Investor Presentaiton slide image

Investor Presentaiton

Reconciliation to GAAP Computation of Adjusted Debt to EBITDAR less Maintenance Capital and EBITDAR less Maintenance Capital Interest Coverage Twelve Months Ended 9/30/16 12/31/2015 12/31/2014 $ in Millions Net Income $ 3,660 $ Add: Taxes 2,197 4,248 2,527 $ Add: Interest Expense 989 928 3,869 2,300 833 Add: Other (Income) Expense - net (2) 21 11 Operating Income $ 6,844 $ 7,724 $ 7,013 Add: Depreciation & Amortization $ 2,097 $ 2,001 $ 2,123 Add: Rent Expense EBITDAR 564 605 613 $ 9,505 $ 10,330 $ 9,749 Less: Replacement capital (2,766) (2,944) (2,539) Less: Locomotive Replacement (459) (480) (450) EBITDAR Less Maintenance Capital $ 6,280 $ 6,906 $ 6,760 Debt (a) $ 22,166 $ 21,737 $ 19,204 Other adjustments (b) 72 (925) (323) Adjusted Debt $ 22,238 $ 20,812 $ 18,881 Adjusted Debt to EBITDAR less Maintenance Capital EBITDAR Less Maintenance Capital Interest 3.5x 3.0x 2.8x $ 6,280 $ 6,906 $ 6,760 989 928 833 Adjustments including interest portion of rent expense Adjusted Interest $ 187 1,176 $ 202 1,130 205 $ 1,038 EBITDAR less Maintenance Capital Interest Coverage 5.3x 6.1x 6.5x (a) Debt was restated to reclassify debt issuance costs from other assets to long term debt with the adoption of ASU 2015-03 in 2015. Restatement period was December 2014 and 2015 (b) Primarily long-term operating leases offset by cash BNSF 33 33
View entire presentation