譲渡異議申立書 99.2
ノーフォークサザン法人および子会社
連結損益計算書
(未確定)
第三四半期 | 最初の9ヶ月 | |||||||||||||||
2024 | 2023 | 2024 | 2023 | |||||||||||||
(百万ドル、株式当たりの金額以外) | ||||||||||||||||
鉄道の営業収入 | ||||||||||||||||
商品 | $ | 1,861 | $ | 1,800 | $ | 5,628 | $ | 5,504 | ||||||||
インターモーダル | 763 | 737 | 2,250 | 2,296 | ||||||||||||
石炭 | 427 | 434 | 1,221 | 1,283 | ||||||||||||
鉄道の営業収入合計 | 3,051 | 2,971 | 9,099 | 9,083 | ||||||||||||
鉄道の営業費用 | ||||||||||||||||
報酬および福利厚生費用 | 690 | 715 | 2,126 | 2,098 | ||||||||||||
購買サービスと賃貸料 | 497 | 517 | 1,541 | 1,519 | ||||||||||||
燃料 | 216 | 289 | 757 | 867 | ||||||||||||
減価償却費用 | 339 | 326 | 1,011 | 968 | ||||||||||||
材料およびその他 | (188 | ) | 205 | 200 | 622 | |||||||||||
再編成およびその他の費用 | 60 | — | 156 | — | ||||||||||||
Eastern Ohio事件 | (159 | ) | 163 | 368 | 966 | |||||||||||
鉄道の総営業費用 | 1,455 | 2,215 | 6,159 | 7,040 | ||||||||||||
鉄道事業収入 | 1,596 | 756 | 2,940 | 2,043 | ||||||||||||
その他の収益 - 正味 | 34 | 40 | 69 | 153 | ||||||||||||
借入金利息費用 | 203 | 182 | 608 | 527 | ||||||||||||
税引前当期純利益 | 1,427 | 614 | 2,401 | 1,669 | ||||||||||||
所得税 | 328 | 136 | 512 | 369 | ||||||||||||
当期純利益 | $ | 1,099 | $ | 478 | $ | 1,889 | $ | 1,300 | ||||||||
1株当たりの利益-希薄化後 | $ | 4.85 | $ | 2.10 | $ | 8.34 | $ | 5.70 | ||||||||
希薄化後の平均発行シェア数 | 226.5 | 227.0 | 226.3 | 227.8 |
連結財務諸表の注記をご参照ください。
ノーフォークサザン社および子会社
連結貸借対照表
(未確定)
9月30日 | 12月31日 | |||||||
2024 | 2023 | |||||||
(百万ドル) | ||||||||
資産 | ||||||||
流動資産: | ||||||||
現金及び現金同等物 | $ | 975 | $ | 1,568 | ||||
債権アカウント - 帳簿価額 | 1,302 | 1,147 | ||||||
材料および消耗品 | 288 | 264 | ||||||
その他の流動資産 | 125 | 292 | ||||||
流動資産合計 | 2,690 | 3,271 | ||||||
投資 | 3,968 | 3,839 | ||||||
それぞれ13,855ドルと13,265ドルの減価償却を除いた資産 | 35,390 | 33,326 | ||||||
その他の資産 | 1,207 | 1,216 | ||||||
総資産 | $ | 43,255 | $ | 41,652 | ||||
負債および株主資本 | ||||||||
流動負債: | ||||||||
支払調整 | $ | 1,614 | $ | 1,638 | ||||
法人税等 | 179 | 262 | ||||||
その他の流動負債 | 1,329 | 728 | ||||||
長期債務の流動部分 | 555 | 4 | ||||||
流動負債合計 | 3,677 | 2,632 | ||||||
新規買債務 | 16,644 | 17,175 | ||||||
その他の負債 | 1,786 | 1,839 | ||||||
繰延税金資産 | 7,363 | 7,225 | ||||||
負債合計 | 29,470 | 28,871 | ||||||
株主資本: | ||||||||
普通株式 1.00ドルの株に対する割引当額、1,350,000,000株を承認済み;発行済みの株式数はそれぞれ226,239,662株と225,681,254株で、自己株式を差し引いて純額です | 228 | 227 | ||||||
追加の資本金 | 2,223 | 2,179 | ||||||
その他の総合損失 | (332 | ) | (320 | ) | ||||
留保利益 | 11,666 | 10,695 | ||||||
純資産合計 | 13,785 | 12,781 | ||||||
負債および純資産合計 | $ | 43,255 | $ | 41,652 |
連結財務諸表の注記をご参照ください。
ノーフォークサザン社および子会社
キャッシュ・フロー計算書
(未確定)
初めての9ヶ月 | ||||||||
2024 | 2023 | |||||||
(百万ドル) | ||||||||
営業活動からの現金流入 | ||||||||
当期純利益 | $ | 1,889 | $ | 1,300 | ||||
当期純利益調整項目とキャッシュフロー調整項目の調整による、営業活動によるキャッシュフロー量の調整: | ||||||||
減価償却費用 | 1,011 | 968 | ||||||
繰延税金資産 | 141 | (53 | ) | |||||
資産の利益と損失 | (425 | ) | (34 | ) | ||||
営業活動に影響を与える資産および負債の変動: | ||||||||
売掛金 | (156 | ) | (65 | ) | ||||
材料および消耗品 | (24 | ) | (50 | ) | ||||
その他の流動資産 | 80 | 37 | ||||||
負債(債務以外) | 774 | 538 | ||||||
その他 - 正味 | (189 | ) | (135 | ) | ||||
営業活動によるキャッシュフロー | 3,101 | 2,506 | ||||||
投資活動からの現金流入 | ||||||||
資産の追加 | (1,706 | ) | (1,491 | ) | ||||
CSRの資産の取得 | (1,643 | ) | (5 | ) | ||||
不動産売却とその他の取引 | 527 | 62 | ||||||
投資購入 | (318 | ) | (120 | ) | ||||
投資売却とその他の取引 | 349 | 160 | ||||||
投資活動によるキャッシュフローの純流出 | (2,791 | ) | (1,394 | ) | ||||
財務活動からのキャッシュ・フロー | ||||||||
配当 | (915 | ) | (920 | ) | ||||
普通株式取引 | 15 | (9 | ) | |||||
普通株式の購入と退職 | — | (503 | ) | |||||
借入金の受取 | 1,051 | 2,303 | ||||||
債務返済 | (1,054 | ) | (933 | ) | ||||
資金調達活動に使用された純現金流入額 | (903 | ) | (62 | ) | ||||
現金及び現金同等物の増加(減少) | (593 | ) | 1,050 | |||||
現金及び現金同等物 | ||||||||
年初残高 | 1,568 | 456 | ||||||
期末 | $ | 975 | $ | 1,506 | ||||
現金の流れに関する補足情報 | ||||||||
期間中に支払われた現金: | ||||||||
利息(資本化された金額を差し引いた純額) | $ | 571 | $ | 451 | ||||
所得税(還付金を差し引いた額) | 284 | 521 |
See accompanying notes to consolidated financial statements.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
1. Sales of Railway Lines
During the third quarter of 2024, we completed sales of two railway lines in the states of Virginia and North Carolina resulting in gains of $380 million on operating property sales included in “Materials and other” expense. The gains from these transactions are reflected in “Gains and losses on properties” and cash proceeds of $389 million are included in “Property sales and other transactions” on the Consolidated Statement of Cash Flows.
2. Restructuring and Other Charges
We recognized $60 million in the third quarter of 2024 related to expenses associated with the rationalization of certain software development projects that had not been placed into service and reflecting certain equipment at its net realizable value in advance of the planned disposition of that asset class. The $156 million recognized during first nine months of 2024, also includes $96 million of costs associated with our voluntary and involuntary separation programs that reduced our management workforce and costs associated with the appointment of our chief operating officer. Additionally, “Other income – net” for the first nine months includes a $20 million curtailment gain on our other postretirement benefit plan resulting from the restructuring, recorded in the second quarter of 2024.
3. Eastern Ohio Incident
On February 3, 2023, a train operated by us derailed in East Palestine, Ohio (the Incident). We recognized expenses of $368 million and $966 million during the first nine months of 2024 and 2023, respectively, for costs related to the Incident. Insurance recoveries exceeded expenses by $159 million in the third quarter of 2024 compared to expenses of $163 million in the third quarter of 2023. The total expense recognized in the first nine months of 2024 includes the impact of $552 million in insurance recoveries, of which $288 million was recognized in the third quarter 2024. During the first nine months of 2023, $25 million in recoveries were recorded. Any additional amounts recoverable under our insurance policies or from third parties will be reflected in future periods in which recovery is considered probable. No amounts have been recorded related to potential third-party recoveries, which may reduce amounts payable by our insurers under applicable insurance coverage.
4. Shareholder Advisory Costs
“Other income – net” includes costs associated with shareholder advisory matters, which amounted to $1 million and $51 million during the third quarter and first nine months of 2024, respectively.
5. Deferred Income Taxes
During the first nine months of 2024, we recorded a $27 million reduction to deferred income taxes, the result of a subsidiary restructuring that reduced our estimated deferred state income tax rate.
6. Stock Repurchase Program
We did not repurchase shares of common stock under our stock repurchase program in the first nine months of 2024, while we repurchased and retired 2.2 million shares of common stock at a cost of $508 million in the first nine months of 2023, inclusive of excise taxes.