EX-99.2 3 e24421_ex99-2.htm

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.