Canadian National Railway Co
TSX:CNR
Income Statement
Earnings Waterfall
Canadian National Railway Co
Revenue
|
16.8B
CAD
|
Cost of Revenue
|
-4.4B
CAD
|
Gross Profit
|
12.5B
CAD
|
Operating Expenses
|
-5.9B
CAD
|
Operating Income
|
6.6B
CAD
|
Other Expenses
|
-972m
CAD
|
Net Income
|
5.6B
CAD
|
Income Statement
Canadian National Railway Co
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
10 575
N/A
|
10 802
+2%
|
11 252
+4%
|
11 672
+4%
|
12 134
+4%
|
12 539
+3%
|
12 548
+0%
|
12 652
+1%
|
12 611
0%
|
12 477
-1%
|
12 194
-2%
|
11 986
-2%
|
12 037
+0%
|
12 279
+2%
|
12 766
+4%
|
12 973
+2%
|
13 041
+1%
|
13 029
0%
|
13 331
+2%
|
13 798
+4%
|
14 321
+4%
|
14 671
+2%
|
14 999
+2%
|
15 141
+1%
|
14 917
-1%
|
14 918
+0%
|
14 168
-5%
|
13 747
-3%
|
13 819
+1%
|
13 809
0%
|
14 198
+3%
|
14 380
+1%
|
14 477
+1%
|
14 650
+1%
|
15 396
+5%
|
16 318
+6%
|
17 107
+5%
|
17 712
+4%
|
17 425
-2%
|
16 899
-3%
|
16 828
0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(2 970)
|
(3 093)
|
(3 224)
|
(3 340)
|
(3 444)
|
(3 406)
|
(3 293)
|
(3 163)
|
(3 014)
|
(2 839)
|
(2 698)
|
(2 644)
|
(2 643)
|
(2 782)
|
(2 923)
|
(3 019)
|
(3 131)
|
(3 223)
|
(3 376)
|
(3 562)
|
(3 703)
|
(3 785)
|
(3 884)
|
(3 905)
|
(3 904)
|
(3 886)
|
(3 618)
|
(3 428)
|
(3 304)
|
(3 279)
|
(3 441)
|
(3 540)
|
(3 595)
|
(3 745)
|
(4 067)
|
(4 384)
|
(4 709)
|
(4 796)
|
(4 623)
|
(4 474)
|
(4 351)
|
|
Gross Profit |
7 605
N/A
|
7 709
+1%
|
8 028
+4%
|
8 332
+4%
|
8 690
+4%
|
9 133
+5%
|
9 255
+1%
|
9 489
+3%
|
9 597
+1%
|
9 638
+0%
|
9 496
-1%
|
9 342
-2%
|
9 394
+1%
|
9 497
+1%
|
9 843
+4%
|
9 954
+1%
|
9 910
0%
|
9 806
-1%
|
9 955
+2%
|
10 236
+3%
|
10 618
+4%
|
10 886
+3%
|
11 115
+2%
|
11 236
+1%
|
11 013
-2%
|
11 032
+0%
|
10 550
-4%
|
10 319
-2%
|
10 515
+2%
|
10 530
+0%
|
10 757
+2%
|
10 840
+1%
|
10 882
+0%
|
10 905
+0%
|
11 329
+4%
|
11 934
+5%
|
12 398
+4%
|
12 916
+4%
|
12 802
-1%
|
12 425
-3%
|
12 477
+0%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(3 732)
|
(3 796)
|
(3 899)
|
(4 001)
|
(4 066)
|
(4 266)
|
(4 284)
|
(4 317)
|
(4 331)
|
(4 218)
|
(4 145)
|
(4 071)
|
(4 362)
|
(4 178)
|
(4 402)
|
(4 461)
|
(4 667)
|
(4 916)
|
(4 961)
|
(5 209)
|
(5 125)
|
(5 343)
|
(5 409)
|
(5 409)
|
(5 420)
|
(5 304)
|
(5 233)
|
(5 249)
|
(5 252)
|
(5 292)
|
(5 408)
|
(5 432)
|
(5 319)
|
(5 305)
|
(5 342)
|
(5 440)
|
(5 558)
|
(5 641)
|
(5 696)
|
(5 734)
|
(5 880)
|
|
Selling, General & Administrative |
(2 457)
|
(2 484)
|
(2 562)
|
(2 636)
|
(2 648)
|
(2 746)
|
(2 727)
|
(2 745)
|
(2 779)
|
(2 702)
|
(2 638)
|
(2 544)
|
(2 774)
|
(2 569)
|
(2 718)
|
(2 763)
|
(2 954)
|
(3 180)
|
(3 230)
|
(3 432)
|
(3 327)
|
(3 412)
|
(3 437)
|
(3 411)
|
(3 366)
|
(3 302)
|
(3 187)
|
(3 164)
|
(3 155)
|
(3 181)
|
(3 286)
|
(3 311)
|
(3 215)
|
(3 189)
|
(3 182)
|
(3 214)
|
(3 273)
|
(3 327)
|
(3 389)
|
(3 409)
|
(3 509)
|
|
Depreciation & Amortization |
(980)
|
(1 001)
|
(1 008)
|
(1 025)
|
(1 050)
|
(1 090)
|
(1 118)
|
(1 147)
|
(1 158)
|
(1 169)
|
(1 180)
|
(1 205)
|
(1 225)
|
(1 241)
|
(1 271)
|
(1 275)
|
(1 281)
|
(1 281)
|
(1 285)
|
(1 299)
|
(1 329)
|
(1 446)
|
(1 479)
|
(1 521)
|
(1 562)
|
(1 514)
|
(1 555)
|
(1 574)
|
(1 589)
|
(1 601)
|
(1 603)
|
(1 617)
|
(1 598)
|
(1 614)
|
(1 631)
|
(1 661)
|
(1 729)
|
(1 757)
|
(1 783)
|
(1 805)
|
(1 817)
|
|
Other Operating Expenses |
(295)
|
(311)
|
(329)
|
(340)
|
(368)
|
(430)
|
(439)
|
(425)
|
(394)
|
(347)
|
(327)
|
(322)
|
(363)
|
(368)
|
(413)
|
(423)
|
(432)
|
(455)
|
(446)
|
(478)
|
(469)
|
(485)
|
(493)
|
(477)
|
(492)
|
(488)
|
(491)
|
(511)
|
(508)
|
(510)
|
(519)
|
(504)
|
(506)
|
(502)
|
(529)
|
(565)
|
(556)
|
(557)
|
(524)
|
(520)
|
(554)
|
|
Operating Income |
3 873
N/A
|
3 913
+1%
|
4 129
+6%
|
4 331
+5%
|
4 624
+7%
|
4 867
+5%
|
4 971
+2%
|
5 172
+4%
|
5 266
+2%
|
5 420
+3%
|
5 351
-1%
|
5 271
-1%
|
5 032
-5%
|
5 319
+6%
|
5 441
+2%
|
5 493
+1%
|
5 243
-5%
|
4 890
-7%
|
4 994
+2%
|
5 027
+1%
|
5 493
+9%
|
5 543
+1%
|
5 706
+3%
|
5 827
+2%
|
5 593
-4%
|
5 728
+2%
|
5 317
-7%
|
5 070
-5%
|
5 263
+4%
|
5 238
0%
|
5 349
+2%
|
5 408
+1%
|
5 563
+3%
|
5 600
+1%
|
5 987
+7%
|
6 494
+8%
|
6 840
+5%
|
7 275
+6%
|
7 106
-2%
|
6 691
-6%
|
6 597
-1%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(357)
|
(360)
|
(365)
|
(370)
|
(362)
|
(394)
|
(413)
|
(393)
|
(378)
|
(478)
|
(484)
|
(511)
|
(481)
|
(497)
|
(528)
|
(588)
|
(553)
|
(494)
|
(428)
|
(346)
|
(332)
|
(385)
|
(464)
|
(497)
|
(613)
|
(705)
|
(747)
|
(802)
|
(557)
|
(687)
|
(654)
|
(712)
|
(628)
|
(663)
|
(620)
|
(536)
|
(541)
|
(587)
|
(632)
|
(676)
|
(715)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(486)
|
(486)
|
(486)
|
(349)
|
137
|
939
|
939
|
802
|
802
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
54
|
134
|
123
|
134
|
120
|
3
|
0
|
0
|
52
|
0
|
0
|
0
|
93
|
0
|
0
|
0
|
22
|
0
|
223
|
259
|
365
|
0
|
0
|
0
|
50
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
23
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
136
|
|
Total Other Income |
19
|
(9)
|
(22)
|
(40)
|
(22)
|
25
|
47
|
23
|
(66)
|
68
|
46
|
55
|
283
|
189
|
295
|
359
|
377
|
501
|
435
|
434
|
156
|
564
|
432
|
434
|
399
|
540
|
544
|
568
|
313
|
468
|
492
|
481
|
436
|
515
|
469
|
496
|
449
|
480
|
487
|
482
|
470
|
|
Pre-Tax Income |
3 589
N/A
|
3 678
+2%
|
3 865
+5%
|
4 055
+5%
|
4 360
+8%
|
4 501
+3%
|
4 605
+2%
|
4 802
+4%
|
4 874
+1%
|
5 010
+3%
|
4 913
-2%
|
4 815
-2%
|
4 927
+2%
|
5 011
+2%
|
5 208
+4%
|
5 264
+1%
|
5 089
-3%
|
4 897
-4%
|
5 224
+7%
|
5 374
+3%
|
5 682
+6%
|
5 722
+1%
|
5 674
-1%
|
5 764
+2%
|
5 429
-6%
|
5 563
+2%
|
4 628
-17%
|
4 350
-6%
|
4 544
+4%
|
4 670
+3%
|
5 324
+14%
|
6 116
+15%
|
6 333
+4%
|
6 254
-1%
|
6 638
+6%
|
6 454
-3%
|
6 763
+5%
|
7 168
+6%
|
6 961
-3%
|
6 497
-7%
|
6 488
0%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(977)
|
(998)
|
(1 055)
|
(1 097)
|
(1 193)
|
(1 253)
|
(1 318)
|
(1 361)
|
(1 336)
|
(1 384)
|
(1 315)
|
(1 252)
|
(1 287)
|
(1 279)
|
(1 303)
|
(1 373)
|
2 159
|
2 208
|
2 160
|
2 186
|
(1 354)
|
(1 349)
|
(1 249)
|
(1 278)
|
(1 213)
|
(1 263)
|
(1 145)
|
(1 077)
|
(1 123)
|
(1 286)
|
(1 451)
|
(1 543)
|
(1 441)
|
(1 418)
|
(1 511)
|
(1 557)
|
(1 645)
|
(1 748)
|
(1 699)
|
(1 582)
|
(863)
|
|
Income from Continuing Operations |
2 612
|
2 680
|
2 810
|
2 958
|
3 167
|
3 248
|
3 287
|
3 441
|
3 538
|
3 626
|
3 598
|
3 563
|
3 640
|
3 732
|
3 905
|
3 891
|
7 248
|
7 105
|
7 384
|
7 560
|
4 328
|
4 373
|
4 425
|
4 486
|
4 216
|
4 300
|
3 483
|
3 273
|
3 421
|
3 384
|
3 873
|
4 573
|
4 892
|
4 836
|
5 127
|
4 897
|
5 118
|
5 420
|
5 262
|
4 915
|
5 625
|
|
Net Income (Common) |
2 612
N/A
|
2 680
+3%
|
2 810
+5%
|
2 958
+5%
|
3 167
+7%
|
3 248
+3%
|
3 287
+1%
|
3 441
+5%
|
3 538
+3%
|
3 626
+2%
|
3 598
-1%
|
3 563
-1%
|
3 640
+2%
|
3 732
+3%
|
3 905
+5%
|
3 891
0%
|
5 484
+41%
|
5 341
-3%
|
5 620
+5%
|
5 796
+3%
|
4 328
-25%
|
4 373
+1%
|
4 425
+1%
|
4 486
+1%
|
4 216
-6%
|
4 441
+5%
|
3 624
-18%
|
3 414
-6%
|
3 562
+4%
|
3 525
-1%
|
4 014
+14%
|
4 714
+17%
|
4 892
+4%
|
4 836
-1%
|
5 127
+6%
|
4 897
-4%
|
5 118
+5%
|
5 420
+6%
|
5 262
-3%
|
4 915
-7%
|
5 625
+14%
|
|
EPS (Diluted) |
3.12
N/A
|
3.22
+3%
|
3.4
+6%
|
3.6
+6%
|
3.85
+7%
|
3.98
+3%
|
4.06
+2%
|
4.29
+6%
|
4.39
+2%
|
4.59
+5%
|
4.6
+0%
|
4.59
0%
|
4.67
+2%
|
4.88
+4%
|
5.14
+5%
|
5.15
+0%
|
7.24
+41%
|
7.17
-1%
|
7.6
+6%
|
7.87
+4%
|
5.87
-25%
|
6
+2%
|
6.1
+2%
|
6.22
+2%
|
5.83
-6%
|
6.22
+7%
|
5.08
-18%
|
4.78
-6%
|
4.99
+4%
|
4.94
-1%
|
5.64
+14%
|
6.63
+18%
|
6.89
+4%
|
6.9
+0%
|
7.41
+7%
|
7.15
-4%
|
7.44
+4%
|
8.09
+9%
|
7.93
-2%
|
7.49
-6%
|
8.53
+14%
|