We estimated the fair values of our fixed-rate debt by considering the impact of the hypothetical interest rates on quoted market prices and current borrowing rates.
Tax Rates – Our deferred tax assets and liabilities are measured based on current tax law. Future tax legislation, such as a change in the federal corporate tax rate, could have a material impact on our financial condition, results of operations, or liquidity. For example, a future, permanent 1% increase in our federal income tax rate would increase our deferred tax liability by approximately $525 million. Similarly, a future, permanent 1% decrease in our federal income tax rate would decrease our deferred tax liability by approximately $525 million.
Accounting Pronouncements – See Note 3 to the Financial Statements and Supplementary Data, Item 8.
Asserted and Unasserted Claims – See Note 17 to the Financial Statements and Supplementary Data, Item 8.
Indemnities – See Note 17 to the Financial Statements and Supplementary Data, Item 8.
Climate Change – Climate change could have an adverse impact on our operations and financial performance (see Risk Factors under Item 1A of this report). We utilize climate scenario analyses to better understand climate-related risks and opportunities the Company may face in the future under a range of potential scenarios. We continue to refine our approach to understand climate-related risks and are taking an iterative approach in our business planning processes as risk factors, solutions, and technology develop. However, we are unable to predict the likelihood, manner, severity, or ultimate financial impact of actual future incidents as climate scenario analysis considers a range of potential outcomes.
We continue to take steps and explore opportunities to reduce our operational impact on the environment, including improving our operational fluidity to increase fuel efficiency, modernizing locomotives for improved reliability and fuel consumption, using renewable fuels, and exploring and testing low- and zero-emissions propulsion technologies. These initiatives are aligned with our Safety + Service & Operational Excellence = Growth strategy. (See further discussion in "Sustainable Future" in the Operations section in Item 1 of this report.)
CRITICAL ACCOUNTING ESTIMATES
Our Consolidated Financial Statements have been prepared in accordance with GAAP. The preparation of these financial statements requires estimation and judgment that affect the reported amounts of revenues, expenses, assets, and liabilities. We base our estimates on historical experience and on various other assumptions that we believe are reasonable under the circumstances. The results form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. The following critical accounting estimates are a subset of our significant accounting policies described in Note 2 to the Financial Statements and Supplementary Data, Item 8. These critical accounting estimates affect significant areas of our financial statements and involve judgment and estimates. If these estimates differ significantly from actual results, the impact on our Consolidated Financial Statements may be material.
36
Table of Contents
Personal Injury – See Note 17 to the Financial Statements and Supplementary Data, Item 8, and "We May Be Subject to Various Claims and Lawsuits That Could Result in Significant Expenditures" in the Risk Factors, Item 1A.
Our personal injury liability is subject to uncertainty due to unasserted claims, timing and outcome of claims, and evolving trends in litigation. There were no material changes to the assumptions used in the latest actuarial analysis.
Our personal injury liability balance and claims activity was as follows:
| 2023 | 2022 | 2021 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ending liability balance at December 31 (millions) | $ | 383 | $ | 361 | $ | 325 | ||||||
| Open claims, beginning balance | 2,036 | 2,027 | 1,897 | |||||||||
| New claims | 3,008 | 2,747 | 2,719 | |||||||||
| Settled or dismissed claims | (3,173 | ) | (2,738 | ) | (2,589 | ) | ||||||
| Open claims, ending balance at December 31 | 1,871 | 2,036 | 2,027 |
Environmental Costs – See Note 17 to the Financial Statements and Supplementary Data, Item 8; "We Are Subject to Significant Environmental Laws and Regulations" in the Risk Factors, Item 1A; and Environmental Matters in the Legal Proceedings, Item 3.
Our environmental liability is subject to several factors such as type of remediation, nature and volume of contaminate, number and financial viability of other potentially responsible parties, as well as uncertainty due to unknown alleged contamination, evolving trends in remediation techniques and final remedies, and changes in laws and regulations.
Our environmental liability balance and site activity was as follows:
| 2023 | 2022 | 2021 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ending liability balance at December 31 (millions) | $ | 245 | $ | 253 | $ | 243 | ||||||
| Open sites, beginning balance | 353 | 376 | 373 | |||||||||
| New sites | 74 | 69 | 105 | |||||||||
| Closed sites | (94 | ) | (92 | ) | (102 | ) | ||||||
| Open sites, ending balance at December 31 | 333 | 353 | 376 |
Property and Depreciation – See Note 11 to the Financial Statements and Supplementary Data, Item 8.
Assets purchased or constructed throughout the year are capitalized if they meet applicable minimum units of property.
Estimated service lives of depreciable railroad property may vary over time due to changes in physical use, technology, asset strategies, and other factors that will have an impact on the retirement profiles of our assets. We are not aware of any specific factors that are reasonably likely to significantly change the estimated service lives of our assets. Actual use and retirement of our assets may vary from our current estimates, which would impact the amount of depreciation expense recognized in future periods.
Changes in estimated useful lives of our assets due to the results of our depreciation studies could significantly impact future periods’ depreciation expense and have a material impact on our Consolidated Financial Statements. If the estimated useful lives of all depreciable assets were increased by one year, annual depreciation expense would decrease by approximately $71 million. If the estimated useful lives of all depreciable assets were decreased by one year, annual depreciation expense would increase by approximately $76 million. We are projecting an increase in our depreciation expense of approximately 3% to 4% in 2024 versus 2023. This is driven by an increase in our projected depreciable asset base.
During the last three fiscal years, no gains or losses were recognized due to the retirement of depreciable railroad properties.
Pension Plans – See Note 5 to the Financial Statements and Supplementary Data, Item 8.
The critical assumptions used to measure pension obligations and expenses are the discount rates and expected rate of return on pension assets.
37
Table of Contents
We evaluate our critical assumptions at least annually, and selected assumptions are based on the following factors:
| ● | We measure the service cost and interest cost components of our net periodic pension benefit/cost by using individual spot rates matched with separate cash flows for each future year. Discount rates are based on a Mercer yield curve of high-quality corporate bonds (rated AA by a recognized rating agency). |
|---|---|
| ● | Expected return on plan assets is based on our asset allocation mix and our historical return, taking into consideration current and expected market conditions. |
The following tables present the key assumptions used to measure net periodic pension benefit/cost for 2024 and the estimated impact on 2024 net periodic pension benefit/cost relative to a change in those assumptions:
| Assumptions | ||||
|---|---|---|---|---|
| Discount rate for benefit obligations | 5.00 | % | ||
| Discount rate for interest on benefit obligations | 4.90 | % | ||
| Discount rate for service cost | 5.05 | % | ||
| Discount rate for interest on service cost | 5.02 | % | ||
| Expected return on plan assets | 5.25 | % |
| Sensitivities | Increase in Expense | ||
|---|---|---|---|
| Millions | Pension | ||
| 0.25% decrease in discount rates | $ | 1 | |
| 0.25% decrease in expected return on plan assets | $ | 12 |
The following table presents the net periodic pension benefit/cost for the years ended December 31:
| Est. | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Millions | 2024 | 2023 | 2022 | 2021 | |||||||||||
| Net periodic pension (benefit)/cost | $ | (7 | ) | $ | - | $ | 9 | $ | 85 |
CAUTIONARY INFORMATION
Certain statements in this report, and statements in other reports or information filed or to be filed with the SEC (as well as information included in oral statements or other written statements made or to be made by us), are, or will be, forward-looking statements as defined by the Securities Act of 1933 and the Securities Exchange Act of 1934. These forward-looking statements and information include, without limitation, statements in the CEO’s letter preceding Part I; statements regarding planned capital expenditures under the caption “2024 Capital Plan” in Item 2 of Part I; and statements and information set forth under the captions “2024 Outlook”; “Liquidity and Capital Resources” in Item 7 of Part II regarding our capital plan, share repurchase programs, contractual obligations, "Pension Benefits", and "Other Matters" in this Item 7 of Part II. Forward-looking statements and information also include any other statements or information in this report (including information incorporated herein by reference) regarding: potential impacts of public health crises, including pandemics, epidemics, and the outbreak of other contagious disease, such as COVID; the Russia-Ukraine and Israel-Hamas wars and any impacts on our business operations, financial results, liquidity, and financial position, and on the world economy (including customers, employees, and supply chains), including as a result of fluctuations in volume and carloadings; closing of customer manufacturing, distribution or production facilities; expectations as to operational or service improvements; expectations as to hiring challenges; availability of employees; expectations regarding the effectiveness of steps taken or to be taken to improve operations, service, infrastructure improvements, and transportation plan modifications (including those discussed in response to increased traffic); expectations as to cost savings, revenue growth, and earnings; the time by which goals, targets, or objectives will be achieved; projections, predictions, expectations, estimates, or forecasts as to our business, financial, and operational results, future economic performance, and general economic conditions; proposed new products and services; estimates of costs relating to environmental remediation and restoration; estimates and expectations regarding tax matters; expectations that claims, litigation, environmental costs, commitments, contingent liabilities, labor negotiations or agreements, cyber-attacks or other matters will not have a material adverse effect on our consolidated results of operations, financial condition, or liquidity and any other similar expressions concerning matters that are not historical facts. Forward-looking statements may be identified by their use of forward-looking terminology, such as “believes,” “expects,” “may,” “should,” “would,” “will,” “intends,” “plans,” “estimates,” “anticipates,” “projects” and similar words, phrases, or expressions.
38
Table of Contents
Forward-looking statements should not be read as a guarantee of future performance, results or outcomes, and will not necessarily be accurate indications of the times that, or by which, such performance, results or outcomes will be achieved. Forward-looking statements and information are subject to risks and uncertainties that could cause actual performance or results to differ materially from those expressed in the statements and information. Forward-looking statements and information reflect the good faith consideration by management of currently available information, and may be based on underlying assumptions believed to be reasonable under the circumstances. However, such information and assumptions (and, therefore, such forward-looking statements and information) are or may be subject to variables or unknown or unforeseeable events or circumstances that management has little or no influence or control, and many of these risks and uncertainties are currently amplified by and may continue to be amplified by, or in the future may be amplified by, among other things, macroeconomic conditions. The Risk Factors in Item 1A of this report could affect our future results and could cause those results or other outcomes to differ materially from those expressed or implied in any forward-looking statements or information. To the extent circumstances require or we deem it otherwise necessary, we will update or amend these risk factors in a Form 10-Q, Form 8-K, or subsequent Form 10-K. All forward-looking statements are qualified by, and should be read in conjunction with, these Risk Factors.
Forward-looking statements speak only as of the date the statement was made. We assume no obligation to update forward-looking information to reflect actual results, changes in assumptions, or changes in other factors affecting forward-looking information. If we do update one or more forward-looking statements, no inference should be drawn that we will make additional updates with respect thereto or with respect to other forward-looking statements.
FY 2022 10-K MD&A
SEC filing source: 0001437749-23-002959.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following discussion should be read in conjunction with the Consolidated Financial Statements and applicable notes to the Financial Statements and Supplementary Data, Item 8, and other information in this report, including Risk Factors set forth in Item 1A and Critical Accounting Estimates and Cautionary Information at the end of this Item 7. The following section generally discusses 2022 and 2021 items and year-to-year comparisons between 2022 and 2021. Discussions of 2020 items and year-to-year comparisons between 2021 and 2020 that are not included in this Form 10-K can be found in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in Part II, Item 7, of the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2021.
The Railroad, along with its subsidiaries and rail affiliates, is our one reportable business segment. Although revenues are analyzed by commodity, we analyze the net financial results of the Railroad as one segment due to the integrated nature of the rail network.
EXECUTIVE SUMMARY
2022 Results
| Column 1 | Column 2 |
|---|---|
| ● | Safety – Union Pacific is dedicated to maintaining a safe and healthy workplace. Throughout 2022, we continued to use our Total Safety Culture, Courage to Care, COMMIT (Coaching, Observing, Mentoring, and Motivating with Integrity and Trust), and Peer to Peer programs throughout our operations to enhance employee safety and engagement. In addition, based on the evaluation of a third-party expert on the effectiveness of these programs completed in 2021, we are implementing engagement improvements to enhance our safety culture. These initiatives include defining and setting standards for employee interactions, corrective actions and follow up, and root cause analysis. As a result of these efforts, our reportable personal injury incidents rate per 200,000 employee-hours of 0.80 decreased 18% from 2021. We also continued to adapt to the evolving environment due to COVID and other illnesses. Safety procedures and policies are refined based on Centers for Disease Control and Prevention (CDC) guidelines. |
24
Table of Contents
| Column 1 | Column 2 |
|---|---|
| We continued to refine our proprietary software to evaluate train and route characteristics to enable proactive intervention by our Operating Practices Command Center to prevent derailments. In addition, we increased the replacement of freight car wheels and took steps to address human factor yard derailments related to switch alignment. Despite these efforts, our reportable derailment incident rate per million train miles increased 8% year-over-year. |
| Column 1 | Column 2 |
|---|---|
| ● | Network Operations – Throughout 2022, our network was congested in several key corridors, which hindered our ability to handle all of the demand in several markets. To address this congestion, we aggressively hired and graduated 1,302 new train, engine, and yard employees; temporarily relocated train, engine, and yard employees to areas with the greatest need; added locomotives to the fleet in select locations; and reduced freight car inventory, relative to carloads, from our network. Due to this congestion, our operating metrics deteriorated year-over-year. Freight car velocity decreased due to increased terminal dwell and higher operating car inventory levels, which drove lower train speeds. Additional details on these metrics are discussed in Other Operating/Performance and Financial Statistics of this Item 7. |
| Column 1 | Column 2 |
|---|---|
| ● | Freight Revenues – Freight revenues increased 14% year-over-year to $23.2 billion driven by higher fuel surcharge revenues, core pricing gains, and a 2% increase in volume. Volume increases were driven by strong production and inventory replenishment in the automotive industry, increased demand for coal due to higher natural gas prices, and continued strength in the industrial markets driven by rock, sand, and plastics. These gains were partially offset by declines in international intermodal, parcel, grain, and petroleum products. |
| Column 1 | Column 2 |
|---|---|
| ● | Financial Results – Higher fuel prices, operational challenges, inflation, increased volume-related costs, and a one-time charge for the labor agreements reached with our labor unions (See Labor Agreements in Other Matters in this Item 7 of Part II), drove a 20% increase in operating expenses. Partially offsetting these increases were lower weather-related expenses in 2022 compared to 2021, when we incurred additional costs associated with Winter Storm Uri and wildfires in California. Increased revenues, due to higher fuel surcharge revenues, improved pricing, additional volume, and intermodal accessorial charges, more than offset the increased expenses producing operating income of $9.9 billion, a 6% increase over 2021. Our operating ratio was 60.1%, deteriorating 2.9 points from 2021. Net income of $7.0 billion translated into earnings of $11.21 per diluted share, up 13% from 2021. |
| Column 1 | Column 2 |
|---|---|
| ● | Fuel Prices – The onset of the Russia-Ukraine conflict in late February 2022 drove crude oil prices above $100 a barrel, where it remained elevated until mid-2022, driving an increase in our average fuel price. While our average fuel price declined 8% in the fourth quarter from the second quarter high of $4.03, our average price in the fourth quarter was 46% higher than the fourth quarter of 2021. Our average price of diesel fuel for the full year of 2022 was $3.65 per gallon, an increase of 64% from 2021. The higher price resulted in increased operating expenses of $1.3 billion (excluding any impact from year-over-year volume increases). Gross ton-miles increased 3%, which also drove higher fuel expense. Partially offsetting these increases was a 1% improvement in our fuel consumption rate to a new full year record low. |
| Column 1 | Column 2 |
|---|---|
| ● | Liquidity – We are continually evaluating our financial condition and liquidity. On December 31, 2022, we had $973 million of cash and cash equivalents. Despite the challenging year, we generated $9.4 billion of cash provided by operating activities, yielding free cash flow of $2.7 billion after reductions of $3.5 billion for cash used in investing activities and $3.2 billion in dividends. We repurchased $6.3 billion of our shares. We have been, and we expect to continue to be, in compliance with our debt covenants. We have $2.0 billion of credit available under our revolving credit facility and up to $700 million undrawn on our Receivables Facility. As of December 31, 2022, none of the revolving credit facility was drawn. Additional details are discussed in Liquidity and Capital Resources of this Item 7. |
25
Table of Contents
Free cash flow is defined as cash provided by operating activities less cash used in investing activities and dividends paid. Free cash flow is not considered a financial measure under GAAP 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 free cash flow is important to management and investors in evaluating our financial performance and measures our ability to generate cash without additional external financing. Free cash flow should be considered in addition to, rather than as a substitute for, cash provided by operating activities. The following table reconciles cash provided by operating activities (GAAP measure) to free cash flow (non-GAAP measure):
| Millions | 2022 | 2021 | 2020 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash provided by operating activities | $ | 9,362 | $ | 9,032 | $ | 8,540 | ||||||
| Cash used in investing activities | (3,471 | ) | (2,709 | ) | (2,676 | ) | ||||||
| Dividends paid | (3,159 | ) | (2,800 | ) | (2,626 | ) | ||||||
| Free cash flow | $ | 2,732 | $ | 3,523 | $ | 3,238 |
2023 Outlook
| Column 1 | Column 2 |
|---|---|
| ● | Safety – Operating a safe railroad benefits all our constituents: employees, customers, shareholders, and the communities we serve. We will continue using a comprehensive safety management system approach utilizing technology, hazard identification and risk assessments, employee engagement, training, quality control, and targeted capital investments. We will continually evaluate and adjust deployment of Total Safety Culture, Courage to Care, COMMIT, and Peer to Peer resources throughout our operations, which allows us to identify and implement best practices for employee and operational safety. In addition, our Operating Practices Command Center will continue the implementation of predictive technology to reduce variability by seeking to identify causes of mainline service interruptions and develop solutions, in addition to assisting employees with understanding best practices for handling trains. We will continue our efforts to utilize data to identify and mitigate exposure to risk, detect rail defects, improve or close crossings, and educate the public and law enforcement agencies about crossing safety through a combination of our own programs (including risk assessment strategies), industry programs, and local community activities across the network. We also are dedicated to maintaining a healthy workplace and continue monitoring the COVID case levels, modifying our policies as needed to protect employees and minimize the risk of workplace transmission. |
| Column 1 | Column 2 |
|---|---|
| ● | Network Operations – In 2023, we strive to increase reliability of our service product, reduce variability in network operations, and improve resource availability, including actively hiring additional train, engine, and yard employees. Further train length initiatives allow us to efficiently add incremental volume growth to our existing train network. We will continue to make capital investments targeted to improve operational performance, handle more volume, and increase efficiency, requiring fewer locomotives, freight cars, and other critical resources. |
| Column 1 | Column 2 |
|---|---|
| ● | Financial Expectations – We expect volume to outpace industrial production growth in 2023 due to our business development efforts bringing new customers to our railroad. In the current environment, we expect continued operating ratio improvement driven by pricing in excess of inflation, improving our service product, and better leveraging our resources. We expect to generate strong cash flow from operating activities allowing us to continue our industry leading dividend payout ratio and commit excess cash to our share repurchase programs. Macroeconomic uncertainties remain in 2023 that could have a material impact on our 2023 financial and operating results. Regardless of external factors, we will focus on providing our customers consistent and reliable service; efficiently managing operations; seeking new business opportunities; and protecting our employees, customers, and communities. |
| Column 1 | Column 2 |
|---|---|
| ● | Market Conditions – Current forecasts for industrial production indicate negative growth in 2023. The macroeconomic uncertainty, high inflationary environment, and disruptions in supply chains will continue to impact our shipments. In addition, other factors, such as changes in domestic and foreign monetary policy (including rising interest rates), may affect economic activity and demand for rail transportation; natural gas prices, weather conditions, and demand for other energy sources may impact the coal market; crude oil prices and spreads may drive demand for petroleum products and drilling materials; available truck capacity could impact our intermodal business; and international trade agreements could promote or hinder trade. |
26
Table of Contents
| Column 1 | Column 2 |
|---|---|
| ● | Fuel Prices – Projections for crude oil and natural gas continue to fluctuate in the current economic environment. We could again see volatile fuel prices during 2023, as they are sensitive to global and U.S. domestic demand, refining capacity, geopolitical events, weather conditions, and other factors. As prices fluctuate, there will be a timing impact on earnings, as our fuel surcharge programs trail increases or decreases in fuel price by approximately two months. Significant changes in fuel prices could have an impact on consumer discretionary spending, impacting demand for various consumer products we transport. Alternatively, those changes could have an inverse impact on commodities such as coal, petroleum products, and domestic drilling-related shipments. Increased diesel fuel prices also impact our competitive position versus trucks. As prices rise, the demand for more fuel-efficient rail transportation also rises, but at a slower rate. |
| Column 1 | Column 2 |
|---|---|
| ● | Capital Plan – In 2023, we expect our capital plan to be approximately $3.6 billion, up 6% from 2022 as we make investments to support our growth strategy. We will continue to harden our infrastructure, replace older assets, and improve the safety and resilience of the network. In addition, the plan includes investments in growth-related projects to drive more carloads to the network, certain ramps to efficiently handle volumes from new and existing intermodal customers, continuous modernization of our locomotive fleet, and projects intended to improve operational efficiency. The capital plan may be revised if business conditions warrant or if new laws or regulations affect our ability to generate sufficient returns on these investments. (See further discussion in this Item 7 under Liquidity and Capital Resources – Capital Plan.) |
RESULTS OF OPERATIONS
Operating Revenues
| % Change | % Change | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Millions | 2022 | 2021 | 2020 | 2022 v 2021 | 2021 v 2020 | |||||||||||||||
| Freight revenues | $ | 23,159 | $ | 20,244 | $ | 18,251 | 14 | % | 11 | % | ||||||||||
| Other subsidiary revenues | 884 | 741 | 743 | 19 | - | |||||||||||||||
| Accessorial revenues | 779 | 752 | 473 | 4 | 59 | |||||||||||||||
| Other | 53 | 67 | 66 | (21 | ) | 2 | ||||||||||||||
| Total | $ | 24,875 | $ | 21,804 | $ | 19,533 | 14 | % | 12 | % |
We generate freight revenues by transporting products from our three commodity groups. Freight revenues vary with volume (carloads) and average revenue per car (ARC). Changes in price, traffic mix, and fuel surcharges drive ARC. Customer incentives, which are primarily provided for shipping to/from specific locations or based on cumulative volumes, are recorded as a reduction to operating revenues. Customer incentives that include variable consideration based on cumulative volumes are estimated using the expected value method, which is based on available historical, current, and forecasted volumes, and recognized as the related performance obligation is satisfied. We recognize freight revenues over time as shipments move from origin to destination. The allocation of revenues between reporting periods is based on the relative transit time in each reporting period with expenses recognized as incurred.
Other subsidiary revenues (primarily logistics and commuter rail operations) are generally recognized over time as shipments move from origin to destination. The allocation of revenues between reporting periods is based on the relative transit time in each reporting period with expenses recognized as incurred. Accessorial revenues are recognized at a point in time as performance obligations are satisfied.
Freight revenues increased 14% year-over-year to $23.2 billion driven by higher fuel surcharge revenues, core pricing gains, and a 2% increase in volume. Volume increases were driven by strong production and inventory replenishment in the automotive industry, increased demand for coal due to higher natural gas prices, and continued strength in the industrial markets driven by rock, sand, and plastics. These gains were partially offset by declines in international intermodal, parcel, grain, and petroleum products.
Our fuel surcharge programs generated freight revenues of $3.7 billion and $1.7 billion in 2022 and 2021, respectively. Fuel surcharge revenues in 2022 increased $2.0 billion because of a 64% increase in fuel price and a 2% increase in carloadings.
In 2022, other subsidiary revenues increased compared to 2021 primarily driven by higher fuel surcharge and an increase in automotive parts shipments due to market demand and contract wins at our Loup subsidiary. Accessorial revenues increased in 2022 compared to 2021 driven by increased intermodal accessorial charges tied to global supply chain disruptions. Other revenues decreased year-over-year.
27
Table of Contents
The following tables summarize the year-over-year changes in freight revenues, revenue carloads, and ARC by commodity type:
| Freight Revenues | % Change | % Change | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Millions | 2022 | 2021 | 2020 | 2022 v 2021 | 2021 v 2020 | |||||||||||||||
| Grain & grain products | $ | 3,598 | $ | 3,181 | $ | 2,829 | 13 | % | 12 | % | ||||||||||
| Fertilizer | 712 | 697 | 660 | 2 | 6 | |||||||||||||||
| Food & refrigerated | 1,093 | 998 | 937 | 10 | 7 | |||||||||||||||
| Coal & renewables | 2,134 | 1,780 | 1,534 | 20 | 16 | |||||||||||||||
| Bulk | 7,537 | 6,656 | 5,960 | 13 | 12 | |||||||||||||||
| Industrial chemicals & plastics | 2,158 | 1,943 | 1,845 | 11 | 5 | |||||||||||||||
| Metals & minerals | 2,196 | 1,811 | 1,580 | 21 | 15 | |||||||||||||||
| Forest products | 1,465 | 1,357 | 1,160 | 8 | 17 | |||||||||||||||
| Energy & specialized markets | 2,386 | 2,212 | 2,037 | 8 | 9 | |||||||||||||||
| Industrial | 8,205 | 7,323 | 6,622 | 12 | 11 | |||||||||||||||
| Automotive | 2,257 | 1,761 | 1,680 | 28 | 5 | |||||||||||||||
| Intermodal | 5,160 | 4,504 | 3,989 | 15 | 13 | |||||||||||||||
| Premium | 7,417 | 6,265 | 5,669 | 18 | 11 | |||||||||||||||
| Total | $ | 23,159 | $ | 20,244 | $ | 18,251 | 14 | % | 11 | % |
| Revenue Carloads | % Change | % Change | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Thousands | 2022 | 2021 | 2020 | 2022 v 2021 | 2021 v 2020 | |||||||||||||||
| Grain & grain products | 798 | 805 | 745 | (1 | )% | 8 | % | |||||||||||||
| Fertilizer | 190 | 201 | 193 | (5 | ) | 4 | ||||||||||||||
| Food & refrigerated | 187 | 189 | 185 | (1 | ) | 2 | ||||||||||||||
| Coal & renewables | 885 | 819 | 797 | 8 | 3 | |||||||||||||||
| Bulk | 2,060 | 2,014 | 1,920 | 2 | 5 | |||||||||||||||
| Industrial chemicals & plastics | 637 | 606 | 587 | 5 | 3 | |||||||||||||||
| Metals & minerals | 785 | 697 | 646 | 13 | 8 | |||||||||||||||
| Forest products | 241 | 250 | 220 | (4 | ) | 14 | ||||||||||||||
| Energy & specialized markets | 552 | 559 | 539 | (1 | ) | 4 | ||||||||||||||
| Industrial | 2,215 | 2,112 | 1,992 | 5 | 6 | |||||||||||||||
| Automotive | 778 | 701 | 692 | 11 | 1 | |||||||||||||||
| Intermodal [a] | 3,116 | 3,211 | 3,149 | (3 | ) | 2 | ||||||||||||||
| Premium | 3,894 | 3,912 | 3,841 | - | 2 | |||||||||||||||
| Total | 8,169 | 8,038 | 7,753 | 2 | % | 4 | % |
| % Change | % Change | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Average Revenue per Car | 2022 | 2021 | 2020 | 2022 v 2021 | 2021 v 2020 | |||||||||||||||
| Grain & grain products | $ | 4,509 | $ | 3,953 | $ | 3,797 | 14 | % | 4 | % | ||||||||||
| Fertilizer | 3,749 | 3,470 | 3,427 | 8 | 1 | |||||||||||||||
| Food & refrigerated | 5,844 | 5,279 | 5,047 | 11 | 5 | |||||||||||||||
| Coal & renewables | 2,410 | 2,173 | 1,926 | 11 | 13 | |||||||||||||||
| Bulk | 3,658 | 3,305 | 3,104 | 11 | 6 | |||||||||||||||
| Industrial chemicals & plastics | 3,388 | 3,207 | 3,144 | 6 | 2 | |||||||||||||||
| Metals & minerals | 2,797 | 2,598 | 2,445 | 8 | 6 | |||||||||||||||
| Forest products | 6,092 | 5,424 | 5,269 | 12 | 3 | |||||||||||||||
| Energy & specialized markets | 4,320 | 3,956 | 3,780 | 9 | 5 | |||||||||||||||
| Industrial | 3,704 | 3,467 | 3,324 | 7 | 4 | |||||||||||||||
| Automotive | 2,902 | 2,511 | 2,427 | 16 | 3 | |||||||||||||||
| Intermodal [a] | 1,656 | 1,403 | 1,267 | 18 | 11 | |||||||||||||||
| Premium | 1,905 | 1,601 | 1,476 | 19 | 8 | |||||||||||||||
| Average | $ | 2,835 | $ | 2,519 | $ | 2,354 | 13 | % | 7 | % |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| [a] | For intermodal shipments, each container or trailer equals one carload. |
28
Table of Contents
| Bulk – Bulk includes shipments of grain and grain products, fertilizer, food and refrigerated, and coal and renewables. Freight revenues from bulk shipments increased in 2022 compared to 2021 due to higher fuel surcharge revenues, core pricing gains, and volume increases, partially offset by negative mix from increased coal shipments and decreased grain shipments. Volume grew 2% compared to 2021 driven by increases in coal and renewable shipments due to higher natural gas prices and contract wins, partially offset by declines in grain and grain products shipments as network constraints increased shuttle cycle times for our grain traffic. | 2022 Bulk Carloads |
|---|---|
| Industrial – Industrial includes shipments of industrial chemicals and plastics, metals and minerals, forest products, and energy and specialized markets. Freight revenues from industrial shipments increased in 2022 versus 2021 due to higher fuel surcharge revenues, volume increases, and core pricing gains, partially offset by negative mix of traffic from increased short haul rock shipments and decreased petroleum. Volume increased 5% compared to 2021. The growth was driven by metals and minerals due to strong demand for sand and rock as well as new business wins, expansions, and market demand for industrial chemicals and plastics. Many of our customers in the Gulf Coast experienced Winter Storm Uri disruptions for an extended period causing a significant impact on industrial chemicals and plastics and metals and minerals industries in the first quarter of 2021. The 2021 weather events coupled with strong demand in 2022 drove the year-over-year increase for the impacted commodities. Partially offsetting some of the growth was a decline in petroleum shipments, within the energy and specialized markets commodity line, primarily due to regulatory challenges in Mexico markets. | 2022 Industrial Carloads |
| Premium – Premium includes shipments of finished automobiles, automotive parts, and merchandise in intermodal containers, both domestic and international. Freight revenues from premium shipments increased driven by higher fuel surcharges, core pricing gains, and positive mix of traffic, partially offset by a slight decline in volume. Automotive shipments increased 11% compared to 2021 driven by an increase in finished vehicle shipments and automotive parts as the automotive industry continued to recover from the shortage of semiconductors and the 2021 weather disruptions in the first quarter. Premium volume was flat compared to 2021 as the increased automotive shipments, domestic intermodal contract wins, and market strength due to tight truck capacity earlier in the year were more than offset by ongoing international supply chain disruptions and the soft market demand in the fourth quarter for domestic and parcel shipments. | 2022 Premium Carloads |
Mexico Business – Each of our commodity groups includes revenues from shipments to and from Mexico. Revenues from Mexico business were $2.7 billion in 2022, up 14% compared to 2021, driven by higher fuel surcharge revenues, core pricing gains, and positive mix of traffic, partially offset by a 1% decline in volume. The volume decrease was driven by lower intermodal and petroleum shipments, partially offset by increases in automotive parts and steel shipments.
29
Table of Contents
Operating Expenses
| % Change | % Change | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Millions | 2022 | 2021 | 2020 | 2022 v 2021 | 2021 v 2020 | |||||||||||||||
| Compensation and benefits | $ | 4,645 | $ | 4,158 | $ | 3,993 | 12 | % | 4 | % | ||||||||||
| Fuel | 3,439 | 2,049 | 1,314 | 68 | 56 | |||||||||||||||
| Purchased services and materials | 2,442 | 2,016 | 1,962 | 21 | 3 | |||||||||||||||
| Depreciation | 2,246 | 2,208 | 2,210 | 2 | - | |||||||||||||||
| Equipment and other rents | 898 | 859 | 875 | 5 | (2 | ) | ||||||||||||||
| Other | 1,288 | 1,176 | 1,345 | 10 | (13 | ) | ||||||||||||||
| Total | $ | 14,958 | $ | 12,466 | $ | 11,699 | 20 | % | 7 | % |
| Column 1 | Column 2 |
|---|---|
| Operating expenses increased $2.5 billion, or 20%, in 2022 compared to 2021 driven by higher fuel prices, operational inefficiencies, inflation, increased volume-related costs, and a one-time charge for the labor agreements reached with our labor unions (See Labor Agreements in Other Matters in this Item 7 of Part II). Partially offsetting these increases were lower weather-related expenses in 2022 compared to 2021, which included costs associated with Winter Storm Uri and wildfires in California. | 2022 Operating Expenses |
Compensation and Benefits – Compensation and benefits include wages, payroll taxes, health and welfare costs, pension costs, and incentive costs. In 2022, expenses increased 12% compared to 2021, due to wage inflation, increased employee levels to address congestion across the system and increased carload volumes, and a one-time charge for the labor agreements reached with our labor unions (See Labor Agreements in Other Matters in this Item 7 of Part II). The year-over-year comparison was positively impacted by the 2021 weather-related expenses.
Fuel – Fuel includes locomotive fuel and gasoline for highway and non-highway vehicles and heavy equipment. Locomotive diesel fuel prices, which averaged $3.65 per gallon (including taxes and transportation costs) in 2022, compared to $2.23 per gallon in 2021, increased expenses $1.3 billion (excluding any impact from increased volume year-over-year). Gross ton-miles increased 3% driving higher fuel expense. Partially offsetting this increase was a 1% improvement to a record low fuel consumption rate in 2022, computed as gallons of fuel consumed divided by gross ton-miles.
Purchased Services and Materials – Expense for purchased services and materials includes the costs of services purchased from outside contractors and other service providers (including equipment maintenance and contract expenses incurred by our subsidiaries for external transportation services); materials used to maintain the Railroad’s lines, structures, and equipment; costs of operating facilities jointly used by UPRR and other railroads; transportation and lodging for train crew employees; trucking and contracting costs for intermodal containers; leased automobile maintenance expenses; and tools and supplies. Purchased services and materials increased 21% in 2022 compared to 2021 driven by higher locomotive maintenance expenses due to a larger active fleet to assist in recovering the network, inflation, increased drayage costs incurred by our Loup subsidiary, and volume-related costs. The year-over-year comparison was positively impacted by the 2021 weather-related expenses.
Depreciation – The majority of depreciation relates to road property, including rail, ties, ballast, and other track material. Depreciation expense was up 2% in 2022 compared to 2021.
Equipment and Other Rents – Equipment and other rents expense primarily includes rental expense that the Railroad pays for freight cars owned by other railroads or private companies; freight car, intermodal, and locomotive leases; and office and other rent expenses, offset by equity income from certain equity method investments. Equipment and other rents expense increased 5% compared to 2021 due to higher volume and network congestion. Higher equity income partially offset some of these increases.
30
Table of Contents
Other – Other expenses include state and local taxes; freight, equipment, and property damage; utilities; insurance; personal injury; environmental; employee travel; telephone and cellular; computer software; bad debt; and other general expenses. Other expenses increased 10% in 2022 compared to 2021 driven by casualty expenses, including higher personal injury expense and damaged freight; increased business travel costs; and higher state and local taxes, partially offset by higher equity income.
Non-Operating Items
| % Change | % Change | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Millions | 2022 | 2021 | 2020 | 2022 v 2021 | 2021 v 2020 | |||||||||||||||
| Other income, net | $ | 426 | $ | 297 | $ | 287 | 43 | % | 3 | % | ||||||||||
| Interest expense | (1,271 | ) | (1,157 | ) | (1,141 | ) | 10 | 1 | ||||||||||||
| Income tax expense | (2,074 | ) | (1,955 | ) | (1,631 | ) | 6 | 20 |
Other Income, net – Other income increased in 2022 compared to 2021 driven by higher real estate income and net periodic pension benefits, partially offset by a $36 million gain from the sale of an investment in a technology company in 2021 and higher environmental remediation expense at non-operating sites. Real estate sales in 2022 included a $79 million gain from a land sale to the Illinois State Toll Highway Authority and a $35 million gain from a land sale to the Colorado Department of Transportation. Real estate sales in 2021 included a $50 million gain from a sale to the Colorado Department of Transportation.
Interest Expense – Interest expense increased in 2022 compared to 2021 due to an increased weighted-average debt level of $32.1 billion in 2022 from $28.3 billion in 2021, partially offset by a lower effective interest rate of 4.0% in 2022 compared to 4.1% in 2021.
Income Tax Expense – Income tax expense increased in 2022 compared to 2021 due to higher pre-tax income, partially offset by reductions of $95 million in deferred tax expense from Nebraska, Iowa, Arkansas, and Idaho reducing their corporate income tax rates. 2021 income tax expense included reductions of $32 million in deferred tax expense from Nebraska, Oklahoma, Idaho, Louisiana, and Arkansas reducing their corporate income tax rates. Our effective tax rates for 2022 and 2021 were 22.9% and 23.1%, respectively.
OTHER OPERATING/PERFORMANCE AND FINANCIAL STATISTICS
We report a number of key performance measures weekly to the STB. We provide this data on our website at www.up.com/investor/aar-stb_reports/index.htm.
Operating/Performance Statistics
Management continuously monitors these key operating metrics to evaluate our operational efficiency and asset utilization in striving to provide a consistent, reliable service product to our customers.
Railroad performance measures are included in the table below:
| % Change | % Change | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2020 | 2022 v 2021 | 2021 v 2020 | ||||||||||||||||||
| Gross ton-miles (GTMs) (billions) | 843.4 | 817.9 | 771.8 | 3 | % | 6 | % | |||||||||||||||
| Revenue ton-miles (billions) | 420.8 | 411.3 | 385.0 | 2 | 7 | |||||||||||||||||
| Freight car velocity (daily miles per car) [a] | 191 | 203 | 221 | (6 | ) | (8 | ) | |||||||||||||||
| Average train speed (miles per hour) [a] | 23.8 | 24.6 | 25.9 | (3 | ) | (5 | ) | |||||||||||||||
| Average terminal dwell time (hours) [a] | 24.4 | 23.7 | 22.7 | 3 | 4 | |||||||||||||||||
| Locomotive productivity (GTMs per horsepower day) | 125 | 133 | 137 | (6 | ) | (3 | ) | |||||||||||||||
| Train length (feet) | 9,329 | 9,334 | 8,798 | - | 6 | |||||||||||||||||
| Intermodal car trip plan compliance (%) [b] | 67 | 73 | 81 | (6 | ) | pts | (8 | ) | pts | |||||||||||||
| Manifest/Automotive car trip plan compliance (%) [b] | 59 | 63 | 71 | (4 | ) | pts | (8 | ) | pts | |||||||||||||
| Workforce productivity (car miles per employee) | 1,036 | 1,038 | 947 | - | 10 | |||||||||||||||||
| Total employees (average) | 30,717 | 29,905 | 30,960 | 3 | (3 | ) | ||||||||||||||||
| Operating ratio (%) | 60.1 | 57.2 | 59.9 | 2.9 | pts | (2.7 | ) | pts |
| [a] | As reported to the STB. |
|---|---|
| [b] | Methodology used to report (described below) is not comparable with the reporting to the STB under docket number EP 770. |
31
Table of Contents
Gross and Revenue Ton-Miles – Gross ton-miles are calculated by multiplying the weight of loaded and empty freight cars by the number of miles hauled. Revenue ton-miles are calculated by multiplying the weight of freight by the number of tariff miles. In 2022, gross ton-miles and revenue ton-miles increased 3% and 2%, respectively, compared to 2021, driven by a 2% increase in carloadings. Changes in commodity mix drove the variance in year-over-year increases between gross ton-miles, revenue ton-miles, and carloads (higher increases in coal, which are generally heavier).
Freight Car Velocity – Freight car velocity measures the average daily miles per car on our network. The two key drivers of this metric are the speed of the train between terminals (average train speed) and the time a rail car spends at the terminals (average terminal dwell time). Freight car velocity, average train speed, and average terminal dwell deteriorated compared to 2021 as excess operating car inventory levels and hiring challenges decreased network fluidity.
Locomotive Productivity – Locomotive productivity is gross ton-miles per average daily locomotive horsepower. Locomotive productivity decreased 6% in 2022 compared to 2021 driven by an increase in our average active fleet size as resources were deployed to alleviate network congestion and handle increased volume compared to 2021.
Train Length – Train length is the average maximum train length on a route measured in feet. Our train length remained relatively flat compared to 2021 due to lower international intermodal shipments and efforts to recover the network offsetting productivity initiatives.
Car Trip Plan Compliance – Car trip plan compliance is the percentage of cars delivered on time in accordance with our original trip plan. Our network trip plan compliance is broken into the intermodal and manifest/automotive products. Intermodal car trip plan compliance and manifest/automotive car trip plan compliance deteriorated in 2022 compared to 2021 because of crew shortages.
Workforce Productivity – Workforce productivity is average daily car miles per employee. Workforce productivity decreased slightly in 2022, as average daily car miles increased 3% and employees increased 3% compared to 2021. The 3% increase in employee levels was driven by an increase in train, engine, and yard employees to address volume increases and operational inefficiencies due to crew shortages.
Operating Ratio – Operating ratio is our operating expenses reflected as a percentage of operating revenues. Our operating ratio of 60.1% deteriorated 2.9 points compared to 2021 driven by operational inefficiencies, inflation, a one-time charge for the labor agreements reached with our labor unions (See Labor Agreements in Other Matters in this Item 7 of Part II), higher fuel prices, and other cost increases, partially offset by core pricing gains, mix of traffic, and lower weather-related expenses.
Return on Average Common Shareholders’ Equity
| Millions, Except Percentages | 2022 | 2021 | 2020 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income | $ | 6,998 | $ | 6,523 | $ | 5,349 | ||||||
| Average equity | $ | 13,162 | $ | 15,560 | $ | 17,543 | ||||||
| Return on average common shareholders' equity | 53.2 | % | 41.9 | % | 30.5 | % |
32
Table of Contents
Return on Invested Capital as Adjusted (ROIC)
| Millions, Except Percentages | 2022 | 2021 | 2020 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income | $ | 6,998 | $ | 6,523 | $ | 5,349 | ||||||
| Interest expense | 1,271 | 1,157 | 1,141 | |||||||||
| Interest on average operating lease liabilities | 56 | 54 | 64 | |||||||||
| Taxes on interest | (304 | ) | (280 | ) | (282 | ) | ||||||
| Net operating profit after taxes as adjusted | $ | 8,021 | $ | 7,454 | $ | 6,272 | ||||||
| Average equity | $ | 13,162 | $ | 15,560 | $ | 17,543 | ||||||
| Average debt | 31,528 | 28,229 | 25,965 | |||||||||
| Average operating lease liabilities | 1,695 | 1,682 | 1,719 | |||||||||
| Average invested capital as adjusted | $ | 46,385 | $ | 45,471 | $ | 45,227 | ||||||
| Return on invested capital as adjusted | 17.3 | % | 16.4 | % | 13.9 | % |
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 criterion 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 a reconciliation from return on average common shareholders’ equity to ROIC. At December 31, 2022, 2021, and 2020, the incremental borrowing rate on operating leases was 3.3%, 3.2%, and 3.7%, respectively.
Adjusted Debt / Adjusted EBITDA
| Millions, Except Ratios | Dec. 31, | Dec. 31, | Dec. 31, | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| for the Twelve Months Ended | 2022 | 2021 | 2020 | |||||||||
| Net income | $ | 6,998 | $ | 6,523 | $ | 5,349 | ||||||
| Add: | ||||||||||||
| Income tax expense | 2,074 | 1,955 | 1,631 | |||||||||
| Depreciation | 2,246 | 2,208 | 2,210 | |||||||||
| Interest expense | 1,271 | 1,157 | 1,141 | |||||||||
| EBITDA | $ | 12,589 | $ | 11,843 | $ | 10,331 | ||||||
| Adjustments: | ||||||||||||
| Other income, net | (426 | ) | (297 | ) | (287 | ) | ||||||
| Interest on operating lease liabilities | 54 | 56 | 59 | |||||||||
| Adjusted EBITDA | $ | 12,217 | $ | 11,602 | $ | 10,103 | ||||||
| Debt | $ | 33,326 | $ | 29,729 | $ | 26,729 | ||||||
| Operating lease liabilities | 1,631 | 1,759 | 1,604 | |||||||||
| Unfunded pension and OPEB, net of tax cost of $0, $0, and $195 [a] | - | - | 637 | |||||||||
| Adjusted debt | $ | 34,957 | $ | 31,488 | $ | 28,970 | ||||||
| Adjusted debt / adjusted EBITDA | 2.9 | 2.7 | 2.9 |
| Column 1 | Column 2 |
|---|---|
| [a] | Prior periods were recast to conform to the current year presentation, which removes the impact of pension and OPEB (other postretirement benefits) when the net amount represents a funded amount. |
Adjusted debt to adjusted EBITDA (earnings before interest, taxes, depreciation, amortization, and adjustments for other income and interest on present value of operating leases) 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 a reconciliation from net income to adjusted EBITDA and debt to adjusted debt. At December 31, 2022, 2021, and 2020, the incremental borrowing rate on operating leases was 3.3%, 3.2%, and 3.7%, respectively.
33
Table of Contents
LIQUIDITY AND CAPITAL RESOURCES
We are continually evaluating our financial condition and liquidity. We analyze a wide range of economic scenarios and the impact on our ability to generate cash. These analyses inform our liquidity plans and activities outlined below and indicate we have sufficient borrowing capacity to sustain an extended period of lower volumes.
At both December 31, 2022 and 2021, we had a working capital deficit due to upcoming debt maturities. It is not unusual for us to have a working capital deficit, and we believe it is not an indication of a lack of liquidity. We also maintain adequate resources, including our credit facility and, when necessary, access the capital markets to meet foreseeable cash requirements.
During 2022, we generated $9.4 billion of cash provided by operating activities, and issued $5.4 billion of long-term debt. We have been, and we expect to continue to be, in compliance with our debt covenants. We increased the dividend once during 2022 paying out $3.2 billion and repurchased shares totaling $6.3 billion, including the completion of our $2.2 billion accelerated share repurchase programs entered into on February 17, 2022.
Our principal sources of liquidity include cash and cash equivalents, our Receivables Facility, our revolving credit facility, as well as the availability of commercial paper and other sources of financing through the capital markets. On December 31, 2022, we had $973 million of cash and cash equivalents, $2.0 billion of committed credit available under our revolving credit facility, and up to $700 million undrawn on the Receivables Facility. As of December 31, 2022, none of the revolving credit facility was drawn, and we did not draw on our revolving credit facility at any time during 2022. At December 31, 2022, we had $100 million of the Receivables Facility drawn, $200 million of commercial paper, and a $100 million term loan outstanding. Our access to the Receivables Facility may be reduced or restricted if our bond ratings fall to certain levels below investment grade. If our bond rating were to deteriorate, it could have an adverse impact on our liquidity. Access to commercial paper as well as other capital market financing is dependent on market conditions. Deterioration of our operating results or financial condition due to internal or external factors could negatively impact our ability to access capital markets as a source of liquidity. Access to liquidity through the capital markets is also dependent on our financial stability. We expect that we will continue to have access to liquidity through any or all the following sources or activities: (a) increasing the utilization of our Receivables Facility, (b) issuing commercial paper, (c) entering into bank loans, outside of our revolving credit facility, or (iv) issuing bonds or other debt securities to public or private investors based on our assessment of the current condition of the credit markets. The Company’s $2.0 billion revolving credit facility is intended to support the issuance of commercial paper by UPC and also serves as an additional source of liquidity to fund short-term needs. The Company currently does not intend to make any borrowings under this facility.
As described in the notes to the Consolidated Financial Statements and as referenced in the table below, we have contractual obligations that may affect our financial condition. Based on our assessment of the underlying provisions and circumstances of our contractual obligations, other than the risks that we and other similarly situated companies face with respect to the condition of the capital markets (as described in Item 1A of Part II of this report), as of the date of this filing, there is no known trend, demand, commitment, event, or uncertainty that is reasonably likely to occur that would have a material adverse effect on our consolidated results of operations, financial condition, or liquidity. In addition, our commercial obligations, financings, and commitments are customary transactions that are like those of other comparable corporations, particularly within the transportation industry.
34
Table of Contents
The following table identifies material obligations as of December 31, 2022:
| Payments Due by December 31, | |||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Contractual Obligations | After | ||||||||||||||||||||||||||
| Millions | Total | 2023 | 2024 | 2025 | 2026 | 2027 | 2027 | ||||||||||||||||||||
| Debt [a] | $ | 61,664 | $ | 2,837 | $ | 2,562 | $ | 2,642 | $ | 2,081 | 2,323 | $ | 49,219 | ||||||||||||||
| Purchase obligations [b] | 3,241 | 920 | 818 | 822 | 275 | 180 | 226 | ||||||||||||||||||||
| Operating leases [c] | 1,803 | 335 | 318 | 321 | 248 | 188 | 393 | ||||||||||||||||||||
| Other post retirement benefits [d] | 396 | 45 | 40 | 40 | 40 | 39 | 192 | ||||||||||||||||||||
| Finance lease obligations [e] | 259 | 76 | 63 | 44 | 35 | 30 | 11 | ||||||||||||||||||||
| Total contractual obligations | $ | 67,363 | $ | 4,213 | $ | 3,801 | $ | 3,869 | $ | 2,679 | $ | 2,760 | $ | 50,041 |
| [a] | Excludes finance lease obligations of $234 million as well as unamortized discount and deferred issuance costs of ($1,775) million. Includes an interest component of $26,797 million. |
|---|---|
| [b] | Purchase obligations include locomotive maintenance contracts; purchase commitments for fuel purchases, ties, ballast, and rail; and agreements to purchase other goods and services. |
| [c] | Includes leases for locomotives, freight cars, other equipment, and real estate. Includes an interest component of $172 million. |
| [d] | Includes estimated other post retirement, medical, and life insurance payments, and payments made under the unfunded pension plan for the next ten years. |
| [e] | Represents total obligations, including interest component of $25 million. |
| Cash Flows | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Millions | 2022 | 2021 | 2020 | |||||||||
| Cash provided by operating activities | $ | 9,362 | $ | 9,032 | $ | 8,540 | ||||||
| Cash used in investing activities | (3,471 | ) | (2,709 | ) | (2,676 | ) | ||||||
| Cash used in financing activities | (5,887 | ) | (7,158 | ) | (4,902 | ) | ||||||
| Net change in cash, cash equivalents, and restricted cash | $ | 4 | $ | (835 | ) | $ | 962 |
Operating Activities
Cash provided by operating activities increased in 2022 compared to 2021 due primarily to an increase in net income.
Cash flow conversion is defined as cash provided by operating activities less cash used in capital investments as a ratio of net income. Cash flow conversion rate is not considered a financial measure under GAAP 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 cash flow conversion rate is important to management and investors in evaluating our financial performance and measures our ability to generate cash without additional external financing. Cash flow conversion rate should be considered in addition to, rather than as a substitute for, cash provided by operating activities. The following table reconciles cash provided by operating activities (GAAP measure) to cash flow conversion rate (non-GAAP measure):
| Millions, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| For the Year Ended December 31, | 2022 | 2021 | 2020 | |||||||||
| Cash provided by operating activities | $ | 9,362 | $ | 9,032 | $ | 8,540 | ||||||
| Cash used in capital investments | (3,620 | ) | (2,936 | ) | (2,927 | ) | ||||||
| Total (a) | 5,742 | 6,096 | 5,613 | |||||||||
| Net income (b) | 6,998 | 6,523 | 5,349 | |||||||||
| Cash flow conversion rate (a/b) | 82 | % | 93 | % | 105 | % |
35
Table of Contents
Investing Activities
Cash used in investing activities in 2022 increased compared to 2021 primarily driven by increased freight car and locomotive capital investments as we modernize our locomotives to move more freight efficiently and sustainably across our network.
The following tables detail cash capital investments and track statistics for the years ended December 31:
| Millions | 2022 | 2021 | 2020 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Ties | $ | 544 | $ | 443 | $ | 507 | |||||
| Rail and other track material | 437 | 507 | 471 | ||||||||
| Ballast | 216 | 215 | 225 | ||||||||
| Other [a] | 693 | 760 | 629 | ||||||||
| Total road infrastructure replacements | 1,890 | 1,925 | 1,832 | ||||||||
| Line expansion and other capacity projects | 276 | 284 | 332 | ||||||||
| Commercial facilities | 308 | 243 | 171 | ||||||||
| Total capacity and commercial facilities | 584 | 527 | 503 | ||||||||
| Locomotives and freight cars [b] | 800 | 322 | 269 | ||||||||
| Technology and other | 346 | 162 | 323 | ||||||||
| Total cash capital investments | $ | 3,620 | $ | 2,936 | $ | 2,927 |
| [a] | Other includes bridges and tunnels, signals, other road assets, and road work equipment. |
|---|---|
| [b] | Locomotives and freight cars include early lease buyouts of $70 million, $34 million, and $38 million in 2022, 2021, and 2020, respectively. |
| 2022 | 2021 | 2020 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Track miles of rail replaced | 542 | 502 | 468 | ||||||||
| Track miles of rail capacity expansion | 44 | 70 | 83 | ||||||||
| New ties installed (thousands) | 3,712 | 4,058 | 4,671 | ||||||||
| Miles of track surfaced | 9,502 | 10,441 | 10,414 |
Capital Plan – In 2023, we expect our capital plan to be approximately $3.6 billion, up 6% from 2022 as we make investments to support our growth strategy. We will continue to harden our infrastructure, replace older assets, and improve the safety and resiliency of the network. In addition, the plan includes investments in growth-related projects to drive more carloads to the network, certain ramps to efficiently handle volumes from new and existing intermodal customers, continuous modernization of our locomotive fleet, and projects intended to improve operational efficiency. The capital plan may be revised if business conditions warrant or if new laws or regulations affect our ability to generate sufficient returns on these investments.
Financing Activities
Cash used in financing activities decreased in 2022 compared to 2021 driven by increased debt issuances and a decrease in share repurchases, partially offset by an increase in the repayment of debt and higher dividend payments.
See Note 14 to the Financial Statements and Supplementary Data, Item 8, for a description of all our outstanding financing arrangements and significant new borrowings, and Note 18 to the Financial Statements and Supplementary Data, Item 8, for a description of our share repurchase programs.
36
Table of Contents
OTHER MATTERS
Inflation – For capital-intensive companies, inflation significantly increases asset replacement costs for long-lived assets. As a result, assuming that we replace all operating assets at current price levels, depreciation charges (on an inflation-adjusted basis) would be substantially greater than historically reported amounts.
Sensitivity Analyses – The sensitivity analyses that follow illustrate the economic effect that hypothetical changes in interest and tax rates could have on our results of operations and financial condition. These hypothetical changes do not consider other factors that could impact actual results.
Interest Rates – At December 31, 2022, we had variable-rate debt representing approximately 1.2% of our total debt. If variable interest rates average one percentage point higher in 2023 than our December 31, 2022, variable rate, which was approximately 4.4%, our annual interest expense would increase by approximately $4.0 million. This amount was determined by considering the impact of the hypothetical interest rate on the balances of our variable-rate debt at December 31, 2022.
Market risk for fixed-rate debt is estimated as the potential increase in fair value resulting from a hypothetical one percentage point decrease in interest rates as of December 31, 2022, and totals an increase of approximately $3.5 billion to the fair value of our debt at December 31, 2022. We estimated the fair values of our fixed-rate debt by considering the impact of the hypothetical interest rates on quoted market prices and current borrowing rates.
Tax Rates – Our deferred tax assets and liabilities are measured based on current tax law. Future tax legislation, such as a change in the federal corporate tax rate, could have a material impact on our financial condition, results of operations, or liquidity. For example, a future, permanent 1% increase in our federal income tax rate would increase our deferred tax liability by approximately $500 million. Similarly, a future, permanent 1% decrease in our federal income tax rate would decrease our deferred tax liability by approximately $500 million.
Accounting Pronouncements – See Note 3 to the Financial Statements and Supplementary Data, Item 8.
Asserted and Unasserted Claims – See Note 17 to the Financial Statements and Supplementary Data, Item 8.
Indemnities – See Note 17 to the Financial Statements and Supplementary Data, Item 8.
Climate Change – Climate change could have an adverse impact on our operations and financial performance (see Risk Factors under Item 1A of this report), although we are currently unable to predict the manner or severity of such impact. We released our Climate Action Plan, which outlines the steps we are taking to reduce our environmental impact. This plan aligns with our corporate strategy: Serve (improve operational efficiency and minimize fuel consumption), Grow (offer sustainable supply chain solutions), Win (decarbonize our footprint and the environment) – Together (engage our stakeholders and align interests). We continue to take steps and explore opportunities to reduce our operational impact on the environment, including increased usage of renewable fuels, investments in alternative fuel technologies, using training programs and technology to reduce fuel consumption, and changing our operations to increase fuel efficiency (see "Sustainable Future" in the Operations section in Item 1 of this report).
Labor Agreements – Pursuant to the RLA, our collective bargaining agreements are subject to modification every five years. Existing agreements remain in effect until new agreements are ratified or until the RLA procedures are exhausted. The RLA procedures include mediation, potential arbitration, cooling-off periods, and the possibility of Presidential Emergency Boards and Congressional intervention. The round of negotiations that began on January 1, 2020, related to years 2020-2024 was concluded. In June 2022, the National Mediation Board released the parties from mediation, which initiated the first 30-day cooling-off period. Prior to the end of the first cooling-off period, the Biden administration appointed Presidential Emergency Board 250 (PEB) to resolve the parties' disputes. The PEB issued a report with its recommendations on August 16, 2022, initiating the second 30-day cooling-off period. Over the second cooling-off period, tentative agreements were reached with all the labor unions, averting a potential work stoppage. Nine out of thirteen agreements were ratified. For the remaining four unions that had not previously ratified, the agreements were imposed by legislation on December 2, 2022.
37
Table of Contents
CRITICAL ACCOUNTING ESTIMATES
Our Consolidated Financial Statements have been prepared in accordance with GAAP. The preparation of these financial statements requires estimation and judgment that affect the reported amounts of revenues, expenses, assets, and liabilities. We base our estimates on historical experience and on various other assumptions that we believe are reasonable under the circumstances. The results form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. The following critical accounting estimates are a subset of our significant accounting policies described in Note 2 to the Financial Statements and Supplementary Data, Item 8. These critical accounting estimates affect significant areas of our financial statements and involve judgment and estimates. If these estimates differ significantly from actual results, the impact on our Consolidated Financial Statements may be material.
Personal Injury – See Note 17 to the Financial Statements and Supplementary Data, Item 8, and "We May Be Subject to Various Claims and Lawsuits That Could Result in Significant Expenditures" in the Risk Factors, Item 1A.
Our personal injury liability is subject to uncertainty due to unasserted claims, timing and outcome of claims, and evolving trends in litigation. There were no material changes to the assumptions used in the latest actuarial analysis.
Our personal injury liability balance and claims activity was as follows:
| 2022 | 2021 | 2020 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ending liability balance at December 31 (millions) | $ | 361 | $ | 325 | $ | 270 | ||||||
| Open claims, beginning balance | 2,027 | 1,897 | 1,985 | |||||||||
| New claims | 2,747 | 2,719 | 2,577 | |||||||||
| Settled or dismissed claims | (2,738 | ) | (2,589 | ) | (2,665 | ) | ||||||
| Open claims, ending balance at December 31 | 2,036 | 2,027 | 1,897 |
Environmental Costs – See Note 17 to the Financial Statements and Supplementary Data, Item 8; "We Are Subject to Significant Environmental Laws and Regulations" in the Risk Factors, Item 1A; and Environmental Matters in the Legal Proceedings, Item 3.
Our environmental liability is subject to several factors such as type of remediation, nature and volume of contaminate, and number and financial viability of other potentially responsible parties, as well as uncertainty due to unknown alleged contamination, evolving trends in remediation techniques and final remedies, and changes in laws and regulations.
Our environmental liability balance and site activity was as follows:
| 2022 | 2021 | 2020 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ending liability balance at December 31 (millions) | $ | 253 | $ | 243 | $ | 233 | ||||||
| Open sites, beginning balance | 376 | 373 | 360 | |||||||||
| New sites | 69 | 105 | 96 | |||||||||
| Closed sites | (92 | ) | (102 | ) | (83 | ) | ||||||
| Open sites, ending balance at December 31 | 353 | 376 | 373 |
Property and Depreciation – See Note 11 to the Financial Statements and Supplementary Data, Item 8.
Assets purchased or constructed throughout the year are capitalized if they meet applicable minimum units of property.
Estimated service lives of depreciable railroad property may vary over time due to changes in physical use, technology, asset strategies, and other factors that will have an impact on the retirement profiles of our assets. We are not aware of any specific factors that are reasonably likely to significantly change the estimated service lives of our assets. Actual use and retirement of our assets may vary from our current estimates, which would impact the amount of depreciation expense recognized in future periods.
38
Table of Contents
Changes in estimated useful lives of our assets due to the results of our depreciation studies could significantly impact future periods’ depreciation expense and have a material impact on our Consolidated Financial Statements. If the estimated useful lives of all depreciable assets were increased by one year, annual depreciation expense would decrease by approximately $69 million. If the estimated useful lives of all depreciable assets were decreased by one year, annual depreciation expense would increase by approximately $73 million. We are projecting an increase in our depreciation expense of approximately 3% in 2023 versus 2022. This is driven by an increase in our projected depreciable asset base.
During the last three fiscal years, no gains or losses were recognized due to the retirement of depreciable railroad properties.
Pension Plans – See Note 5 to the Financial Statements and Supplementary Data, Item 8.
The critical assumptions used to measure pension obligations and expenses are the discount rates and expected rate of return on pension assets.
We evaluate our critical assumptions at least annually, and selected assumptions are based on the following factors:
| ● | We measure the service cost and interest cost components of our net periodic pension benefit/cost by using individual spot rates matched with separate cash flows for each future year. Discount rates are based on a Mercer yield curve of high-quality corporate bonds (rated AA by a recognized rating agency). |
|---|---|
| ● | Expected return on plan assets is based on our asset allocation mix and our historical return, taking into consideration current and expected market conditions. |
The following tables present the key assumptions used to measure net periodic pension benefit/cost for 2023 and the estimated impact on 2023 net periodic pension benefit/cost relative to a change in those assumptions:
| Assumptions | ||||
|---|---|---|---|---|
| Discount rate for benefit obligations | 5.21 | % | ||
| Discount rate for interest on benefit obligations | 5.14 | % | ||
| Discount rate for service cost | 5.18 | % | ||
| Discount rate for interest on service cost | 5.21 | % | ||
| Expected return on plan assets | 5.25 | % |
| Sensitivities | Increase in Expense | ||
|---|---|---|---|
| Millions | Pension | ||
| 0.25% decrease in discount rates | $ | 15 | |
| 0.25% decrease in expected return on plan assets | $ | 12 |
The following table presents the net periodic pension benefit/cost for the years ended December 31:
| Est. | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Millions | 2023 | 2022 | 2021 | 2020 | |||||||||||
| Net periodic pension (benefit)/cost | $ | (6 | ) | $ | 9 | $ | 85 | $ | 50 |
39
Table of Contents
CAUTIONARY INFORMATION
Certain statements in this report, and statements in other reports or information filed or to be filed with the SEC (as well as information included in oral statements or other written statements made or to be made by us), are, or will be, forward-looking statements as defined by the Securities Act of 1933 and the Securities Exchange Act of 1934. These forward-looking statements and information include, without limitation, statements in the Chairman’s letter preceding Part I; statements regarding planned capital expenditures under the caption “2023 Capital Plan” in Item 2 of Part I; and statements and information set forth under the captions “2023 Outlook”; “Liquidity and Capital Resources” in Item 7 of Part II regarding our capital plan, share repurchase programs, contractual obligations, "Pension Benefits", and "Other Matters" in this Item 7 of Part II. Forward-looking statements and information also include any other statements or information in this report (including information incorporated herein by reference) regarding: potential impacts of public health crises, including the outbreak of pandemic or contagious disease, such as COVID; the Russian Ukraine conflict on our business operations, financial results, liquidity, and financial position, and on the world economy (including our customers, employees, and supply chains), including as a result of fluctuations in volume and carloadings; closing of customer manufacturing, distribution or production facilities; expectations as to operational or service improvements; expectations as to hiring challenges; availability of employees; expectations regarding the effectiveness of steps taken or to be taken to improve operations, service, infrastructure improvements, and transportation plan modifications (including those discussed in response to increased traffic); expectations as to cost savings, revenue growth, and earnings; the time by which goals, targets, or objectives will be achieved; projections, predictions, expectations, estimates, or forecasts as to our business, financial, and operational results, future economic performance, and general economic conditions; proposed new products and services; estimates of costs relating to environmental remediation and restoration; estimates and expectations regarding tax matters; expectations that claims, litigation, environmental costs, commitments, contingent liabilities, labor negotiations or agreements, cyber-attacks or other matters will not have a material adverse effect on our consolidated results of operations, financial condition, or liquidity and any other similar expressions concerning matters that are not historical facts. Forward-looking statements may be identified by their use of forward-looking terminology, such as “believes,” “expects,” “may,” “should,” “would,” “will,” “intends,” “plans,” “estimates,” “anticipates,” “projects” and similar words, phrases, or expressions.
Forward-looking statements should not be read as a guarantee of future performance, results or outcomes, and will not necessarily be accurate indications of the times that, or by which, such performance, results or outcomes will be achieved. Forward-looking statements and information are subject to risks and uncertainties that could cause actual performance or results to differ materially from those expressed in the statements and information. Forward-looking statements and information reflect the good faith consideration by management of currently available information, and may be based on underlying assumptions believed to be reasonable under the circumstances. However, such information and assumptions (and, therefore, such forward-looking statements and information) are or may be subject to variables or unknown or unforeseeable events or circumstances that management has little or no influence or control, and many of these risks and uncertainties are currently amplified by and may continue to be amplified by, or in the future may be amplified by, among other things, macroeconomic conditions. The Risk Factors in Item 1A of this report could affect our future results and could cause those results or other outcomes to differ materially from those expressed or implied in any forward-looking statements or information. To the extent circumstances require or we deem it otherwise necessary, we will update or amend these risk factors in a Form 10-Q, Form 8-K, or subsequent Form 10-K. All forward-looking statements are qualified by, and should be read in conjunction with, these Risk Factors.
Forward-looking statements speak only as of the date the statement was made. We assume no obligation to update forward-looking information to reflect actual results, changes in assumptions, or changes in other factors affecting forward-looking information. If we do update one or more forward-looking statements, no inference should be drawn that we will make additional updates with respect thereto or with respect to other forward-looking statements.
FY 2021 10-K MD&A
SEC filing source: 0001437749-22-002494.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following discussion should be read in conjunction with the Consolidated Financial Statements and applicable notes to the Financial Statements and Supplementary Data, Item 8, and other information in this report, including Risk Factors set forth in Item 1A and Critical Accounting Estimates and Cautionary Information at the end of this Item 7. The following section generally discusses 2021 and 2020 items and year-to-year comparisons between 2021 and 2020. Discussions of 2019 items and year-to-year comparisons between 2020 and 2019 that are not included in this Form 10-K can be found in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in Part II, Item 7, of the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2020.
The Railroad, along with its subsidiaries and rail affiliates, is our one reportable business segment. Although revenue is analyzed by commodity, we analyze the net financial results of the Railroad as one segment due to the integrated nature of the rail network.
EXECUTIVE SUMMARY
2021 Results
| Column 1 | Column 2 |
|---|---|
| ● | Coronavirus Pandemic – Our results during 2021 continued to be impacted by the effects of COVID. Most notably were supply chain issues in the automotive industry due to semiconductor chip shortages and congestion in several parts of the intermodal supply chain. The impact of the semiconductor chip shortage is masked in our year-over-year financial comparison for 2021 and 2020 as the second quarter of 2020 saw a temporary suspension of automotive production due to the pandemic. Excluding the second quarter, automotive shipments were down 14% year-over-year. The pandemic also upended the intermodal supply chain as demand for consumer goods remained high. The elevated demand adversely affected the ports, chassis availability, truck driver supply, and warehouse receiving capacity. These disruptions limited our revenue growth by slowing asset turns and increasing costs through lower freight car velocity and multiple container handlings that impeded our operating efficiency. Rail carloadings also were impacted as adjustments made to compensate for constrained inland drayage and warehouse capacity shifted traffic patterns, driving declines in international intermodal shipments. Demand in other markets increased as the economy recovered. On October 11, 2021, the Company announced that it is complying with the Presidential Executive Order 14042 (EO) that mandates employees of federal contractors and subcontractors be fully vaccinated against COVID, unless employees are legally entitled to an accommodation. A federal district court issued a nationwide injunction against the vaccine mandate in the EO. The company is complying with the injunction while continuing to encourage employees to get their vaccinations. Full implementation and enforcement of the COVID vaccine mandate may affect workforce availability ranging from, among other things, absences to obtain vaccination, recovery from any side-effects, resignations from unwillingness to comply with the mandate, and/or organized work stoppages from any of our organized union labor workforce. After receiving communications from three of our unions objecting to the vaccination requirement, we filed lawsuits on October 15, 2021, to prevent any disruption to the national rail network. We seek to resolve any vaccination dispute through the various dispute resolution procedures outlined in the Railway Labor Act. These lawsuits have been stayed pending a final disposition of the enforceability of the EO by the court. |
19
Table of Contents
| Column 1 | Column 2 |
|---|---|
| ● | Safety – The health and wellbeing of our employees was a focal point in 2021 as we navigated the continuously changing environment due to COVID. We have and are continuing to adapt to protect the safety of our employees, our customers, and the communities we serve. Safety procedures and policies continue to be refined based on Centers for Disease Control and Prevention (CDC) guidelines. In this ever-changing environment, we remain intently focused on reducing risk and eliminating incidents for our employees, our customers, and the public. We continued to use Total Safety Culture, Courage to Care, COMMIT (Coaching, Observing, Mentoring, and Motivating with Integrity and Trust), and Peer to Peer throughout our operations to enhance employee safety and engagement. Throughout the year, we worked to implement a physics engine and proprietary software to evaluate train and route characteristics to enable proactive intervention to prevent derailments. Despite these efforts, our safety results deteriorated year-over-year. Our reportable personal injury incidents rate per 200,000 employee-hours of 0.98 increased 9% from 2020 and our reportable equipment incident rate per million train miles increased 7%. In the second half of 2021, we engaged a third-party expert to evaluate the effectiveness of our safety programs and received recommendations for improvement, which we will implement in 2022. |
| Column 1 | Column 2 |
|---|---|
| ● | Network Operations – We faced many operational challenges throughout 2021, including Winter Storm Uri, global supply chain disruptions, wildfires, bridge outages, mudslides, and hurricanes. These challenges required adjustments to our transportation plans and impacted overall fluidity of the network. As a result, many of our operating metrics deteriorated year-over-year. Freight car velocity decreased due to increased terminal dwell and higher operating car inventory levels, which drove lower trip plan compliance. To assist with improving network fluidity we are maintaining higher crew and locomotive resources in the short-term. Once the network is balanced and service is restored, we will adjust our resources to the current volume levels. Additional details on these metrics are discussed in Other Operating/Performance and Financial Statistics of this Item 7. |
| Column 1 | Column 2 |
|---|---|
| ● | Freight Revenues – Our freight revenues increased 11% year-over-year to $20.2 billion driven by a 4% increase in volume, higher fuel surcharge revenue, core pricing gains, and positive mix of traffic (for example, a relative increase in industrial shipments, which have a higher average revenue per car (ARC)). Volume increased in every key market segment compared to 2020 due to the recovery from the depressed economy brought on by the COVID pandemic in 2020. While the markets rebounded from 2020, our 2021 volume levels were 4% below 2019 pre-pandemic levels. |
| Column 1 | Column 2 |
|---|---|
| ● | Financial Results – In 2021, we generated operating income of $9.3 billion, 19% above 2020, as we recovered from the impacts of COVID. In addition, 2020 included a non-cash impairment charge of $278 million related to our Brazos yard investment. Higher fuel prices, increased volume-related costs, inflation, and costs associated with Winter Storm Uri and the wildfires in California drove operating expenses up 7% from 2020. Revenue from the additional volume and traffic mix, higher fuel surcharge revenue, improved pricing, productivity initiatives, and intermodal accessorial charges more than offset the increased expenses, producing an all-time record 57.2% operating ratio, improving 2.7 points from 2020. Net income of $6.5 billion translated into earnings of $9.95 per diluted share, up 26% from 2020. |
| Column 1 | Column 2 |
|---|---|
| ● | Fuel Prices – Our average price of diesel fuel in 2021 was $2.23 per gallon, an increase of 49% from 2020. The higher price resulted in higher operating expenses of $668 million (excluding any impact from year-over-year volume increases). Gross ton-miles increased 6% driving higher fuel expense. Partially offsetting this increase was a 1% improvement to a record low fuel consumption rate, computed as gallons of fuel consumed divided by gross ton-miles. |
| Column 1 | Column 2 |
|---|---|
| ● | Liquidity – We are continually evaluating our financial condition and liquidity. On December 31, 2021, we had $960 million of cash and cash equivalents. Despite the challenging year, we generated $9.0 billion of cash from operating activities, yielding free cash flow of $3.5 billion after reductions of $2.7 billion for cash used in investing activities and $2.8 billion in dividends. We repurchased $7.3 billion of our shares. We have been, and we expect to continue to be, in compliance with our debt covenants. We have $2.0 billion of credit available under our revolving credit facility and up to $500 million undrawn on our Receivables Facility. As of December 31, 2021, none of the revolving credit facility was drawn. Additional details are discussed in Liquidity and Capital Resources of this Item 7. |
Free cash flow is defined as cash provided by operating activities less cash used in investing activities and dividends paid. Free cash flow is not considered a financial measure under GAAP 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 free cash flow is important to management and investors in evaluating our financial performance and measures our ability to generate cash without additional external financing. Free cash flow should be considered in addition to, rather than as a substitute for, cash provided by operating activities. The following table reconciles cash provided by operating activities (GAAP measure) to free cash flow (non-GAAP measure):
| Millions | 2021 | 2020 | 2019 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash provided by operating activities | $ | 9,032 | $ | 8,540 | $ | 8,609 | ||||||
| Cash used in investing activities | (2,709 | ) | (2,676 | ) | (3,435 | ) | ||||||
| Dividends paid | (2,800 | ) | (2,626 | ) | (2,598 | ) | ||||||
| Free cash flow | $ | 3,523 | $ | 3,238 | $ | 2,576 |
20
Table of Contents
2022 Outlook
| Column 1 | Column 2 |
|---|---|
| ● | Safety – Operating a safe railroad benefits all our constituents: our employees, customers, shareholders, and the communities we serve. We will continue using a multi-faceted approach to safety utilizing technology, risk assessments, training, employee engagement, quality control, and targeted capital investments. As mentioned previously, our initiatives will be informed by recommendations identified in the third-party assessment of the effectiveness of our safety program. Consistent with these recommendations, we will continually evaluate and adjust deployment of Total Safety Culture, Courage to Care, COMMIT, and Peer to Peer throughout our operations, which allows us to identify and implement best practices for employee and operational safety. In addition, our Operating Practices Command Center will continue the implementation of our predictive technology and reduce variability by identifying causes of mainline service interruptions and develop solutions, in addition to, assisting employees with understanding policies, procedures, and best practices for handling trains. We will continue our efforts to utilize data to identify and mitigate risk, detect rail defects, improve or close crossings, and educate the public and law enforcement agencies about crossing safety through a combination of our own programs (including risk assessment strategies), industry programs, and local community activities across the network. We also are dedicated to maintaining a healthy workplace and continue monitoring the COVID case levels, modifying our policies as needed to protect employees and minimize the risk of workplace transmission. |
| Column 1 | Column 2 |
|---|---|
| ● | Network Operations – In 2022, we will continue transforming our railroad to increase reliability of our service product, reduce variability in network operations, and improve resource utilization. Further train length initiatives allow us to efficiently add incremental volume growth to our existing train network. We will continue to make capital investments to improve operational performance and efficiency. A more efficient network requires fewer locomotives, freight cars, and other resources. |
| Column 1 | Column 2 |
|---|---|
| ● | Financial Expectations – We expect volume to outpace industrial production in 2022 as the results of our business development efforts are bringing new customers to our railroad. In the current environment, we expect continued margin improvement driven by pricing in excess of inflation and ongoing efficiency initiatives, better leveraging our resources and improving our service product. We expect to generate strong cash flow from operating activities allowing us to continue our industry leading dividend payout ratio and strong share repurchase programs. Economic uncertainties remain in 2022 as COVID impacts linger and could have a material impact on our 2022 financial and operating results. Regardless of external factors, we will focus on efficiently managing operations; seeking new business opportunities; protecting our employees, customers, and communities; and providing excellent service to our customers. |
| Column 1 | Column 2 |
|---|---|
| ● | Market Conditions – While current forecasts for industrial production indicate continued economic growth, we expect uncertainties with COVID and the economy to continue in 2022. How governments and consumers react to the resurgence, mutation of the virus, and vaccine mandates could result in or contribute to customer disruptions, an elongated recovery period, constrained workforce availability, or a general economic downturn from current levels. Disruptions in our customers’ supply chains caused by the pandemic or other factors may continue to impact our shipments. In addition, other factors such as changes in monetary policy may affect economic activity and demand for rail transportation; natural gas prices, weather conditions, and demand for other energy sources may impact the coal market; crude oil price spreads may drive demand for petroleum products and drilling materials; available truck capacity could impact our intermodal business; and international trade agreements could promote or hinder trade. |
| Column 1 | Column 2 |
|---|---|
| ● | Fuel Prices – Projections for crude oil and natural gas continue to fluctuate in the current environment. We again could see volatile fuel prices during the year, as they are sensitive to global and U.S. domestic demand, refining capacity, geopolitical events, weather conditions, and other factors. As prices fluctuate, there will be a timing impact on earnings, as our fuel surcharge programs trail increases or decreases in fuel price by approximately two months. Significant changes in fuel prices could have an impact on consumer discretionary spending, impacting demand for various consumer products we transport. Alternatively, those changes could have an inverse impact on commodities such as coal, petroleum products, and domestic drilling-related shipments. |
| Column 1 | Column 2 |
|---|---|
| ● | Capital Plan – In 2022, we expect our capital plan to be approximately $3.3 billion, up 10% from 2021 as we make investments to support our growth strategy. We will continue to harden our infrastructure, replace older assets, and improve the safety and resilience of the network. In addition, the plan includes targeted freight car acquisitions, investments in growth-related projects to drive more carloads to the network, certain ramps to efficiently handle volumes from new and existing intermodal customers, continuous modernization of our locomotive fleet, and projects intended to improve operational efficiency. The capital plan may be revised if business conditions warrant or if new laws or regulations affect our ability to generate sufficient returns on these investments. (See further discussion in this Item 7 under Liquidity and Capital Resources – Capital Plan.) |
21
Table of Contents
RESULTS OF OPERATIONS
Operating Revenues
| % Change | % Change | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Millions | 2021 | 2020 | 2019 | 2021 v 2020 | 2020 v 2019 | |||||||||||||||
| Freight revenues | $ | 20,244 | $ | 18,251 | $ | 20,243 | 11 | % | (10 | )% | ||||||||||
| Other subsidiary revenues | 741 | 743 | 880 | - | (16 | ) | ||||||||||||||
| Accessorial revenues | 752 | 473 | 514 | 59 | (8 | ) | ||||||||||||||
| Other | 67 | 66 | 71 | 2 | (7 | ) | ||||||||||||||
| Total | $ | 21,804 | $ | 19,533 | $ | 21,708 | 12 | % | (10 | )% |
We generate freight revenues by transporting freight or other materials from our three commodity groups. Freight revenues vary with volume (carloads) and ARC. Changes in price, traffic mix, and fuel surcharges drive ARC. Customer incentives, which are primarily provided for shipping to/from specific locations or based on cumulative volumes, are recorded as a reduction to operating revenues. Customer incentives that include variable consideration based on cumulative volumes are estimated using the expected value method, which is based on available historical, current, and forecasted volumes, and recognized as the related performance obligation is satisfied. We recognize freight revenues over time as shipments move from origin to destination. The allocation of revenue between reporting periods is based on the relative transit time in each reporting period with expenses recognized as incurred.
Other subsidiary revenues (primarily logistics and commuter rail operations) are generally recognized over time as shipments move from origin to destination. The allocation of revenue between reporting periods is based on the relative transit time in each reporting period with expenses recognized as incurred. Accessorial revenues are recognized at a point in time as performance obligations are satisfied.
Our freight revenues increased 11% year-over-year to $20.2 billion driven by a 4% increase in volume, higher fuel surcharge revenue, core pricing gains, and positive mix of traffic (for example, a relative increase in industrial shipments, which have a higher ARC). Volume increased in every key market segment compared to 2020 due to the recovery from the depressed economy brought on by the COVID pandemic in 2020. While the markets have rebounded from 2020, our 2021 volume levels are 4% below 2019 pre-pandemic levels.
Our fuel surcharge programs generated freight revenues of $1.7 billion and $1.0 billion in 2021 and 2020, respectively. Fuel surcharge revenue in 2021 increased $0.7 billion as a result of a 49% increase in fuel price and a 4% increase in carloadings, partially offset by the lag impact on fuel surcharge (it can generally take up to two months for changing fuel prices to affect fuel surcharges recoveries).
In 2021, other subsidiary revenues were flat with 2020 as the semiconductor shortage negatively impacting 2021 automotive production offset the recovery from other COVID related declines in 2020. Accessorial revenue increased in 2021 compared to 2020 driven by increased intermodal accessorial charges tied to global supply chain disruptions. Other revenue was essentially flat year-over-year.
22
Table of Contents
The following tables summarize the year-over-year changes in freight revenues, revenue carloads, and ARC by commodity type:
| Freight Revenues | % Change | % Change | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Millions | 2021 | 2020 | 2019 | 2021 v 2020 | 2020 v 2019 | |||||||||||||||
| Grain & grain products | $ | 3,181 | $ | 2,829 | $ | 2,776 | 12 | % | 2 | % | ||||||||||
| Fertilizer | 697 | 660 | 653 | 6 | 1 | |||||||||||||||
| Food & refrigerated | 998 | 937 | 1,008 | 7 | (7 | ) | ||||||||||||||
| Coal & renewables | 1,780 | 1,534 | 2,092 | 16 | (27 | ) | ||||||||||||||
| Bulk | 6,656 | 5,960 | 6,529 | 12 | (9 | ) | ||||||||||||||
| Industrial chemicals & plastics | 1,943 | 1,845 | 1,885 | 5 | (2 | ) | ||||||||||||||
| Metals & minerals | 1,811 | 1,580 | 2,042 | 15 | (23 | ) | ||||||||||||||
| Forest products | 1,357 | 1,160 | 1,160 | 17 | - | |||||||||||||||
| Energy & specialized markets | 2,212 | 2,037 | 2,385 | 9 | (15 | ) | ||||||||||||||
| Industrial | 7,323 | 6,622 | 7,472 | 11 | (11 | ) | ||||||||||||||
| Automotive | 1,761 | 1,680 | 2,123 | 5 | (21 | ) | ||||||||||||||
| Intermodal | 4,504 | 3,989 | 4,119 | 13 | (3 | ) | ||||||||||||||
| Premium | 6,265 | 5,669 | 6,242 | 11 | (9 | ) | ||||||||||||||
| Total | $ | 20,244 | $ | 18,251 | $ | 20,243 | 11 | % | (10 | )% |
| Revenue Carloads | % Change | % Change | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Thousands | 2021 | 2020 | 2019 | 2021 v 2020 | 2020 v 2019 | |||||||||||||||
| Grain & grain products | 805 | 745 | 708 | 8 | % | 5 | % | |||||||||||||
| Fertilizer | 201 | 193 | 190 | 4 | 2 | |||||||||||||||
| Food & refrigerated | 189 | 185 | 192 | 2 | (4 | ) | ||||||||||||||
| Coal & renewables | 819 | 797 | 997 | 3 | (20 | ) | ||||||||||||||
| Bulk | 2,014 | 1,920 | 2,087 | 5 | (8 | ) | ||||||||||||||
| Industrial chemicals & plastics | 606 | 587 | 611 | 3 | (4 | ) | ||||||||||||||
| Metals & minerals | 697 | 646 | 744 | 8 | (13 | ) | ||||||||||||||
| Forest products | 250 | 220 | 220 | 14 | - | |||||||||||||||
| Energy & specialized markets | 559 | 539 | 624 | 4 | (14 | ) | ||||||||||||||
| Industrial | 2,112 | 1,992 | 2,199 | 6 | (9 | ) | ||||||||||||||
| Automotive | 701 | 692 | 858 | 1 | (19 | ) | ||||||||||||||
| Intermodal [a] | 3,211 | 3,149 | 3,202 | 2 | (2 | ) | ||||||||||||||
| Premium | 3,912 | 3,841 | 4,060 | 2 | (5 | ) | ||||||||||||||
| Total | 8,038 | 7,753 | 8,346 | 4 | % | (7 | )% |
| % Change | % Change | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Average Revenue per Car | 2021 | 2020 | 2019 | 2021 v 2020 | 2020 v 2019 | |||||||||||||||
| Grain & grain products | $ | 3,953 | $ | 3,797 | $ | 3,919 | 4 | % | (3 | )% | ||||||||||
| Fertilizer | 3,470 | 3,427 | 3,448 | 1 | (1 | ) | ||||||||||||||
| Food & refrigerated | 5,279 | 5,047 | 5,241 | 5 | (4 | ) | ||||||||||||||
| Coal & renewables | 2,173 | 1,926 | 2,098 | 13 | (8 | ) | ||||||||||||||
| Bulk | 3,305 | 3,104 | 3,128 | 6 | (1 | ) | ||||||||||||||
| Industrial chemicals & plastics | 3,207 | 3,144 | 3,087 | 2 | 2 | |||||||||||||||
| Metals & minerals | 2,598 | 2,445 | 2,745 | 6 | (11 | ) | ||||||||||||||
| Forest products | 5,424 | 5,269 | 5,264 | 3 | - | |||||||||||||||
| Energy & specialized markets | 3,956 | 3,780 | 3,821 | 5 | (1 | ) | ||||||||||||||
| Industrial | 3,467 | 3,324 | 3,398 | 4 | (2 | ) | ||||||||||||||
| Automotive | 2,511 | 2,427 | 2,474 | 3 | (2 | ) | ||||||||||||||
| Intermodal [a] | 1,403 | 1,267 | 1,286 | 11 | (1 | ) | ||||||||||||||
| Premium | 1,601 | 1,476 | 1,538 | 8 | (4 | ) | ||||||||||||||
| Average | $ | 2,519 | $ | 2,354 | $ | 2,425 | 7 | % | (3 | )% |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| [a] | For intermodal shipments, each container or trailer equals one carload. |
23
Table of Contents
| Column 1 | Column 2 |
|---|---|
| Bulk – Bulk includes shipments of grain and grain products, fertilizer, food and refrigerated goods, and coal and renewables. Freight revenues from bulk shipments increased in 2021 compared to 2020 due to a 5% volume increase, core pricing gains, higher fuel surcharge revenue, and positive business mix. Despite weather disruptions in the first quarter of 2021, volume increased with strong demand for grain in the first half of the year and coal in the second half, due to higher natural gas prices. In addition, strength in the export potash market and recovery from the COVID pandemic that negatively impacted production of imported beer, food products, and the demand for ethanol and related products in 2020 contributed to additional increases in volume. | 2021 Bulk Carloads |
| Industrial – Industrial includes shipments of industrial chemicals and plastics, metals and minerals, forest products, and energy and specialized markets. Freight revenues from industrial shipments increased in 2021 versus 2020 due a 6% increase in volume, core pricing gains, higher fuel surcharge, and positive mix of traffic. Strength from the pandemic recovery overcame the first quarter 2021 losses caused by Winter Storm Uri disruptions in the Gulf Coast, which impacted the industrial chemicals and plastics and metals and minerals industries. Additionally, forest product shipments increased due to higher demand for cardboard boxes and lumber. | 2021 Industrial Carloads |
|---|---|
| Premium – Premium includes shipments of finished automobiles, automotive parts, and merchandise in intermodal containers, both domestic and international. Freight revenues from premium shipments increased 11% in 2021 compared to 2020, despite the weather disruptions in the first quarter of 2021, driven by higher fuel surcharges, core pricing gains, and a 2% volume increase. Automotive shipments of 173 thousand carloads in the second quarter of 2021 were more than double the 79 thousand carloads in the same period in 2020 as North American manufacturing plants suspended production due to the pandemic in that year. This recovery masked the impact to automotive shipments in 2021 due to the on-going shortage of semiconductors. Excluding the second quarter, automotive shipments are down 14% year-over-year. The pandemic also upended the intermodal supply chain as demand for consumer goods remained high. This high demand strained port capacity, chassis availability, truck driver supply, and warehouse receiving capacity. Despite the global supply chain disruptions, intermodal shipments increased 2% in 2021 due to improving economic conditions, inventory restocking, contract wins, and continued strength of e-commerce and parcel shipments. | 2021 Premium Carloads |
Mexico Business – Each of our commodity groups includes revenue from shipments to and from Mexico. Revenue from Mexico business was $2.4 billion in 2021, up 13% compared to 2020, driven by a 3% increase in volume and higher fuel surcharge revenue, core pricing gains, and positive mix of traffic. The volume increase was driven by the recovery from the 2020 pandemic and an increase in petroleum and grain shipments, partially offset by the impact of the global supply chain disruptions on intermodal shipments and the semiconductor shortage in the automotive industry.
Operating Expenses
| % Change | % Change | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Millions | 2021 | 2020 | 2019 | 2021 v 2020 | 2020 v 2019 | |||||||||||||||
| Compensation and benefits | $ | 4,158 | $ | 3,993 | $ | 4,533 | 4 | % | (12 | )% | ||||||||||
| Depreciation | 2,208 | 2,210 | 2,216 | - | - | |||||||||||||||
| Fuel | 2,049 | 1,314 | 2,107 | 56 | (38 | ) | ||||||||||||||
| Purchased services and materials | 2,016 | 1,962 | 2,254 | 3 | (13 | ) | ||||||||||||||
| Equipment and other rents | 859 | 875 | 984 | (2 | ) | (11 | ) | |||||||||||||
| Other | 1,176 | 1,345 | 1,060 | (13 | ) | 27 | ||||||||||||||
| Total | $ | 12,466 | $ | 11,699 | $ | 13,154 | 7 | % | (11 | )% |
24
Table of Contents
| Column 1 | Column 2 |
|---|---|
| Operating expenses increased $767 million in 2021 compared to 2020 driven by higher fuel prices, volume-related costs, inflation, higher casualty costs, 2020 management actions, weather and wildfire-related expenses, incentive compensation, and higher state and local taxes. Partially offsetting these increases compared to 2020 include a $278 million impairment charge in 2020, productivity initiatives, a one-time bonus payment for agreement employees in 2020, and lower severance costs. Full year results of 2021 and 2020 both include a reduction of expense for weather and wildfire-related insurance reimbursements, $6 million and $25 million, respectively. | 2021 Operating Expenses |
Compensation and Benefits – Compensation and benefits include wages, payroll taxes, health and welfare costs, pension costs, and incentive costs. In 2021, expenses increased 4% compared to 2020, due to volume related costs, inflation, 2020 management actions responding to the sharp decline in volume (temporary unpaid leave, salary reductions, and shop closures), incentive compensation, and higher costs due to weather and wildfire-related events. Partially offsetting these increases were productivity initiatives resulting in employee levels that declined 3% compared to 2020 despite a 4% volume increase, a 2020 one-time bonus payment for agreement employees who worked during the pandemic, and lower severance costs.
Depreciation – The majority of depreciation relates to road property, including rail, ties, ballast, and other track material. Depreciation expense was flat in 2021 compared to 2020.
Fuel – Fuel includes locomotive fuel and gasoline for highway and non-highway vehicles and heavy equipment. Locomotive diesel fuel prices, which averaged $2.23 per gallon (including taxes and transportation costs) in 2021, compared to $1.50 per gallon in 2020, increased expenses $668 million (excluding any impact from increased volume year-over-year). Gross ton-miles increased 6% driving higher fuel expense. Partially offsetting this increase was a 1% improvement to a record low fuel consumption rate, computed as gallons of fuel consumed divided by gross ton-miles.
Purchased Services and Materials – Expense for purchased services and materials includes the costs of services purchased from outside contractors and other service providers (including equipment maintenance and contract expenses incurred by our subsidiaries for external transportation services); materials used to maintain the Railroad’s lines, structures, and equipment; costs of operating facilities jointly used by UPRR and other railroads; transportation and lodging for train crew employees; trucking and contracting costs for intermodal containers; leased automobile maintenance expenses; and tools and supplies. Purchased services and materials increased 3% in 2021 compared to 2020 driven by inflation, higher professional services expense, volume-related costs associated with our intermodal business, higher costs due to weather and wildfire-related events, increased locomotive and freight car maintenance expense as we added resources to the network, and higher costs for transportation of train crews.
Equipment and Other Rents – Equipment and other rents expense primarily includes rental expense that the Railroad pays for freight cars owned by other railroads or private companies; freight car, intermodal, and locomotive leases; and office and other rent expenses, offset by equity income from certain equity method investments. Equipment and other rents expense decreased 2% compared to 2020 driven by lower rent on equipment in storage and higher equity income from our investment in TTX Company, partially offset by increased freight car rent expense due to volume increases and slower freight car velocity.
Other – Other expenses include state and local taxes, freight, equipment and property damage, utilities, insurance, personal injury, environmental, employee travel, telephone and cellular, computer software, bad debt, and other general expenses. Other expenses decreased 13% in 2021 compared to 2020 as a result of a $278 million non-cash impairment charge related to our Brazos yard investment in 2020, lower write-offs of cancelled in-progress capital projects, 2020 lease impairments, and higher equity income. Partially offsetting these decreases were increased casualty expenses, including personal injury, damaged freight, and environmental, and higher state and local taxes. Both periods in 2021 and 2020 included a reduction of expense for weather and wildfire-related insurance reimbursements, $6 million and $25 million, respectively.
Non-Operating Items
| % Change | % Change | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Millions | 2021 | 2020 | 2019 | 2021 v 2020 | 2020 v 2019 | |||||||||||||||
| Other income, net | $ | 297 | $ | 287 | $ | 243 | 3 | % | 18 | % | ||||||||||
| Interest expense | (1,157 | ) | (1,141 | ) | (1,050 | ) | 1 | 9 | ||||||||||||
| Income tax expense | (1,955 | ) | (1,631 | ) | (1,828 | ) | 20 | (11 | ) |
Other Income, net – Other income increased in 2021 compared to 2020 due to a $36 million gain from the sale of an investment in a technology company, partially offset by lower real estate sale gains. Real estate sales in 2021 included a $50 million gain from a property sale to the Colorado Department of Transportation, while 2020 included a $69 million gain from a land and permanent easement sale to the Illinois State Toll Highway Authority.
Interest Expense – Interest expense increased in 2021 compared to 2020 due to an increased weighted-average debt level of $28.3 billion in 2021 from $27.9 billion in 2020. The effective interest rate was 4.1% for both periods.
Income Taxes – Income tax expense increased in 2021 compared to 2020 due to higher pre-tax income. Our effective tax rates for 2021 and 2020 were 23.1% and 23.4%, respectively.
25
Table of Contents
OTHER OPERATING/PERFORMANCE AND FINANCIAL STATISTICS
We report a number of key performance measures weekly to the STB. We provide this data on our website at www.up.com/investor/aar-stb_reports/index.htm.
Operating/Performance Statistics
Management continuously measures these key operating metrics to evaluate our operational efficiency and asset utilization in striving to provide a consistent, reliable service product to our customers.
Railroad performance measures are included in the table below:
| % Change | % Change | |||||||
|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | 2021 v 2020 | 2020 v 2019 | ||||
| Gross ton-miles (GTMs) (billions) | 817.9 | 771.8 | 846.6 | 6 | % | (9) | % | |
| Revenue ton-miles (billions) | 411.3 | 385.0 | 423.4 | 7 | (9) | |||
| Freight car velocity (daily miles per car) [a] | 203 | 221 | 209 | (8) | 6 | |||
| Average train speed (miles per hour) [b] | 24.6 | 25.9 | 25.1 | (5) | 3 | |||
| Average terminal dwell time (hours) [b] | 23.7 | 22.7 | 24.8 | 4 | (8) | |||
| Locomotive productivity (GTMs per horsepower day) | 133 | 137 | 120 | (3) | 14 | |||
| Train length (feet) | 9,334 | 8,798 | 7,747 | 6 | 14 | |||
| Intermodal car trip plan compliance (%) | 73 | 81 | 75 | (8) | pts | 6 | pts | |
| Manifest/Automotive car trip plan compliance (%) | 63 | 71 | 65 | (8) | pts | 6 | pts | |
| Workforce productivity (car miles per employee) | 1,038 | 947 | 857 | 10 | 11 | |||
| Total employees (average) | 29,905 | 30,960 | 37,483 | (3) | (17) | |||
| Operating ratio | 57.2 | 59.9 | 60.6 | (2.7) | pts | (0.7) | pts |
| [a] | 2019 has been recast to conform to the current year presentation which reflects minor refinements. |
|---|---|
| [b] | As reported to the STB. |
Gross and Revenue Ton-Miles – Gross ton-miles are calculated by multiplying the weight of loaded and empty freight cars by the number of miles hauled. Revenue ton-miles are calculated by multiplying the weight of freight by the number of tariff miles. In 2021, gross ton-miles and revenue ton-miles increased 6% and 7%, respectively, compared to 2020, driven by a 4% increase in carloadings. Changes in commodity mix drove the variance in year-over-year increases between gross ton-miles, revenue ton-miles, and carloads (smaller increases in our intermodal and automotive shipments, which are generally lighter, coupled with higher increases in grain and industrial shipments, which are generally heavier).
Freight Car Velocity – Freight car velocity measures the average daily miles per car on our network. The two key drivers of this metric are the speed of the train between terminals (average train speed) and the time a rail car spends at the terminals (average terminal dwell time). Train speed slowed and terminal dwell increased in 2021 compared to the same periods in 2020 as the network handled additional volume and was impacted by weather and wildfire-related challenges, bridge outages caused by the California wildfires, other incidents causing delays on the network, and global supply chain disruptions. Continued implementation of our operating plan helped to partially offset these impacts.
Locomotive Productivity – Locomotive productivity is gross ton-miles per average daily locomotive horsepower. Locomotive productivity decreased 3% in 2021 compared to 2020 driven by the increased active fleet needed to handle the 4% volume increase as well as manage network disruptions, partially offset by transportation plan changes.
Train Length – Train length is the average maximum train length on a route measured in feet. Our train length increased 6% compared to 2020 as a result of blending service products and transportation plan changes designed to improve overall operational efficiency. However, in the second half of the year, train length declined slightly from the first half of 2021 due to California wildfire bridge outage reroutes in the third quarter and operational challenges in the fourth quarter.
Car Trip Plan Compliance – Car trip plan compliance is the percentage of cars delivered on time in accordance with our original trip plan. Our network trip plan compliance is broken into the intermodal and manifest/automotive products. Intermodal trip plan compliance deteriorated in 2021 compared to 2020 primarily due to global supply chain disruptions. Manifest/automotive trip plan compliance deteriorated in 2021 compared to 2020 as our network slowed because of the outages and incidents described above that required increased resource allocation and rebalancing.
Workforce Productivity – Workforce productivity is average daily car miles per employee. Workforce productivity improved 10%, reaching an all-time record as employee counts were down 3% compared to 2020, while average daily car miles increased 6%. Productivity initiatives and a smaller capital workforce offset higher train and engine employee levels due to weather and wildfire-related challenges, network disruptions, and reduced crew utilization keeping total employee levels lower than 2020.
Operating Ratio – Operating ratio is our operating expenses reflected as a percentage of operating revenue. Our operating ratio of 57.2% was an all-time record and improved 2.7 points compared to 2020 mainly driven by a 2020 one-time impairment, core pricing gains, productivity initiatives, and positive mix of traffic, which were partially offset by higher fuel prices, inflation, and other cost increases.
26
Table of Contents
Return on Average Common Shareholders’ Equity
| Millions, Except Percentages | 2021 | 2020 | 2019 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income | $ | 6,523 | $ | 5,349 | $ | 5,919 | ||||||
| Average equity | $ | 15,560 | $ | 17,543 | $ | 19,276 | ||||||
| Return on average common shareholders' equity | 41.9 | % | 30.5 | % | 30.7 | % |
Return on Invested Capital as Adjusted (ROIC)
| Millions, Except Percentages | 2021 | 2020 | 2019 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income | $ | 6,523 | $ | 5,349 | $ | 5,919 | ||||||
| Interest expense | 1,157 | 1,141 | 1,050 | |||||||||
| Interest on average operating lease liabilities | 54 | 64 | 76 | |||||||||
| Taxes on interest | (280 | ) | (282 | ) | (266 | ) | ||||||
| Net operating profit after taxes as adjusted | $ | 7,454 | $ | 6,272 | $ | 6,779 | ||||||
| Average equity | $ | 15,560 | $ | 17,543 | $ | 19,276 | ||||||
| Average debt | 28,229 | 25,965 | 23,796 | |||||||||
| Average operating lease liabilities | 1,682 | 1,719 | 2,052 | |||||||||
| Average invested capital as adjusted | $ | 45,471 | $ | 45,227 | $ | 45,124 | ||||||
| Return on Invested Capital as Adjusted | 16.4 | % | 13.9 | % | 15.0 | % |
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 criterion 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, 2021, 2020, and 2019, the incremental borrowing rate on operating leases was 3.2%, 3.7%, and 3.7%, respectively.
Adjusted Debt / Adjusted EBITDA
| Millions, Except Ratios | Dec. 31, | Dec. 31, | Dec. 31, | |||
|---|---|---|---|---|---|---|
| for the Twelve Months Ended | 2021 | 2020 | 2019 | |||
| Net income | $ | 6,523 | $ | 5,349 | $ | 5,919 |
| Add: | ||||||
| Income tax expense/(benefit) | 1,955 | 1,631 | 1,828 | |||
| Depreciation | 2,208 | 2,210 | 2,216 | |||
| Interest expense | 1,157 | 1,141 | 1,050 | |||
| EBITDA | $ | 11,843 | $ | 10,331 | $ | 11,013 |
| Adjustments: | ||||||
| Other income, net | (297) | (287) | (243) | |||
| Interest on operating lease liabilities | 56 | 59 | 68 | |||
| Adjusted EBITDA | $ | 11,602 | $ | 10,103 | $ | 10,838 |
| Debt | $ | 29,729 | $ | 26,729 | $ | 25,200 |
| Operating lease liabilities | 1,759 | 1,604 | 1,833 | |||
| Unfunded/(funded) pension and other postretirement benefits, | ||||||
| net of tax cost/(benefit) of ($21), $195, and $124 | (72) | 637 | 400 | |||
| Adjusted debt | $ | 31,416 | $ | 28,970 | $ | 27,433 |
| Adjusted debt / Adjusted EBITDA | 2.7 | 2.9 | 2.5 |
Adjusted debt to adjusted EBITDA (earnings before interest, taxes, depreciation, amortization, and adjustments for other income and interest on present value of operating leases) 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, 2021, 2020, and 2019, the incremental borrowing rate on operating leases was 3.2%, 3.7% and 3.7%, respectively.
27
Table of Contents
LIQUIDITY AND CAPITAL RESOURCES
We are continually evaluating our financial condition and liquidity. We analyze a wide range of economic scenarios and the impact on our ability to generate cash. These analyses inform our liquidity plans and activities outlined below and indicate we have sufficient borrowing capacity to sustain an extended period of lower volumes.
At December 31, 2021, we had a working capital deficit due to upcoming debt maturities. At December 31, 2020, we had a surplus due to an increased cash balance held due to the uncertainty related to COVID. It is not unusual for us to have a working capital deficit, and we believe it is not an indication of a lack of liquidity. We also maintain adequate resources, including our credit facility and, when necessary, access the capital markets to meet any foreseeable cash requirements.
During the year, we generated $9.0 billion of cash from operating activities, completed a $1.7 billion debt exchange, and issued $3.5 billion of long-term debt. We have been, and we expect to continue to be, in compliance with our debt covenants. We increased the dividend twice during 2021 paying out $2.8 billion and repurchased shares totaling $7.3 billion, including the completion of our $2 billion accelerated share repurchase programs entered into on May 25, 2021.
Our principal sources of liquidity include cash, cash equivalents, our Receivables Facility, our revolving credit facility, as well as the availability of commercial paper and other sources of financing through the capital markets. On December 31, 2021, we had $960 million of cash and cash equivalents, $2.0 billion of committed credit available under our revolving credit facility, and up to $500 million undrawn on the Receivables Facility. As of December 31, 2021, none of the revolving credit facility was drawn, and we did not draw on our revolving credit facility at any time during 2021. At December 31, 2021, we had $300 million of the Receivables Facility drawn, $400 million of commercial paper, and a $100 million term loan outstanding. Our access to the Receivables Facility may be reduced or restricted if our bond ratings fall to certain levels below investment grade. If our bond rating were to deteriorate, it could have an adverse impact on our liquidity. Access to commercial paper as well as other capital market financing is dependent on market conditions. Deterioration of our operating results or financial condition due to internal or external factors could negatively impact our ability to access capital markets as a source of liquidity. Access to liquidity through the capital markets is also dependent on our financial stability. We expect that we will continue to have access to liquidity through any or all the following sources or activities: (i) increasing the utilization of our Receivables Facility, (ii) issuing commercial paper, (iii) entering into bank loans, outside of our revolving credit facility, or (iv) issuing bonds or other debt securities to public or private investors based on our assessment of the current condition of the credit markets. The Company’s $2.0 billion revolving credit facility is intended to support the issuance of commercial paper by UPC and also serves as an additional source of liquidity to fund short-term needs. The Company currently does not intend to make any borrowings under this facility.
As described in the notes to the Consolidated Financial Statements and as referenced in the table below, we have contractual obligations that may affect our financial condition. Based on our assessment of the underlying provisions and circumstances of our contractual obligations, other than the risks that we and other similarly situated companies face with respect to the condition of the capital markets (as described in Item 1A of Part II of this report), there is no known trend, demand, commitment, event, or uncertainty that is reasonably likely to occur that would have a material adverse effect on our consolidated results of operations, financial condition, or liquidity. In addition, our commercial obligations, financings, and commitments are customary transactions that are like those of other comparable corporations, particularly within the transportation industry.
The following table identifies material obligations as of December 31, 2021:
| Payments Due by December 31, | |||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Contractual Obligations | After | ||||||||||||||||||||||||||
| Millions | Total | 2022 | 2023 | 2024 | 2025 | 2026 | 2026 | ||||||||||||||||||||
| Debt [a] | $ | 53,942 | $ | 3,172 | $ | 2,337 | $ | 2,356 | $ | 2,336 | $ | 1,875 | $ | 41,866 | |||||||||||||
| Purchase obligations [b] | 2,555 | 753 | 446 | 368 | 335 | 256 | 397 | ||||||||||||||||||||
| Operating leases [c] | 1,966 | 333 | 293 | 285 | 285 | 215 | 555 | ||||||||||||||||||||
| Other post retirement benefits [d] | 400 | 45 | 44 | 40 | 39 | 39 | 193 | ||||||||||||||||||||
| Finance lease obligations [e] | 378 | 107 | 81 | 68 | 45 | 36 | 41 | ||||||||||||||||||||
| Total contractual obligations | $ | 59,241 | $ | 4,410 | $ | 3,201 | $ | 3,117 | $ | 3,040 | $ | 2,421 | $ | 43,052 |
| [a] | Excludes finance lease obligations of $336 million as well as unamortized discount and deferred issuance costs of ($1,763) million. Includes an interest component of $22,786 million. |
|---|---|
| [b] | Purchase obligations include locomotive maintenance contracts; purchase commitments for fuel purchases, ties, ballast, and rail; and agreements to purchase other goods and services. |
| [c] | Includes leases for locomotives, freight cars, other equipment, and real estate. Includes an interest component of $207 million. |
| [d] | Includes estimated other post retirement, medical, and life insurance payments, and payments made under the unfunded pension plan for the next ten years. |
| [e] | Represents total obligations, including interest component of $42 million. |
LIBOR Transition – See Note 14 to the Financial Statements and Supplementary Data, Item 8. The use of an alternative rate or benchmark may negatively impact the terms of our facilities, including in the form of an adverse effect on interest rates and higher borrowing costs and interest expense.
28
Table of Contents
| Cash Flows | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Millions | 2021 | 2020 | 2019 | |||||||||
| Cash provided by operating activities | $ | 9,032 | $ | 8,540 | $ | 8,609 | ||||||
| Cash used in investing activities | (2,709 | ) | (2,676 | ) | (3,435 | ) | ||||||
| Cash used in financing activities | (7,158 | ) | (4,902 | ) | (5,646 | ) | ||||||
| Net change in cash, cash equivalents, and restricted cash | $ | (835 | ) | $ | 962 | $ | (472 | ) |
Operating Activities
Cash provided by operating activities increased in 2021 compared to 2020 due primarily to an increase in net income, partially offset by higher receivables and the partial payment of the deferred 2020 employment tax that was allowed by a provision in the Coronavirus Aid, Relief, and Economic Security Act (CARES Act).
Cash Flow Conversion – Cash flow conversion is defined as cash provided by operating activities less cash used in capital investments as a ratio of net income.
Cash flow conversion rate is not considered a financial measure under GAAP 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 cash flow conversion rate is important to management and investors in evaluating our financial performance and measures our ability to generate cash without additional external financing. Cash flow conversion rate should be considered in addition to, rather than as a substitute for, cash provided by operating activities.
The following table reconciles cash provided by operating activities (GAAP measure) to cash flow conversion rate (non-GAAP measure):
| Millions, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| For the Year Ended December 31, | 2021 | 2020 | 2019 | |||||||||
| Cash provided by operating activities | $ | 9,032 | $ | 8,540 | $ | 8,609 | ||||||
| Cash used in capital investments | (2,936 | ) | (2,927 | ) | (3,453 | ) | ||||||
| Total (a) | 6,096 | 5,613 | 5,156 | |||||||||
| Net income (b) | 6,523 | 5,349 | 5,919 | |||||||||
| Cash flow conversion rate (a/b) | 93 | % | 105 | % | 87 | % |
Investing Activities
Cash used in investing activities in 2021 increased compared to 2020 primarily driven by increased capital investment in road infrastructure replacements.
The following tables detail cash capital investments and track statistics for the years ended December 31:
| Millions | 2021 | 2020 | 2019 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Ties | $ | 443 | $ | 507 | $ | 427 | |||||
| Rail and other track material | 507 | 471 | 561 | ||||||||
| Ballast | 215 | 225 | 271 | ||||||||
| Other [a] | 700 | 584 | 694 | ||||||||
| Total road infrastructure replacements [b] | 1,865 | 1,787 | 1,953 | ||||||||
| Line expansion and other capacity projects | 284 | 332 | 357 | ||||||||
| Commercial facilities | 243 | 171 | 183 | ||||||||
| Total capacity and commercial facilities | 527 | 503 | 540 | ||||||||
| Locomotives and freight cars [c] | 322 | 269 | 610 | ||||||||
| Positive train control | 84 | 79 | 95 | ||||||||
| Technology and other | 138 | 289 | 255 | ||||||||
| Total cash capital investments | $ | 2,936 | $ | 2,927 | $ | 3,453 |
| [a] | Other includes bridges and tunnels, signals, other road assets, and road work equipment. |
|---|---|
| [b] | Includes weather and wildfire-related damages to our property of $60 million, $40 million, and $113 million in 2021, 2020, and 2019, respectively. |
| [c] | Locomotives and freight cars include early lease buyouts of $34 million, $38 million, and $290 million in 2021, 2020, and 2019, respectively. |
| 2021 | 2020 | 2019 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Track miles of rail replaced | 502 | 468 | 534 | ||||||||
| Track miles of rail capacity expansion | 70 | 83 | 55 | ||||||||
| New ties installed (thousands) | 4,058 | 4,671 | 3,475 | ||||||||
| Miles of track surfaced | 10,441 | 10,414 | 7,741 |
29
Table of Contents
Capital Plan – In 2022, we expect our capital plan to be approximately $3.3 billion, up 10% compared to 2021. We will continue to harden our infrastructure, replace older assets, and improve the safety and resiliency of the network. In addition, the plan includes targeted freight car acquisitions, investments in growth-related projects to drive more carloads to the network, certain ramps to efficiently handle volumes from new and existing intermodal customers, continuous modernization of our locomotive fleet, and projects intended to improve operational efficiency. The capital plan may be revised if business conditions warrant or if new laws or regulations affect our ability to generate sufficient returns on these investments.
Financing Activities
Cash used in financing activities increased in 2021 compared to 2020 driven by increased share repurchases.
See Note 14 to the Financial Statements and Supplementary Data, Item 8, for a description of all our outstanding financing arrangements and significant new borrowings, and Note 18 to the Financial Statements and Supplementary Data, Item 8, for a description of our share repurchase programs.
OTHER MATTERS
Inflation – For capital-intensive companies, inflation significantly increases asset replacement costs for long-lived assets. As a result, assuming that we replace all operating assets at current price levels, depreciation charges (on an inflation-adjusted basis) would be substantially greater than historically reported amounts.
Sensitivity Analyses – The sensitivity analyses that follow illustrate the economic effect that hypothetical changes in interest and tax rates could have on our results of operations and financial condition. These hypothetical changes do not consider other factors that could impact actual results.
Interest Rates – At December 31, 2021, we had variable-rate debt representing approximately 2.7% of our total debt. If variable interest rates average one percentage point higher in 2022 than our December 31, 2021, variable rate, which was approximately 0.7%, our interest expense would increase by approximately $8.0 million. This amount was determined by considering the impact of the hypothetical interest rate on the balances of our variable-rate debt at December 31, 2021.
Market risk for fixed-rate debt is estimated as the potential increase in fair value resulting from a hypothetical one percentage point decrease in interest rates as of December 31, 2021, and amounts to an increase of approximately $4.9 billion to the fair value of our debt at December 31, 2021. We estimated the fair values of our fixed-rate debt by considering the impact of the hypothetical interest rates on quoted market prices and current borrowing rates.
Tax Rates – Our deferred tax assets and liabilities are measured based on current tax law. Future tax legislation, such as a change in the corporate tax rate, could have a material impact on our financial condition, results of operations, or liquidity. For example, a permanent 1% increase in future income tax rates would increase our deferred tax liability by approximately $500 million. Similarly, a permanent 1% decrease in future income tax rates would decrease our deferred tax liability by approximately $500 million.
Accounting Pronouncements – See Note 3 to the Financial Statements and Supplementary Data, Item 8.
Asserted and Unasserted Claims – See Note 17 to the Financial Statements and Supplementary Data, Item 8.
Indemnities – See Note 17 to the Financial Statements and Supplementary Data, Item 8.
Climate Change – Although climate change could have an adverse impact on our operations and financial performance (see Risk Factors under Item 1A of this report), we are currently unable to predict the manner or severity of such impact. In December 2021, we released our initial Climate Action Plan, which outlines the steps we are taking to reduce our environmental impact. This plan aligns with our corporate strategy: Serve (improve operational efficiency and minimize fuel consumption), Grow (offer sustainable supply chain solutions), Win (decarbonize our footprint and the environment), Together (engage our stakeholders and align interests). We continue to take steps and explore opportunities to reduce our operational impact on the environment, including increased usage of renewable fuels, investments in new technologies, using training programs and technology to reduce fuel consumption, and changing our operations to increase fuel efficiency (see "Sustainable Future" in the Operations section in Item 1 of this report).
CRITICAL ACCOUNTING ESTIMATES
Our Consolidated Financial Statements have been prepared in accordance with GAAP. The preparation of these financial statements requires estimation and judgment that affect the reported amounts of revenues, expenses, assets, and liabilities. We base our estimates on historical experience and on various other assumptions that we believe are reasonable under the circumstances, the results form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. The following critical accounting estimates are a subset of our significant accounting policies described in Note 2 to the Financial Statements and Supplementary Data, Item 8. These critical accounting estimates affect significant areas of our financial statements and involve judgment and estimates. If these estimates differ significantly from actual results, the impact on our Consolidated Financial Statements may be material.
30
Table of Contents
Personal Injury – See Note 17 to the Financial Statements and Supplementary Data, Item 8, and "We May Be Subject to Various Claims and Lawsuits That Could Result in Significant Expenditures" in the Risk Factors, Item 1A.
Our personal injury liability is subject to uncertainty due to unasserted claims, timing and outcome of claims, and evolving trends in litigation. There were no material changes to the assumptions used in the latest actuarial analysis.
Our personal injury liability balance and claims activity was as follows:
| 2021 | 2020 | 2019 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ending liability balance at December 31 (millions) | $ | 325 | $ | 270 | $ | 265 | ||||||
| Open claims, beginning balance | 1,897 | 1,985 | 2,025 | |||||||||
| New claims | 2,719 | 2,577 | 3,025 | |||||||||
| Settled or dismissed claims | (2,589 | ) | (2,665 | ) | (3,065 | ) | ||||||
| Open claims, ending balance at December 31 | 2,027 | 1,897 | 1,985 |
Environmental Costs – See Note 17 to the Financial Statements and Supplementary Data, Item 8, "We Are Subject to Significant Environmental Laws and Regulations" in the Risk Factors, Item 1A, and Environmental Matters in the Legal Proceedings, Item 3.
Our environmental liability is subject to several factors such as type of remediation, nature and volume of contaminate, and number and financial viability of other potentially responsible parties, as well as uncertainty due to unknown alleged contamination, evolving trends in remediation techniques and final remedies, and changes in laws and regulations.
Our environmental liability balance and site activity was as follows:
| 2021 | 2020 | 2019 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ending liability balance at December 31 (millions) | $ | 243 | $ | 233 | $ | 227 | ||||||
| Open sites, beginning balance | 373 | 360 | 334 | |||||||||
| New sites | 105 | 96 | 114 | |||||||||
| Closed sites | (102 | ) | (83 | ) | (88 | ) | ||||||
| Open sites, ending balance at December 31 | 376 | 373 | 360 |
Property and Depreciation – See Note 11 to the Financial Statements and Supplementary Data, Item 8.
Assets purchased or constructed throughout the year are capitalized if they meet applicable minimum units of property.
Estimated service lives of depreciable railroad property may vary over time due to changes in physical use, technology, asset strategies, and other factors that will have an impact on the retirement profiles of our assets. We are not aware of any specific factors that are reasonably likely to significantly change the estimated service lives of our assets. Actual use and retirement of our assets may vary from our current estimates, which would impact the amount of depreciation expense recognized in future periods.
Changes in estimated useful lives of our assets due to the results of our depreciation studies could significantly impact future periods’ depreciation expense and have a material impact on our Consolidated Financial Statements. If the estimated useful lives of all depreciable assets were increased by one year, annual depreciation expense would decrease by approximately $69 million. If the estimated useful lives of all depreciable assets were decreased by one year, annual depreciation expense would increase by approximately $73 million. We are projecting an increase in our depreciation expense by approximately 2% in 2022 versus 2021. This is driven by an increase in our projected depreciable asset base.
During the last three fiscal years, no gains or losses were recognized due to the retirement of depreciable railroad properties.
Pension Plans – See Note 5 to the Financial Statements and Supplementary Data, Item 8.
The critical assumptions used to measure pension obligations and expenses are the discount rates and expected rate of return on pension assets.
We evaluate our critical assumptions at least annually, and selected assumptions are based on the following factors:
| ● | We measure the service cost and interest cost components of our net periodic pension cost by using individual spot rates matched with separate cash flows for each future year. Discount rates are based on a Mercer yield curve of high-quality corporate bonds (rated AA by a recognized rating agency). |
|---|---|
| ● | Expected return on plan assets is based on our asset allocation mix and our historical return, taking into consideration current and expected market conditions. |
31
Table of Contents
The following tables present the key assumptions used to measure net periodic pension cost/benefit for 2022 and the estimated impact on 2022 net periodic pension cost/benefit relative to a change in those assumptions:
| Assumptions | ||||
|---|---|---|---|---|
| Discount rate for benefit obligations | 2.80 | % | ||
| Discount rate for interest on benefit obligations | 2.41 | % | ||
| Discount rate for service cost | 2.91 | % | ||
| Discount rate for interest on service cost | 2.86 | % | ||
| Expected return on plan assets | 6.25 | % |
| Sensitivities | Increase in Expense | ||
|---|---|---|---|
| Millions | Pension | ||
| 0.25% decrease in discount rates | $ | 16 | |
| 0.25% decrease in expected return on plan assets | $ | 11 |
The following table presents the net periodic pension cost for the years ended December 31:
| Est. | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Millions | 2022 | 2021 | 2020 | 2019 | |||||||||||
| Net periodic pension cost | $ | 23 | $ | 85 | $ | 50 | $ | 34 |
CAUTIONARY INFORMATION
Certain statements in this report, and statements in other reports or information filed or to be filed with the SEC (as well as information included in oral statements or other written statements made or to be made by us), are, or will be, forward-looking statements as defined by the Securities Act of 1933 and the Securities Exchange Act of 1934. These forward-looking statements and information include, without limitation, statements in the Chairman’s letter preceding Part I; statements regarding planned capital expenditures under the caption “2022 Capital Plan” in Item 2 of Part I; and statements and information set forth under the captions “2022 Outlook”; “Liquidity and Capital Resources” in Item 7 of Part II regarding our capital plan, share repurchase programs, contractual obligations, "Pension Benefits", and "Other Matters" in this Item 7 of Part II. Forward-looking statements and information also include any other statements or information in this report (including information incorporated herein by reference) regarding: potential impacts of the COVID pandemic on our business operations, financial results, liquidity, and financial position, and on the world economy (including our customers and supply chains), including as a result of fluctuations in volume and carloadings; closing of customer manufacturing, distribution or production facilities; expectations as to operational or service improvements; expectations regarding the effectiveness of steps taken or to be taken to improve operations, service, infrastructure improvements, and transportation plan modifications (including those discussed in our Climate Change Plan); expectations as to cost savings, revenue growth, and earnings; the time by which goals, targets, or objectives will be achieved; projections, predictions, expectations, estimates, or forecasts as to our business, financial, and operational results, future economic performance, and general economic conditions; proposed new products and services; estimates and expectations regarding tax matters; expectations that claims, litigation, environmental costs, commitments, contingent liabilities, labor negotiations or agreements, cyber-attacks or other matters will not have a material adverse effect on our consolidated results of operations, financial condition, or liquidity and any other similar expressions concerning matters that are not historical facts. Forward-looking statements may be identified by their use of forward-looking terminology, such as “believes,” “expects,” “may,” “should,” “would,” “will,” “intends,” “plans,” “estimates,” “anticipates,” “projects” and similar words, phrases, or expressions.
Forward-looking statements should not be read as a guarantee of future performance, results or outcomes, and will not necessarily be accurate indications of the times that, or by which, such performance, results or outcomes will be achieved. Forward-looking statements and information are subject to risks and uncertainties, including the impact of the COVID pandemic and responses by governments, businesses, and individuals, that could cause actual performance or results to differ materially from those expressed in the statements and information. Forward-looking statements and information reflect the good faith consideration by management of currently available information, and may be based on underlying assumptions believed to be reasonable under the circumstances. However, such information and assumptions (and, therefore, such forward-looking statements and information) are or may be subject to variables or unknown or unforeseeable events or circumstances that management has little or no influence or control, and many of these risks and uncertainties are currently amplified by and may continue to be amplified by, or in the future may be amplified by, the COVID pandemic. The Risk Factors in Item 1A of this report could affect our future results and could cause those results or other outcomes to differ materially from those expressed or implied in any forward-looking statements or information. To the extent circumstances require or we deem it otherwise necessary, we will update or amend these risk factors in a Form 10-Q, Form 8-K, or subsequent Form 10-K. All forward-looking statements are qualified by, and should be read in conjunction with, these Risk Factors.
Forward-looking statements speak only as of the date the statement was made. We assume no obligation to update forward-looking information to reflect actual results, changes in assumptions, or changes in other factors affecting forward-looking information. If we do update one or more forward-looking statements, no inference should be drawn that we will make additional updates with respect thereto or with respect to other forward-looking statements.