Attached files

file filename
8-K - 8-K - UNION PACIFIC CORPunp-20151022x8k.htm

Exhibit 99.1

 

 

 

Union Pacific Reports Third Quarter 2015 Results

Third Quarter Diluted Earnings per Share down 2 Percent

 

 

FOR IMMEDIATE RELEASE

 

 

Third Quarter Results

·

Diluted earnings per share of $1.50 declined 2 percent.

·

Operating income totaled $2.2 billion, down 5 percent.

·

Operating ratio of 60.3 percent, improved 2 points.

 

Omaha, Neb., October 22, 2015 – Union Pacific Corporation (NYSE: UNP) today reported 2015 third quarter net income of $1.3 billion, or $1.50 per diluted share, compared to $1.4 billion, or $1.53 per diluted share, in the third quarter 2014.

“Total volumes decreased about 6 percent in the quarter, more than offsetting another quarter of solid core pricing gains,” said Lance Fritz, Union Pacific chairman, president and chief executive officer.  “On the cost side, we’ve made significant progress aligning our resources to current demand, and I am pleased to report a quarterly record operating ratio of 60.3 percent.”

 

 

-more-

 


 

-2-

Third Quarter Summary

Operating revenue of $5.6 billion was down 10 percent in the third quarter 2015 compared to the third quarter 2014.  Third quarter business volumes, as measured by total revenue carloads, declined about 6 percent compared to 2014.  Volume declined in each of the Company’s business groups with the exception of automotive.  In addition:

·

Quarterly freight revenue decreased 10 percent compared to the third quarter 2014, as volume declines, lower fuel surcharge revenue, and negative business mix more than offset core pricing gains.

·

Union Pacific’s 60.3 percent operating ratio was an all-time quarterly record, 2 points better than the third quarter 2014 and 1.1 points better than the previous all-time quarterly record set in the fourth quarter 2014.  The operating ratio benefited by about 1.5 points from the net impact of lower fuel prices during the quarter.

·

The $1.81 per gallon average quarterly diesel fuel price in the third quarter 2015 was 40 percent lower than the third quarter 2014.

·

Quarterly train speed, as reported to the Association of American Railroads, was 25.6 mph, 8 percent faster compared with the third quarter 2014.

·

The Company repurchased 13.8 million shares in the third quarter 2015 at an aggregate cost of more than $1.2 billion.

 

Summary of Third Quarter Freight Revenues

·

Automotive flat

·

Agricultural Products down 4 percent

·

Chemicals down 6 percent

·

Intermodal down 11 percent

·

Industrial Products down 16 percent

·

Coal down 18 percent

 

 

-more-

 


 

-3-

2015 Outlook

“We’ve made great progress in meeting this year’s challenges,” Fritz said.  “As we finish 2015 and head toward next year, we continue to face many uncertainties.  Energy prices, the consumer economy, grain markets and the strength of the U.S. dollar will all be key to future demand.  Over the long term, we are well positioned to safely provide our customers with excellent service, while delivering strong value to our shareholders.”

Third Quarter 2015 Earnings Conference Call

Union Pacific will host its third quarter 2015 earnings release presentation live over the Internet and via teleconference on Thursday, October 22, 2015 at 8:45 a.m. Eastern Time.  The presentation will be webcast live over the internet on Union Pacific’s website at www.up.com/investor.  Alternatively, the webcast can be accessed directly through the following link.  Participants may join the conference call by dialing 877/407-8293 (or for international participants, 201/689-8349).

 

ABOUT UNION PACIFIC

Union Pacific Railroad is the principal operating company of Union Pacific Corporation (NYSE: UNP). One of America's most recognized companies, Union Pacific Railroad connects 23 states in the western two-thirds of the country by rail, providing a critical link in the global supply chain. From 2005-2014, Union Pacific invested more than $31 billion in its network and operations to support America’s transportation infrastructure.  The railroad’s diversified business mix includes Agricultural Products, Automotive, Chemicals, Coal, Industrial Products and Intermodal. Union Pacific  serves many of the fastest-growing U.S. population centers, operates from all major West Coast and Gulf Coast ports to eastern gateways, connects with Canada's rail systems and is the only railroad serving all six major Mexico gateways. Union Pacific provides value to its roughly 10,000 customers by delivering products in a safe, reliable, fuel-efficient and environmentally responsible manner.

Union Pacific Investor contact: Mike Staffenbeal at 402-544-4227.

Union Pacific Media contact: Aaron Hunt at 402-544-0100.

 

Supplemental financial information is attached. 

 

-more-

 


 

-4-

 

****

 

This presentation and related materials contain statements about the Corporation’s future that are not statements of historical fact, including specifically the statements regarding the Corporation’s expectations with respect to economic conditions, government regulation, and demand levels; and its ability to generate financial returns, improve network performance and cost efficiency, and provide returns to its shareholders.  These statements are, or will be, forward-looking statements as defined by the Securities Act of 1933 and the Securities Exchange Act of 1934.  Forward-looking statements also generally include, without limitation, information or statements regarding:  projections, predictions, expectations, estimates or forecasts as to the Corporation’s and its subsidiaries’ business, financial, and operational results, and future economic performance;  and management’s beliefs, expectations, goals, and objectives and other similar expressions concerning matters that are not historical facts.

Forward-looking statements should not be read as a guarantee of future performance or results, and will not necessarily be accurate indications of the times that, or by which, such performance or results will be achieved.  Forward-looking information, including expectations regarding operational and financial improvements and the Corporation’s future performance or results are subject to risks and uncertainties that could cause actual performance or results to differ materially from those expressed in the statement.  Important factors, including risk factors, could affect the Corporation’s and its subsidiaries’ future results and could cause those results or other outcomes to differ materially from those expressed or implied in the forward-looking statements.  Information regarding risk factors and other cautionary information are available in the Corporation’s Annual Report on Form 10-K for 2014, which was filed with the SEC on February 6, 2015.  The Corporation updates information regarding risk factors if circumstances require such updates in its periodic reports on Form 10-Q and its subsequent Annual Reports on Form 10-K (or such other reports that may be filed with the SEC).  

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

 

###

 

 

 


 

 

 

 

UNION PACIFIC CORPORATION AND SUBSIDIARY COMPANIES

Condensed Consolidated Statements of Income (unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Millions, Except Per Share Amounts and Percentages,

3rd Quarter

 

Year-to-Date

For the Periods Ended September 30,

2015 
2014 

%

 

 

2015 
2014 

%

 

Operating Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

     Freight revenues

$

5,215 

$

5,819 
(10)

%

 

$

15,534 

$

16,766 
(7)

%

     Other revenues

 

347 

 

363 
(4)

 

 

 

1,071 

 

1,069 

 -

 

Total operating revenues

 

5,562 

 

6,182 
(10)

 

 

 

16,605 

 

17,835 
(7)

 

Operating Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

     Compensation and benefits

 

1,267 

 

1,287 
(2)

 

 

 

3,941 

 

3,787 

 

     Purchased services and materials

 

589 

 

650 
(9)

 

 

 

1,832 

 

1,893 
(3)

 

     Fuel

 

484 

 

882 
(45)

 

 

 

1,589 

 

2,726 
(42)

 

     Depreciation

 

507 

 

481 

 

 

 

1,495 

 

1,415 

 

     Equipment and other rents

 

302 

 

310 
(3)

 

 

 

925 

 

938 
(1)

 

     Other

 

205 

 

242 
(15)

 

 

 

689 

 

696 
(1)

 

Total operating expenses

 

3,354 

 

3,852 
(13)

 

 

 

10,471 

 

11,455 
(9)

 

Operating Income

 

2,208 

 

2,330 
(5)

 

 

 

6,134 

 

6,380 
(4)

 

     Other income

 

30 

 

20 
50 

 

 

 

198 

 

80 

F  

 

     Interest expense

 

(157)

 

(144)

 

 

 

(458)

 

(415)
10 

 

Income before income taxes

 

2,081 

 

2,206 
(6)

 

 

 

5,874 

 

6,045 
(3)

 

Income taxes

 

(781)

 

(836)
(7)

 

 

 

(2,219)

 

(2,296)
(3)

 

Net Income

$

1,300 

$

1,370 
(5)

%

 

$

3,655 

$

3,749 
(3)

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share and Per Share

 

 

 

 

 

 

 

 

 

 

 

 

 

     Earnings per share - basic

$

1.51 

$

1.53 
(1)

%

 

$

4.19 

$

4.16 

%

     Earnings per share - diluted

$

1.50 

$

1.53 
(2)

 

 

$

4.18 

$

4.14 

 

     Weighted average number of shares - basic

 

862.9 

 

893.2 
(3)

 

 

 

871.5 

 

900.9 
(3)

 

     Weighted average number of shares - diluted

 

865.8 

 

896.9 
(3)

 

 

 

874.6 

 

904.8 
(3)

 

     Dividends declared per share

$

0.55 

$

0.50 
10 

 

 

$

1.65 

$

1.41 
17 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Ratio

 

60.3% 

 

62.3% 
(2.0)

pts

 

 

63.1% 

 

64.2% 
(1.1)

pts

Effective Tax Rate

 

37.5% 

 

37.9% 
(0.4)

pts

 

 

37.8% 

 

38.0% 
(0.2)

pts

 

 

1

 


 

 

 

 

UNION PACIFIC CORPORATION AND SUBSIDIARY COMPANIES

Freight Revenues Statistics (unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3rd Quarter

 

Year-to-Date

For the Periods Ended September 30,

2015 
2014 

%

 

 

2015 
2014 

%

 

Freight Revenues (Millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

Agricultural Products

$

880 

$

915 
(4)

%

 

$

2,686 

$

2,759 
(3)

%

Automotive

 

529 

 

527 

 -

 

 

 

1,605 

 

1,560 

 

Chemicals

 

882 

 

936 
(6)

 

 

 

2,684 

 

2,742 
(2)

 

Coal

 

898 

 

1,099 
(18)

 

 

 

2,492 

 

3,049 
(18)

 

Industrial Products

 

979 

 

1,161 
(16)

 

 

 

2,966 

 

3,302 
(10)

 

Intermodal

 

1,047 

 

1,181 
(11)

 

 

 

3,101 

 

3,354 
(8)

 

Total

$

5,215 

$

5,819 
(10)

%

 

$

15,534 

$

16,766 
(7)

%

Revenue Carloads (Thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

Agricultural Products

 

232 

 

239 
(3)

%

 

 

702 

 

721 
(3)

%

Automotive

 

214 

 

204 

 

 

 

638 

 

600 

 

Chemicals

 

278 

 

288 
(3)

 

 

 

828 

 

841 
(2)

 

Coal

 

398 

 

466 
(15)

 

 

 

1,106 

 

1,313 
(16)

 

Industrial Products

 

319 

 

363 
(12)

 

 

 

933 

 

1,033 
(10)

 

Intermodal*

 

898 

 

936 
(4)

 

 

 

2,652 

 

2,693 
(2)

 

Total

 

2,339 

 

2,496 
(6)

%

 

 

6,859 

 

7,201 
(5)

%

Average Revenue per Car

 

 

 

 

 

 

 

 

 

 

 

 

 

Agricultural Products

$

3,793 

$

3,836 
(1)

%

 

$

3,825 

$

3,828 

 -

%

Automotive

 

2,469 

 

2,590 
(5)

 

 

 

2,516 

 

2,600 
(3)

 

Chemicals

 

3,165 

 

3,249 
(3)

 

 

 

3,239 

 

3,261 
(1)

 

Coal

 

2,259 

 

2,362 
(4)

 

 

 

2,254 

 

2,323 
(3)

 

Industrial Products

 

3,073 

 

3,195 
(4)

 

 

 

3,179 

 

3,195 
(1)

 

Intermodal*

 

1,166 

 

1,260 
(7)

 

 

 

1,169 

 

1,245 
(6)

 

Average 

$

2,229 

$

2,331 
(4)

%

 

$

2,265 

$

2,328 
(3)

%

 

*Each intermodal container or trailer equals one carload.

 

2

 


 

 

 

 

UNION PACIFIC CORPORATION AND SUBSIDIARY COMPANIES

Condensed Consolidated Statements of Financial Position (unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

Sep. 30,

Dec. 31,

Millions, Except Percentages

2015 
2014 

Assets

 

 

 

 

     Cash and cash equivalents

$

1,078 

$

1,586 

     Other current assets

 

2,864 

 

3,093 

     Investments

 

1,373 

 

1,390 

     Net properties

 

48,149 

 

46,272 

     Other assets

 

299 

 

375 

Total assets

$

53,763 

$

52,716 

 

 

 

 

 

Liabilities and Common Shareholders' Equity

 

 

 

 

     Debt due within one year

$

521 

$

462 

     Other current liabilities

 

2,987 

 

3,303 

     Debt due after one year

 

12,798 

 

11,018 

     Deferred income taxes

 

15,062 

 

14,680 

     Other long-term liabilities

 

1,796 

 

2,064 

Total liabilities

 

33,164 

 

31,527 

Total common shareholders' equity

 

20,599 

 

21,189 

Total liabilities and common shareholders' equity

$

53,763 

$

52,716 

 

 

 

 

 

Debt to Capital

 

39.3% 

 

35.1% 

Adjusted Debt to Capital*

 

44.5% 

 

41.3% 

 

*  Adjusted Debt to Capital is a non-GAAP measure; however, management believes that it is an important measure in evaluating our financial performance. See page 8 for a reconciliation to GAAP.

 

 

3

 


 

 

 

 

UNION PACIFIC CORPORATION AND SUBSIDIARY COMPANIES

Condensed Consolidated Statements of Cash Flows (unaudited)

 

 

 

 

 

 

 

 

 

 

 

Millions,

Year-to-Date

For the Periods Ended September 30,

2015 
2014 

Operating Activities

 

 

 

 

     Net income

$

3,655 

$

3,749 

     Depreciation

 

1,495 

 

1,415 

     Deferred income taxes

 

355 

 

289 

     Other - net

 

120 

 

(95)

Cash provided by operating activities

 

5,625 

 

5,358 

 

 

 

 

 

Investing Activities

 

 

 

 

     Capital investments

 

(3,323)

 

(3,226)

     Other - net

 

73 

 

(99)

Cash used in investing activities

 

(3,250)

 

(3,325)

 

 

 

 

 

Financing Activities

 

 

 

 

     Debt issued

 

2,243 

 

2,588 

     Common shares repurchased

 

(2,795)

 

(2,312)

     Dividends paid*

 

(1,877)

 

(1,186)

     Debt repaid

 

(436)

 

(678)

     Other - net

 

(18)

 

10 

Cash used in financing activities

 

(2,883)

 

(1,578)

 

 

 

 

 

Net Change in Cash and Cash Equivalents

 

(508)

 

455 

Cash and cash equivalents at beginning of year

 

1,586 

 

1,432 

Cash and Cash Equivalents at End of Period

$

1,078 

$

1,887 

 

 

 

 

 

Free Cash Flow**

 

 

 

 

     Cash provided by operating activities

$

5,625 

$

5,358 

     Cash used in investing activities

 

(3,250)

 

(3,325)

     Dividends paid*

 

(1,877)

 

(1,186)

Free cash flow

$

498 

$

847 

 

*The 2015 dividends paid amount includes the fourth quarter 2014 dividend of $438 million, which was paid on January 2, 2015, the first quarter 2015 dividend of $484 million, which was paid on March 30, 2015, the second quarter 2015 dividend of $479 million, which was paid on June 30, 2015, as well as the third quarter 2015 dividend of $476 million, which was paid on September 30, 2015. Beginning in 2015, the timing of the dividend declaration and payable dates was aligned to occur within the same quarter.

 

**Free cash flow is a non-GAAP measure; however, management believes that it is an important measure in evaluating our financial performance and measures our ability to generate cash without additional external financing.

 

4

 


 

 

 

 

UNION PACIFIC CORPORATION AND SUBSIDIARY COMPANIES

Operating and Performance Statistics (unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3rd Quarter

 

Year-to-Date

For the Periods Ended September 30,

2015 
2014 

%

 

 

2015 
2014 

%

 

Operating/Performance Statistics 

 

 

 

 

 

 

 

 

 

     Gross ton-miles (GTMs) (millions)

238,001 
259,969 
(8)

%

 

702,822 
752,638 
(7)

%

     Employees (average)

47,515 
47,550 

 -

 

 

48,446 
46,922 

 

     GTMs (millions) per employee

5.01 
5.47 
(8)

 

 

14.51 
16.04 
(10)

 

 

 

 

 

 

 

 

 

 

 

Locomotive Fuel Statistics

 

 

 

 

 

 

 

 

 

     Average fuel price per gallon consumed

$       1.81 

$       3.01 

(40)

%

 

$       1.92 

$       3.08 

(38)

%

     Fuel consumed in gallons (millions)

261 
283 
(8)

 

 

807 
860 
(6)

 

     Fuel consumption rate*

1.097 
1.091 

 

 

1.149 
1.143 

 

 

 

 

 

 

 

 

 

 

 

AAR Reported Performance Measures

 

 

 

 

 

 

 

 

 

     Average train speed (miles per hour)

25.6 
23.8 

%

 

24.9 
24.1 

%

     Average terminal dwell time (hours)

28.7 
29.7 
(3)

 

 

29.2 
30.1 
(3)

 

 

 

 

 

 

 

 

 

 

 

Revenue Ton-Miles (Millions)

 

 

 

 

 

 

 

 

 

     Agricultural Products

22,095 
22,552 
(2)

%

 

66,358 
69,363 
(4)

%

     Automotive

4,446 
4,183 

 

 

13,489 
12,481 

 

     Chemicals

17,697 
19,159 
(8)

 

 

54,583 
56,823 
(4)

 

     Coal

42,215 
50,660 
(17)

 

 

115,157 
140,916 
(18)

 

     Industrial Products

19,280 
22,859 
(16)

 

 

58,782 
65,876 
(11)

 

     Intermodal

19,915 
21,192 
(6)

 

 

59,948 
62,452 
(4)

 

Total

125,648 
140,605 
(11)

%

 

368,317 
407,911 
(10)

%

 

*Fuel consumption is computed as follows: gallons of fuel consumed divided by gross ton-miles in thousands.    

 

5

 


 

 

 

 

UNION PACIFIC CORPORATION AND SUBSIDIARY COMPANIES

Condensed Consolidated Statements of Income (unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2015

Millions, Except Per Share Amounts and Percentages,

1st Qtr

2nd Qtr

3rd Qtr

Year-to-Date

Operating Revenues

 

 

 

 

 

 

 

 

     Freight revenues

$

5,251 

$

5,068 

$

5,215 

$

15,534 

     Other revenues

 

363 

 

361 

 

347 

 

1,071 

Total operating revenues

 

5,614 

 

5,429 

 

5,562 

 

16,605 

Operating Expenses

 

 

 

 

 

 

 

 

     Compensation and benefits

 

1,369 

 

1,305 

 

1,267 

 

3,941 

     Purchased services and materials

 

643 

 

600 

 

589 

 

1,832 

     Fuel

 

564 

 

541 

 

484 

 

1,589 

     Depreciation

 

491 

 

497 

 

507 

 

1,495 

     Equipment and other rents

 

311 

 

312 

 

302 

 

925 

     Other

 

259 

 

225 

 

205 

 

689 

Total operating expenses

 

3,637 

 

3,480 

 

3,354 

 

10,471 

Operating Income

 

1,977 

 

1,949 

 

2,208 

 

6,134 

     Other income

 

26 

 

142 

 

30 

 

198 

     Interest expense

 

(148)

 

(153)

 

(157)

 

(458)

Income before income taxes

 

1,855 

 

1,938 

 

2,081 

 

5,874 

Income taxes

 

(704)

 

(734)

 

(781)

 

(2,219)

Net Income

$

1,151 

$

1,204 

$

1,300 

$

3,655 

 

 

 

 

 

 

 

 

 

Share and Per Share

 

 

 

 

 

 

 

 

     Earnings per share - basic

$

1.31 

$

1.38 

$

1.51 

$

4.19 

     Earnings per share - diluted

$

1.30 

$

1.38 

$

1.50 

$

4.18 

     Weighted average number of shares - basic

 

879.3 

 

872.2 

 

862.9 

 

871.5 

     Weighted average number of shares - diluted

 

882.8 

 

875.2 

 

865.8 

 

874.6 

     Dividends declared per share

$

0.55 

$

0.55 

$

0.55 

$

1.65 

 

 

 

 

 

 

 

 

 

Operating Ratio

 

64.8% 

 

64.1% 

 

60.3% 

 

63.1% 

Effective Tax Rate

 

38.0% 

 

37.9% 

 

37.5% 

 

37.8% 

 

6

 


 

 

 

 

UNION PACIFIC CORPORATION AND SUBSIDIARY COMPANIES

Freight Revenues Statistics (unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2015

 

1st Qtr

2nd Qtr

3rd Qtr

Year-to-Date

Freight Revenues (Millions)

 

 

 

 

 

 

 

 

Agricultural Products

$

939 

$

867 

$

880 

$

2,686 

Automotive

 

516 

 

560 

 

529 

 

1,605 

Chemicals

 

897 

 

905 

 

882 

 

2,684 

Coal

 

915 

 

679 

 

898 

 

2,492 

Industrial Products

 

1,017 

 

970 

 

979 

 

2,966 

Intermodal

 

967 

 

1,087 

 

1,047 

 

3,101 

Total

$

5,251 

$

5,068 

$

5,215 

$

15,534 

Revenue Carloads (Thousands)

 

 

 

 

 

 

 

 

Agricultural Products

 

245 

 

225 

 

232 

 

702 

Automotive

 

202 

 

222 

 

214 

 

638 

Chemicals

 

267 

 

283 

 

278 

 

828 

Coal

 

399 

 

309 

 

398 

 

1,106 

Industrial Products

 

306 

 

308 

 

319 

 

933 

Intermodal*

 

812 

 

942 

 

898 

 

2,652 

Total

 

2,231 

 

2,289 

 

2,339 

 

6,859 

Average Revenue per Car

 

 

 

 

 

 

 

 

Agricultural Products

$

3,838 

$

3,844 

$

3,793 

$

3,825 

Automotive

 

2,553 

 

2,528 

 

2,469 

 

2,516 

Chemicals

 

3,362 

 

3,197 

 

3,165 

 

3,239 

Coal

 

2,293 

 

2,197 

 

2,259 

 

2,254 

Industrial Products

 

3,325 

 

3,144 

 

3,073 

 

3,179 

Intermodal*

 

1,191 

 

1,154 

 

1,166 

 

1,169 

Average 

$

2,354 

$

2,213 

$

2,229 

$

2,265 

 

*Each intermodal container or trailer equals one carload.

 

7

 


 

 

 

 

UNION PACIFIC CORPORATION AND SUBSIDIARY COMPANIES

Non-GAAP Measures Reconciliation to GAAP

 

 

 

 

 

 

 

 

 

 

 

Debt to Capital*

 

 

 

 

 

Sep. 30,

Dec. 31,

Millions, Except Percentages

2015 
2014 

Debt (a)

$

13,319 

$

11,480 

Equity

 

20,599 

 

21,189 

Capital (b)

$

33,918 

$

32,669 

Debt to capital (a/b)

 

39.3% 

 

35.1% 

 

*  Total debt divided by total debt plus equity. Management believes this is an important measure in evaluating our balance sheet strength and is important in managing our credit ratios and financing relationships.

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Debt to Capital, Reconciliation to GAAP*

 

 

 

 

 

Sep. 30,

Dec. 31,

Millions, Except Percentages

2015 
2014 

Debt

$

13,319 

$

11,480 

Net present value of operating leases

 

2,719 

 

2,902 

Unfunded pension and OPEB

 

455 

 

523 

Adjusted debt (a)

 

16,493 

 

14,905 

Equity

 

20,599 

 

21,189 

Adjusted capital (b)

$

37,092 

$

36,094 

Adjusted debt to capital (a/b)

 

44.5% 

 

41.3% 

 

*  Total debt plus net present value of operating leases plus after-tax unfunded pension and OPEB obligation divided by total debt plus net present value of operating leases plus after-tax unfunded pension and OPEB obligation plus equity. Operating leases were discounted using 4.9% at September 30, 2015, and 5.3% at December 31, 2014. The discount rate reflects our effective interest rate. Management believes this is an important measure in evaluating the total amount of leverage in our capital structure including off-balance sheet lease obligations.

 

8