- Q4-2011 adjusted diluted EPS increased 20 per cent to C$1.30 (1)
- Full-year 2011 adjusted diluted EPS increased 15 per cent to C$4.84 on record annual carloadings and revenues (1)
MONTREAL, Jan. 24, 2012 /PRNewswire/ - CN (TSX: CNR) (NYSE: CNI) today
reported its financial and operating results for the fourth quarter and
year ended Dec. 31, 2011.
Fourth-quarter and full-year 2011 highlights
-
Net income for the final quarter of 2011 was C$592 million, or C$1.32
per diluted share, versus fourth-quarter 2010 net income of C$503
million, or C$1.08 per diluted share.
-
Adjusted Q4-2011 net income of C$581 million increased by 16 per cent
over comparable adjusted 2010 net income of C$503 million, with Q4-2011
adjusted diluted earnings per share (EPS) of C$1.30, up 20 per cent
over adjusted diluted EPS of C$1.08 for the final quarter of 2010. (1)
-
Operating income for the fourth quarter of 2011 increased eight per cent
to C$839 million.
-
Fourth-quarter revenues increased 12 per cent to a best-ever C$2,377
million, while carloadings grew by four per cent and revenue ton-miles
increased three per cent.
-
Fourth-quarter operating ratio was 64.7 per cent, a 1.3-point increase
compared with 63.4 per cent for the 2010 final quarter.
-
Full-year revenues increased nine per cent to a record C$9,028 million,
while full-year 2011 carloadings rose four per cent and revenue
ton-miles increased five per cent.
-
2011 free cash flow increased to C$1,175 million from C$1,122 million
for 2010. (1)
Net income for full-year 2011 was C$2,457 million, or C$5.41 per diluted
share, compared with 2010 net income of C$2,104 million, or C$4.48 per
diluted share.
The financial results for both years included a number of items that
affect the comparability of the results, including in 2011 an after-tax
gain on the disposal of a segment of CN's Kingston subdivision known as
the Lakeshore East of C$254 million, or C$0.55 per diluted share, and
an after-tax gain of C$38 million (C$0.08 per diluted share) on the
sale of the assets of IC RailMarine Terminal Company. Excluding items
in both years, adjusted 2011 net income was C$2,194 million, or C$4.84
per diluted share, compared with 2010 adjusted net income of C$1,973
million, or C$4.20 per diluted share. Adjusted diluted EPS for 2011
increased by 15 per cent. (1)
Claude Mongeau, CN president and chief executive officer, said: "Solid
operational and service performance helped CN deliver exceptional
financial results for the fourth quarter and 2011 as a whole. Our
broad-based service innovation benefited our customers and enabled us
to grow our business faster than the overall economy and close the year
with record carloadings and revenues. Moving forward, our goal of
becoming a true supply chain enabler is the foundation of our
commitment to deliver solid shareholder value."
Foreign currency impact on results
Although CN reports its earnings in Canadian dollars, a large portion of
its revenues and expenses is denominated in U.S. dollars. As such, the
Company's results are affected by exchange-rate fluctuations. On a
constant currency basis that excludes the impact of fluctuations in
foreign currency exchange rates, CN's 2011 fourth-quarter net income
would have been lower by C$2 million (nil impact per diluted share),
and its 12-month net income higher by C$43 million, or C$0.09 per
diluted share. (1)
Positive 2012 outlook, increased dividend (2)
Mongeau said: "Although the economic recovery may be affected by global
uncertainty, CN believes the gradual improvement in the North American
economy will continue in 2012. Despite significant headwinds from
additional pension expense of about C$120 million in 2012, CN is aiming
to achieve a growth of up to 10 per cent in diluted earnings per share
(EPS) over adjusted diluted EPS of C$4.84 for 2011. CN also expects to
generate 2012 free cash flow in the order of C$875 million, which is in
line with 2011 excluding major asset sales." (1)
Mongeau added: "With a strong balance sheet and solid prospects for
earnings and free cash flow generation, I'm pleased to announce that
our Board of Directors has approved a 15 per cent increase in CN's 2012
quarterly common-share dividend."
Fourth-quarter 2011 revenues and expenses
Revenues for the fourth quarter of 2011 increased by 12 per cent to
C$2,377 million. All but one of CN's commodity groups experienced
increased revenues: metals and minerals (30 per cent), intermodal (16
per cent), petroleum and chemicals (14 per cent), automotive (13 per
cent), forest products (12 per cent), and grain and fertilizers (three
per cent.) Coal revenues were flat. Revenue ton-miles increased three
per cent over the fourth quarter of 2010, while rail freight revenue
per revenue ton-mile increased by nine per cent.
Total operating expenses for the fourth quarter increased by 15 per cent
to C$1,538 million.
Full-year 2011 revenues and expenses
Revenues for the year increased by nine per cent to C$9,028 million,
mainly attributable to higher freight volumes, due to a modest
improvement in the North American and global economies and to the
Company's performance above base market conditions in a number of
segments; the impact of a higher fuel surcharge; and freight rate
increases. These factors were partly offset by the negative translation
impact of the stronger Canadian dollar on U.S.-dollar-denominated
revenues in the first nine months of the year.
All commodity groups saw revenue increases for 2011: metals and minerals
(17 per cent), intermodal (14 per cent), grain and fertilizers (seven
per cent), petroleum and chemicals (seven per cent), forest products
(seven per cent), automotive (six per cent), and coal (three per
cent). Revenue ton-miles for the year increased by five per cent from
2010, while rail freight revenue per revenue ton-mile increased by four
per cent.
Operating expenses for 2011 increased by nine per cent to C$5,732
million, mainly due to higher fuel costs, purchased service and
material expense, labor and fringe benefits expense as well as higher
depreciation and amortization. These factors were partially offset by
the positive translation impact of the stronger Canadian dollar on
U.S.-dollar-denominated expenses, particularly in the first nine months
of 2011, and lower casualty and other expense.
CN's operating ratio for 2011 was 63.5 per cent, compared with 63.6 per
cent for 2010, a 0.1-point reduction.
|
(1)
|
Please see discussion and reconciliation of non-GAAP adjusted
performance measures in the attached supplementary schedule, Non-GAAP
Measures.
|
|
(2)
|
See Forward-Looking Statements for a summary of the key assumptions and
risks regarding CN's 2012 outlook.
|
Forward-Looking Statements
Certain information included in this news release constitutes
"forward-looking statements" within the meaning of the United States
Private Securities Litigation Reform Act of 1995 and under Canadian
securities laws. CN cautions that, by their nature, these
forward-looking statements involve risks, uncertainties and
assumptions. The Company cautions that its assumptions may not
materialize and that current economic conditions render such
assumptions, although reasonable at the time they were made, subject to
greater uncertainty. Such forward-looking statements are not guarantees
of future performance and involve known and unknown risks,
uncertainties and other factors which may cause the actual results or
performance of the Company or the rail industry to be materially
different from the outlook or any future results or performance implied
by such statements. To the extent that CN has provided guidance that
are non-GAAP financial measures, the Company may not be able to provide
a reconciliation to the GAAP measures, due to unknown variables and
uncertainty related to future results. Key assumptions used in
determining forward-looking information are set forth below.
Key assumptions
CN made a number of economic and market assumptions in preparing its
2012 outlook. The Company is forecasting that North American industrial
production for the year will increase by about three per cent. CN also
expects U.S. housing starts to be around 700,000 units and U.S. motor
vehicles sales to be approximately 13.5 million units for the year. In
addition, CN is assuming the 2012/2013 grain crops in both Canada and
the U.S. will be in line with five-year averages. With respect to the
2011/2012 crop, U.S. corn and soybean production is slightly below --
and exports are projected to be significantly below -- the prior year's
crop. Canadian 2011/2012 grain production and export forecasts are
moderately above the prior year's crop. With these assumptions, CN is
targeting carload growth in the mid-single digit range, along with
continued pricing improvement above inflation. CN assumes the
Canadian-U.S. exchange rate to be around parity for 2012, and that the
price of crude oil (West Texas Intermediate) for the year to be in the
range of US$100 per barrel. In 2012, CN plans to invest approximately
C$1.75 billion in capital programs, of which more than C$1 billion will
be targeted on track infrastructure to maintain a safe and fluid
railway network. In addition, the Company will invest in projects to
support a number of productivity and growth initiatives.
Important risk factors that could affect the forward-looking statements
include, but are not limited to, the effects of general economic and
business conditions, industry competition, inflation, currency and
interest rate fluctuations, changes in fuel prices, legislative and/or
regulatory developments, compliance with environmental laws and
regulations, actions by regulators, various events which could disrupt
operations, including natural events such as severe weather, droughts,
floods and earthquakes, labor negotiations and disruptions,
environmental claims, uncertainties of investigations, proceedings or
other types of claims and litigation, risks and liabilities arising
from derailments, and other risks detailed from time to time in reports
filed by CN with securities regulators in Canada and the United States.
Reference should be made to "Management's Discussion and Analysis" in
CN's annual and interim reports, Annual Information Form and Form 40-F
filed with Canadian and U.S. securities regulators, available on CN's
website, for a summary of major risks.
CN assumes no obligation to update or revise forward-looking statements
to reflect future events, changes in circumstances, or changes in
beliefs, unless required by applicable Canadian securities laws. In the
event CN does update any forward-looking statement, no inference should
be made that CN will make additional updates with respect to that
statement, related matters, or any other forward-looking statement.
CN - Canadian National Railway Company and its operating railway
subsidiaries - spans Canada and mid-America, from the Atlantic and
Pacific oceans to the Gulf of Mexico, serving the ports of Vancouver,
Prince Rupert, B.C., Montreal, Halifax, New Orleans, and Mobile, Ala.,
and the key metropolitan areas of Toronto, Buffalo, Chicago, Detroit,
Duluth, Minn./Superior, Wis., Green Bay, Wis., Minneapolis/St. Paul,
Memphis, and Jackson, Miss., with connections to all points in North
America. For more information on CN, visit the Company's website at www.cn.ca.
| CANADIAN NATIONAL RAILWAY COMPANY |
| CONSOLIDATED STATEMENT OF INCOME (U.S. GAAP) - unaudited |
| (In millions, except per share data) |
| | Three months ended | | Year ended |
| | December 31 | | December 31 |
| | | 2011 | | |
2010
| | | 2011 | | |
2010
|
| | |
|
Revenues
| $ | 2,377 | |
$
|
2,117
| | $ | 9,028 | |
$
|
8,297
|
| | | | | | | | | | | | |
|
Operating expenses
| | | | | | | | | | | |
|
Labor and fringe benefits
| | 511 | | |
423
| | | 1,812 | | |
1,744
|
|
Purchased services and material
| | 295 | | |
282
| | | 1,120 | | |
1,036
|
|
Fuel
| | 382 | | |
291
| | | 1,412 | | |
1,048
|
|
Depreciation and amortization
| | 231 | | |
220
| | | 884 | | |
834
|
|
Equipment rents
| | 63 | | |
62
| | | 228 | | |
243
|
|
Casualty and other
| | 56 | | |
65
| | | 276 | | |
368
|
|
Total operating expenses
| | 1,538 | | |
1,343
| | | 5,732 | | |
5,273
|
|
Operating income
| | 839 | | |
774
| | | 3,296 | | |
3,024
|
|
Interest expense
| | (85) | | |
(87)
| | | (341) | | |
(360)
|
|
Other income
| | 21 | | |
12
| | | 401 | | |
212
|
|
Income before income taxes
| | 775 | | |
699
| | | 3,356 | | |
2,876
|
|
Income tax expense
| | (183) | | |
(196)
| | | (899) | | |
(772)
|
| Net income | $ | 592 | |
$
|
503
| | $ | 2,457 | |
$
|
2,104
|
| | | | | | | | | | | | |
| Earnings per share | | | | | | | | | | | |
|
Basic
| $ | 1.33 | |
$
|
1.09
| | $ | 5.45 | |
$
|
4.51
|
|
Diluted
| $ | 1.32 | |
$
|
1.08
| | $ | 5.41 | |
$
|
4.48
|
| | | | | | | | | | | | |
| Weighted-average number of shares | | | | | | | | | | | |
|
Basic
| | 444.3 | | |
461.1
| | | 451.1 | | |
466.3
|
|
Diluted
| | 447.3 | | |
464.8
| | | 454.4 | | |
470.1
|
Certain of the 2010 figures have been restated to conform to the 2011
presentation.
These unaudited interim consolidated financial statements, expressed in
Canadian dollars, and prepared in accordance with U.S. generally
accepted accounting principles (U.S. GAAP), contain all adjustments
(consisting of normal recurring accruals) necessary to present fairly
Canadian National Railway Company's (the Company) financial position as
at December 31, 2011 and December 31, 2010, and its results of
operations, changes in shareholders' equity and cash flows for the
three months and years ended December 31, 2011 and 2010. These
consolidated financial statements have been prepared using accounting
policies consistent with those used in preparing the Company's 2011
Annual Consolidated Financial Statements and should be read in
conjunction with such statements, notes thereto and Management's
Discussion and Analysis (MD&A).
| CANADIAN NATIONAL RAILWAY COMPANY |
| CONSOLIDATED BALANCE SHEET (U.S. GAAP) - unaudited |
| (In millions) |
| December 31 | |
December 31
|
| | 2011 | | |
2010
|
| | | | | |
| Assets | | | | | |
| | | | | |
| Current assets: | | | | | |
|
Cash and cash equivalents
| $ | 101 | |
$
|
490
|
|
Restricted cash and cash equivalents
| | 499 | | |
-
|
|
Accounts receivable
| | 820 | | |
775
|
|
Material and supplies
| | 201 | | |
210
|
|
Deferred and receivable income taxes
| | 122 | | |
53
|
|
Other
| | 105 | | |
62
|
|
Total current assets
| | 1,848 | | |
1,590
|
| | | | | |
|
Properties
| | 23,917 | | |
22,917
|
|
Intangible and other assets
| | 261 | | |
699
|
| | | | | |
| Total assets | $ | 26,026 | |
$
|
25,206
|
| | | | | |
| Liabilities and shareholders' equity | | | | | |
| | | | | |
| Current liabilities: | | | | | |
|
Accounts payable and other
| $ | 1,580 | |
$
|
1,366
|
|
Current portion of long-term debt
| | 135 | | |
540
|
|
Total current liabilities
| | 1,715 | | |
1,906
|
| | | | | |
|
Deferred income taxes
| | 5,333 | | |
5,152
|
|
Pension and other postretirement benefits, net of current portion
| | 1,095 | | |
510
|
|
Other liabilities and deferred credits
| | 762 | | |
823
|
|
Long-term debt
| | 6,441 | | |
5,531
|
| | | | | |
| Shareholders' equity: | | | | | |
|
Common shares
| | 4,141 | | |
4,252
|
|
Accumulated other comprehensive loss
| | (2,839) | | |
(1,709)
|
|
Retained earnings
| | 9,378 | | |
8,741
|
|
Total shareholders' equity
| | 10,680 | | |
11,284
|
| Total liabilities and shareholders' equity | $ | 26,026 | |
$
|
25,206
|
These unaudited interim consolidated financial statements, expressed in
Canadian dollars, and prepared in accordance with U.S. GAAP, contain
all adjustments (consisting of normal recurring accruals) necessary to
present fairly the Company's financial position as at December 31, 2011
and December 31, 2010, and its results of operations, changes in
shareholders' equity and cash flows for the three months and years
ended December 31, 2011 and 2010. These consolidated financial
statements have been prepared using accounting policies consistent with
those used in preparing the Company's 2011 Annual Consolidated
Financial Statements and should be read in conjunction with such
statements, notes thereto and MD&A.
| CANADIAN NATIONAL RAILWAY COMPANY |
| CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS' EQUITY (U.S. GAAP) - unaudited |
| (In millions) |
| Three months ended | | Year ended |
| December 31 | | December 31 |
| | 2011 | | |
2010
| | | 2011 | | |
2010
|
| |
| Common shares (1) | | | | | | | | | | | |
|
Balance, beginning of period
| $ | 4,149 | |
$
|
4,270
| | $ | 4,252 | |
$
|
4,266
|
|
Stock options exercised and other
| | 24 | | |
15
| | | 74 | | |
124
|
|
Share repurchase programs | | (32) | | |
(33)
| | | (185) | | |
(138)
|
|
Balance, end of period
| $ | 4,141 | |
$
|
4,252
| | $ | 4,141 | |
$
|
4,252
|
| | | | | | | | | | | |
| Accumulated other comprehensive loss | | | | | | | | | | | |
|
Balance, beginning of period
| $ | (1,647) | |
$
|
(973)
| | $ | (1,709) | |
$
|
(948)
|
|
Other comprehensive income (loss):
| | | | | | | | | | | |
|
Foreign exchange gain (loss) on:
| | | | | | | | | | | |
|
Translation of the net investment in foreign operations
| | (185) | | |
(201)
| | | 130 | | |
(330)
|
|
Translation of US dollar-denominated debt designated as a hedge of the
net investment in U.S. subsidiaries
| | 180 | | |
193
| | | (122) | | |
315
|
|
Pension and other postretirement benefit plans:
| | | | | | | | | | | |
|
Net actuarial loss arising during the period
| | (1,541) | | |
(931)
| | | (1,541) | | |
(931)
|
|
Prior service cost arising during the period
| | (28) | | |
(5)
| | | (28) | | |
(5)
|
|
Amortization of prior service cost included in net periodic benefit cost
(income)
| | 2 | | |
-
| | | 4 | | |
2
|
|
Amortization of net actuarial loss included in net periodic benefit cost
(income)
| | 2 | | |
(1)
| | | 8 | | |
1
|
|
Derivative instruments
| | (1) | | |
-
| | | (2) | | |
(1)
|
|
Other comprehensive loss before income taxes
| | (1,571) | | |
(945)
| | | (1,551) | | |
(949)
|
|
Income tax recovery
| | 379 | | |
209
| | | 421 | | |
188
|
|
Other comprehensive loss
| | (1,192) | | |
(736)
| | | (1,130) | | |
(761)
|
|
Balance, end of period
| $ | (2,839) | |
$
|
(1,709)
| | $ | (2,839) | |
$
|
(1,709)
|
| | | | | | | | | | | |
| Retained earnings | | | | | | | | | | | |
|
Balance, beginning of period
| $ | 9,154 | |
$
|
8,560
| | $ | 8,741 | |
$
|
7,915
|
|
Net income
| | 592 | | |
503
| | | 2,457 | | |
2,104
|
|
Share repurchase programs
| | (224) | | |
(197)
| | | (1,235) | | |
(775)
|
|
Dividends
| | (144) | | |
(125)
| | | (585) | | |
(503)
|
|
Balance, end of period
| $ | 9,378 | |
$
|
8,741
| | $ | 9,378 | |
$
|
8,741
|
| (1) | During the three months and year ended December 31, 2011, the Company
issued 0.7 million and 2.6 million common shares, respectively, as a
result of stock options exercised and repurchased 3.4 million and 19.9 million common shares,
respectively, under its 2011 share repurchase programs. At December 31, 2011, the Company had 442.1 million common shares
outstanding. |
| CANADIAN NATIONAL RAILWAY COMPANY |
| CONSOLIDATED STATEMENT OF CASH FLOWS (U.S. GAAP) - unaudited |
| (In millions) |
| Three months ended | | Year ended |
| December 31 | | December 31 |
| | 2011 | | |
2010
| | | 2011 | | |
2010
|
| | | | |
| Operating activities | | | | | | | | | | | |
|
Net income
| $ | 592 | |
$
|
503
| | $ | 2,457 | |
$
|
2,104
|
|
Adjustments to reconcile net income to net cash provided by operating
activities:
| | | | | | | | | | | |
|
Depreciation and amortization
| | 231 | | |
220
| | | 884 | | |
834
|
|
Deferred income taxes
| | 204 | | |
74
| | | 531 | | |
418
|
|
Gain on disposal of property
| | - | | |
-
| | | (348) | | |
(152)
|
|
Changes in operating assets and liabilities: | | | | | | | | | | | |
|
Accounts receivable
| | (34) | | |
19
| | | (51) | | |
(3)
|
|
Material and supplies
| | 70 | | |
59
| | | 11 | | |
(43)
|
|
Accounts payable and other
| | (68) | | |
273
| | | 34 | | |
285
|
|
Other current assets
| | (11) | | |
(12)
| | | (2) | | |
13
|
|
Other, net
| | (393) | | |
(81)
| | | (540) | | |
(457)
|
|
Net cash provided by operating activities | | 591 | | |
1,055
| | | 2,976 | | |
2,999
|
| | | | | | | | | | | |
| Investing activities | | | | | | | | | | | |
|
Property additions
| | (613) | | |
(762)
| | | (1,625) | | |
(1,586)
|
|
Disposal of property
| | - | | |
1
| | | 369 | | |
168
|
|
Change in restricted cash and cash equivalents
| | (10) | | |
-
| | | (499) | | |
-
|
|
Other, net
| | 4 | | |
14
| | | 26 | | |
35
|
|
Net cash used in investing activities | | (619) | | |
(747)
| | | (1,729) | | |
(1,383)
|
| | | | | | | | | | | |
| Financing activities | | | | | | | | | | | |
|
Issuance of debt
| | 1,165 | | |
-
| | | 1,361 | | |
-
|
|
Repayment of debt
| | (858) | | |
(26)
| | | (1,083) | | |
(184)
|
|
Issuance of common shares due to exercise of stock options and related
excess tax benefits realized
| | 21 | | |
14
| | | 77 | | |
115
|
|
Repurchase of common shares
| | (256) | | |
(230)
| | | (1,420) | | |
(913)
|
|
Dividends paid
| | (144) | | |
(125)
| | | (585) | | |
(503)
|
|
Net cash used in financing activities
| | (72) | | |
(367)
| | | (1,650) | | |
(1,485)
|
|
Effect of foreign exchange fluctuations on US dollar-denominated cash
and cash equivalents
| | 9 | | |
1
| | | 14 | | |
7
|
| Net increase (decrease) in cash and cash equivalents | | (91) | | |
(58)
| | | (389) | | |
138
|
|
Cash and cash equivalents, beginning of period
| | 192 | | |
548
| | | 490 | | |
352
|
| Cash and cash equivalents, end of period | $ | 101 | |
$
|
490
| | $ | 101 | |
$
|
490
|
| | | | | | | | | | | | |
| Supplemental cash flow information | | | | | | | | | | | |
|
Net cash receipts from customers and other
| $ | 2,336 | |
$
|
2,201
| | $ | 8,995 | |
$
|
8,404
|
|
Net cash payments for:
| | | | | | | | | | | |
| |
Employee services, suppliers and other expenses
| | (1,092) | | |
(987)
| | | (4,643) | | |
(4,334)
|
| |
Interest
| | (80) | | |
(102)
| | | (329) | | |
(366)
|
| |
Personal injury and other claims
| | (49) | | |
(17)
| | | (97) | | |
(64)
|
| |
Pensions
| | (365) | | |
(12)
| | | (468) | | |
(427)
|
| |
Income taxes
| | (159) | | |
(28)
| | | (482) | | |
(214)
|
|
Net cash provided by operating activities
| $ | 591 | |
$
|
1,055
| | $ | 2,976 | |
$
|
2,999
|
|
Certain of the 2010 figures have been restated to conform to the 2011
presentation.
|
| CANADIAN NATIONAL RAILWAY COMPANY |
| SELECTED RAILROAD STATISTICS (U.S. GAAP) - unaudited |
|
| Three months ended | | Year ended |
| December 31 | | December 31 |
| 2011 | |
2010
| | 2011 | |
2010
|
| |
| Statistical operating data | | | | | | | |
| | | | | | | |
|
Rail freight revenues ($ millions)
| 2,132 | |
1,896
| | 8,111 | |
7,417
|
|
Gross ton miles (GTM) (millions)
| 92,128 | |
87,813
| | 357,927 | |
341,219
|
|
Revenue ton miles (RTM) (millions)
| 48,156 | |
46,586
| | 187,753 | |
179,232
|
|
Carloads (thousands)
| 1,232 | |
1,190
| | 4,873 | |
4,696
|
|
Route miles (includes Canada and the U.S.) (1) | 20,000 | |
20,600
| | 20,000 | |
20,600
|
|
Employees (end of period)
| 23,230 | |
22,279
| | 23,230 | |
22,279
|
|
Employees (average for the period)
| 23,314 | |
22,229
| | 22,985 | |
21,967
|
| | | | | | | |
| Productivity | | | | | | | |
| | | | | | | |
|
Operating ratio (%)
| 64.7 | |
63.4
| | 63.5 | |
63.6
|
|
Rail freight revenue per RTM (cents)
| 4.43 | |
4.07
| | 4.32 | |
4.14
|
|
Rail freight revenue per carload ($)
| 1,731 | |
1,593
| | 1,664 | |
1,579
|
|
Operating expenses per GTM (cents)
| 1.67 | |
1.53
| | 1.60 | |
1.55
|
|
Labor and fringe benefits expense per GTM (cents)
| 0.55 | |
0.48
| | 0.51 | |
0.51
|
|
GTMs per average number of employees (thousands)
| 3,952 | |
3,950
| | 15,572 | |
15,533
|
|
Diesel fuel consumed (US gallons in millions)
| 94.3 | |
91.2
| | 367.7 | |
355.7
|
|
Average fuel price ($/US gallon)
| 3.55 | |
2.83
| | 3.39 | |
2.64
|
|
GTMs per US gallon of fuel consumed
| 977 | |
963
| | 973 | |
959
|
| | | | | | | |
| Safety indicators | | | | | | | |
| | | | | | | |
|
Injury frequency rate per 200,000 person hours (2) | 1.32 | |
1.75
| | 1.55 | |
1.72
|
|
Accident rate per million train miles (2) | 1.96 | |
2.52
| | 2.25 | |
2.23
|
| | | | | | | |
| Financial ratio | | | | | | | |
| | | | | | | |
|
Debt-to-total capitalization ratio (% at end of period)
| 38.1 | |
35.0
| | 38.1 | |
35.0
|
| (1) Rounded to the nearest hundred miles. |
(2) Based on Federal Railroad Administration (FRA) reporting criteria.
|
Certain of the 2010 figures have been restated to conform with the 2011
presentation. Such statistical data and related productivity measures
are based on estimated data available at such time and are subject to
change as more complete information becomes available.
| CANADIAN NATIONAL RAILWAY COMPANY |
| SUPPLEMENTARY INFORMATION (U.S. GAAP) - unaudited |
|
| Three months ended December 31 | | Year ended December 31 |
| 2011 | |
2010
| |
% Change
Fav (Unfav)
| |
% Change at
constant
currency
Fav (Unfav) (1) | | 2011 | |
2010
| |
% Change
Fav (Unfav)
| |
% Change at
constant
currency
Fav (Unfav) (1) |
|
| Revenues (millions of dollars) | | | | | | | | | | | | | | | |
|
Petroleum and chemicals
| 377 | |
331
| |
14%
| |
13%
| | 1,420 | |
1,322
| |
7%
| |
10%
|
|
Metals and minerals
| 278 | |
214
| |
30%
| |
29%
| | 1,006 | |
861
| |
17%
| |
20%
|
|
Forest products
| 329 | |
293
| |
12%
| |
12%
| | 1,270 | |
1,183
| |
7%
| |
10%
|
|
Coal
| 149 | |
149
| |
-
| |
(1%)
| | 618 | |
600
| |
3%
| |
5%
|
|
Grain and fertilizers
| 413 | |
401
| |
3%
| |
2%
| | 1,523 | |
1,418
| |
7%
| |
10%
|
|
Intermodal
| 464 | |
400
| |
16%
| |
16%
| | 1,790 | |
1,576
| |
14%
| |
15%
|
|
Automotive
| 122 | |
108
| |
13%
| |
12%
| | 484 | |
457
| |
6%
| |
9%
|
|
Total rail freight revenues
| 2,132 | |
1,896
| |
12%
| |
12%
| | 8,111 | |
7,417
| |
9%
| |
12%
|
|
Other revenues
| 245 | |
221
| |
11%
| |
10%
| | 917 | |
880
| |
4%
| |
6%
|
|
Total revenues
| 2,377 | |
2,117
| |
12%
| |
12%
| | 9,028 | |
8,297
| |
9%
| |
11%
|
| | | | | | | | | | | | | | | |
| Revenue ton miles (millions) | | | | | | | | | | | | | | | |
|
Petroleum and chemicals
| 8,532 | |
7,950
| |
7%
| |
7%
| | 32,962 | |
31,190
| |
6%
| |
6%
|
|
Metals and minerals
| 5,119 | |
4,154
| |
23%
| |
23%
| | 18,899 | |
16,443
| |
15%
| |
15%
|
|
Forest products
| 7,345 | |
7,055
| |
4%
| |
4%
| | 29,336 | |
28,936
| |
1%
| |
1%
|
|
Coal
| 4,685 | |
5,118
| |
(8%)
| |
(8%)
| | 19,980 | |
19,766
| |
1%
| |
1%
|
|
Grain and fertilizers
| 11,900 | |
12,700
| |
(6%)
| |
(6%)
| | 45,468 | |
44,549
| |
2%
| |
2%
|
|
Intermodal
| 9,950 | |
9,011
| |
10%
| |
10%
| | 38,563 | |
35,803
| |
8%
| |
8%
|
|
Automotive
| 625 | |
598
| |
5%
| |
5%
| | 2,545 | |
2,545
| |
-
| |
-
|
| 48,156 | |
46,586
| |
3%
| |
3%
| | 187,753 | |
179,232
| |
5%
| |
5%
|
| Rail freight revenue / RTM (cents) | | | | | | | | | | | | | | | |
| Total rail freight revenue per RTM | 4.43 | |
4.07
| |
9%
| |
8%
| | 4.32 | |
4.14
| |
4%
| |
7%
|
| Commodity groups: | | | | | | | | | | | | | | | |
|
Petroleum and chemicals
| 4.42 | |
4.16
| |
6%
| |
6%
| | 4.31 | |
4.24
| |
2%
| |
4%
|
|
Metals and minerals
| 5.43 | |
5.15
| |
5%
| |
5%
| | 5.32 | |
5.24
| |
2%
| |
5%
|
|
Forest products
| 4.48 | |
4.15
| |
8%
| |
7%
| | 4.33 | |
4.09
| |
6%
| |
9%
|
|
Coal
| 3.18 | |
2.91
| |
9%
| |
9%
| | 3.09 | |
3.04
| |
2%
| |
4%
|
|
Grain and fertilizers
| 3.47 | |
3.16
| |
10%
| |
9%
| | 3.35 | |
3.18
| |
5%
| |
8%
|
|
Intermodal
| 4.66 | |
4.44
| |
5%
| |
5%
| | 4.64 | |
4.40
| |
5%
| |
6%
|
|
Automotive
| 19.52 | |
18.06
| |
8%
| |
7%
| | 19.02 | |
17.96
| |
6%
| |
9%
|
| | | | | | | | | | | | | | | |
| Carloads (thousands) | | | | | | | | | | | | | | | |
|
Petroleum and chemicals
| 139 | |
136
| |
2%
| |
2%
| | 560 | |
549
| |
2%
| |
2%
|
|
Metals and minerals
| 261 | |
244
| |
7%
| |
7%
| | 1,013 | |
990
| |
2%
| |
2%
|
|
Forest products
| 109 | |
106
| |
3%
| |
3%
| | 443 | |
423
| |
5%
| |
5%
|
|
Coal
| 110 | |
123
| |
(11%)
| |
(11%)
| | 464 | |
499
| |
(7%)
| |
(7%)
|
|
Grain and fertilizers
| 152 | |
164
| |
(7%)
| |
(7%)
| | 592 | |
579
| |
2%
| |
2%
|
|
Intermodal
| 408 | |
369
| |
11%
| |
11%
| | 1,584 | |
1,455
| |
9%
| |
9%
|
|
Automotive
| 53 | |
48
| |
10%
| |
10%
| | 217 | |
201
| |
8%
| |
8%
|
| 1,232 | |
1,190
| |
4%
| |
4%
| | 4,873 | |
4,696
| |
4%
| |
4%
|
| Rail freight revenue / carload (dollars) | | | | | | | | | | | | | | | |
| Total rail freight revenue per carload | 1,731 | |
1,593
| |
9%
| |
8%
| | 1,664 | |
1,579
| |
5%
| |
8%
|
| Commodity groups: | | | | | | | | | | | | | | | |
|
Petroleum and chemicals
| 2,712 | |
2,434
| |
11%
| |
11%
| | 2,536 | |
2,408
| |
5%
| |
8%
|
|
Metals and minerals
| 1,065 | |
877
| |
21%
| |
21%
| | 993 | |
870
| |
14%
| |
17%
|
|
Forest products
| 3,018 | |
2,764
| |
9%
| |
9%
| | 2,867 | |
2,797
| |
3%
| |
5%
|
|
Coal
| 1,355 | |
1,211
| |
12%
| |
11%
| | 1,332 | |
1,202
| |
11%
| |
13%
|
|
Grain and fertilizers
| 2,717 | |
2,445
| |
11%
| |
11%
| | 2,573 | |
2,449
| |
5%
| |
7%
|
|
Intermodal
| 1,137 | |
1,084
| |
5%
| |
5%
| | 1,130 | |
1,083
| |
4%
| |
5%
|
|
Automotive
| 2,302 | |
2,250
| |
2%
| |
1%
| | 2,230 | |
2,274
| |
(2%)
| |
1%
|
(1) See supplementary schedule entitled Non-GAAP Measures for an
explanation of this Non-GAAP measure.
|
Such statistical data and related productivity measures are based on
estimated data available at such time and are subject to change as more
complete information becomes available.
| CANADIAN NATIONAL RAILWAY COMPANY |
| NON-GAAP MEASURES - unaudited |
Adjusted performance measures
For the three months and year ended December 31, 2011, the Company
reported adjusted net income of $581 million, or $1.30 per diluted
share and $2,194 million, or $4.84 per diluted share, respectively. The
adjusted figures for the three months and year ended December 31, 2011
exclude an income tax recovery of $11 million ($0.02 per diluted share)
relating to certain fuel costs attributed to various wholly-owned
subsidiaries' fuel consumption in prior periods. The adjusted figures
for the year ended December 31, 2011 exclude a net deferred income tax
expense of $40 million ($0.08 per diluted share) resulting from the
enactment of state corporate income tax rate changes and other
legislated state tax revisions, a gain on disposal of a segment of the
Company's Kingston subdivision known as the Lakeshore East of $288
million, or $254 million after-tax ($0.55 per diluted share) and a gain
on disposal of substantially all of the assets of IC RailMarine
Terminal Company of $60 million, or $38 million after-tax ($0.08 per
diluted share).
For the three months and year ended December 31, 2010, the Company
reported adjusted net income of $503 million, or $1.08 per diluted
share and $1,973 million, or $4.20 per diluted share, respectively. The
adjusted figures for the year ended December 31, 2010 exclude a gain on
disposal of a portion of the property known as the Oakville subdivision
of $152 million, or $131 million after-tax ($0.28 per diluted share).
Management believes that adjusted net income and adjusted earnings per
share are useful measures of performance that can facilitate
period-to-period comparisons, as they exclude items that do not
necessarily arise as part of the normal day-to-day operations of the
Company and could distort the analysis of trends in business
performance. The exclusion of such items in adjusted net income and
adjusted earnings per share does not, however, imply that such items
are necessarily non-recurring. These adjusted measures do not have any
standardized meaning prescribed by GAAP and may, therefore, not be
comparable to similar measures presented by other companies. The reader
is advised to read all information provided in the Company's 2011
Annual Consolidated Financial Statements, Notes thereto and
Management's Discussion and Analysis (MD&A). The following tables
provide a reconciliation of net income and earnings per share, as
reported for the three months and year ended December 31, 2011 and
2010, to the adjusted performance measures presented herein.
|
|
| Three months ended | | Year ended |
| December 31, 2011 | | December 31, 2011 |
| | | | | | | | | | | | | | | | | |
| In millions, except per share data | | Reported | | Adjustments | | | Adjusted | | | Reported | | Adjustments | | | Adjusted |
| | | | | | | | | | | | | | | | | |
|
Revenues
|
$
|
2,377
| |
$
|
-
| |
$
|
2,377
| |
$
|
9,028
| |
$
|
-
| |
$
|
9,028
|
|
Operating expenses
| |
1,538
| | |
-
| | |
1,538
| | |
5,732
| | |
-
| | |
5,732
|
|
Operating income
| |
839
| | |
-
| | |
839
| | |
3,296
| | |
-
| | |
3,296
|
|
Interest expense
| |
(85)
| | |
-
| | |
(85)
| | |
(341)
| | |
-
| | |
(341)
|
|
Other income
| |
21
| | |
-
| | |
21
| | |
401
| | |
(348)
| | |
53
|
|
Income before income taxes
| |
775
| | |
-
| | |
775
| | |
3,356
| | |
(348)
| | |
3,008
|
|
Income tax expense
| |
(183)
| | |
(11)
| | |
(194)
| | |
(899)
| | |
85
| | |
(814)
|
| Net income | $ | 592 | | $ | (11) | | $ | 581 | | $ | 2,457 | | $ | (263) | | $ | 2,194 |
| Operating ratio | | 64.7% | | | | | | 64.7% | | | 63.5% | | | | | | 63.5% |
| Basic earnings per share | $ | 1.33 | | $ | (0.02) | | $ | 1.31 | | $ | 5.45 | | $ | (0.57) | | $ | 4.88 |
| Diluted earnings per share | $ | 1.32 | | $ | (0.02) | | $ | 1.30 | | $ | 5.41 | | $ | (0.57) | | $ | 4.84 |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| Three months ended | | Year ended |
| December 31, 2010 | | December 31, 2010 |
| | | | | | | | | | | | | | | | | |
| In millions, except per share data | | Reported | | Adjustments | | | Adjusted | | | Reported | | Adjustments | | | Adjusted |
| | | | | | | | | | | | | | | | | |
|
Revenues
|
$
|
2,117
| |
$
|
-
| |
$
|
2,117
| |
$
|
8,297
| |
$
|
-
| |
$
|
8,297
|
|
Operating expenses
| |
1,343
| | |
-
| | |
1,343
| | |
5,273
| | |
-
| | |
5,273
|
|
Operating income
| |
774
| | |
-
| | |
774
| | |
3,024
| | |
-
| | |
3,024
|
|
Interest expense
| |
(87)
| | |
-
| | |
(87)
| | |
(360)
| | |
-
| | |
(360)
|
|
Other income
| |
12
| | |
-
| | |
12
| | |
212
| | |
(152)
| | |
60
|
|
Income before income taxes
| |
699
| | |
-
| | |
699
| | |
2,876
| | |
(152)
| | |
2,724
|
|
Income tax expense
| |
(196)
| | |
-
| | |
(196)
| | |
(772)
| | |
21
| | |
(751)
|
| Net income | $ | 503 | | $ | - | | $ | 503 | | $ | 2,104 | | $ | (131) | | $ | 1,973 |
| Operating ratio | | 63.4% | | | | | | 63.4% | | | 63.6% | | | | | | 63.6% |
| Basic earnings per share | $ | 1.09 | | $ | - | | $ | 1.09 | | $ | 4.51 | | $ | (0.28) | | $ | 4.23 |
| Diluted earnings per share | $ | 1.08 | | $ | - | | $ | 1.08 | | $ | 4.48 | | $ | (0.28) | | $ | 4.20 |
Constant currency
Although CN conducts its business and reports its earnings in Canadian
dollars, a large portion of revenues and expenses is denominated in US
dollars. As such, the Company's results are affected by exchange-rate
fluctuations.
Financial results at "constant currency" allow results to be viewed
without the impact of fluctuations in foreign currency exchange rates,
thereby facilitating period-to-period comparisons in the analysis of
trends in business performance. Measures at constant currency are
considered non-GAAP measures and do not have any standardized meaning
prescribed by GAAP and may, therefore, not be comparable to similar
measures presented by other companies. Financial results at constant
currency are obtained by translating the current period results
denominated in US dollars at the foreign exchange rates of the
comparable period of the prior year. The average foreign exchange rates
for the three months and year ended December 31, 2011 were $1.02 and
$0.99 per US$1.00, respectively, and $1.01 and $1.03, respectively, for
2010.
On a constant currency basis, the Company's 2011 fourth quarter net
income would have been lower by $2 million (no impact per diluted
share) and the twelve-month net income would have been higher by $43
million, or $0.09 per diluted share. The following table presents a
reconciliation of 2011 net income as reported to net income on a
constant currency basis:
| | | | |
| | Three months ended | | Year ended |
| In millions | December 31, 2011 | | December 31, 2011 |
| | | | |
|
Net income, as reported
| $ | 592 | | $ | 2,457 |
| | | | | | |
| Adjustments: | | | | | |
|
Negative (positive) impact due to the strengthening (weakening) Canadian
dollar included in net income
| | (2) | | | 39 |
|
Increase due to the strengthening Canadian dollar on additional
year-over-year US$ net income
| | - | | | 4 |
|
Impact of foreign exchange using constant currency rates
| | (2) | | | 43 |
| Net income, on a constant currency basis | $ | 590 | | $ | 2,500 |
Free cash flow
The Company utilized $153 million and generated $1,175 million of free
cash flow for the three months and year ended December 31, 2011,
respectively, compared to generated free cash flow of $184 million and
$1,122 million for the same periods in 2010, respectively. Free cash
flow does not have any standardized meaning prescribed by GAAP and may,
therefore, not be comparable to similar measures presented by other
companies. The Company believes that free cash flow is a useful measure
of performance as it demonstrates the Company's ability to generate
cash after the payment of capital expenditures and dividends. The
Company defines free cash flow as the sum of net cash provided by
operating activities, adjusted for changes in the accounts receivable
securitization program, if any, and in cash and cash equivalents
resulting from foreign exchange fluctuations; and net cash used in
investing activities, adjusted for changes in restricted cash and cash
equivalents, if any, for the impact of major acquisitions, if any, and
the payment of dividends, calculated as follows:
| | | | | | | | | | | |
| Three months ended | | Year ended |
| December 31 | | December 31 |
| In millions | | 2011 | | |
2010
| | | 2011 | | |
2010
|
| | | | | | | | |
|
Net cash provided by operating activities
| $ | 591 | |
$
|
1,055
| | $ | 2,976 | |
$
|
2,999
|
|
Net cash used in investing activities
| | (619) | | |
(747)
| | | (1,729) | | |
(1,383)
|
|
Net cash provided (utilized) before financing activities
| | (28) | | |
308
| | | 1,247 | | |
1,616
|
| | | | | | | | | | | |
| Adjustments: | | | | | | | | | | | |
|
Dividends paid
| | (144) | | |
(125)
| | | (585) | | |
(503)
|
|
Change in restricted cash and cash equivalents
| | 10 | | |
-
| | | 499 | | |
-
|
|
Effect of foreign exchange fluctuations on US dollar-denominated cash
and
cash equivalents
| | 9 | | |
1
| | | 14 | | |
7
|
|
Change in accounts receivable securitization
| |
-
| | |
-
| | |
-
| | |
2
|
| Free cash flow | $ | (153) | |
$
|
184
| | $ | 1,175 | |
$
|
1,122
|
SOURCE CN