2014 Q3 Form 10-Q Financial Statement

#000070216514000084 Filed on October 22, 2014

View on sec.gov

Income Statement

Concept 2014 Q3 2013 Q3
Revenue $3.023B $2.824B
YoY Change 7.05% 4.86%
Cost Of Revenue $1.789B $1.745B
YoY Change 2.52% 0.75%
Gross Profit $1.234B $1.079B
YoY Change 14.37% 12.28%
Gross Profit Margin 40.82% 38.21%
Selling, General & Admin
YoY Change
% of Gross Profit
Research & Development
YoY Change
% of Gross Profit
Depreciation & Amortization $237.0M $231.0M
YoY Change 2.6% -0.43%
% of Gross Profit 19.21% 21.41%
Operating Expenses $2.025B $1.975B
YoY Change 2.53% 758.7%
Operating Profit $998.0M $849.0M
YoY Change 17.55% 16.14%
Interest Expense $138.0M $131.0M
YoY Change 5.34% -205.65%
% of Operating Profit 13.83% 15.43%
Other Income/Expense, Net $32.00M $30.00M
YoY Change 6.67% -9.09%
Pretax Income $892.0M $748.0M
YoY Change 19.25% 16.88%
Income Tax $333.0M $266.0M
% Of Pretax Income 37.33% 35.56%
Net Earnings $559.0M $482.0M
YoY Change 15.98% 19.9%
Net Earnings / Revenue 18.49% 17.07%
Basic Earnings Per Share $1.80 $1.55
Diluted Earnings Per Share $1.79 $1.53
COMMON SHARES
Basic Shares Outstanding 309.4M shares
Diluted Shares Outstanding

Balance Sheet

Concept 2014 Q3 2013 Q3
SHORT-TERM ASSETS
Cash & Short-Term Investments $1.432B $1.004B
YoY Change 42.63% 41.81%
Cash & Equivalents $1.432B $984.0M
Short-Term Investments $0.00 $20.00M
Other Short-Term Assets $50.00M $183.0M
YoY Change -72.68% 3.39%
Inventory $249.0M $224.0M
Prepaid Expenses
Receivables $1.103B $1.083B
Other Receivables $0.00 $0.00
Total Short-Term Assets $3.012B $2.494B
YoY Change 20.77% 13.42%
LONG-TERM ASSETS
Property, Plant & Equipment $27.23B $26.41B
YoY Change 3.09% 4.56%
Goodwill
YoY Change
Intangibles
YoY Change
Long-Term Investments $2.610B $2.395B
YoY Change 8.98% 3.46%
Other Assets $354.0M $63.00M
YoY Change 461.9% -4.55%
Total Long-Term Assets $30.19B $28.87B
YoY Change 4.58% 4.45%
TOTAL ASSETS
Total Short-Term Assets $3.012B $2.494B
Total Long-Term Assets $30.19B $28.87B
Total Assets $33.21B $31.37B
YoY Change 5.87% 5.11%
SHORT-TERM LIABILITIES
YoY Change
Accounts Payable $1.387B $1.267B
YoY Change 9.47% 0.56%
Accrued Expenses
YoY Change
Deferred Revenue
YoY Change
Short-Term Debt $0.00 $0.00
YoY Change
Long-Term Debt Due $2.000M $447.0M
YoY Change -99.55% 759.62%
Total Short-Term Liabilities $2.082B $2.332B
YoY Change -10.72% 27.85%
LONG-TERM LIABILITIES
Long-Term Debt $8.919B $8.499B
YoY Change 4.94% 0.84%
Other Long-Term Liabilities $1.084B $2.166B
YoY Change -49.95% 7.33%
Total Long-Term Liabilities $1.084B $10.67B
YoY Change -89.84% 2.1%
TOTAL LIABILITIES
Total Short-Term Liabilities $2.082B $2.332B
Total Long-Term Liabilities $1.084B $10.67B
Total Liabilities $20.77B $21.07B
YoY Change -1.44% 4.97%
SHAREHOLDERS EQUITY
Retained Earnings $10.16B
YoY Change
Common Stock
YoY Change
Preferred Stock
YoY Change
Treasury Stock (at cost) $19.00M
YoY Change
Treasury Stock Shares
Shareholders Equity $12.44B $10.29B
YoY Change
Total Liabilities & Shareholders Equity $33.21B $31.37B
YoY Change 5.87% 5.11%

Cashflow Statement

Concept 2014 Q3 2013 Q3
OPERATING ACTIVITIES
Net Income $559.0M $482.0M
YoY Change 15.98% 19.9%
Depreciation, Depletion And Amortization $237.0M $231.0M
YoY Change 2.6% -0.43%
Cash From Operating Activities $909.0M $898.0M
YoY Change 1.22% 10.46%
INVESTING ACTIVITIES
Capital Expenditures -$570.0M -$586.0M
YoY Change -2.73% 5.78%
Acquisitions
YoY Change
Other Investing Activities -$37.00M $24.00M
YoY Change -254.17% -29.41%
Cash From Investing Activities -$607.0M -$562.0M
YoY Change 8.01% 8.08%
FINANCING ACTIVITIES
Cash Dividend Paid
YoY Change
Common Stock Issuance & Retirement, Net
YoY Change
Debt Paid & Issued, Net
YoY Change
Cash From Financing Activities -537.0M 61.00M
YoY Change -980.33% 38.64%
NET CHANGE
Cash From Operating Activities 909.0M 898.0M
Cash From Investing Activities -607.0M -562.0M
Cash From Financing Activities -537.0M 61.00M
Net Change In Cash -235.0M 397.0M
YoY Change -159.19% 17.8%
FREE CASH FLOW
Cash From Operating Activities $909.0M $898.0M
Capital Expenditures -$570.0M -$586.0M
Free Cash Flow $1.479B $1.484B
YoY Change -0.34% 8.56%

Facts In Submission

Frame Concept Type Concept / XBRL Key Value Unit
CY2014Q3 us-gaap Accounts Payable Current
AccountsPayableCurrent
1387000000 USD
CY2013Q4 us-gaap Accounts Payable Current
AccountsPayableCurrent
1265000000 USD
CY2013Q4 us-gaap Accounts Receivable Net Current
AccountsReceivableNetCurrent
1024000000 USD
CY2014Q3 us-gaap Accounts Receivable Net Current
AccountsReceivableNetCurrent
1103000000 USD
CY2013Q4 us-gaap Accrual For Environmental Loss Contingencies
AccrualForEnvironmentalLossContingencies
58000000 USD
CY2014Q3 us-gaap Accrual For Environmental Loss Contingencies
AccrualForEnvironmentalLossContingencies
66000000 USD
CY2014Q3 us-gaap Accrual For Environmental Loss Contingencies Undiscounted Due Within One Year
AccrualForEnvironmentalLossContingenciesUndiscountedDueWithinOneYear
15000000 USD
CY2013Q4 us-gaap Accrual For Environmental Loss Contingencies Undiscounted Due Within One Year
AccrualForEnvironmentalLossContingenciesUndiscountedDueWithinOneYear
15000000 USD
CY2014Q3 us-gaap Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
10740000000 USD
CY2013Q4 us-gaap Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
10387000000 USD
CY2014Q3 us-gaap Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
-178000000 USD
CY2013Q4 us-gaap Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
-381000000 USD
CY2013Q3 us-gaap Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
-1040000000 USD
CY2013Q2 us-gaap Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
-1063000000 USD
CY2012Q4 us-gaap Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
-1109000000 USD
CY2014Q2 us-gaap Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
-183000000 USD
CY2013Q4 us-gaap Additional Paid In Capital
AdditionalPaidInCapital
2021000000 USD
CY2014Q3 us-gaap Additional Paid In Capital
AdditionalPaidInCapital
2150000000 USD
CY2014Q3 us-gaap Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
6000000 USD
CY2013Q3 us-gaap Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
4000000 USD
us-gaap Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
48000000 USD
us-gaap Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
47000000 USD
CY2013Q4 us-gaap Assets
Assets
32483000000 USD
CY2014Q3 us-gaap Assets
Assets
33206000000 USD
CY2014Q3 us-gaap Assets Current
AssetsCurrent
3012000000 USD
CY2013Q4 us-gaap Assets Current
AssetsCurrent
3075000000 USD
CY2014Q3 us-gaap Assets Fair Value Disclosure
AssetsFairValueDisclosure
0 USD
CY2013Q4 us-gaap Assets Fair Value Disclosure
AssetsFairValueDisclosure
0 USD
us-gaap Common Stock Dividends Per Share Cash Paid
CommonStockDividendsPerShareCashPaid
1.65
us-gaap Stock Repurchased And Retired During Period Shares
StockRepurchasedAndRetiredDuringPeriodShares
1700000 shares
CY2013Q3 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
984000000 USD
CY2012Q4 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
653000000 USD
us-gaap Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
331000000 USD
us-gaap Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
-11000000 USD
CY2013Q4 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
1443000000 USD
CY2014Q3 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
1432000000 USD
CY2014Q3 us-gaap Common Stock Dividends Per Share Cash Paid
CommonStockDividendsPerShareCashPaid
0.57
us-gaap Common Stock Dividends Per Share Cash Paid
CommonStockDividendsPerShareCashPaid
1.52
CY2013Q3 us-gaap Common Stock Dividends Per Share Cash Paid
CommonStockDividendsPerShareCashPaid
0.52
CY2013Q4 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
1.00
CY2014Q3 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
1.00
CY2014Q3 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
1350000000 shares
CY2013Q4 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
1350000000 shares
CY2013Q4 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
308878402 shares
CY2014Q3 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
309441867 shares
CY2014Q3 us-gaap Common Stock Value Outstanding
CommonStockValueOutstanding
311000000 USD
CY2013Q4 us-gaap Common Stock Value Outstanding
CommonStockValueOutstanding
310000000 USD
CY2013Q3 us-gaap Comprehensive Income Net Of Tax Including Portion Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest
505000000 USD
us-gaap Comprehensive Income Net Of Tax Including Portion Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest
1692000000 USD
us-gaap Comprehensive Income Net Of Tax Including Portion Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest
1466000000 USD
CY2014Q3 us-gaap Comprehensive Income Net Of Tax Including Portion Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest
564000000 USD
us-gaap Cost Of Services Depreciation
CostOfServicesDepreciation
711000000 USD
CY2014Q3 us-gaap Cost Of Services Depreciation
CostOfServicesDepreciation
236000000 USD
us-gaap Cost Of Services Depreciation
CostOfServicesDepreciation
683000000 USD
CY2013Q3 us-gaap Cost Of Services Depreciation
CostOfServicesDepreciation
230000000 USD
CY2013Q4 us-gaap Debt Instrument Fair Value
DebtInstrumentFairValue
10673000000 USD
CY2014Q3 us-gaap Debt Instrument Fair Value
DebtInstrumentFairValue
10718000000 USD
us-gaap Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
21000000 USD
us-gaap Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
215000000 USD
CY2014Q3 us-gaap Deferred Tax Assets Net Current
DeferredTaxAssetsNetCurrent
178000000 USD
CY2013Q4 us-gaap Deferred Tax Assets Net Current
DeferredTaxAssetsNetCurrent
180000000 USD
CY2013Q4 us-gaap Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
8542000000 USD
CY2014Q3 us-gaap Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
8682000000 USD
CY2014Q3 us-gaap Defined Benefit Plan Effect Of Plan Amendment On Accumulated Benefit Obligation
DefinedBenefitPlanEffectOfPlanAmendmentOnAccumulatedBenefitObligation
367000000 USD
us-gaap Depreciation
Depreciation
687000000 USD
us-gaap Depreciation
Depreciation
715000000 USD
CY2013Q4 us-gaap Due To Affiliate Current
DueToAffiliateCurrent
187000000 USD
CY2014Q3 us-gaap Due To Affiliate Current
DueToAffiliateCurrent
206000000 USD
CY2014Q3 us-gaap Due To Affiliate Noncurrent
DueToAffiliateNoncurrent
133000000 USD
CY2013Q4 us-gaap Due To Affiliate Noncurrent
DueToAffiliateNoncurrent
133000000 USD
CY2013Q3 us-gaap Earnings Per Share Basic
EarningsPerShareBasic
1.55
us-gaap Earnings Per Share Basic
EarningsPerShareBasic
4.80
CY2014Q3 us-gaap Earnings Per Share Basic
EarningsPerShareBasic
1.80
us-gaap Earnings Per Share Basic
EarningsPerShareBasic
4.45
us-gaap Earnings Per Share Diluted
EarningsPerShareDiluted
4.40
CY2013Q3 us-gaap Earnings Per Share Diluted
EarningsPerShareDiluted
1.53
CY2014Q3 us-gaap Earnings Per Share Diluted
EarningsPerShareDiluted
1.79
us-gaap Earnings Per Share Diluted
EarningsPerShareDiluted
4.75
CY2014Q3 us-gaap Employee Service Share Based Compensation Tax Benefit From Compensation Expense
EmployeeServiceShareBasedCompensationTaxBenefitFromCompensationExpense
2000000 USD
us-gaap Employee Service Share Based Compensation Tax Benefit From Compensation Expense
EmployeeServiceShareBasedCompensationTaxBenefitFromCompensationExpense
16000000 USD
us-gaap Employee Service Share Based Compensation Tax Benefit From Compensation Expense
EmployeeServiceShareBasedCompensationTaxBenefitFromCompensationExpense
16000000 USD
CY2013Q3 us-gaap Employee Service Share Based Compensation Tax Benefit From Compensation Expense
EmployeeServiceShareBasedCompensationTaxBenefitFromCompensationExpense
2000000 USD
CY2014Q3 us-gaap Employee Service Share Based Compensation Tax Benefit Realized From Exercise Of Stock Options
EmployeeServiceShareBasedCompensationTaxBenefitRealizedFromExerciseOfStockOptions
9000000 USD
CY2013Q3 us-gaap Employee Service Share Based Compensation Tax Benefit Realized From Exercise Of Stock Options
EmployeeServiceShareBasedCompensationTaxBenefitRealizedFromExerciseOfStockOptions
2000000 USD
us-gaap Employee Service Share Based Compensation Tax Benefit Realized From Exercise Of Stock Options
EmployeeServiceShareBasedCompensationTaxBenefitRealizedFromExerciseOfStockOptions
24000000 USD
us-gaap Employee Service Share Based Compensation Tax Benefit Realized From Exercise Of Stock Options
EmployeeServiceShareBasedCompensationTaxBenefitRealizedFromExerciseOfStockOptions
22000000 USD
CY2014Q3 us-gaap Fuel Costs
FuelCosts
387000000 USD
us-gaap Fuel Costs
FuelCosts
1227000000 USD
us-gaap Fuel Costs
FuelCosts
1210000000 USD
CY2013Q3 us-gaap Fuel Costs
FuelCosts
390000000 USD
us-gaap Gain Loss On Disposition Of Assets1
GainLossOnDispositionOfAssets1
100000000 USD
us-gaap Gain Loss On Disposition Of Assets1
GainLossOnDispositionOfAssets1
13000000 USD
CY2014Q3 us-gaap Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
892000000 USD
CY2013Q3 us-gaap Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
748000000 USD
us-gaap Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
2182000000 USD
us-gaap Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
2344000000 USD
CY2013Q3 us-gaap Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
9000000 USD
us-gaap Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
27000000 USD
CY2014Q3 us-gaap Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
9000000 USD
us-gaap Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
25000000 USD
us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
785000000 USD
CY2014Q3 us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
333000000 USD
us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
855000000 USD
CY2013Q3 us-gaap Income Tax Expense Benefit
IncomeTaxExpenseBenefit
266000000 USD
us-gaap Income Taxes Paid Net
IncomeTaxesPaidNet
485000000 USD
us-gaap Income Taxes Paid Net
IncomeTaxesPaidNet
733000000 USD
us-gaap Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
-26000000 USD
us-gaap Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
79000000 USD
us-gaap Increase Decrease In Materials And Supplies
IncreaseDecreaseInMaterialsAndSupplies
8000000 USD
CY2014Q3 us-gaap Other Assets Current
OtherAssetsCurrent
50000000 USD
us-gaap Increase Decrease In Other Current Assets
IncreaseDecreaseInOtherCurrentAssets
-47000000 USD
us-gaap Increase Decrease In Materials And Supplies
IncreaseDecreaseInMaterialsAndSupplies
26000000 USD
us-gaap Increase Decrease In Other Current Assets
IncreaseDecreaseInOtherCurrentAssets
-48000000 USD
us-gaap Increase Decrease In Other Operating Liabilities
IncreaseDecreaseInOtherOperatingLiabilities
121000000 USD
us-gaap Increase Decrease In Other Operating Liabilities
IncreaseDecreaseInOtherOperatingLiabilities
258000000 USD
CY2013Q3 us-gaap Interest Expense
InterestExpense
131000000 USD
us-gaap Interest Expense
InterestExpense
416000000 USD
CY2014Q3 us-gaap Interest Expense
InterestExpense
138000000 USD
us-gaap Interest Expense
InterestExpense
388000000 USD
us-gaap Interest Paid Net
InterestPaidNet
305000000 USD
us-gaap Interest Paid Net
InterestPaidNet
340000000 USD
us-gaap Labor And Related Expense
LaborAndRelatedExpense
2241000000 USD
CY2014Q3 us-gaap Labor And Related Expense
LaborAndRelatedExpense
728000000 USD
us-gaap Labor And Related Expense
LaborAndRelatedExpense
2183000000 USD
CY2013Q3 us-gaap Labor And Related Expense
LaborAndRelatedExpense
735000000 USD
CY2014Q3 us-gaap Liabilities
Liabilities
20767000000 USD
CY2013Q4 us-gaap Liabilities
Liabilities
21194000000 USD
CY2013Q4 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
32483000000 USD
CY2014Q3 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
33206000000 USD
CY2014Q3 us-gaap Liabilities Current
LiabilitiesCurrent
2082000000 USD
CY2013Q4 us-gaap Liabilities Current
LiabilitiesCurrent
2305000000 USD
CY2013Q4 us-gaap Long Term Debt
LongTermDebt
9348000000 USD
CY2014Q3 us-gaap Long Term Debt
LongTermDebt
8921000000 USD
CY2013Q4 us-gaap Long Term Debt And Capital Lease Obligations
LongTermDebtAndCapitalLeaseObligations
8903000000 USD
CY2014Q3 us-gaap Long Term Debt And Capital Lease Obligations
LongTermDebtAndCapitalLeaseObligations
8919000000 USD
CY2014Q3 us-gaap Long Term Debt And Capital Lease Obligations Current
LongTermDebtAndCapitalLeaseObligationsCurrent
2000000 USD
CY2013Q4 us-gaap Long Term Debt And Capital Lease Obligations Current
LongTermDebtAndCapitalLeaseObligationsCurrent
445000000 USD
CY2014Q3 us-gaap Long Term Investments
LongTermInvestments
2610000000 USD
CY2013Q4 us-gaap Long Term Investments
LongTermInvestments
2439000000 USD
us-gaap Long Term Purchase Commitment Amount
LongTermPurchaseCommitmentAmount
1200000000 USD
us-gaap Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
-704000000 USD
us-gaap Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
-1103000000 USD
us-gaap Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
-1254000000 USD
us-gaap Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
-1369000000 USD
us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
2404000000 USD
us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
2346000000 USD
CY2014Q3 us-gaap Operating Expenses
OperatingExpenses
2025000000 USD
us-gaap Operating Expenses
OperatingExpenses
5988000000 USD
CY2013Q3 us-gaap Operating Expenses
OperatingExpenses
1975000000 USD
CY2014Q3 us-gaap Operating Income Loss
OperatingIncomeLoss
998000000 USD
us-gaap Operating Income Loss
OperatingIncomeLoss
2376000000 USD
us-gaap Operating Expenses
OperatingExpenses
6070000000 USD
CY2013Q3 us-gaap Operating Income Loss
OperatingIncomeLoss
849000000 USD
us-gaap Operating Income Loss
OperatingIncomeLoss
2684000000 USD
CY2013Q4 us-gaap Other Assets Current
OtherAssetsCurrent
87000000 USD
CY2014Q3 us-gaap Other Assets Noncurrent
OtherAssetsNoncurrent
354000000 USD
CY2014Q3 us-gaap Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
5000000 USD
CY2013Q4 us-gaap Other Assets Noncurrent
OtherAssetsNoncurrent
324000000 USD
us-gaap Other Comprehensive Income Defined Benefit Plan Net Prior Service Cost Credit Arising During Period Before Tax
OtherComprehensiveIncomeDefinedBenefitPlanNetPriorServiceCostCreditArisingDuringPeriodBeforeTax
-367000000 USD
us-gaap Other Comprehensive Income Loss Before Tax
OtherComprehensiveIncomeLossBeforeTax
112000000 USD
CY2013Q3 us-gaap Other Comprehensive Income Loss Before Tax
OtherComprehensiveIncomeLossBeforeTax
38000000 USD
us-gaap Other Comprehensive Income Loss Before Tax
OtherComprehensiveIncomeLossBeforeTax
324000000 USD
CY2014Q3 us-gaap Other Comprehensive Income Loss Before Tax
OtherComprehensiveIncomeLossBeforeTax
8000000 USD
CY2013Q3 us-gaap Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
23000000 USD
us-gaap Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
69000000 USD
us-gaap Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
203000000 USD
us-gaap Other Comprehensive Income Loss Pension And Other Postretirement Benefit Plans Adjustment Before Tax
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansAdjustmentBeforeTax
-110000000 USD
us-gaap Other Comprehensive Income Loss Pension And Other Postretirement Benefit Plans Adjustment Before Tax
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansAdjustmentBeforeTax
-314000000 USD
CY2014Q3 us-gaap Other Comprehensive Income Loss Pension And Other Postretirement Benefit Plans Adjustment Before Tax
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansAdjustmentBeforeTax
-8000000 USD
CY2013Q3 us-gaap Other Comprehensive Income Loss Pension And Other Postretirement Benefit Plans Adjustment Before Tax
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansAdjustmentBeforeTax
-38000000 USD
us-gaap Other Comprehensive Income Loss Reclassification Adjustment From Aoci Pension And Other Postretirement Benefit Plans For Net Gain Loss Before Tax
OtherComprehensiveIncomeLossReclassificationAdjustmentFromAOCIPensionAndOtherPostretirementBenefitPlansForNetGainLossBeforeTax
-80000000 USD
CY2014Q3 us-gaap Other Comprehensive Income Loss Tax
OtherComprehensiveIncomeLossTax
3000000 USD
us-gaap Other Comprehensive Income Loss Tax
OtherComprehensiveIncomeLossTax
43000000 USD
CY2013Q3 us-gaap Other Comprehensive Income Loss Tax
OtherComprehensiveIncomeLossTax
15000000 USD
us-gaap Other Comprehensive Income Loss Tax
OtherComprehensiveIncomeLossTax
121000000 USD
CY2013Q4 us-gaap Other Liabilities Current
OtherLiabilitiesCurrent
270000000 USD
CY2014Q3 us-gaap Other Liabilities Current
OtherLiabilitiesCurrent
392000000 USD
CY2014Q3 us-gaap Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
1084000000 USD
CY2013Q4 us-gaap Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
1444000000 USD
CY2013Q3 us-gaap Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
30000000 USD
CY2014Q3 us-gaap Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
32000000 USD
us-gaap Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
76000000 USD
us-gaap Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
194000000 USD
us-gaap Other Operating Activities Cash Flow Statement
OtherOperatingActivitiesCashFlowStatement
18000000 USD
us-gaap Other Operating Activities Cash Flow Statement
OtherOperatingActivitiesCashFlowStatement
-66000000 USD
us-gaap Payments For Proceeds From Other Investing Activities
PaymentsForProceedsFromOtherInvestingActivities
-21000000 USD
us-gaap Payments For Proceeds From Other Investing Activities
PaymentsForProceedsFromOtherInvestingActivities
-60000000 USD
us-gaap Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
564000000 USD
us-gaap Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
166000000 USD
us-gaap Payments Of Dividends Common Stock
PaymentsOfDividendsCommonStock
476000000 USD
us-gaap Payments Of Dividends Common Stock
PaymentsOfDividendsCommonStock
511000000 USD
us-gaap Payments To Acquire Investments
PaymentsToAcquireInvestments
29000000 USD
us-gaap Payments To Acquire Investments
PaymentsToAcquireInvestments
4000000 USD
us-gaap Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
1379000000 USD
us-gaap Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
1470000000 USD
us-gaap Proceeds From Debt Net Of Issuance Costs
ProceedsFromDebtNetOfIssuanceCosts
100000000 USD
us-gaap Proceeds From Debt Net Of Issuance Costs
ProceedsFromDebtNetOfIssuanceCosts
492000000 USD
us-gaap Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
69000000 USD
us-gaap Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
109000000 USD
us-gaap Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
62000000 USD
us-gaap Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
84000000 USD
CY2014Q3 us-gaap Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
28000000 USD
CY2013Q3 us-gaap Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
9000000 USD
CY2014Q3 us-gaap Profit Loss
ProfitLoss
559000000 USD
CY2013Q3 us-gaap Profit Loss
ProfitLoss
482000000 USD
us-gaap Profit Loss
ProfitLoss
1397000000 USD
us-gaap Profit Loss
ProfitLoss
1489000000 USD
CY2013Q4 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
26645000000 USD
CY2014Q3 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
27230000000 USD
us-gaap Repayments Of Debt And Capital Lease Obligations
RepaymentsOfDebtAndCapitalLeaseObligations
645000000 USD
us-gaap Repayments Of Debt And Capital Lease Obligations
RepaymentsOfDebtAndCapitalLeaseObligations
248000000 USD
CY2014Q3 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
10156000000 USD
CY2013Q4 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
9339000000 USD
us-gaap Revenues
Revenues
8364000000 USD
CY2013Q3 us-gaap Revenues
Revenues
2824000000 USD
CY2014Q3 us-gaap Revenues
Revenues
3023000000 USD
us-gaap Revenues
Revenues
8754000000 USD
us-gaap Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Volatility Rate Maximum
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRateMaximum
0.27
us-gaap Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Volatility Rate Minimum
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRateMinimum
0.23
us-gaap Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Risk Free Interest Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRate
0.0279
us-gaap Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Weighted Average Volatility Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsWeightedAverageVolatilityRate
0.25
CY2014Q1 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Weighted Average Grant Date Fair Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue
94.17
CY2014Q1 us-gaap Sharebased Compensation Arrangement By Sharebased Payment Award Expiration Period
SharebasedCompensationArrangementBySharebasedPaymentAwardExpirationPeriod
P10Y
us-gaap Stock Repurchased And Retired During Period Value
StockRepurchasedAndRetiredDuringPeriodValue
166000000 USD
CY2013Q4 us-gaap Short Term Borrowings
ShortTermBorrowings
100000000 USD
CY2014Q3 us-gaap Short Term Borrowings
ShortTermBorrowings
0 USD
CY2014Q3 us-gaap Short Term Investments
ShortTermInvestments
0 USD
CY2013Q4 us-gaap Short Term Investments
ShortTermInvestments
118000000 USD
us-gaap Stock Issued During Period Shares Stock Options Exercised
StockIssuedDuringPeriodSharesStockOptionsExercised
1778733 shares
CY2014Q3 us-gaap Stock Issued During Period Shares Stock Options Exercised
StockIssuedDuringPeriodSharesStockOptionsExercised
577456 shares
CY2013Q3 us-gaap Stock Issued During Period Shares Stock Options Exercised
StockIssuedDuringPeriodSharesStockOptionsExercised
207233 shares
us-gaap Stock Issued During Period Shares Stock Options Exercised
StockIssuedDuringPeriodSharesStockOptionsExercised
1811527 shares
us-gaap Stock Repurchased And Retired During Period Shares
StockRepurchasedAndRetiredDuringPeriodShares
7500000 shares
us-gaap Stock Repurchased And Retired During Period Value
StockRepurchasedAndRetiredDuringPeriodValue
564000000 USD
CY2013Q4 us-gaap Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
11289000000 USD
CY2014Q3 us-gaap Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
12439000000 USD
CY2013Q4 us-gaap Summary Of Investments Other Than Investments In Related Parties Carrying Amount
SummaryOfInvestmentsOtherThanInvestmentsInRelatedPartiesCarryingAmount
148000000 USD
CY2014Q3 us-gaap Summary Of Investments Other Than Investments In Related Parties Carrying Amount
SummaryOfInvestmentsOtherThanInvestmentsInRelatedPartiesCarryingAmount
162000000 USD
CY2014Q3 us-gaap Summary Of Investments Other Than Investments In Related Parties Fair Value
SummaryOfInvestmentsOtherThanInvestmentsInRelatedPartiesFairValue
193000000 USD
CY2013Q4 us-gaap Summary Of Investments Other Than Investments In Related Parties Fair Value
SummaryOfInvestmentsOtherThanInvestmentsInRelatedPartiesFairValue
177000000 USD
CY2013Q4 us-gaap Taxes Payable Current
TaxesPayableCurrent
225000000 USD
CY2014Q3 us-gaap Taxes Payable Current
TaxesPayableCurrent
301000000 USD
CY2014Q3 us-gaap Treasury Stock Number Of Shares Held
TreasuryStockNumberOfSharesHeld
20320777 shares
CY2013Q4 us-gaap Treasury Stock Number Of Shares Held
TreasuryStockNumberOfSharesHeld
20320777 shares
CY2014Q3 us-gaap Treasury Stock Value
TreasuryStockValue
19000000 USD
CY2013Q4 us-gaap Treasury Stock Value
TreasuryStockValue
19000000 USD
CY2013Q3 nsc Accumulated Other Comprehensive Income Loss Reclassification Adjustments
AccumulatedOtherComprehensiveIncomeLossReclassificationAdjustments
38000000 USD
nsc Accumulated Other Comprehensive Income Loss Reclassification Adjustments
AccumulatedOtherComprehensiveIncomeLossReclassificationAdjustments
110000000 USD
nsc Accumulated Other Comprehensive Income Loss Reclassification Adjustments
AccumulatedOtherComprehensiveIncomeLossReclassificationAdjustments
27000000 USD
CY2014Q3 nsc Accumulated Other Comprehensive Income Loss Reclassification Adjustments
AccumulatedOtherComprehensiveIncomeLossReclassificationAdjustments
8000000 USD
nsc Accumulated Other Comprehensive Loss Net Gain Loss
AccumulatedOtherComprehensiveLossNetGainLoss
2000000 USD
nsc Accumulated Other Comprehensive Loss Net Gain Loss
AccumulatedOtherComprehensiveLossNetGainLoss
-70000000 USD
CY2014Q3 nsc Defined Benefit Plan Amount To Be Amortized From Accumulated Other Comprehensive Income Current Year
DefinedBenefitPlanAmountToBeAmortizedFromAccumulatedOtherComprehensiveIncomeCurrentYear
6000000 USD
nsc Defined Benefit Plan Net Effect Plan Amendment Change In Discount Rate
DefinedBenefitPlanNetEffectPlanAmendmentChangeInDiscountRate
287000000 USD
CY2014Q3 nsc Due To Affiliate Average Interest Rate
DueToAffiliateAverageInterestRate
0.044
CY2013Q4 nsc Due To Affiliate Average Interest Rate
DueToAffiliateAverageInterestRate
0.044
CY2013Q4 nsc Environmental Cleanup Locations
EnvironmentalCleanupLocations
142 location
CY2014Q3 nsc Environmental Cleanup Locations
EnvironmentalCleanupLocations
147 location
CY2014Q3 nsc Environmental Locations Representative Sample
EnvironmentalLocationsRepresentativeSample
14 location
CY2014Q3 nsc Environmental Locations Representative Sample Liability
EnvironmentalLocationsRepresentativeSampleLiability
38000000 USD
nsc Environmental Locations Representative Sample Liability Period
EnvironmentalLocationsRepresentativeSampleLiabilityPeriod
P5Y
CY2014Q3 nsc Environmental Responsible Party In Conjunction With Other Parties
EnvironmentalResponsiblePartyInConjunctionWithOtherParties
12 location
nsc Expenses For Use Of Shared Assets Area
ExpensesForUseOfSharedAssetsArea
106000000 USD
CY2013Q3 nsc Expenses For Use Of Shared Assets Area
ExpensesForUseOfSharedAssetsArea
42000000 USD
nsc Expenses For Use Of Shared Assets Area
ExpensesForUseOfSharedAssetsArea
115000000 USD
CY2014Q3 nsc Expenses For Use Of Shared Assets Area
ExpensesForUseOfSharedAssetsArea
38000000 USD
CY2014Q3 nsc Income Loss Equity In Affiliate
IncomeLossEquityInAffiliate
1100000000 USD
CY2013Q4 nsc Income Loss Equity In Affiliate
IncomeLossEquityInAffiliate
1100000000 USD
nsc Ltip Dividend Equivalent Payment Years
LTIPDividendEquivalentPaymentYears
P4Y
nsc Long Term Advances Due To Affiliate Maturity Date
LongTermAdvancesDueToAffiliateMaturityDate
2035
CY2014Q3 nsc Materials And Other
MaterialsAndOther
245000000 USD
CY2013Q3 nsc Materials And Other
MaterialsAndOther
200000000 USD
nsc Materials And Other
MaterialsAndOther
631000000 USD
nsc Materials And Other
MaterialsAndOther
714000000 USD
CY2013Q4 nsc Materials And Supplies
MaterialsAndSupplies
223000000 USD
CY2014Q3 nsc Materials And Supplies
MaterialsAndSupplies
249000000 USD
CY2014Q3 nsc Options With Exercise Prices Above Average Market Price
OptionsWithExercisePricesAboveAverageMarketPrice
0 shares
CY2014Q1 nsc Options With Exercise Prices Above Average Market Price
OptionsWithExercisePricesAboveAverageMarketPrice
700000 shares
CY2013Q1 nsc Options With Exercise Prices Above Average Market Price
OptionsWithExercisePricesAboveAverageMarketPrice
800000 shares
CY2014Q2 nsc Options With Exercise Prices Above Average Market Price
OptionsWithExercisePricesAboveAverageMarketPrice
0 shares
CY2013Q3 nsc Options With Exercise Prices Above Average Market Price
OptionsWithExercisePricesAboveAverageMarketPrice
0 shares
CY2013Q2 nsc Options With Exercise Prices Above Average Market Price
OptionsWithExercisePricesAboveAverageMarketPrice
0 shares
CY2014Q3 nsc Other Comprehensive Income Loss Of Equity Investees
OtherComprehensiveIncomeLossOfEquityInvestees
0 USD
nsc Other Comprehensive Income Loss Of Equity Investees
OtherComprehensiveIncomeLossOfEquityInvestees
2000000 USD
nsc Other Comprehensive Income Loss Of Equity Investees
OtherComprehensiveIncomeLossOfEquityInvestees
10000000 USD
CY2013Q3 nsc Other Comprehensive Income Loss Of Equity Investees
OtherComprehensiveIncomeLossOfEquityInvestees
0 USD
nsc Proceeds From Stock Options Exercised Including Tax Benefit
ProceedsFromStockOptionsExercisedIncludingTaxBenefit
119000000 USD
nsc Proceeds From Stock Options Exercised Including Tax Benefit
ProceedsFromStockOptionsExercisedIncludingTaxBenefit
92000000 USD
nsc Purchased Services And Rents
PurchasedServicesAndRents
1235000000 USD
CY2013Q3 nsc Purchased Services And Rents
PurchasedServicesAndRents
420000000 USD
CY2014Q3 nsc Purchased Services And Rents
PurchasedServicesAndRents
429000000 USD
nsc Purchased Services And Rents
PurchasedServicesAndRents
1223000000 USD
CY2014Q3 nsc Self Insured For Bodily Injury And Property Damage To Third Parties Above
SelfInsuredForBodilyInjuryAndPropertyDamageToThirdPartiesAbove
1000000000.0 USD
CY2014Q3 nsc Self Insured For Bodily Injury And Property Damage To Third Parties Up To
SelfInsuredForBodilyInjuryAndPropertyDamageToThirdPartiesUpTo
50000000 USD
CY2014Q3 nsc Self Insured For Property Owned Above
SelfInsuredForPropertyOwnedAbove
200000000 USD
CY2014Q3 nsc Self Insured For Property Owned Up To
SelfInsuredForPropertyOwnedUpTo
25000000 USD
nsc Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Dividend Rate When Dividend Equivalents Are Not Paid
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedDividendRateWhenDividendEquivalentsAreNotPaid
0.0229
nsc Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Dividend Rate When Dividend Equivalents Are Paid
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedDividendRateWhenDividendEquivalentsArePaid
0
nsc Stock Repurchased And Retired Since Inception Shares
StockRepurchasedAndRetiredSinceInceptionShares
138400000 shares
nsc Stock Repurchased And Retired Since Inception Value
StockRepurchasedAndRetiredSinceInceptionValue
8300000000 USD
dei Amendment Flag
AmendmentFlag
false
dei Current Fiscal Year End Date
CurrentFiscalYearEndDate
--12-31
dei Document Fiscal Period Focus
DocumentFiscalPeriodFocus
Q3
dei Document Fiscal Year Focus
DocumentFiscalYearFocus
2014
dei Document Period End Date
DocumentPeriodEndDate
2014-09-30
dei Document Type
DocumentType
10-Q
dei Entity Central Index Key
EntityCentralIndexKey
0000702165
CY2014Q3 dei Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
309441867 shares
dei Entity Filer Category
EntityFilerCategory
Large Accelerated Filer
dei Entity Registrant Name
EntityRegistrantName
NORFOLK SOUTHERN CORP

Files In Submission

Name View Source Status
0000702165-14-000084-index-headers.html Edgar Link pending
0000702165-14-000084-index.html Edgar Link pending
0000702165-14-000084.txt Edgar Link pending
0000702165-14-000084-xbrl.zip Edgar Link pending
FilingSummary.xml Edgar Link unprocessable
Financial_Report.xls Edgar Link pending
Financial_Report.xlsx Edgar Link pending
image1.gif Edgar Link pending
nsc-20140930.xml Edgar Link completed
nsc-20140930.xsd Edgar Link pending
nsc-20140930_cal.xml Edgar Link unprocessable
nsc-20140930_def.xml Edgar Link unprocessable
nsc-20140930_lab.xml Edgar Link unprocessable
nsc-20140930_pre.xml Edgar Link unprocessable
nsc0930201410-q.htm Edgar Link pending
nscexhibit101.htm Edgar Link pending
nscexhibit15.htm Edgar Link pending
nscexhibit31a.htm Edgar Link pending
nscexhibit31b.htm Edgar Link pending
nscexhibit32.htm Edgar Link pending
R1.htm Edgar Link pending
R10.htm Edgar Link pending
R11.htm Edgar Link pending
R12.htm Edgar Link pending
R13.htm Edgar Link pending
R14.htm Edgar Link pending
R15.htm Edgar Link pending
R16.htm Edgar Link pending
R17.htm Edgar Link pending
R18.htm Edgar Link pending
R19.htm Edgar Link pending
R2.htm Edgar Link pending
R20.htm Edgar Link pending
R21.htm Edgar Link pending
R22.htm Edgar Link pending
R23.htm Edgar Link pending
R24.htm Edgar Link pending
R25.htm Edgar Link pending
R26.htm Edgar Link pending
R27.htm Edgar Link pending
R28.htm Edgar Link pending
R29.htm Edgar Link pending
R3.htm Edgar Link pending
R30.htm Edgar Link pending
R31.htm Edgar Link pending
R4.htm Edgar Link pending
R5.htm Edgar Link pending
R6.htm Edgar Link pending
R7.htm Edgar Link pending
R8.htm Edgar Link pending
R9.htm Edgar Link pending
report.css Edgar Link pending
Show.js Edgar Link pending