Adjusted diluted EPS for full-year 2013 increased nine per cent to
C$3.06 (1)
Full-year 2013 volumes and revenues set Company records
MONTREAL, Jan. 30, 2014 /CNW Telbec/ - CN (TSX: CNR) (NYSE: CNI) today
reported its financial and operating results for the fourth quarter and
year ended Dec. 31, 2013.
Fourth-quarter and full-year 2013 financial highlights
-
Fourth-quarter 2013 net income was C$635 million, or C$0.76 per diluted
share, compared with net income of C$610 million or, C$0.71 per diluted
share, for the year-earlier quarter.
-
Full-year 2013 net income was C$2,612 million, or C$3.09 per diluted
share, compared with net income of C$2,680 million, or C$3.06 per
diluted share, for 2012.
-
Full-year 2013 adjusted diluted EPS increased nine per cent to C$3.06,
with adjusted 2013 net income of C$2,582 million versus adjusted net
income of C$2,456 million in 2012. (1)
-
Q4-2013 operating income increased five per cent to C$967 million, and
full-year 2013 operating income also rose five per cent to C$3,873
million.
-
Fourth-quarter 2013 operating ratio increased by 1.2 points to 64.8 per
cent; full-year 2013 operating ratio was 63.4 per cent, compared with
62.9 per cent for 2012.
-
2013 free cash flow totalled C$1,623 million, compared with free cash
flow of C$1,661 million for 2012. (1)
Claude Mongeau, president and chief executive officer, said: "CN's
agenda of Operational and Service Excellence delivered record volumes
and revenues in 2013. Key operating and service metrics remained solid,
and we continued to drive incremental improvement in our broad safety
record. CN reduced its accident rate per million train miles by nine
per cent in 2013, the latest sign of long-term gains in safety. In the
past 10 years, CN's main-track accidents have declined by more than 50
per cent despite increased freight volumes.
"CN sees good opportunities in 2014 in a number of markets, including
intermodal, oil-and-gas-related commodities, Canadian and U.S. grain,
and commodities related to the recovery in the U.S. housing market.
With continued supply chain collaboration and solid execution, the CN
team is focused on safely and efficiently growing the Company's
business at low incremental cost and at a pace faster than the overall
economy."
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 net income for the quarter and
year ended Dec. 31, 2013, would have been lower by C$19 million, or
C$0.02 per diluted share, and C$37 million, or C$0.04 per diluted
share, respectively. (1)
Positive 2014 outlook, increased dividend (2)
Mongeau said: "CN's 2014 outlook remains consistent with the 2014
financial guidance that we announced on Dec. 10, 2013. CN is aiming to
deliver double-digit EPS growth in 2014 over adjusted diluted 2013 EPS
of C$3.06, as well as 2014 free cash flow in the range of C$1.6 billion
to C$1.7 billion. CN is also planning for 2014 capital expenditures of
approximately C$2.1 billion, compared with C$2.0 billion in 2013. (1)
"Given CN's strong balance sheet and its solid outlook for earnings and
free cash flow generation, I am pleased to announce that the Company's
Board of Directors has approved a 16 per cent increase in CN's 2014
quarterly common-share dividend."
Fourth-quarter 2013 revenues, traffic volumes and expenses
Revenues for the fourth quarter of 2013 increased by eight per cent to
C$2,745 million. Revenues increased for petroleum and chemicals (22 per
cent), metals and minerals (12 per cent), forest products (11 per
cent), intermodal (11 per cent), automotive (four per cent), and grain
and fertilizers (two per cent). Coal revenues declined by nine per
cent.
The increase in revenues was mainly attributable to higher freight
volumes due to strong energy markets, market share gains, as well as
growth in the North American economy; the positive translation impact
of the weaker Canadian dollar on U.S.-dollar-denominated revenues;
freight rate increases; and the impact of a higher fuel surcharge, as a
result of higher volumes and year-over-year increases in applicable
fuel prices.
Carloadings for the quarter rose three per cent to 1,310 thousand.
Revenue ton-miles, measuring the relative weight and distance of rail
freight transported by CN, increased by five per cent over the
year-earlier quarter. Rail freight revenue per revenue ton-mile, a
measurement of yield defined as revenue earned on the movement of a ton
of freight over one mile, increased by four per cent.
Operating expenses for the quarter increased by 10 per cent to C$1,778
million. The increase was primarily due to higher labor and fringe
benefits expense as a result of increased pension expense and higher
incentive compensation; the negative translation impact of the weaker
Canadian dollar on U.S.-dollar-denominated expenses; and increased
purchased services and material expense, in part due to weather-related
conditions. These factors were partly offset by lower casualty and
other expense.
The fourth-quarter 2013 operating ratio was 64.8 per cent, compared with
63.6 per cent for the year-earlier quarter.
Full-year 2013 revenues, traffic volumes and expenses
2013 revenues increased seven per cent to C$10,575 million. Revenues
increased for petroleum and chemicals (18 per cent), intermodal (nine
per cent), metals and minerals (seven per cent), forest products (six
per cent), automotive (two per cent), and grain and fertilizers (one
per cent). Coal revenues declined by three per cent.
The rise in total revenues was largely due to freight rate increases;
higher freight volumes due to strong energy markets, market share
gains, as well as growth in the North American economy; the positive
translation impact of the weaker Canadian dollar on
U.S.-dollar-denominated revenues; and the impact of a higher fuel
surcharge, mainly as a result of higher volumes.
Carloadings for the year increased three per cent to 5,190 thousand.
Revenue ton-miles increased by four per cent over 2012, while rail
freight revenue per revenue ton-mile increased by three per cent.
Operating expenses for 2013 increased by seven per cent to C$6,702
million, mainly due to higher labor and fringe benefits expense; the
negative translation impact of the weaker Canadian dollar on
U.S.-dollar-denominated expenses; and increased purchased services and
material expense, in part due to weather-related conditions. These
factors were partly offset by lower casualty and other expense.
The operating ratio was 63.4 per cent in 2013, compared with 62.9 per
cent in 2012.
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.
2014 key assumptions
CN has made a number of economic and market assumptions in preparing its
2014 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 in the range of 1.1 million units and
U.S. motor vehicles sales to be approximately 16 million units. In
addition, CN is assuming a U.S. 2013/2014 grain crop above the
five-year average, a Canadian 2013/2014 grain crop well above the
five-year average, and 2014/2015 grain crops in both countries in-line
with the five-year average. With these assumptions, CN assumes
mid-single digit carload growth, along with continued pricing
improvement above inflation. CN also assumes a Canadian-U.S. exchange
rate of approximately C$0.95 and the price of crude oil (West Texas
Intermediate) to be in the range of US$95-$105 per barrel. In 2014, CN
plans to invest approximately C$2.1 billion on capital programs, of
which more than C$1.2 billion is targeted toward track infrastructure
to continue operating a safe railway and improve the productivity and
fluidity of the network. The capital programs include funds for
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 risk factors.
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.
1)
|
See discussion and reconciliation of non-GAAP adjusted performance
measures in the attached supplementary schedule, Non-GAAP Measures.
|
|
|
Starting with the fourth quarter of 2013, the Company has redefined its
free cash flow measure as the difference between net cash provided by
operating activities and net cash used in investing activities;
adjusted for changes in restricted cash and cash equivalents, and the
impact of major acquisitions, if any. The Company believes that free
cash flow, as redefined, is a better measure of its available cash for
debt obligations and for discretionary uses such as payment of
dividends and strategic opportunities. The results for 2013 using the
Company's prior measure would translate into free cash flow after
dividends and other adjustments of C$918 million, compared with C$1,006
million in 2012.
|
|
2)
|
See Forward-Looking statements for a summary of the key assumptions and
risks regarding CN's 2014 outlook.
|
CN is a true backbone of the economy, transporting approximately C$250
billion worth of goods annually for a wide range of business sectors,
ranging from resource products to manufactured products to consumer
goods, across a rail network spanning Canada and mid-America. CN -
Canadian National Railway Company, along with its operating railway
subsidiaries -- serves the cities and ports of Vancouver, Prince
Rupert, B.C., Montreal, Halifax, New Orleans, and Mobile, Ala., and the
metropolitan areas of Toronto, Edmonton, Winnipeg, Calgary, Chicago,
Memphis, Detroit, Duluth, Minn./Superior, Wis., 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
|
|
|
|
2013
|
|
2012
|
|
|
2013
|
|
2012
|
|
|
|
Revenues
|
$
|
2,745
|
$
|
2,534
|
|
$
|
10,575
|
$
|
9,920
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
Labor and fringe benefits
|
|
594
|
|
463
|
|
|
2,182
|
|
1,952
|
|
Purchased services and material
|
|
364
|
|
340
|
|
|
1,351
|
|
1,248
|
|
Fuel
|
|
422
|
|
400
|
|
|
1,619
|
|
1,524
|
|
Depreciation and amortization
|
|
254
|
|
237
|
|
|
980
|
|
924
|
|
Equipment rents
|
|
71
|
|
64
|
|
|
275
|
|
249
|
|
Casualty and other
|
|
73
|
|
108
|
|
|
295
|
|
338
|
Total operating expenses
|
|
1,778
|
|
1,612
|
|
|
6,702
|
|
6,235
|
Operating income
|
|
967
|
|
922
|
|
|
3,873
|
|
3,685
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
(91)
|
|
(86)
|
|
|
(357)
|
|
(342)
|
|
|
|
|
|
|
|
|
|
|
|
Other income (loss)
|
|
(2)
|
|
(5)
|
|
|
73
|
|
315
|
Income before income taxes
|
|
874
|
|
831
|
|
|
3,589
|
|
3,658
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expense
|
|
(239)
|
|
(221)
|
|
|
(977)
|
|
(978)
|
Net income
|
$
|
635
|
$
|
610
|
|
$
|
2,612
|
$
|
2,680
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share (1)
|
|
|
|
|
|
|
|
|
|
|
Basic
|
$
|
0.76
|
$
|
0.71
|
|
$
|
3.10
|
$
|
3.08
|
|
Diluted
|
$
|
0.76
|
$
|
0.71
|
|
$
|
3.09
|
$
|
3.06
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average number of shares (1)
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
833.8
|
|
860.5
|
|
|
843.1
|
|
871.1
|
|
Diluted
|
|
837.1
|
|
863.9
|
|
|
846.1
|
|
875.4
|
(1)
|
On October 22, 2013, the Board of Directors of the Company approved a
two-for-one common stock split in the form of a stock dividend of one
additional common share of CN for each share outstanding, which was
paid on November 29, 2013, to shareholders of record on November 15,
2013. All share and per share data presented herein reflect the impact
of the stock split.
|
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, 2013 and December 31, 2012, and its results of
operations, comprehensive income, changes in shareholders' equity and
cash flows for the three months and years ended December 31, 2013 and
2012. These consolidated financial statements have been prepared using
accounting policies consistent with those used in preparing the
Company's 2013 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 STATEMENT OF COMPREHENSIVE INCOME (U.S. GAAP) - unaudited
|
(In millions)
|
|
|
|
|
Three months ended
|
|
Year ended
|
|
|
|
December 31
|
|
December 31
|
|
|
2013
|
|
2012
|
|
|
2013
|
|
2012
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
$
|
635
|
$
|
610
|
|
$
|
2,612
|
$
|
2,680
|
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive income (loss)
|
|
|
|
|
|
|
|
|
|
|
Foreign exchange gain (loss) on:
|
|
|
|
|
|
|
|
|
|
|
|
Translation of the net investment in foreign operations
|
|
219
|
|
71
|
|
|
440
|
|
(128)
|
|
|
Translation of US dollar-denominated long-term debt designated as a
hedge of the net investment in U.S. subsidiaries
|
|
(197)
|
|
(66)
|
|
|
(394)
|
|
123
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pension and other postretirement benefit plans:
|
|
|
|
|
|
|
|
|
|
|
|
Net actuarial gain (loss) arising during the year
|
|
1,544
|
|
(660)
|
|
|
1,544
|
|
(660)
|
|
|
Prior service cost arising during the year
|
|
-
|
|
(6)
|
|
|
-
|
|
(6)
|
|
|
Amortization of net actuarial loss included in net periodic benefit cost
(income)
|
|
57
|
|
27
|
|
|
226
|
|
119
|
|
|
Amortization of prior service cost included in net periodic benefit cost
(income)
|
|
1
|
|
2
|
|
|
5
|
|
7
|
Other comprehensive income (loss) before income taxes
|
|
1,624
|
|
(632)
|
|
|
1,821
|
|
(545)
|
Income tax recovery (expense)
|
|
(394)
|
|
178
|
|
|
(414)
|
|
127
|
Other comprehensive income (loss)
|
|
1,230
|
|
(454)
|
|
|
1,407
|
|
(418)
|
Comprehensive income
|
$
|
1,865
|
$
|
156
|
|
$
|
4,019
|
$
|
2,262
|
CANADIAN NATIONAL RAILWAY COMPANY
|
CONSOLIDATED BALANCE SHEET (U.S. GAAP) - unaudited
|
(In millions)
|
|
|
|
|
|
|
December 31
|
|
December 31
|
|
|
2013
|
|
|
2012
|
|
|
|
|
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
Current assets
|
|
|
|
|
|
|
Cash and cash equivalents
|
$
|
214
|
|
$
|
155
|
|
Restricted cash and cash equivalents
|
|
448
|
|
|
521
|
|
Accounts receivable
|
|
815
|
|
|
831
|
|
Material and supplies
|
|
274
|
|
|
230
|
|
Deferred and receivable income taxes
|
|
137
|
|
|
43
|
|
Other
|
|
89
|
|
|
89
|
Total current assets
|
|
1,977
|
|
|
1,869
|
|
|
|
|
|
|
Properties
|
|
26,227
|
|
|
24,541
|
Intangible and other assets
|
|
1,959
|
|
|
249
|
Total assets
|
$
|
30,163
|
|
$
|
26,659
|
|
|
|
|
|
|
Liabilities and shareholders' equity
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
|
Accounts payable and other
|
$
|
1,477
|
|
$
|
1,626
|
|
Current portion of long-term debt
|
|
1,021
|
|
|
577
|
Total current liabilities
|
|
2,498
|
|
|
2,203
|
|
|
|
|
|
|
Deferred income taxes
|
|
6,537
|
|
|
5,555
|
Pension and other postretirement benefits, net of current portion
|
|
541
|
|
|
784
|
Other liabilities and deferred credits
|
|
815
|
|
|
776
|
Long-term debt
|
|
6,819
|
|
|
6,323
|
|
|
|
|
|
|
Shareholders' equity
|
|
|
|
|
|
|
Common shares
|
|
4,015
|
|
|
4,108
|
|
Accumulated other comprehensive loss
|
|
(1,850)
|
|
|
(3,257)
|
|
Retained earnings
|
|
10,788
|
|
|
10,167
|
Total shareholders' equity
|
|
12,953
|
|
|
11,018
|
Total liabilities and shareholders' equity
|
$
|
30,163
|
|
$
|
26,659
|
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, 2013
and December 31, 2012, and its results of operations, comprehensive
income, changes in shareholders' equity and cash flows for the three
months and years ended December 31, 2013 and 2012. These consolidated
financial statements have been prepared using accounting policies
consistent with those used in preparing the Company's 2013 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
|
|
|
|
2013
|
|
2012
|
|
|
2013
|
|
2012
|
|
|
|
Common shares (1)
|
|
|
|
|
|
|
|
|
|
Balance, beginning of period
|
$
|
4,036
|
$
|
4,120
|
|
$
|
4,108
|
$
|
4,141
|
|
Stock options exercised and other
|
|
5
|
|
23
|
|
|
40
|
|
128
|
|
Share repurchase programs
|
|
(26)
|
|
(35)
|
|
|
(133)
|
|
(161)
|
Balance, end of period
|
$
|
4,015
|
$
|
4,108
|
|
$
|
4,015
|
$
|
4,108
|
|
|
|
|
|
|
|
|
|
|
Accumulated other comprehensive loss
|
|
|
|
|
|
|
|
|
|
Balance, beginning of period
|
$
|
(3,080)
|
$
|
(2,803)
|
|
$
|
(3,257)
|
$
|
(2,839)
|
|
Other comprehensive income (loss)
|
|
1,230
|
|
(454)
|
|
|
1,407
|
|
(418)
|
Balance, end of period
|
$
|
(1,850)
|
$
|
(3,257)
|
|
$
|
(1,850)
|
$
|
(3,257)
|
|
|
|
|
|
|
|
|
|
|
Retained earnings
|
|
|
|
|
|
|
|
|
|
Balance, beginning of period
|
$
|
10,611
|
$
|
9,988
|
|
$
|
10,167
|
$
|
9,378
|
|
Net income
|
|
635
|
|
610
|
|
|
2,612
|
|
2,680
|
|
Share repurchase programs
|
|
(279)
|
|
(270)
|
|
|
(1,267)
|
|
(1,239)
|
|
Dividends
|
|
(179)
|
|
(161)
|
|
|
(724)
|
|
(652)
|
Balance, end of period
|
$
|
10,788
|
$
|
10,167
|
|
$
|
10,788
|
$
|
10,167
|
(1)
|
During the three months and year ended December 31, 2013, the Company
issued 0.2 million and 1.4 million common shares, respectively, as a
result of stock options exercised and repurchased 5.5 million and 27.6
million common shares, respectively, under its share repurchase
programs. At December 31, 2013, the Company had 830.6 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
|
|
|
2013
|
|
2012
|
|
|
2013
|
|
2012
|
|
|
|
Operating activities
|
|
|
|
|
|
|
|
|
|
Net income
|
$
|
635
|
$
|
610
|
|
$
|
2,612
|
$
|
2,680
|
Adjustments to reconcile net income to net cash provided by operating
activities:
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
254
|
|
237
|
|
|
980
|
|
924
|
|
Deferred income taxes
|
|
162
|
|
120
|
|
|
331
|
|
451
|
|
Gain on disposal of property
|
|
-
|
|
-
|
|
|
(69)
|
|
(281)
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable
|
|
55
|
|
17
|
|
|
32
|
|
(20)
|
|
Material and supplies
|
|
46
|
|
43
|
|
|
(38)
|
|
(30)
|
|
Accounts payable and other
|
|
(99)
|
|
(11)
|
|
|
(245)
|
|
129
|
|
Other current assets
|
|
(15)
|
|
(7)
|
|
|
13
|
|
(13)
|
Pensions and other, net
|
|
60
|
|
(285)
|
|
|
(68)
|
|
(780)
|
Net cash provided by operating activities
|
|
1,098
|
|
724
|
|
|
3,548
|
|
3,060
|
|
|
|
|
|
|
|
|
|
|
Investing activities
|
|
|
|
|
|
|
|
|
|
Property additions
|
|
(788)
|
|
(610)
|
|
|
(1,973)
|
|
(1,731)
|
Disposal of property
|
|
-
|
|
-
|
|
|
52
|
|
311
|
Change in restricted cash and cash equivalents
|
|
81
|
|
(3)
|
|
|
73
|
|
(22)
|
Other, net
|
|
6
|
|
16
|
|
|
(4)
|
|
21
|
Net cash used in investing activities
|
|
(701)
|
|
(597)
|
|
|
(1,852)
|
|
(1,421)
|
|
|
|
|
|
|
|
|
|
|
Financing activities
|
|
|
|
|
|
|
|
|
|
Issuance of debt (1)
|
|
867
|
|
493
|
|
|
1,850
|
|
493
|
Repayment of debt (1)
|
|
(754)
|
|
(195)
|
|
|
(1,413)
|
|
(140)
|
Issuance of common shares due to exercise of stock options and related
excess tax benefits realized
|
|
3
|
|
20
|
|
|
31
|
|
117
|
Repurchase of common shares
|
|
(305)
|
|
(305)
|
|
|
(1,400)
|
|
(1,400)
|
Dividends paid
|
|
(179)
|
|
(161)
|
|
|
(724)
|
|
(652)
|
Net cash used in financing activities
|
|
(368)
|
|
(148)
|
|
|
(1,656)
|
|
(1,582)
|
|
|
|
|
|
|
|
|
|
|
Effect of foreign exchange fluctuations on US dollar-denominated cash
and cash equivalents
|
|
3
|
|
1
|
|
|
19
|
|
(3)
|
Net increase (decrease) in cash and cash equivalents
|
|
32
|
|
(20)
|
|
|
59
|
|
54
|
Cash and cash equivalents, beginning of period
|
|
182
|
|
175
|
|
|
155
|
|
101
|
Cash and cash equivalents, end of period
|
$
|
214
|
$
|
155
|
|
$
|
214
|
$
|
155
|
|
|
|
|
|
|
|
|
|
|
Supplemental cash flow information
|
|
|
|
|
|
|
|
|
|
Net cash receipts from customers and other
|
$
|
2,842
|
$
|
2,481
|
|
$
|
10,640
|
$
|
9,877
|
Net cash payments for:
|
|
|
|
|
|
|
|
|
|
|
Employee services, suppliers and other expenses
|
|
(1,389)
|
|
(1,239)
|
|
|
(5,558)
|
|
(5,241)
|
|
Interest
|
|
(85)
|
|
(89)
|
|
|
(344)
|
|
(364)
|
|
Personal injury and other claims
|
|
(17)
|
|
(22)
|
|
|
(61)
|
|
(79)
|
|
Pensions
|
|
(18)
|
|
(257)
|
|
|
(239)
|
|
(844)
|
|
Income taxes
|
|
(235)
|
|
(150)
|
|
|
(890)
|
|
(289)
|
Net cash provided by operating activities
|
$
|
1,098
|
$
|
724
|
|
$
|
3,548
|
$
|
3,060
|
(1)
|
The Company has revised the Consolidated Statement of Cash Flows to
present the cash flows from the issuances and repayments of commercial
paper on a net basis, consistent with the presentation adopted for
2013. The Company chose to present such cash flows on a net basis since
the issuance and repayments of commercial paper are part of the
Company's cash management activities and this debt matures in less than
90 days.
During the three months and year ended December 31, 2013, on a gross
basis the Company issued $743 million and $3,255 million of commercial
paper, respectively, and made repayments of $1,084 million and $2,987
million of commercial paper, respectively. During the three months and
year ended December 31, 2013, on a net basis the Company had net
repayments of $341 million and net issuances of $268 million of
commercial paper, respectively.
During the three months and year ended December 31, 2012, on a gross
basis the Company issued nil and $1,861 million of commercial paper,
respectively, and made repayments of $171 million and $1,943 million of
commercial paper, respectively. During the three months and year ended
December 31, 2012, on a net basis the Company had net repayments of
$171 million and $82 million of commercial paper, respectively.
|
CANADIAN NATIONAL RAILWAY COMPANY
|
SELECTED RAILROAD STATISTICS (U.S. GAAP) - unaudited
|
|
|
|
|
|
|
|
Three months ended
|
|
Year ended
|
|
December 31
|
|
December 31
|
|
2013
|
2012
|
|
2013
|
2012
|
|
|
Statistical operating data
|
|
|
|
|
|
|
|
|
|
|
|
Rail freight revenues ($ millions)
|
2,494
|
2,280
|
|
9,587
|
8,938
|
Gross ton miles (GTM) (millions)
|
103,221
|
97,873
|
|
401,390
|
383,754
|
Revenue ton miles (RTM) (millions)
|
54,667
|
52,124
|
|
210,133
|
201,496
|
Carloads (thousands)
|
1,310
|
1,270
|
|
5,190
|
5,059
|
Route miles (includes Canada and the U.S.) (1)
|
20,000
|
20,100
|
|
20,000
|
20,100
|
Employees (end of period)
|
23,721
|
23,430
|
|
23,721
|
23,430
|
Employees (average for the period)
|
23,703
|
23,532
|
|
23,705
|
23,466
|
|
|
|
|
|
|
Productivity
|
|
|
|
|
|
|
|
|
|
|
|
Operating ratio (%)
|
64.8
|
63.6
|
|
63.4
|
62.9
|
Rail freight revenue per RTM (cents)
|
4.56
|
4.37
|
|
4.56
|
4.44
|
Rail freight revenue per carload ($)
|
1,904
|
1,795
|
|
1,847
|
1,767
|
Operating expenses per GTM (cents)
|
1.72
|
1.65
|
|
1.67
|
1.62
|
Labor and fringe benefits expense per GTM (cents)
|
0.58
|
0.47
|
|
0.54
|
0.51
|
GTMs per average number of employees (thousands)
|
4,355
|
4,159
|
|
16,933
|
16,354
|
Diesel fuel consumed (US gallons in millions)
|
101.7
|
99.9
|
|
403.7
|
388.7
|
Average fuel price ($/US gallon)
|
3.65
|
3.53
|
|
3.55
|
3.47
|
GTMs per US gallon of fuel consumed
|
1,015
|
980
|
|
994
|
987
|
|
|
|
|
|
|
Safety indicators
|
|
|
|
|
|
|
|
|
|
|
|
Injury frequency rate per 200,000 person hours (2)
|
2.27
|
1.48
|
|
1.69
|
1.42
|
Accident rate per million train miles (2)
|
2.14
|
1.77
|
|
1.92
|
2.10
|
|
|
|
|
|
|
Financial ratio
|
|
|
|
|
|
|
|
|
|
|
|
Debt-to-total capitalization ratio (% at end of period) (3)
|
37.7
|
38.5
|
|
37.7
|
38.5
|
(1)
|
Rounded to the nearest hundred miles.
|
(2)
|
Based on Federal Railroad Administration (FRA) reporting criteria.
|
(3)
|
Debt-to-total capitalization is calculated as total long-term debt plus
current portion of long-term debt, divided by the sum of total debt
plus total shareholders' equity.
|
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, as such certain of the 2012
comparative data and related productivity measures have been restated.
CANADIAN NATIONAL RAILWAY COMPANY
|
SUPPLEMENTARY INFORMATION (U.S. GAAP) - unaudited
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended December 31
|
|
Year ended December 31
|
|
2013
|
2012
|
% Change
Fav (Unfav)
|
% Change at
constant
currency
Fav (Unfav) (1)
|
|
2013
|
2012
|
% Change
Fav (Unfav)
|
% Change at
constant
currency
Fav (Unfav) (1)
|
|
|
Revenues (millions of dollars)
|
|
|
|
|
|
|
|
|
|
Petroleum and chemicals
|
519
|
427
|
22%
|
17%
|
|
1,939
|
1,640
|
18%
|
16%
|
Metals and minerals
|
306
|
274
|
12%
|
7%
|
|
1,216
|
1,133
|
7%
|
5%
|
Forest products
|
357
|
323
|
11%
|
6%
|
|
1,413
|
1,331
|
6%
|
4%
|
Coal
|
155
|
171
|
(9%)
|
(12%)
|
|
693
|
712
|
(3%)
|
(4%)
|
Grain and fertilizers
|
469
|
459
|
2%
|
(1%)
|
|
1,610
|
1,590
|
1%
|
-
|
Intermodal
|
555
|
498
|
11%
|
10%
|
|
2,167
|
1,994
|
9%
|
8%
|
Automotive
|
133
|
128
|
4%
|
-
|
|
549
|
538
|
2%
|
-
|
Total rail freight revenues
|
2,494
|
2,280
|
9%
|
6%
|
|
9,587
|
8,938
|
7%
|
5%
|
Other revenues
|
251
|
254
|
(1%)
|
(4%)
|
|
988
|
982
|
1%
|
(1%)
|
Total revenues
|
2,745
|
2,534
|
8%
|
5%
|
|
10,575
|
9,920
|
7%
|
5%
|
|
|
|
|
|
|
|
|
|
|
Revenue ton miles (millions)
|
|
|
|
|
|
|
|
|
|
Petroleum and chemicals
|
12,206
|
10,154
|
20%
|
20%
|
|
44,634
|
37,449
|
19%
|
19%
|
Metals and minerals
|
5,320
|
5,000
|
6%
|
6%
|
|
21,342
|
20,236
|
5%
|
5%
|
Forest products
|
7,313
|
7,141
|
2%
|
2%
|
|
29,630
|
29,674
|
-
|
-
|
Coal
|
4,973
|
5,754
|
(14%)
|
(14%)
|
|
22,315
|
23,570
|
(5%)
|
(5%)
|
Grain and fertilizers
|
12,624
|
12,826
|
(2%)
|
(2%)
|
|
43,180
|
45,417
|
(5%)
|
(5%)
|
Intermodal
|
11,569
|
10,614
|
9%
|
9%
|
|
46,291
|
42,396
|
9%
|
9%
|
Automotive
|
662
|
635
|
4%
|
4%
|
|
2,741
|
2,754
|
-
|
-
|
|
54,667
|
52,124
|
5%
|
5%
|
|
210,133
|
201,496
|
4%
|
4%
|
Rail freight revenue / RTM (cents)
|
|
|
|
|
|
|
|
|
|
Total rail freight revenue per RTM
|
4.56
|
4.37
|
4%
|
1%
|
|
4.56
|
4.44
|
3%
|
1%
|
Commodity groups:
|
|
|
|
|
|
|
|
|
|
Petroleum and chemicals
|
4.25
|
4.21
|
1%
|
(3%)
|
|
4.34
|
4.38
|
(1%)
|
(3%)
|
Metals and minerals
|
5.75
|
5.48
|
5%
|
1%
|
|
5.70
|
5.60
|
2%
|
(1%)
|
Forest products
|
4.88
|
4.52
|
8%
|
4%
|
|
4.77
|
4.49
|
6%
|
4%
|
Coal
|
3.12
|
2.97
|
5%
|
2%
|
|
3.11
|
3.02
|
3%
|
2%
|
Grain and fertilizers
|
3.72
|
3.58
|
4%
|
1%
|
|
3.73
|
3.50
|
7%
|
5%
|
Intermodal
|
4.80
|
4.69
|
2%
|
1%
|
|
4.68
|
4.70
|
-
|
(1%)
|
Automotive
|
20.09
|
20.16
|
-
|
(4%)
|
|
20.03
|
19.54
|
3%
|
-
|
|
|
|
|
|
|
|
|
|
|
Carloads (thousands)
|
|
|
|
|
|
|
|
|
|
Petroleum and chemicals
|
159
|
150
|
6%
|
6%
|
|
611
|
594
|
3%
|
3%
|
Metals and minerals
|
245
|
246
|
-
|
-
|
|
1,048
|
1,024
|
2%
|
2%
|
Forest products
|
108
|
109
|
(1%)
|
(1%)
|
|
446
|
445
|
-
|
-
|
Coal
|
100
|
103
|
(3%)
|
(3%)
|
|
416
|
435
|
(4%)
|
(4%)
|
Grain and fertilizers
|
171
|
171
|
-
|
-
|
|
572
|
597
|
(4%)
|
(4%)
|
Intermodal
|
473
|
437
|
8%
|
8%
|
|
1,875
|
1,742
|
8%
|
8%
|
Automotive
|
54
|
54
|
-
|
-
|
|
222
|
222
|
-
|
-
|
|
1,310
|
1,270
|
3%
|
3%
|
|
5,190
|
5,059
|
3%
|
3%
|
Rail freight revenue / carload (dollars)
|
|
|
|
|
|
|
|
|
|
Total rail freight revenue per carload
|
1,904
|
1,795
|
6%
|
3%
|
|
1,847
|
1,767
|
5%
|
3%
|
Commodity groups:
|
|
|
|
|
|
|
|
|
|
Petroleum and chemicals
|
3,264
|
2,847
|
15%
|
10%
|
|
3,173
|
2,761
|
15%
|
13%
|
Metals and minerals
|
1,249
|
1,114
|
12%
|
7%
|
|
1,160
|
1,106
|
5%
|
3%
|
Forest products
|
3,306
|
2,963
|
12%
|
7%
|
|
3,168
|
2,991
|
6%
|
4%
|
Coal
|
1,550
|
1,660
|
(7%)
|
(9%)
|
|
1,666
|
1,637
|
2%
|
-
|
Grain and fertilizers
|
2,743
|
2,684
|
2%
|
(1%)
|
|
2,815
|
2,663
|
6%
|
4%
|
Intermodal
|
1,173
|
1,140
|
3%
|
1%
|
|
1,156
|
1,145
|
1%
|
-
|
Automotive
|
2,463
|
2,370
|
4%
|
-
|
|
2,473
|
2,423
|
2%
|
-
|
(1) See supplementary schedule entitled Non-GAAP Measures for an
explanation of this Non-GAAP measure.
|
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, 2013, the Company
reported adjusted net income of $635 million, or $0.76 per diluted
share and $2,582 million, or $3.06 per diluted share, respectively. The
adjusted figures for the year ended December 31, 2013 exclude a gain on
exchange of perpetual railroad operating easements including the track
and roadway assets on specific rail lines, of $29 million, or $18
million after-tax ($0.02 per diluted share); and a gain on disposal of
a segment of the Oakville subdivision, together with the rail fixtures
and certain passenger agreements, of $40 million, or $36 million
after-tax ($0.04 per diluted share). The adjusted figures also exclude
a $24 million ($0.03 per diluted share) income tax expense resulting
from the enactment of higher provincial corporate income tax rates.
For the three months and year ended December 31, 2012, the Company
reported adjusted net income of $610 million, or $0.71 per diluted
share and $2,456 million, or $2.81 per diluted share, respectively. The
adjusted figures for the year ended December 31, 2012 exclude a gain on
disposal of a segment of the Bala and a segment of the Oakville
subdivisions, together with the rail fixtures and certain passenger
agreements, of $281 million, or $252 million after-tax ($0.28 per
diluted share); and a net income tax expense of $28 million ($0.03 per
diluted share) consisting of a $35 million income tax expense resulting
from the enactment of higher provincial corporate income tax rates that
was partly offset by a $7 million income tax recovery resulting from
the recapitalization of a foreign investment.
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 therefore, may not be
comparable to similar measures presented by other companies. The reader
is advised to read all information provided in the Company's 2013
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, 2013 and
2012, to the adjusted performance measures presented herein.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended December 31, 2013
|
|
Year ended December 31, 2013
|
In millions, except per share data
|
|
Reported
|
|
Adjustments
|
|
Adjusted
|
|
|
Reported
|
|
Adjustments
|
|
Adjusted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
$
|
2,745
|
$
|
-
|
$
|
2,745
|
|
$
|
10,575
|
$
|
-
|
$
|
10,575
|
Operating expenses
|
|
1,778
|
|
-
|
|
1,778
|
|
|
6,702
|
|
-
|
|
6,702
|
Operating income
|
|
967
|
|
-
|
|
967
|
|
|
3,873
|
|
-
|
|
3,873
|
Interest expense
|
|
(91)
|
|
-
|
|
(91)
|
|
|
(357)
|
|
-
|
|
(357)
|
Other income (loss)
|
|
(2)
|
|
-
|
|
(2)
|
|
|
73
|
|
(69)
|
|
4
|
Income before income taxes
|
|
874
|
|
-
|
|
874
|
|
|
3,589
|
|
(69)
|
|
3,520
|
Income tax expense
|
|
(239)
|
|
-
|
|
(239)
|
|
|
(977)
|
|
39
|
|
(938)
|
Net income
|
$
|
635
|
$
|
-
|
$
|
635
|
|
$
|
2,612
|
$
|
(30)
|
$
|
2,582
|
Operating ratio
|
|
64.8%
|
|
|
|
64.8%
|
|
|
63.4%
|
|
|
|
63.4%
|
Effective tax rate
|
|
27.3%
|
|
|
|
27.3%
|
|
|
27.2%
|
|
|
|
26.6%
|
Basic earnings per share
|
$
|
0.76
|
$
|
-
|
$
|
0.76
|
|
$
|
3.10
|
$
|
(0.03)
|
$
|
3.07
|
Diluted earnings per share
|
$
|
0.76
|
$
|
-
|
$
|
0.76
|
|
$
|
3.09
|
$
|
(0.03)
|
$
|
3.06
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended December 31, 2012
|
|
|
Year ended December 31, 2012
|
In millions, except per share data
|
|
Reported
|
|
Adjustments
|
|
Adjusted
|
|
|
Reported
|
|
Adjustments
|
|
Adjusted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
$
|
2,534
|
$
|
-
|
$
|
2,534
|
|
$
|
9,920
|
$
|
-
|
$
|
9,920
|
Operating expenses
|
|
1,612
|
|
-
|
|
1,612
|
|
|
6,235
|
|
-
|
|
6,235
|
Operating income
|
|
922
|
|
-
|
|
922
|
|
|
3,685
|
|
-
|
|
3,685
|
Interest expense
|
|
(86)
|
|
-
|
|
(86)
|
|
|
(342)
|
|
-
|
|
(342)
|
Other income (loss)
|
|
(5)
|
|
-
|
|
(5)
|
|
|
315
|
|
(281)
|
|
34
|
Income before income taxes
|
|
831
|
|
-
|
|
831
|
|
|
3,658
|
|
(281)
|
|
3,377
|
Income tax expense
|
|
(221)
|
|
-
|
|
(221)
|
|
|
(978)
|
|
57
|
|
(921)
|
Net income
|
$
|
610
|
$
|
-
|
$
|
610
|
|
$
|
2,680
|
$
|
(224)
|
$
|
2,456
|
Operating ratio
|
|
63.6%
|
|
|
|
63.6%
|
|
|
62.9%
|
|
|
|
62.9%
|
Effective tax rate
|
|
26.6%
|
|
|
|
26.6%
|
|
|
26.7%
|
|
|
|
27.3%
|
Basic earnings per share
|
$
|
0.71
|
$
|
-
|
$
|
0.71
|
|
$
|
3.08
|
$
|
(0.26)
|
$
|
2.82
|
Diluted earnings per share
|
$
|
0.71
|
$
|
-
|
$
|
0.71
|
|
$
|
3.06
|
$
|
(0.25)
|
$
|
2.81
|
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 therefore, may 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
were $1.05 and $1.03 per US$1.00, respectively, for the three months
and year ended December 31, 2013, and $0.99 and $1.00 per US$1.00,
respectively, for the corresponding periods in 2012.
On a constant currency basis, the Company's net income for the three
months and year ended December 31, 2013 would have been lower by $19
million, or $0.02 per diluted share and $37 million, or $0.04 per
diluted share, respectively. The following table presents a
reconciliation of 2013 net income as reported to net income on a
constant currency basis:
|
|
|
|
|
|
|
|
|
Three months ended
|
|
Year ended
|
In millions
|
December 31, 2013
|
|
December 31, 2013
|
|
|
|
|
|
Net income, as reported
|
$
|
635
|
|
$
|
2,612
|
Add back:
|
|
|
|
|
|
|
Positive impact due to the weakening Canadian dollar included in net
income
|
|
(18)
|
|
|
(33)
|
Add:
|
|
|
|
|
|
|
Decrease due to the weakening Canadian dollar on additional
year-over-year US$ net income
|
|
(1)
|
|
|
(4)
|
Impact of foreign exchange using constant currency rates
|
|
(19)
|
|
|
(37)
|
Net income, on a constant currency basis
|
$
|
616
|
|
$
|
2,575
|
Free cash flow
Free cash flow does not have any standardized meaning prescribed by GAAP
and therefore, may 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. In the past, the Company defined free cash flow as the
difference between net cash provided by operating activities and net
cash used in investing activities; adjusted for changes in restricted
cash and cash equivalents, the payment of dividends, changes in cash
and cash equivalents resulting from foreign exchange fluctuations, and
the impact of major acquisitions, if any.
Beginning with the fourth quarter of 2013, the Company has redefined its
free cash flow measure as the difference between net cash provided by
operating activities and net cash used in investing activities;
adjusted for changes in restricted cash and cash equivalents and the
impact of major acquisitions, if any. The Company believes that free
cash flow, as redefined, is a better measure of the Company's available
cash for debt obligations and for discretionary uses such as payment of
dividends and strategic opportunities.
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
|
|
Year ended
|
|
December 31
|
|
December 31
|
In millions
|
|
2013
|
|
2012
|
|
|
2013
|
|
2012
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities
|
$
|
1,098
|
$
|
724
|
|
$
|
3,548
|
$
|
3,060
|
Net cash used in investing activities
|
|
(701)
|
|
(597)
|
|
|
(1,852)
|
|
(1,421)
|
Net cash provided before financing activities
|
|
397
|
|
127
|
|
|
1,696
|
|
1,639
|
|
|
|
|
|
|
|
|
|
|
Adjustment:
|
|
|
|
|
|
|
|
|
|
|
Change in restricted cash and cash equivalents
|
|
(81)
|
|
3
|
|
|
(73)
|
|
22
|
Free cash flow
|
$
|
316
|
$
|
130
|
|
$
|
1,623
|
$
|
1,661
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends paid
|
|
(179)
|
|
(161)
|
|
|
(724)
|
|
(652)
|
|
Effect of foreign exchange fluctuations on US dollar-denominated cash
and cash equivalents
|
|
3
|
|
1
|
|
|
19
|
|
(3)
|
Free cash flow - as previously defined
|
$
|
140
|
$
|
(30)
|
|
$
|
918
|
$
|
1,006
|
SOURCE CN