Exhibit 99.2
Norfolk Southern Corporation and Subsidiaries
Consolidated Statements of Income
(Unaudited)
| First Quarter | ||||||||
| 2025 | 2024 | |||||||
| (in millions, except per share amounts) | ||||||||
| Railway operating revenues |
||||||||
| Merchandise |
$ | 1,863 | $ | 1,863 | ||||
| Intermodal |
760 | 745 | ||||||
| Coal |
370 | 396 | ||||||
|
|
|
|
|
|||||
| Total railway operating revenues |
2,993 | 3,004 | ||||||
|
|
|
|
|
|||||
| Railway operating expenses |
||||||||
| Compensation and benefits |
739 | 736 | ||||||
| Purchased services and rents |
498 | 528 | ||||||
| Fuel |
244 | 284 | ||||||
| Depreciation |
346 | 337 | ||||||
| Materials and other |
205 | 215 | ||||||
| Restructuring and other charges |
| 99 | ||||||
| Eastern Ohio incident |
(185 | ) | 592 | |||||
|
|
|
|
|
|||||
| Total railway operating expenses |
1,847 | 2,791 | ||||||
|
|
|
|
|
|||||
| Income from railway operations |
1,146 | 213 | ||||||
| Other income net |
31 | 18 | ||||||
| Interest expense on debt |
199 | 201 | ||||||
|
|
|
|
|
|||||
| Income before income taxes |
978 | 30 | ||||||
| Income taxes |
228 | (23 | ) | |||||
|
|
|
|
|
|||||
| Net income |
$ | 750 | $ | 53 | ||||
|
|
|
|
|
|||||
| Earnings per share diluted |
$ | 3.31 | $ | 0.23 | ||||
| Weighted average shares outstanding diluted |
226.5 | 226.2 | ||||||
See accompanying notes to consolidated financial statements.
Norfolk Southern Corporation and Subsidiaries
Consolidated Balance Sheets
(Unaudited)
| March 31, | December 31, | |||||||
| 2025 | 2024 | |||||||
| ($ in millions) | ||||||||
| Assets |
||||||||
| Current assets: |
||||||||
| Cash and cash equivalents |
$ | 1,006 | $ | 1,641 | ||||
| Accounts receivable net |
1,231 | 1,069 | ||||||
| Materials and supplies |
273 | 277 | ||||||
| Other current assets |
191 | 201 | ||||||
|
|
|
|
|
|||||
| Total current assets |
2,701 | 3,188 | ||||||
| Investments |
4,003 | 3,370 | ||||||
| Properties less accumulated depreciation of $14,188 and $13,957, respectively |
35,803 | 35,831 | ||||||
| Other assets |
1,293 | 1,293 | ||||||
|
|
|
|
|
|||||
| Total assets |
$ | 43,800 | $ | 43,682 | ||||
|
|
|
|
|
|||||
| Liabilities and stockholders equity |
||||||||
| Current liabilities: |
||||||||
| Accounts payable |
$ | 1,445 | $ | 1,704 | ||||
| Income and other taxes |
490 | 337 | ||||||
| Other current liabilities |
960 | 949 | ||||||
| Current maturities of long-term debt |
555 | 555 | ||||||
|
|
|
|
|
|||||
| Total current liabilities |
3,450 | 3,545 | ||||||
| Long-term debt |
16,660 | 16,651 | ||||||
| Other liabilities |
1,702 | 1,760 | ||||||
| Deferred income taxes |
7,477 | 7,420 | ||||||
|
|
|
|
|
|||||
| Total liabilities |
29,289 | 29,376 | ||||||
| Stockholders equity: |
||||||||
| Common stock $1.00 per share par value, 1,350,000,000 shares authorized; outstanding 225,443,501 and 226,320,894 shares, respectively, net of treasury shares |
227 | 228 | ||||||
| Additional paid-in capital |
2,249 | 2,247 | ||||||
| Accumulated other comprehensive loss |
(261 | ) | (262 | ) | ||||
| Retained income |
12,296 | 12,093 | ||||||
|
|
|
|
|
|||||
| Total stockholders equity |
14,511 | 14,306 | ||||||
|
|
|
|
|
|||||
| Total liabilities and stockholders equity |
$ | 43,800 | $ | 43,682 | ||||
|
|
|
|
|
|||||
See accompanying notes to consolidated financial statements.
Norfolk Southern Corporation and Subsidiaries
Consolidated Statements of Cash Flows
(Unaudited)
| First Three Months | ||||||||
| 2025 | 2024 | |||||||
| ($ in millions) | ||||||||
| Cash flows from operating activities |
||||||||
| Net income |
$ | 750 | $ | 53 | ||||
| Reconciliation of net income to net cash provided by operating activities: |
||||||||
| Depreciation |
346 | 337 | ||||||
| Deferred income taxes |
57 | (26 | ) | |||||
| Gains and losses on properties |
(23 | ) | (1 | ) | ||||
| Changes in assets and liabilities affecting operations: |
||||||||
| Accounts receivable |
(165 | ) | (51 | ) | ||||
| Materials and supplies |
4 | (6 | ) | |||||
| Other current assets |
31 | 33 | ||||||
| Current liabilities other than debt |
22 | 560 | ||||||
| Other net |
(72 | ) | (60 | ) | ||||
|
|
|
|
|
|||||
| Net cash provided by operating activities |
950 | 839 | ||||||
| Cash flows from investing activities |
||||||||
| Property additions |
(449 | ) | (557 | ) | ||||
| Acquisition of assets of CSR |
| (1,642 | ) | |||||
| Property sales and other transactions |
18 | 32 | ||||||
| Investment purchases |
(609 | ) | (1 | ) | ||||
| Investment sales and other transactions |
19 | 324 | ||||||
|
|
|
|
|
|||||
| Net cash used in investing activities |
(1,021 | ) | (1,844 | ) | ||||
| Cash flows from financing activities |
||||||||
| Dividends |
(306 | ) | (305 | ) | ||||
| Common stock transactions |
(9 | ) | (6 | ) | ||||
| Purchase and retirement of common stock |
(248 | ) | | |||||
| Proceeds from borrowings |
| 400 | ||||||
| Debt repayments |
(1 | ) | | |||||
|
|
|
|
|
|||||
| Net cash provided by (used in) financing activities |
(564 | ) | 89 | |||||
|
|
|
|
|
|||||
| Net decrease in cash and cash equivalents |
(635 | ) | (916 | ) | ||||
| Cash and cash equivalents |
||||||||
| At beginning of year |
1,641 | 1,568 | ||||||
|
|
|
|
|
|||||
| At end of period |
$ | 1,006 | $ | 652 | ||||
|
|
|
|
|
|||||
| Supplemental disclosures of cash flow information |
||||||||
| Cash paid during the period for: |
||||||||
| Interest (net of amounts capitalized) |
$ | 192 | $ | 182 | ||||
| Income taxes (net of refunds) |
1 | (2 | ) | |||||
See accompanying notes to consolidated financial statements.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
1. Restructuring and Other Charges
During the first quarter of 2024, we recognized $99 million for restructuring and other charges. This includes $64 million of costs associated with our voluntary and involuntary separation programs that reduced our management workforce and $35 million in costs associated with the appointment of our chief operating officer.
2. Eastern Ohio Incident
On February 3, 2023, a train operated by us derailed in East Palestine, Ohio (the Incident). Insurance recoveries exceeded expenses by $185 million in the first quarter of 2025 compared to expenses of $592 million in the first quarter of 2024. The total expense recognized includes the impact of $224 million and $108 million in insurance recoveries during first quarter 2025 and 2024, respectively. 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.
3. Shareholder Advisory Costs
During the first quarter of 2024, the Company recorded $21 million in costs associated with shareholder advisory matters, which are included in Other income net.
4. Deferred Income Taxes
In the first quarter 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.
5. Stock Repurchase Program
We repurchased and retired 1.0 million shares of common stock under our stock repurchase program in the first three months of 2025 at a cost of $250 million, inclusive of excise taxes, while we did not repurchase any shares of common stock in the first three months of 2024.