Norfolk Southern (NSC) 8-K Results of Operations and Financial Condition

NORFOLK SOUTHERN CORPORATION AND SUBSIDIARIES

Consolidated Statements of Income

(Unaudited)

	Three Months Ended				Nine Months Ended
	September 30,				September 30,
	2009		2008		2009		2008
	($ in millions, except per share amounts)
Railway operating revenues:
Coal (note 1)	$	571	$	876	$	1,684	$	2,313
General merchandise		1,103		1,458		3,056		4,268
Intermodal		389		560		1,123		1,578
Total railway operating revenues		2,063		2,894		5,863		8,159
Railway operating expenses:
Compensation and benefits (note 2)		598		708		1,788		2,075
Purchased services and rents		352		419		1,041		1,194
Fuel		192		474		504		1,369
Depreciation		210		201		624		598
Materials and other (note 3)		149		198		493		652
Total railway operating expenses		1,501		2,000		4,450		5,888
Income from railway operations		562		894		1,413		2,271
Other income - net		37		39		90		92
Interest expense on debt		118		111		348		332
Income before income taxes		481		822		1,155		2,031
Provision for income taxes:
Current		80		184		255		586
Deferred		98		118		173		181
Total income taxes		178		302		428		767
Net income	$	303	$	520	$	727	$	1,264
Earnings per share (note 4):
Basic	$	0.82	$	1.39	$	1.97	$	3.36
Diluted	$	0.81	$	1.37	$	1.94	$	3.30
Weighted average shares outstanding (millions) (notes 4 & 5):
Basic		367.3		372.5		366.8		374.4
Diluted		372.5		380.5		371.7		382.6
See accompanying notes to consolidated financial statements.

NORFOLK SOUTHERN CORPORATION AND SUBSIDIARIES

Consolidated Balance Sheets

(Unaudited)

	September 30,		December 31,
	2009		2008
	($ in millions)
Assets
Current assets:
Cash and cash equivalents	$	999	$	618
Accounts receivable - net		855		870
Materials and supplies		172		194
Deferred income taxes		152		149
Other current assets		55		168
Total current assets		2,233		1,999
Investments		2,067		1,779
Properties less accumulated depreciation		22,490		22,247
Other assets		285		272
Total assets	$	27,075	$	26,297
Liabilities and stockholders' equity
Current liabilities:
Accounts payable	$	980	$	1,140
Income and other taxes		219		261
Other current liabilities		287		220
Current maturities of long-term debt		380		484
Total current liabilities		1,866		2,105
Long-term debt		6,685		6,183
Other liabilities		1,892		2,030
Deferred income taxes		6,566		6,372
Total liabilities		17,009		16,690
Stockholders' equity:
Common stock $1.00 per share par value, 1,350,000,000   shares authorized; outstanding 367,893,915 and 366,233,106   shares,respectively, net of treasury shares
		369		368
Additional paid-in capital		1,761		1,680
Accumulated other comprehensive loss		(912)		(942)
Retained income		8,848		8,501
Total stockholders' equity		10,066		9,607
Total liabilities and stockholders' equity	$	27,075	$	26,297
See accompanying notes to consolidated financial statements.

NORFOLK SOUTHERN CORPORATION AND SUBSIDIARIES

Consolidated Statements of Cash Flows

(Unaudited)

	Nine Months Ended
	September 30,
	2009		2008
	($ in millions)
Cash flows from operating activities:
Net income	$	727	$	1,264
Reconciliation of net income to net cash provided
by operating activities:
Depreciation		630		606
Deferred income taxes		173		181
Gains and losses on properties		(13)		(24)
Changes in assets and liabilities affecting operations:
Accounts receivable		(26)		63
Materials and supplies		22		(34)
Other current assets		111		93
Current liabilities other than debt		(184)		(80)
Other - net		(65)		6
Net cash provided by operating activities		1,375		2,075
Cash flows from investing activities:
Property additions		(919)		(1,104)
Property sales and other transactions		61		74
Investments, including short-term		(119)		(34)
Investment sales and other transactions		10		254
Net cash used in investing activities		(967)		(810)
Cash flows from financing activities:
Dividends		(374)		(338)
Common stock issued - net		32		224
Purchase and retirement of common stock (note 5)		-		(899)
Proceeds from borrowings - net		990		1,225
Debt repayments		(675)		(1,126)
Net cash used in financing activities		(27)		(914)
Net increase in cash and cash equivalents		381		351
Cash and cash equivalents:
At beginning of year		618		206
At end of period	$	999	$	557
Supplemental disclosure of cash flow information
Cash paid during the period for:
Interest (net of amounts capitalized)	$	288	$	254
Income taxes (net of refunds)	$	234	$	401
See accompanying notes to consolidated financial statements.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS:

1.   COAL REVENUES

Third quarter 2008 includes $22 million related to a coal customer's 2008 contracted volume shortfall and a nonrecurring effect related to the implementation of NS' new export coal billing system.

2.   LABOR AGREEMENT

Third quarter 2008 includes $28 million for lump-sum payments (including payroll taxes) due under a new labor agreement with the Brotherhood of Locomotive Engineers and Trainmen (BLET).

3.   MATERIALS AND OTHER

Second quarter 2009 includes a $21 million favorable adjustment related to settlement of a multi-year state tax dispute.

4.   EARNINGS PER SHARE

In the first quarter of 2009, NS adopted the provisions of the Financial Accounting Standards Board Staff Position (FSP) EITF No. 03-6-1, "Determining Whether Instruments Granted in Share-Based Payment Transactions are Participating Securities" (Accounting Standards Codification (ASC) 260-10), which requires the treatment of unvested stock options receiving dividend equivalents as participating securities in computing earnings per share under the two-class method.  NS has retrospectively applied the provisions of this FSP.  Accordingly, for basic earnings per share, income available to common stockholders for the third quarter 2009 and 2008 reflects a $2 million and $3 million reduction, respectively, and for the first nine months of 2009 and 2008 a $6 million and $7 million reduction, respectively, from net income for the effect of dividend equivalent payments made to holders of stock options.  In addition, for the third quarter and first nine months of 2009, diluted earnings per share was calculated under the more dilutive two-class method (as compared to the treasury stock method) and income available to common stockholders reflects a $2 million and $6 million reduction, respectively, from net income for dividend equivalent payments.

5.   STOCK REPURCHASE PROGRAM

In March 2007, NS' Board of Directors amended the stock repurchase program that was authorized in November 2005 so as to increase the number of shares of NS common stock that may be repurchased from 50 million to 75 million.  In addition, the term of the program was shortened from December 31, 2015 to December 31, 2010.  During the first nine months of 2009, NS did not repurchase any shares of common stock.  Since inception of the stock repurchase program in 2006, NS has repurchased and retired 64.7 million shares at a total cost of $3.3 billion.