Form 8-K

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

FORM 8-K

 

 

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): July 22, 2010 (July 22, 2010)

 

 

UNION PACIFIC CORPORATION

(Exact name of registrant as specified in its charter)

 

 

 

Utah   1-6075   13-2626465

(State or other jurisdiction

of Incorporation)

 

(Commission

File Number)

 

(IRS Employer

Identification No.)

 

1400 Douglas Street, Omaha, Nebraska   68179
(Address of principal executive offices)   (Zip Code)

 

(Registrant’s telephone number, including area code): (402) 544-5000

N/A

(Former name or former address, if changed since last report)

 

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing

obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

 

  ¨ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
  ¨ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
  ¨ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))  
  ¨ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))


Item 2.02 Results of Operations and Financial Condition.

On July 22, 2010, Union Pacific Corporation issued a press release announcing its financial results for the quarter ended June 30, 2010. A copy of the press release is furnished herewith as Exhibit 99.1 to this Current Report on
Form 8-K and is incorporated herein by reference.

Item 9.01 Financial Statements and Exhibits.

 

 

(c)

Exhibits.

 

 

 99.1

    

Press Release of Union Pacific Corporation, dated July 22, 2010, announcing its

financial results for the quarter ended June 30, 2010.

 


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this Report to be signed on its behalf by the undersigned hereunto duly authorized.

Dated: July 22, 2010

 

UNION PACIFIC CORPORATION
By:  

 /s/ Robert M. Knight, Jr.

    Robert M. Knight, Jr.
 

  Executive Vice President – Finance and Chief

  Financial Officer


Exhibit Index

 

99.1     Press Release of Union Pacific Corporation, dated July 22, 2010
Press Release

Exhibit 99.1

UNION PACIFIC REPORTS RECORD QUARTERLY EARNINGS

Best-Ever Operating Income and Sub-70 Operating Ratio

FOR IMMEDIATE RELEASE

All-Time Quarterly Records

 

   

Diluted earnings per share improved 52 percent to $1.40.

 

   

Operating income totaled $1.3 billion, up 71 percent.

 

   

Net income increased 53 percent to $711 million.

 

   

Operating ratio was 69.4 percent, 8 points better than second quarter 2009.

 

   

Customer Satisfaction Index of 89, up 2 points.

 

Omaha, Neb., July 22, 2010 – Union Pacific Corporation (NYSE: UNP) today reported 2010 second quarter net income of $711 million, or $1.40 per diluted share, compared to $465 million, or $0.92 per diluted share, in the second quarter 2009. Second quarter 2009 net income included $72 million, or $0.14 per diluted share, related to a Colorado land sale.

“Beyond strong earnings growth, the real highlight was achieving a 69.4 percent operating ratio – our first sub-70 quarterly mark,” said Jim Young, Union Pacific chairman and chief executive officer. “We demonstrated great volume leverage, efficiently handling an 18 percent increase in carloadings at modest incremental cost. This is a tremendous achievement for the men and women of UP, who not only operated a very safe and efficient network, but also drove an all-time-high for customer satisfaction.”

 

-more-


- 2 - -

 

Second Quarter Summary

Second quarter business volumes, as measured by total revenue carloads, grew 18 percent versus the prior year’s recession-impacted levels. This is the first time in six years that all six Union Pacific business groups reported volume growth in the same quarter. Quarterly operating revenue increased 27 percent in the second quarter 2010 to $4.2 billion versus $3.3 billion in the second quarter 2009. In addition:

 

   

Freight revenues for all six business groups increased in the second quarter, up 27 percent versus 2009 to a total of $4.0 billion. Driving the increase were double-digit volume growth, increased fuel cost recoveries and core pricing gains.

 

   

Quarterly diesel fuel prices increased 46 percent from an average of $1.57 per gallon in the second quarter 2009 to an average of $2.29 per gallon in the second quarter 2010.

 

   

Union Pacific’s operating ratio was a best-ever 69.4 percent, an 8 point improvement versus 2009. Strong volume growth combined with ongoing efficiency initiatives and quarterly pricing gains drove the record performance.

 

   

The Company’s Customer Satisfaction Index of 89 was a quarterly best and 2 points better than the second quarter 2009.

 

   

Quarterly train speed, as reported to the Association of American Railroads, was 26.4 mph, down 4 percent versus record velocity in the second quarter 2009. Operations were slowed by June flooding in the Midwest and network infrastructure replacement and improvement programs.

 

   

The Company repurchased nearly 6.5 million shares in the second quarter 2010 at an average share price of $71.74, and aggregate cost of approximately $466 million.

 

-more-


- 3 - -

 

Summary of Second Quarter Freight Revenues

 

   

Automotive up 105 percent.

 

   

Intermodal up 35 percent.

 

   

Industrial Products up 30 percent.

 

   

Chemicals up 19 percent.

 

   

Energy up 17 percent.

 

   

Agricultural up 13 percent.

Outlook

“While the pace and direction of the economic recovery is uncertain, we expect and are prepared to handle continued volume growth on our network, both in 2010 and beyond,” Young said. “As carloadings increase, we are focused on meeting the increased expectations of customers and shareholders to move new and existing business safely, efficiently and more profitably. We’re also planning for tomorrow, investing for growth as we deliver higher shareholder returns.”

About Union Pacific

Union Pacific Corporation owns one of America’s leading transportation companies. Its principal operating company, Union Pacific Railroad, links 23 states in the western two-thirds of the country. Union Pacific serves many of the fastest-growing U.S. population centers and provides Americans with a fuel-efficient, environmentally responsible and safe mode of freight transportation. Union Pacific’s diversified business mix includes Agricultural Products, Automotive, Chemicals, Energy, Industrial Products and Intermodal. The railroad emphasizes excellent customer service and offers competitive routes from all major West Coast and Gulf Coast ports to eastern gateways. Union Pacific connects with Canada’s rail systems and is the only railroad serving all six major gateways to Mexico, making it North America’s premier rail franchise.

 

-more-


- 4 - -

 

Supplemental financial information is attached.

Investor contact is Jennifer Hamann, (402) 544-4227.

Media contact is Donna Kush, (402) 544-3753.

****

This press release and related materials contain statements about the Corporation’s future that are not statements of historical fact, including specifically the statements under the caption “Outlook” in this press release, which include statements regarding the Corporation’s plans and expectations with respect to economic conditions and future revenue growth; meeting expectations of its customers and shareholders; moving customer traffic safely, efficiently and more profitably; and making investments and improving shareholder returns. 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 2009, which was filed with the SEC on February 5, 2010. 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,   2nd Quarter               Year-to-Date       
For the Periods Ended June 30,  

    2010

 

   

    2009

 

   

%

 

             

    2010

 

   

    2009

 

   

%

 

      
    (Adjusted)*       (Adjusted)*

 Operating Revenues

                 

Freight revenues

  $ 3,956     $ 3,121     27       $ 7,711     $ 6,361     21  

Other revenues

 

   

 

226

 

 

 

   

 

182

 

 

 

  24

 

 

 

           

 

436

 

 

 

   

 

357

 

 

 

  22

 

 

 

   

Total operating revenues

 

   

 

4,182

 

 

 

   

 

3,303

 

 

 

  27

 

 

 

           

 

8,147

 

 

 

   

 

6,718

 

 

 

  21

 

 

 

   

 Operating Expenses

                 

Compensation and benefits

    1,051       976     8           2,110       2,046     3    

Fuel

    608       370     64           1,191       756     58    

Purchased services and materials

    472       399     18           904       803     13    

Depreciation

    368       350     5           735       691     6    

Equipment and other rents

    282       307     (8         572       624     (8  

Other

 

   

 

122

 

 

 

   

 

153

 

 

 

  (20

 

 

       

 

368

 

 

 

   

 

379

 

 

 

  (3

 

 

 

Total operating expenses

 

   

 

2,903

 

 

 

   

 

2,555

 

 

 

  14

 

 

 

           

 

5,880

 

 

 

   

 

5,299

 

 

 

  11

 

 

 

   

 Operating Income

    1,279       748     71           2,267       1,419     60    

Other income

    19       135     (86         20       158     (87  

Interest expense

 

   

 

(152

 

 

   

 

(150

 

 

  1

 

 

 

       

 

(307

 

 

   

 

(291

 

 

  5

 

 

 

 

 Income before income taxes

    1,146       733     56               1,980       1,286     54      

 Income taxes

 

   

 

(435

 

 

   

 

(268

 

 

  62

 

 

 

           

 

(753

 

 

   

 

(459

 

 

  64

 

 

 

   

 Net Income

 

  $

 

711

 

 

 

  $

 

465

 

 

 

  53

 

 

          $

 

1,227

 

 

 

  $

 

827

 

 

 

  48

 

 

   

    

                                                       

 Share and Per Share

                 

Earnings per share - basic

  $ 1.42     $ 0.92     54       $ 2.44     $ 1.64     49  

Earnings per share - diluted

  $ 1.40     $ 0.92     52         $ 2.42     $ 1.64     48    

Weighted average number of shares - basic

    501.8       502.9     -            503.1       502.8     -     

Weighted average number of shares - diluted

    506.5       505.3     -            507.6       505.0     1    

Dividends declared per share

 

  $

 

0.33

 

 

 

  $

 

0.27

 

 

 

  22

 

 

 

      $

 

0.60

 

 

 

  $

 

0.54

 

 

 

  11

 

 

 

 
                   
                                                         

 Operating Ratio

    69.4     77.4   (8.0   pts       72.2     78.9   (6.7 ) pts   

 Effective Tax Rate

 

   

 

38.0

 

 

   

 

36.6

 

 

  1.4

 

  

 

 

 pts

 

       

 

38.0

 

 

   

 

35.7

 

 

  2.3

 

 pts 

 

   

 

 *

Certain amounts have been adjusted for the retrospective change in accounting principle for rail grinding. See page 9 for the effects of the adjustments.

 

1


UNION PACIFIC CORPORATION AND SUBSIDIARY COMPANIES

Freight Revenues Statistics (unaudited)

 

      2nd Quarter            Year-to-Date

  For the Periods Ended June 30,

     2010      2009    %                 2010      2009    %    

  Freight Revenues (Millions)

                          

  Agricultural

   $ 698    $ 618    13   %         $ 1,428    $ 1,279    12   %

  Automotive

     334      163    F             639      325    97  

  Chemicals

     592      499    19             1,179      1,012    17  

  Energy

     836      715    17             1,680      1,522    10  

  Industrial Products

     692      531    30             1,290      1,077    20  

  Intermodal

     804      595    35                 1,495      1,146    30    

 

  Total

 

  

 

$

 

 

    3,956

 

  

 

$

 

 

3,121

 

  

 

27

 

 

 

%

 

         

 

$

 

 

7,711

 

  

 

$

 

 

6,361

 

  

 

21

 

  %

 

  Revenue Carloads (Thousands)

                          

  Agricultural

     213      203    5   %           441      415    6   %

  Automotive

     159      93    71             310      190    63  

  Chemicals

     209      188    11             412      368    12  

  Energy

     486      470    3             1,002      991    1  

  Industrial Products

     286      229    25             528      451    17  

  Intermodal

     827      669    24                 1,569      1,284    22    

 

  Total

 

  

 

 

 

 

2,180

 

  

 

 

 

 

1,852

 

  

 

18

 

 

 

%

 

         

 

 

 

 

4,262

 

  

 

 

 

 

3,699

 

  

 

15

 

  %

 

  Average Revenue per Car

                          

  Agricultural

   $ 3,277    $     3,045    8   %         $     3,238    $     3,081    5   %

  Automotive

     2,094      1,755    19             2,059      1,714    20  

  Chemicals

     2,826      2,659    6             2,859      2,749    4  

  Energy

     1,722      1,520    13             1,677      1,536    9  

  Industrial Products

     2,420      2,319    4             2,444      2,388    2  

  Intermodal

     974      889    10                 953      893    7    

 

  Average

 

  

 

$

 

 

1,815

 

  

 

$

 

 

1,685

 

  

 

8

 

 

 

%

 

         

 

$

 

 

1,809

 

  

 

$

 

 

1,720

 

  

 

5

 

  %

 

 

2


UNION PACIFIC CORPORATION AND SUBSIDIARY COMPANIES

Condensed Consolidated Statements of Financial Position (unaudited)

 

Millions, Except Percentages

    
 
Jun. 30,
2010
    
 
Dec. 31,
2009
     

 

 

 

(Adjusted)*

Assets

     

Cash and cash equivalents

   $ 1,317    $ 1,850

Other current assets

     2,385      1,830

Investments

     1,064      1,036

Net properties

     37,527      37,202

Other assets

     242      266

 

Total assets

 

  

 

$

 

 

42,535

 

  

 

$

 

 

42,184

 

               

Liabilities and Common Shareholders’ Equity

     

Debt due within one year

   $ 248    $ 212

Other current liabilities

     2,787      2,470

Debt due after one year

     9,117      9,636

Deferred income taxes

     11,189      11,044

Other long-term liabilities

     1,871      2,021

 

Total liabilities

 

  

 

 

 

 

25,212

 

  

 

 

 

 

25,383

 

 

Total common shareholders’ equity

 

  

 

 

 

 

17,323

 

  

 

 

 

 

16,801

 

 

Total liabilities and common shareholders’ equity

 

  

 

$

 

 

42,535

 

  

 

$

 

 

42,184

 

               

Debt to Capital

     35.1%      37.0%

Adjusted Debt to Capital**

     43.5%      46.1%

 

*

Certain amounts have been adjusted for the retrospective change in accounting principle for rail grinding. See page 9 for the effects of the adjustments.

 

**

Adjusted Debt to Capital is a non-GAAP measure; however, we believe that it is important 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 June 30,    2010    2009
      (Adjusted)*

  Operating Activities

     

Net income

   $      1,227     $      827  

Depreciation

   735     691  

Deferred income taxes

   119     209  

Other - net

   (386)    (219) 

 

  Cash provided by operating activities

 

  

 

1,695 

 

  

 

1,508  

 

    

         

  Investing Activities

     

Capital investments

   (1,056)    (1,066) 

Other - net

   (12)    (73) 

 

  Cash used in investing activities

 

  

 

(1,068)

 

  

 

(1,139) 

 

    

         

  Financing Activities

     

Debt issued

   400     843  

Common shares repurchased

   (422)    -  

Debt repaid

   (885)    (628) 

Dividends paid

   (272)    (272) 

Other - net

   19     95  

 

  Cash provided by/(used in) financing activities

 

  

 

(1,160)

 

  

 

38  

 

    

         

  Net Change in Cash and Cash Equivalents

   (533)    407  

  Cash and cash equivalents at beginning of year

   1,850     1,249  

 

  Cash and Cash Equivalents End of Period

 

  

 

$      1,317 

 

  

 

$    1,656  

 

    

         

  Free Cash Flow**

     

Cash provided by operating activities

   $      1,695     $    1,508  

Receivables securitization facility***

   400     184  

 

Cash provided by operating activities excluding receivables securitization facility

 

  

 

2,095 

 

  

 

1,692  

 

Cash used in investing activities

   (1,068)    (1,139) 

Dividends paid

   (272)    (272) 

 

  Free cash flow

 

  

 

$         755 

 

  

 

$       281  

 

 

*

Certain amounts have been adjusted for the retrospective change in accounting principle for rail grinding. See page 9 for the effects of the adjustment.

 

**

Free cash flow is a non-GAAP measure; however, we believe that it is important in evaluating our financial performance and measures our ability to generate cash without incurring additional financing.

 

***

Effective January 1, 2010, new accounting guidance requires us to account for receivables transferred under our receivables securitization facility as secured borrowings in our Condensed Consolidated Statements of Financial Position and as financing activities in our Condensed Consolidated Statements of Cash Flows. The receivables securitization facility line in the above table is included in our free cash flow calculation to adjust cash provided by operating activities as though our receivables securitization facility had been accounted for under the new accounting guidance for all periods presented.

 

4


UNION PACIFIC CORPORATION AND SUBSIDIARY COMPANIES

Operating and Performance Statistics (unaudited)

 

      2nd Quarter           Year-to-Date  

  For the Periods Ended June 30,

   2010    2009    %           2010    2009    %   

  Operating/Performance Statistics

                   

Gross ton-miles (GTMs) (millions)

   228,062    200,810    14      452,772    407,432    11

Employees (average)

   42,571    43,721    (3      42,350    44,359    (5

GTMs (millions) per employee

   5.36    4.59    17         10.69    9.18    16   

Customer satisfaction index

   89    87    2 pts         88    87    1 pts 

 

    

 

                   

  Locomotive Fuel Statistics

                                     

Average fuel price per gallon consumed

   $ 2.29    $ 1.57    46      $ 2.22    $ 1.53    45

Fuel consumed in gallons (millions)

   257    229    12         520    481    8   

Fuel consumption rate*

   1.126    1.142    (1      1.148    1.180    (3

 

    

 

                                     

  AAR Reported Performance Measures

                   

Average train speed (miles per hour)

   26.4    27.4    (4 )%       26.3    27.3    (4 )% 

Average terminal dwell time (hours)

   24.7    24.5    1         25.4    24.4    4   

Average rail car inventory (thousands)

   275.2    281.8    (2      276.4    284.1    (3

 

    

 

                                     

  Revenue Ton-Miles (Millions)

                   

Agricultural

   20,147    18,854    7      42,199    38,921    8

Automotive

   3,271    1,995    64         6,457    3,947    64   

Chemicals

   13,325    11,481    16         26,658    23,480    14   

Energy

   53,437    50,740    5         109,015    106,743    2   

Industrial Products

   15,957    12,842    24         29,820    25,965    15   

Intermodal

   20,177    17,322    16           38,968    32,598    20   

 

  Total

 

  

 

126,314

 

  

 

113,234

 

  

 

12

 

 

 

      

 

253,117

 

  

 

231,654

 

  

 

9

 

 

 

 

* 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)

 

      2010  
  Millions, Except Per Share Amounts and Percentages    1st Qtr     2nd Qtr     Year-to-Date  

  Operating Revenues

      

Freight revenues

   $     3,755     $     3,956     $     7,711  

Other revenues

     210       226       436  

 

Total operating revenues

 

  

 

 

 

 

3,965

 

 

 

 

 

 

 

 

 

4,182

 

 

 

 

 

 

 

 

 

8,147

 

 

 

 

  Operating Expenses

      

Compensation and benefits

     1,059       1,051       2,110  

Fuel

     583       608       1,191  

Purchased services and materials

     432       472       904  

Depreciation

     367       368       735  

Equipment and other rents

     290       282       572  

Other

     246       122       368  

 

Total operating expenses

 

  

 

 

 

 

2,977

 

 

 

 

 

 

 

 

 

2,903

 

 

 

 

 

 

 

 

 

5,880

 

 

 

 

  Operating Income

     988       1,279       2,267  

Other income

     1       19       20  

Interest expense

     (155     (152     (307

  Income before income taxes

     834       1,146       1,980  

  Income tax expense

     (318     (435     (753

 

  Net Income

 

  

 

$

 

 

    516

 

 

 

 

 

 

$

 

 

711

 

 

 

 

 

 

$

 

 

    1,227

 

 

 

 

                          

  Share and Per Share

      

Earnings per share - basic

   $ 1.02     $ 1.42     $ 2.44  

Earnings per share - diluted

   $ 1.01     $ 1.40     $ 2.42  

Weighted average number of shares - basic

     504.5       501.8       503.1  

Weighted average number of shares - diluted

     508.7       506.5       507.6  

Dividends declared per share

   $     0.27     $ 0.33     $     0.60  
                          

  Operating Ratio

     75.1%        69.4%        72.2%   

  Effective Tax Rate

     38.1%        38.0%        38.0%   

 

6


UNION PACIFIC CORPORATION AND SUBSIDIARY COMPANIES

Freight Revenues Statistics (unaudited)

 

      2010
          1st Qtr        2nd Qtr        Year-to-Date

Freight Revenues (Millions)

        

Agricultural

   $      730    $      698    $      1,428

Automotive

   305    334    639

Chemicals

   587    592    1,179

Energy

   844    836    1,680

Industrial Products

   598    692    1,290

Intermodal

   691    804    1,495

 

Total

 

  

 

$      3,755

 

  

 

$      3,956

 

  

 

$      7,711

 

Revenue Carloads (Thousands)

        

Agricultural

   228    213    441

Automotive

   151    159    310

Chemicals

   203    209    412

Energy

   516    486    1,002

Industrial Products

   242    286    528

Intermodal

   742    827    1,569

 

Total

 

  

 

2,082

 

  

 

2,180

 

  

 

4,262

 

Average Revenue per Car

        

Agricultural

   $      3,202    $      3,277    $      3,238

Automotive

   2,022    2,094    2,059

Chemicals

   2,893    2,826    2,859

Energy

   1,636    1,722    1,677

Industrial Products

   2,474    2,420    2,444

Intermodal

   930    974    953

 

Average

 

  

 

$    1,804

 

  

 

$      1,815

 

  

 

$      1,809

 

 

7


UNION PACIFIC CORPORATION AND SUBSIDIARY COMPANIES

Non-GAAP Measures Reconciliation to GAAP

 

Debt to Capital*

             

Millions, Except Percentages

  

 

 
 

 

        Jun. 30,
2010

  

 

 
 

 

    Dec. 31,
2009

        (Adjusted)**

Debt (a)

   $ 9,365    $ 9,848

Equity

     17,323      16,801

Capital (b)

   $
26,688
   $
26,649

Debt to capital (a/b)

    
35.1%
    
37.0%

 

*

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.

 

**

Certain amounts have been adjusted for the retrospective change in accounting principle for rail grinding. See page 9 for the effects of the adjustments.

 

Adjusted Debt to Capital, Reconciliation to GAAP*

             

Millions, Except Percentages

  

 

 
 

 

Jun. 30,
2010

  

 

 
 

 

Dec. 31,
2009

        (Adjusted)**

Debt

   $ 9,365    $ 9,848

Value of sold receivables

     -        400

 

Debt including value of sold receivables

 

     9,365      10,248

Net present value of operating leases

     3,539      3,672

Unfunded pension and OPEB

     456      456

Adjusted debt (a)

   $ 13,360    $ 14,376

Equity

     17,323      16,801

 

Adjusted capital (b)

 

   $ 30,683    $ 31,177

Adjusted debt to capital (a/b)

 

 

     43.5%      46.1%

 

*

Total debt plus value of sold receivables plus net present value of operating leases plus after-tax unfunded pension and OPEB obligation divided by total debt plus value of sold receivables plus net present value of operating leases plus after-tax unfunded pension and OPEB obligation plus equity. Effective January 1, 2010, the value of the outstanding undivided interest held by investors under our receivables securitization facility is included in our Condensed Consolidated Statements of Financial Position as debt due after one year. At June 30, 2010, that amount was $100 million. Operating leases were discounted using 6.2% at June 30, 2010 and 6.3% at December 31, 2009. The lower discount rate reflects changes to interest rates and our current financing costs. Management believes this is an important measure in evaluating the total amount of leverage in our capital structure including off-balance sheet obligations.

 

**

Certain amounts have been adjusted for the retrospective change in accounting principle for rail grinding. See page 9 for the effects of the adjustments.

 

8


  UNION PACIFIC CORPORATION AND SUBSIDIARY COMPANIES

  Impact of Retrospective Change in Accounting Principle for Rail Grinding (unaudited)

 

  Condensed Consolidated Statements of Income            
    

For the Three Months Ended

June 30, 2009

        For the Six Months Ended
June 30, 2009

  Millions,

  Except Per Share Amounts

  

 

As
Originally
Reported

   Impact of
Adjustment
  

As

Adjusted

         As
Originally
Reported
   Impact of
Adjustment
  

As

    Adjusted

  Purchased services & materials

   $ 391     $    $ 399        $ 790     $ 13     $ 803  

  Depreciation

   $ 355     $ (5)    $ 350        $ 700     $ (9)    $ 691  

  Total operating expenses

   $ 2,552     $    $ 2,555        $ 5,295     $    $ 5,299  

  Operating income

   $ 751     $ (3)    $ 748        $ 1,423     $ (4)    $ 1,419  

  Income before income taxes

   $ 736     $ (3)    $ 733        $ 1,290     $ (4)    $ 1,286  

  Income taxes

   $ (268)    $    $ (268)       $ (460)    $    $ (459) 

  Net income

   $ 468     $ (3)    $ 465        $ 830     $ (3)    $ 827  

  Earnings per share - basic

   $ 0.93     $ (0.01)    $ 0.92        $ 1.65     $ (0.01)    $ 1.64  

  Earnings per share - diluted

   $ 0.92     $    $ 0.92          $ 1.64     $    $ 1.64  
  Condensed Consolidated Statement of Financial Position                        

  Millions,

  December 31, 2009

         As
Originally
Reported
   Impact of
Adjustment
   As
Adjusted

  Net properties

      $ 37,428    $ (226)    $ 37,202  

  Total assets

      $ 42,410    $ (226)    $ 42,184  

  Deferred income taxes

      $ 11,130    $ (86)    $ 11,044  

  Total liabilities

      $ 25,469    $ (86)    $ 25,383  

  Total common shareholders’ equity

      $ 16,941    $ (140)    $ 16,801  

  Total liabilities and common shareholders’ equity

        $ 42,410    $ (226)    $ 42,184  
  Condensed Consolidated Statement of Cash Flows                        
         

For the Six Months Ended

June 30, 2009

  Millions          As
Originally
Reported
   Impact of
Adjustment
   As
Adjusted

  Net income

      $ 830     $ (3)    $ 827  

  Depreciation

      $ 700     $ (9)    $ 691  

  Deferred income taxes & unrecognized tax benefits

      $ 210     $ (1)    $ 209  

  Cash provided by operating activities

      $ 1,521     $ (13)    $ 1,508  

  Capital investments

      $ (1,079)    $ 13     $ (1,066) 

  Cash used in investing activities

        $ (1,152)    $ 13     $ (1,139) 

 

9