DELAWARE | 1-4717 | 44-0663509 |
(State or other jurisdiction | (Commission | (IRS Employer |
of incorporation) | file number) | Identification Number) |
By: | /s/ Mary K. Stadler |
Name: Mary K. Stadler | |
Title: Senior Vice President & Chief Accounting Officer | |
(Principal Accounting Officer) |
Exhibit No | Description | |
99.1 | Press Release dated July 17, 2015 issued by Kansas City Southern entitled “Kansas City Southern Reports Second Quarter Results”. |
• | Revenue of $586 million, a decrease of 10% compared to second quarter 2014. |
• | Operating income of $187 million. Excluding lease termination costs in 2014, adjusted operating income was 13% lower than a year ago. |
• | Operating ratio of 68.1%, compared with 68.3% in second quarter 2014. Excluding lease termination costs in 2014, adjusted operating ratio increased 1.1 points compared to second quarter 2014. |
• | Diluted earnings per share of $1.01. Adjusted diluted earnings per share of $1.03 for second quarter 2015, a 15% decrease compared to second quarter 2014. |
Reconciliation of Diluted Earnings per Share to | |||||||||||||||
Adjusted Diluted Earnings per Share | Three Months Ended June 30, 2015 | ||||||||||||||
Income Before Income Taxes | Income Tax Expense | Net Income | Diluted Earnings per Share | ||||||||||||
As reported | $ | 162.4 | $ | 50.2 | $ | 112.2 | $ | 1.01 | |||||||
Adjustments for: | |||||||||||||||
Foreign exchange loss | 10.5 | 3.2 | 7.3 | 0.07 | |||||||||||
Foreign exchange component of income taxes | — | 5.4 | (5.4 | ) | (0.05 | ) | |||||||||
Adjusted | $ | 172.9 | $ | 58.8 | 114.1 | ||||||||||
Less: Noncontrolling interest | (0.4 | ) | |||||||||||||
Adjusted net income available to common | |||||||||||||||
stockholders - see (a) below | $ | 113.7 | $ | 1.03 |
Three Months Ended June 30, 2014 | |||||||||||||||
Income Before Income Taxes | Income Tax Expense | Net Income | Diluted Earnings per Share | ||||||||||||
As reported | $ | 196.3 | $ | 66.1 | $ | 130.2 | $ | 1.18 | |||||||
Adjustments for: | |||||||||||||||
Lease termination costs | 8.4 | 2.9 | 5.5 | 0.05 | |||||||||||
Foreign exchange gain | (5.3 | ) | (1.6 | ) | (3.7 | ) | (0.04 | ) | |||||||
Foreign exchange component of income taxes | — | (2.1 | ) | 2.1 | 0.02 | ||||||||||
Adjusted | $ | 199.4 | $ | 65.3 | 134.1 | ||||||||||
Less: Noncontrolling interest | (0.4 | ) | |||||||||||||
Adjusted net income available to common | |||||||||||||||
stockholders - see (a) below | $ | 133.7 | $ | 1.21 |
Reconciliation of Operating Expenses to Adjusted | Three Months Ended | ||||||||
Operating Expenses | June 30, | ||||||||
2015 | 2014 | ||||||||
Operating expenses as reported | $ | 399.0 | $ | 443.9 | |||||
Adjustment for lease termination costs | — | (8.4 | ) | ||||||
Adjusted operating expenses - see (b) below | $ | 399.0 | $ | 435.5 | |||||
Operating income as reported | $ | 186.8 | $ | 205.8 | |||||
Adjusted operating income - see (b) below | 186.8 | 214.2 | |||||||
Operating ratio (c) as reported | 68.1 | % | 68.3 | % | |||||
Adjusted operating ratio - see (b) and (c) below | 68.1 | % | 67.0 | % |
Revenue Change Excluding Estimated Foreign Exchange | ||||||||
and U.S. Fuel Price Impacts | ||||||||
Change % | ||||||||
Reported revenues for the three months ended June 30, 2015 | $ | 585.8 | ||||||
Reported revenues for the three months ended June 30, 2014 | 649.7 | |||||||
Revenue change | (63.9 | ) | (10 | %) | ||||
Estimated foreign exchange impact | 18.4 | |||||||
Estimated U.S. fuel price impact | 30.1 | |||||||
Revenue change excluding foreign exchange and U.S. fuel price impacts - see (d) below | $ | (15.4 | ) | (2 | %) |
Adjusted Operating Expense Change Excluding Estimated Foreign | ||||||||
Exchange and U.S. Fuel Price Impacts | ||||||||
Change % | ||||||||
Adjusted operating expenses for the three months ended June 30, 2015 | $ | 399.0 | ||||||
Adjusted operating expenses for the three months ended June 30, 2014 | 435.5 | |||||||
Adjusted operating expense change | (36.5 | ) | (8 | %) | ||||
Estimated foreign exchange impact | 17.9 | |||||||
Estimated U.S. fuel price impact | 14.7 | |||||||
Adjusted operating expense change excluding foreign exchange and U.S. fuel price impacts - see (d) below | $ | (3.9 | ) | (1 | %) |
(a) | The Company believes adjusted diluted earnings per share is meaningful as it allows investors to evaluate the Company's performance for different periods on a more comparable basis by excluding the impact of changes in foreign currency exchange rates and items that are not directly related to the ongoing operations of the Company. |
(b) | The Company believes adjusted operating expenses, operating income and operating ratio are meaningful as they allow investors to evaluate the Company's performance for different periods on a more comparable basis by excluding items that are not directly related to the ongoing operations of the Company. |
(c) | Operating ratio is calculated by dividing operating expenses by revenues; or in the case of adjusted operating ratio, adjusted operating expenses divided by revenues. |
(d) | The Company believes revenue and adjusted operating expense changes excluding foreign exchange and U.S. fuel price impacts are meaningful measures as they allow investors to evaluate the Company's performance for different periods on a more comparable basis by excluding the impacts of fluctuations in foreign currency exchange rates and U.S. fuel price by holding these rates constant between the reporting periods. |
Kansas City Southern and Subsidiaries | |||||||||||||||
Consolidated Statements of Income | |||||||||||||||
(In millions, except share and per share amounts) | |||||||||||||||
(Unaudited) | |||||||||||||||
Three Months Ended | Six Months Ended | ||||||||||||||
June 30, | June 30, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
Revenues | $ | 585.8 | $ | 649.7 | $ | 1,188.9 | $ | 1,257.1 | |||||||
Operating expenses: | |||||||||||||||
Compensation and benefits | 108.0 | 115.5 | 225.6 | 226.1 | |||||||||||
Purchased services | 57.0 | 63.8 | 115.1 | 119.0 | |||||||||||
Fuel | 77.5 | 107.7 | 158.5 | 211.6 | |||||||||||
Equipment costs | 29.9 | 29.5 | 59.0 | 61.2 | |||||||||||
Depreciation and amortization | 70.8 | 63.9 | 139.3 | 125.8 | |||||||||||
Materials and other | 55.8 | 55.1 | 116.8 | 109.3 | |||||||||||
Lease termination costs | — | 8.4 | 9.6 | 38.3 | |||||||||||
Total operating expenses | 399.0 | 443.9 | 823.9 | 891.3 | |||||||||||
Operating income | 186.8 | 205.8 | 365.0 | 365.8 | |||||||||||
Equity in net earnings of unconsolidated affiliates | 5.0 | 5.9 | 9.4 | 11.6 | |||||||||||
Interest expense | (17.7 | ) | (17.9 | ) | (36.3 | ) | (36.6 | ) | |||||||
Debt retirement costs | — | — | — | (6.6 | ) | ||||||||||
Foreign exchange gain (loss) | (10.5 | ) | 5.3 | (22.1 | ) | 8.4 | |||||||||
Other expense, net | (1.2 | ) | (2.8 | ) | (2.0 | ) | (3.3 | ) | |||||||
Income before income taxes | 162.4 | 196.3 | 314.0 | 339.3 | |||||||||||
Income tax expense | 50.2 | 66.1 | 100.6 | 115.1 | |||||||||||
Net income | 112.2 | 130.2 | 213.4 | 224.2 | |||||||||||
Less: Net income attributable to noncontrolling interest | 0.4 | 0.4 | 0.8 | 0.7 | |||||||||||
Net income attributable to Kansas City Southern and subsidiaries | 111.8 | 129.8 | 212.6 | 223.5 | |||||||||||
Preferred stock dividends | — | — | 0.1 | 0.1 | |||||||||||
Net income available to common stockholders | $ | 111.8 | $ | 129.8 | $ | 212.5 | $ | 223.4 | |||||||
Earnings per share: | |||||||||||||||
Basic earnings per share | $ | 1.01 | $ | 1.18 | $ | 1.93 | $ | 2.03 | |||||||
Diluted earnings per share | $ | 1.01 | $ | 1.18 | $ | 1.92 | $ | 2.02 | |||||||
Average shares outstanding (in thousands): | |||||||||||||||
Basic | 110,334 | 110,160 | 110,322 | 110,121 | |||||||||||
Potentially dilutive common shares | 181 | 237 | 200 | 277 | |||||||||||
Diluted | 110,515 | 110,397 | 110,522 | 110,398 | |||||||||||
Kansas City Southern and Subsidiaries | ||||||||||||||||||||||||||||||
Revenue & Carload/Units by Commodity - Second Quarter 2015 and 2014 | ||||||||||||||||||||||||||||||
Revenues | Carloads and Units | Revenue per | ||||||||||||||||||||||||||||
(in millions) | (in thousands) | Carload/Unit | ||||||||||||||||||||||||||||
Second Quarter | % | Second Quarter | % | Second Quarter | % | |||||||||||||||||||||||||
2015 | 2014 | Change | 2015 | 2014 | Change | 2015 | 2014 | Change | ||||||||||||||||||||||
Chemical & Petroleum | ||||||||||||||||||||||||||||||
Chemicals | $ | 53.8 | $ | 55.2 | (3 | %) | 28.6 | 30.3 | (6 | %) | $ | 1,881 | $ | 1,822 | 3 | % | ||||||||||||||
Petroleum | 32.8 | 31.6 | 4 | % | 17.9 | 17.7 | 1 | % | 1,832 | 1,785 | 3 | % | ||||||||||||||||||
Plastics | 29.4 | 28.3 | 4 | % | 16.3 | 16.2 | 1 | % | 1,804 | 1,747 | 3 | % | ||||||||||||||||||
Total | 116.0 | 115.1 | 1 | % | 62.8 | 64.2 | (2 | %) | 1,847 | 1,793 | 3 | % | ||||||||||||||||||
Industrial & Consumer Products | ||||||||||||||||||||||||||||||
Forest Products | 67.5 | 67.5 | — | 32.5 | 32.1 | 1 | % | 2,077 | 2,103 | (1 | %) | |||||||||||||||||||
Metals & Scrap | 57.5 | 69.1 | (17 | %) | 31.3 | 37.0 | (15 | %) | 1,837 | 1,868 | (2 | %) | ||||||||||||||||||
Other | 19.6 | 19.6 | — | 19.0 | 20.2 | (6 | %) | 1,032 | 970 | 6 | % | |||||||||||||||||||
Total | 144.6 | 156.2 | (7 | %) | 82.8 | 89.3 | (7 | %) | 1,746 | 1,749 | — | |||||||||||||||||||
Agriculture & Minerals | ||||||||||||||||||||||||||||||
Grain | 59.0 | 66.5 | (11 | %) | 34.6 | 35.5 | (3 | %) | 1,705 | 1,873 | (9 | %) | ||||||||||||||||||
Food Products | 32.3 | 34.8 | (7 | %) | 14.6 | 15.0 | (3 | %) | 2,212 | 2,320 | (5 | %) | ||||||||||||||||||
Ores & Minerals | 6.5 | 6.2 | 5 | % | 6.8 | 6.6 | 3 | % | 956 | 939 | 2 | % | ||||||||||||||||||
Stone, Clay & Glass | 6.7 | 7.4 | (9 | %) | 2.9 | 3.2 | (9 | %) | 2,310 | 2,313 | — | |||||||||||||||||||
Total | 104.5 | 114.9 | (9 | %) | 58.9 | 60.3 | (2 | %) | 1,774 | 1,905 | (7 | %) | ||||||||||||||||||
Energy | ||||||||||||||||||||||||||||||
Utility Coal | 17.6 | 48.8 | (64 | %) | 26.4 | 46.1 | (43 | %) | 667 | 1,059 | (37 | %) | ||||||||||||||||||
Coal & Petroleum Coke | 10.5 | 9.9 | 6 | % | 15.1 | 15.1 | — | 695 | 656 | 6 | % | |||||||||||||||||||
Frac Sand | 8.7 | 17.5 | (50 | %) | 5.6 | 8.8 | (36 | %) | 1,554 | 1,989 | (22 | %) | ||||||||||||||||||
Crude Oil | 7.4 | 5.2 | 42 | % | 4.8 | 3.5 | 37 | % | 1,542 | 1,486 | 4 | % | ||||||||||||||||||
Total | 44.2 | 81.4 | (46 | %) | 51.9 | 73.5 | (29 | %) | 852 | 1,107 | (23 | %) | ||||||||||||||||||
Intermodal | 97.9 | 98.7 | (1 | %) | 250.0 | 254.5 | (2 | %) | 392 | 388 | 1 | % | ||||||||||||||||||
Automotive | 55.0 | 59.6 | (8 | %) | 30.8 | 31.8 | (3 | %) | 1,786 | 1,874 | (5 | %) | ||||||||||||||||||
TOTAL FOR COMMODITY GROUPS | 562.2 | 625.9 | (10 | %) | 537.2 | 573.6 | (6 | %) | $ | 1,047 | $ | 1,091 | (4 | %) | ||||||||||||||||
Other Revenue | 23.6 | 23.8 | (1 | %) | ||||||||||||||||||||||||||
TOTAL | $ | 585.8 | $ | 649.7 | (10 | %) | ||||||||||||||||||||||||
Kansas City Southern and Subsidiaries | ||||||||||||||||||||||||||||||
Revenue & Carload/Units by Commodity - Year to Date June 30, 2015 and 2014 | ||||||||||||||||||||||||||||||
Revenues | Carloads and Units | Revenue per | ||||||||||||||||||||||||||||
(in millions) | (in thousands) | Carload/Unit | ||||||||||||||||||||||||||||
Year to Date | % | Year to Date | % | Year to Date | % | |||||||||||||||||||||||||
2015 | 2014 | Change | 2015 | 2014 | Change | 2015 | 2014 | Change | ||||||||||||||||||||||
Chemical & Petroleum | ||||||||||||||||||||||||||||||
Chemicals | $ | 106.8 | $ | 105.1 | 2 | % | 57.8 | 56.9 | 2 | % | $ | 1,848 | $ | 1,847 | — | |||||||||||||||
Petroleum | 65.8 | 60.4 | 9 | % | 35.3 | 34.1 | 4 | % | 1,864 | 1,771 | 5 | % | ||||||||||||||||||
Plastics | 58.2 | 54.8 | 6 | % | 31.9 | 31.0 | 3 | % | 1,824 | 1,768 | 3 | % | ||||||||||||||||||
Total | 230.8 | 220.3 | 5 | % | 125.0 | 122.0 | 2 | % | 1,846 | 1,806 | 2 | % | ||||||||||||||||||
Industrial & Consumer Products | ||||||||||||||||||||||||||||||
Forest Products | 136.0 | 132.9 | 2 | % | 64.9 | 63.5 | 2 | % | 2,096 | 2,093 | — | |||||||||||||||||||
Metals & Scrap | 118.0 | 135.0 | (13 | %) | 62.6 | 71.0 | (12 | %) | 1,885 | 1,901 | (1 | %) | ||||||||||||||||||
Other | 36.6 | 37.4 | (2 | %) | 36.4 | 38.4 | (5 | %) | 1,005 | 974 | 3 | % | ||||||||||||||||||
Total | 290.6 | 305.3 | (5 | %) | 163.9 | 172.9 | (5 | %) | 1,773 | 1,766 | — | |||||||||||||||||||
Agriculture & Minerals | ||||||||||||||||||||||||||||||
Grain | 113.7 | 132.6 | (14 | %) | 65.4 | 70.8 | (8 | %) | 1,739 | 1,873 | (7 | %) | ||||||||||||||||||
Food Products | 69.3 | 70.0 | (1 | %) | 30.8 | 29.9 | 3 | % | 2,250 | 2,341 | (4 | %) | ||||||||||||||||||
Ores & Minerals | 13.5 | 11.3 | 19 | % | 13.6 | 11.8 | 15 | % | 993 | 958 | 4 | % | ||||||||||||||||||
Stone, Clay & Glass | 13.6 | 14.4 | (6 | %) | 5.9 | 6.5 | (9 | %) | 2,305 | 2,215 | 4 | % | ||||||||||||||||||
Total | 210.1 | 228.3 | (8 | %) | 115.7 | 119.0 | (3 | %) | 1,816 | 1,918 | (5 | %) | ||||||||||||||||||
Energy | ||||||||||||||||||||||||||||||
Utility Coal | 53.7 | 97.6 | (45 | %) | 67.3 | 94.1 | (28 | %) | 798 | 1,037 | (23 | %) | ||||||||||||||||||
Coal & Petroleum Coke | 20.3 | 19.7 | 3 | % | 28.7 | 29.2 | (2 | %) | 707 | 675 | 5 | % | ||||||||||||||||||
Frac Sand | 23.2 | 33.9 | (32 | %) | 13.3 | 17.0 | (22 | %) | 1,744 | 1,994 | (13 | %) | ||||||||||||||||||
Crude Oil | 13.6 | 8.4 | 62 | % | 8.4 | 5.5 | 53 | % | 1,619 | 1,527 | 6 | % | ||||||||||||||||||
Total | 110.8 | 159.6 | (31 | %) | 117.7 | 145.8 | (19 | %) | 941 | 1,095 | (14 | %) | ||||||||||||||||||
Intermodal | 192.9 | 186.7 | 3 | % | 493.3 | 488.7 | 1 | % | 391 | 382 | 2 | % | ||||||||||||||||||
Automotive | 109.4 | 112.0 | (2 | %) | 61.8 | 60.5 | 2 | % | 1,770 | 1,851 | (4 | %) | ||||||||||||||||||
TOTAL FOR COMMODITY GROUPS | 1,144.6 | 1,212.2 | (6 | %) | 1,077.4 | 1,108.9 | (3 | %) | $ | 1,062 | $ | 1,093 | (3 | %) | ||||||||||||||||
Other Revenue | 44.3 | 44.9 | (1 | %) | ||||||||||||||||||||||||||
TOTAL | $ | 1,188.9 | $ | 1,257.1 | (5 | %) | ||||||||||||||||||||||||
'0`````0V]P>7)I9VAT(#(P,#<@07!P;&4@26YC+BP@86QL(')I
M9VAT\?M&,1^TI\,<9'^DZ?GG_I^%9X;&/&8;ZS5A'F
MYDMK[V7ZG;F61QR'-HY7@JU2--TISTE9W7,^ENW:Y8_:"\%_L^_"SPTUI!X-
MAM]>U.WD?2B//D0NC+D-\^`/F'YFH8?@+\,_C)X0\'^,?AOHUMH\4M\AUN!+
MAV(@'^OCR2?G4IA3P"&ST(K+_;Q&=3\''_IWO/\`T**MG]A2XF?P_P"+K=IF
M,4=S;R*A)(#,CAB!ZD*OY#TIIT:F92P
C
M?LE>--(\"Q6,?ART^'FIPZ0M@RM;"S739!"8F4E2A3;M()!DT`=WX(^)7P
M\^)EA<:K\-_'OASQ796LWV>>YT35(+^**7:&V.\+L%;!!P3G!'K1XV^(_P`/
M?AKI\.K?$;Q[X=\*65S+]GAN=;U2"QBDEP3L5YF4,V`3@'.`:^-/^"-`S^R7
MJ9/?QGJ&?_`:TK8_X*]@?\,<7Y_ZF'2__0WH`^R-#U[1?$VDV?B#PWK%CJNE
MZA"MQ:7UC<)/;W$3#*O'(A*NI[%215^O.?V;QC]GCX7?]B7HG_I##7HU`!11
M10`4444`%%%%`!1110`4444`%%%%`!1110`5QGQG_P"21^,_^P!J'_I.]=G7
M&?&?_DD?C/\`[`&H?^D[UG6_AR]&=>`_WNE_BC^:/!/V"_\`D%^+_P#KXM?_
M`$&2O&/VK?\`DOOBG_>L_P#TCAKV?]@O_D%^+_\`KXM?_09*\8_:MS_POWQ3
M_O6?_I'#7QV,TR:E_B_^2/WK(?\`DX&-_P"O?Z4SR9$>1Q'$C,[$*H'4GL!7
MWC\%?V7O!OA7PJDWCC1+76-:U&`-="ZC#QVP8?ZJ-3P",X+#DG/..*^*O`LU
MK;>-_#UQ?.B6\6JVCS,_W0@F4L3[8SFOU,C;"*1TP*KAK"4JCG5J*[5EZ&'B
MWG>-P4*&!P\G&,TW*VE[-65^RZ_(\Z_X17QEX!39X*\66M[I2'$>D^()'81#
MLD5VN9%4=A(LGL1TI]S\0?B-9V1NO^%1O>[%9F:PURU>+`')#2&-B/\`@/X5
MY!^T'^S-\1_B-XTN/%GA[Q':7MK,B"&QO)I(C:X0*5CP&7!*Y_A^\>O4^$>(
M/`'QS^!J'4[B/5-(L97VM=6%WOMW)X`DV-@9S@!QSZ&O3Q6.KX2;7LI**ZIW
M^>SL?)9/PUEV=T: