EX-99.1 2 a2025-07x248xkex991earning.htm EX-99.1 Document
Exhibit 99.1

Union Pacific Reports Second Quarter 2025 Results
Diluted earnings per share (EPS) of $3.15 and adjusted diluted EPS* of $3.03
Operating ratio (OR) of 59.0% and adjusted OR* of 58.1%
Revenue carloads up 4%

Omaha, Neb., July 24, 2025 – Union Pacific Corporation (NYSE: UNP) today reported 2025 second quarter net income of $1.9 billion, or $3.15 per diluted share. Results compare to 2024 second quarter net income of $1.7 billion, or $2.74 per diluted share.
Second quarter 2025 results include a deferred tax benefit of $115 million, or $0.19 per diluted share, partially offset by a crew staffing agreement of $55 million, or $0.07 per diluted share. 2025 second quarter adjusted net income* of $1.8 billion, or $3.03 per diluted share*, compares to 2024 second quarter adjusted net income* of $1.7 billion, or $2.71 per diluted share*.
“We are delivering on our strategy and our second quarter results demonstrate our commitment to leading the industry as we set new standards for safety, service, and operational excellence.” said Jim Vena, Union Pacific Chief Executive Officer. "The foundation is built, we are growing with our customers, and we have strong momentum as we continue to maximize the value of our great franchise.”
Second Quarter Summary: 2025 vs. 2024
Financial Results: Operational Fluidity and Service Supporting Revenue Growth; Second Quarter Records for Freight Revenue and Operating Income
Operating revenue of $6.2 billion grew 2% driven by higher volume and solid core pricing gains partially offset by reduced fuel surcharge, business mix, and lower other revenue.
Freight revenue excluding fuel surcharge grew 6%.
Reported operating ratio was 59.0%, an improvement of 100 basis points. Adjusted operating ratio* was 58.1%, an improvement of 230 basis points.

Operating Results: Continued Improvement in Safety, Service, and Operational Excellence; Second Quarter Record for Locomotive Productivity and Best Ever Quarter for Workforce Productivity and Train Length
Reportable personal injury rate and reportable derailment rate both improved.
Freight car velocity was 221 daily miles per car, a 10% improvement.
Locomotive productivity was 141 gross ton-miles (GTMs) per horsepower day, a 5% improvement.
Average maximum train length was 9,689 feet, a 2% increase.
Workforce productivity improved 9% to 1,124 car miles per employee.
*    Adjusted diluted earnings per share and adjusted operating ratio are considered non-GAAP financial measures. See attached supplemental schedule of non-GAAP measures for a reconciliation to GAAP.
-more-



On Track With Investor Day Targets
Affirming 2025 Outlook:
Well-positioned to meet customer demand; challenging second half international intermodal comparison
Pricing dollars accretive to operating ratio
Earnings per share growth consistent with attaining the 3-year CAGR target of high-single to low-double digit
Industry-leading operating ratio and return on invested capital
No change to long-term capital allocation strategy
- Capital plan of $3.4 billion
- Share repurchases of $4.0 to $4.5 billion
- Third quarter 2025 dividend increase of 3%

Second Quarter 2025 Earnings Conference Call

Union Pacific will webcast its second quarter 2025 earnings release presentation live at www.up.com/investor and via teleconference on Thursday, July 24, 2025, at 8:45 a.m. Eastern Time. Participants may join the conference call by dialing 877-407-8293 (or for international participants, 201-689-8349).

ABOUT UNION PACIFIC
Union Pacific (NYSE: UNP) delivers the goods families and businesses use every day with safe, reliable, and efficient service. Operating in 23 western states, the company connects its customers and communities to the global economy. Trains are the most environmentally responsible way to move freight, helping Union Pacific protect future generations. More information about Union Pacific is available at www.up.com.
Union Pacific Investor contact: Diana Prauner at 402-544-4227 or dprauner@up.com
Union Pacific Media contact: Clarissa Beyah at 402-957-4793 or cbeyah@up.com
Supplemental financial information is attached.



****
This news release and related materials contain statements about the Company’s future that are not statements of historical fact, including specifically the statements regarding the potential impacts of public health crises, including pandemics, epidemics and the outbreak of other contagious diseases, such as the coronavirus and its variant strains (COVID); the Russia-Ukraine and Israel-Hamas wars and other geopolitical tensions in the Middle East, and any impacts on our business operations, financial results, liquidity, and financial position, and on the world economy (including customers, employees, and supply chains), including as a result of fluctuations in volume and carloadings; expectations as to general macroeconomic conditions, including slowdowns and recessions, domestically or internationally, and future volatility in interest rates and fuel prices; closing of customer manufacturing, distribution, or production facilities; expectations as to operational or service improvements; expectations as to hiring challenges; availability of employees; expectations regarding the effectiveness of steps taken or to be taken to improve operations, service, infrastructure improvements, and transportation plan modifications (including those in response to increased traffic); expectations as to cost savings, revenue growth, and earnings; the time by which goals, targets, or objectives will be achieved; projections, predictions, expectations, estimates, or forecasts as to business, financial, and operational results, future economic performance, and planned capital investments ; proposed new products and services; estimates of costs relating to environmental remediation and restoration; estimates and expectations regarding tax matters; estimates and expectations regarding current or potential tariffs; expectations that claims, litigation, environmental costs, commitments, contingent liabilities, labor negotiations or agreements, cyber incidents or other matters. These statements are, or will be, forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Forward-looking statements also generally include, without limitation, information, or statements regarding: projections, predictions, expectations, estimates, or forecasts as to the Company’s and its subsidiaries’ business, financial, and operational results, and future economic performance; and management’s beliefs, expectations, goals, and objectives and other similar expressions concerning matters that are not historical facts.
Forward-looking statements should not be read as a guarantee of future performance or results and will not necessarily be accurate indications of the times that, or by which, such performance or results will be achieved. Forward-looking information, including expectations regarding operational and financial improvements and the Company’s future performance or results are subject to risks and uncertainties that could cause actual performance or results to differ materially from those expressed in the statement. Important factors, including risk factors, could affect the Company’s and its subsidiaries’ future results and could cause those results or other outcomes to differ materially from those expressed or implied in the forward-looking statements. Information regarding risk factors and other cautionary information are available in the Company’s Annual Report on Form 10-K for 2024, which was filed with the SEC on February 7, 2025. The Company updates information regarding risk factors if circumstances require such updates in its periodic reports on Form 10-Q and its subsequent Annual Reports on Form 10-K (or such other reports that may be filed with the SEC).
Forward-looking statements speak only as of, and are based only upon information available on, the date the statements were made. The Company assumes no obligation to update forward-looking information to reflect actual results, changes in assumptions, or changes in other factors affecting forward-looking information. If the Company does update one or more forward-looking statements, no inference should be drawn that the Company will make additional updates with respect thereto or with respect to other forward-looking statements. References to the Company’s website are provided for convenience and, therefore, information on or available through the website is not, and should not be deemed to be, incorporated by reference herein.
###



UNION PACIFIC CORPORATION AND SUBSIDIARY COMPANIES
Condensed Consolidated Statements of Income (unaudited)
Millions, except per share amounts and percentages,
for the periods ended June 30,
2nd quarterYear-to-date
20252024%20252024%
Operating revenues
Freight revenues$5,843 $5,638 %$11,534 $11,254 %
Other revenues311 369 (16)647 784 (17)
Total operating revenues6,154 6,007 12,181 12,038 
Operating expenses
Compensation and benefits1,249 1,187 2,461 2,410 
Purchased services and materials642 644 1,273 1,257 
Depreciation613 596 1,223 1,190 
Fuel576 625 (8)1,179 1,283 (8)
Equipment and other rents230 219 471 435 
Other319 336 (5)678 691 (2)
Total operating expenses3,629 3,607 7,285 7,266 
Operating income2,525 2,400 4,896 4,772 
Other income, net123 103 19 201 195 
Interest expense(335)(319)(657)(643)
Income before income taxes2,313 2,184 4,440 4,324 
Income tax expense(437)(511)(14)(938)(1,010)(7)
Net income$1,876 $1,673 12 %$3,502 $3,314 %
Share and per share
Earnings per share - basic$3.16 $2.75 15 %$5.86 $5.44 %
Earnings per share - diluted$3.15 $2.74 15 $5.85 $5.43 
Weighted average number of shares - basic594.1 609.4 (3)597.5 609.3 (2)
Weighted average number of shares - diluted594.8 610.3 (3)598.4 610.3 (2)
Dividends declared per share$1.34 $1.30 $2.68 $2.60 
Operating ratio59.0 %60.0 %(1.0) pts59.8 %60.4 %(0.6) pts
Effective tax rate18.9 %23.4 %(4.5) pts21.1 %23.4 %(2.3) pts
1


UNION PACIFIC CORPORATION AND SUBSIDIARY COMPANIES
Freight Revenues Statistics (unaudited)
2nd quarterYear-to-date
For the periods ended June 30,20252024%20252024%
Freight revenues (millions)
Grain & grain products$964 $901 %$1,914 $1,844 %
Fertilizer201 203 (1)411 404 
Food & refrigerated267 278 (4)527 563 (6)
Coal & renewables469 339 38 885 727 22 
Bulk1,901 1,721 10 3,737 3,538 
Industrial chemicals & plastics646 593 1,253 1,165 
Metals & minerals561 530 1,082 1,045 
Forest products340 342 (1)661 680 (3)
Energy & specialized markets665 658 1,298 1,337 (3)
Industrial2,212 2,123 4,294 4,227 
Automotive632 659 (4)1,213 1,270 (4)
Intermodal1,098 1,135 (3)2,290 2,219 
Premium1,730 1,794 (4)3,503 3,489 
Total$5,843 $5,638 %$11,534 $11,254 %
Revenue carloads (thousands)
Grain & grain products216 200 %430 410 %
Fertilizer55 62 (11)104 109 (5)
Food & refrigerated43 46 (7)86 92 (7)
Coal & renewables205 158 30 390 335 16 
Bulk519 466 11 1,010 946 
Industrial chemicals & plastics177 169 346 333 
Metals & minerals191 184 365 354 
Forest products52 55 (5)103 108 (5)
Energy & specialized markets149 147 292 301 (3)
Industrial569 555 1,106 1,096 
Automotive209 218 (4)404 425 (5)
Intermodal [a]817 798 1,691 1,537 10 
Premium1,026 1,016 2,095 1,962 
Total2,114 2,037 %4,211 4,004 %
Average revenue per car
Grain & grain products$4,467 $4,493 (1)%$4,451 $4,493 (1)%
Fertilizer3,627 3,311 10 3,959 3,727 
Food & refrigerated6,237 5,943 6,147 6,086 
Coal & renewables2,283 2,156 2,267 2,173 
Bulk3,659 3,692 (1)3,700 3,740 (1)
Industrial chemicals & plastics3,647 3,507 3,625 3,497 
Metals & minerals2,950 2,885 2,967 2,955 
Forest products6,508 6,249 6,387 6,272 
Energy & specialized markets4,439 4,462 (1)4,436 4,439 
Industrial3,885 3,825 3,881 3,855 
Automotive3,034 3,033 3,004 2,991 
Intermodal [a]1,345 1,421 (5)1,355 1,444 (6)
Premium1,688 1,766 (4)1,673 1,779 (6)
Average$2,764 $2,768 %$2,739 $2,811 (3)%
[a]For intermodal shipments each container or trailer equals one carload.
2


UNION PACIFIC CORPORATION AND SUBSIDIARY COMPANIES
Condensed Consolidated Statements of Financial Position (unaudited)
MillionsJun. 30,
2025
Dec. 31,
2024
Assets
Cash and cash equivalents$1,060 $1,016 
Other current assets3,123 3,005 
Investments2,785 2,664 
Properties, net59,017 58,343 
Operating lease assets1,193 1,297 
Other assets1,398 1,390 
Total assets$68,576 $67,715 
Liabilities and common shareholders' equity
Debt due within one year$2,522 $1,425 
Other current liabilities3,930 3,829 
Debt due after one year30,291 29,767 
Operating lease liabilities831 925 
Deferred income taxes13,029 13,151 
Other long-term liabilities1,715 1,728 
Total liabilities52,318 50,825 
Total common shareholders' equity16,258 16,890 
Total liabilities and common shareholders' equity$68,576 $67,715 
Debt / net income4.74.6
Adjusted debt / adjusted EBITDA*2.8 2.7 
*Adjusted debt / adjusted EBITDA is a non-GAAP measure. See page 10 for a reconciliation to GAAP.
3


UNION PACIFIC CORPORATION AND SUBSIDIARY COMPANIES
Condensed Consolidated Statements of Cash Flows (unaudited)
Year-to-date
Millions, for the periods ended June 30,20252024
Operating activities
Net income$3,502 $3,314 
Depreciation1,223 1,190 
Deferred and other income taxes(123)43 
Other - net(59)(514)
Cash provided by operating activities4,543 4,033 
Investing activities
Capital investments*(1,842)(1,699)
Other - net3 107 
Cash used in investing activities(1,839)(1,592)
Financing activities
Share repurchase programs(2,679)(100)
Debt issued1,995 800 
Dividends paid(1,599)(1,588)
Debt repaid(409)(1,807)
Net Issued/(paid) commercial paper- 297 
Other - net43 30 
Cash used in financing activities(2,649)(2,368)
Net change in cash, cash equivalents, and restricted cash55 73 
Cash, cash equivalents, and restricted cash at beginning of year1,028 1,074 
Cash, cash equivalents, and restricted cash at end of period$1,083 $1,147 
Free cash flow**
Cash provided by operating activities$4,543 $4,033 
Cash used in investing activities(1,839)(1,592)
Dividends paid(1,599)(1,588)
Free cash flow$1,105 $853 
*Capital investments include locomotive and freight car early lease buyouts of $178 million in 2025 and $96 million in 2024.
**Free cash flow is defined as cash provided by operating activities less cash used in investing activities and dividends paid. Free cash flow is considered non-GAAP financial measure by SEC Regulation G and Item 10 of SEC Regulation S-K and may not be defined and calculated by other companies in the same manner. We believe free cash flow is important to management and investors in evaluating our financial performance and measures our ability to generate cash without additional external financing. Free cash flow should be considered in addition to, rather than as a substitute for, cash provided by operating activities.
4


UNION PACIFIC CORPORATION AND SUBSIDIARY COMPANIES
Operating and Performance Statistics (unaudited)
2nd quarterYear-to-date
For the periods ended June 30,20252024%20252024%
Operating/performance statistics
Freight car velocity (daily miles per car)22120110 %218202%
Average train speed (miles per hour)*23.923.323.823.7
Average terminal dwell time (hours)*21.222.7(7)21.723.1(6)
Locomotive productivity (GTMs per horsepower day)141134138134
Gross ton-miles (GTMs) (millions)220,258206,806433,050412,835
Train length (feet)9,6899,5449,5909,415
Intermodal service performance index (%)99 93  pts96 93  pts
Manifest service performance index (%)97 84 13  pts95 85 10  pts
Intermodal car trip plan compliance (%)88 83  pts86 83  pts
Manifest car trip plan compliance (%)74 64 10  pts72 65  pts
Workforce productivity (car miles per employee)1,1241,0311,1081,015
Total employees (average)29,71130,556(3)29,92930,804(3)
Locomotive fuel statistics
Average fuel price per gallon consumed$2.42 $2.73 (11)%$2.46 $2.77 (11)%
Fuel consumed in gallons (millions)232223468453
Fuel consumption rate**1.0581.080(2)1.0821.097(1)
Revenue ton-miles (millions)
Grain & grain products21,486 19,995 %42,630 40,644 %
Fertilizer3,346 3,570 (6)6,777 6,857 (1)
Food & refrigerated4,709 4,693 9,249 9,610 (4)
Coal & renewables23,117 16,351 41 43,331 35,234 23 
Bulk52,658 44,609 18 101,987 92,345 10 
Industrial chemicals & plastics8,004 8,069 (1)15,741 15,496 
Metals & minerals8,564 8,301 16,662 16,366 
Forest products5,533 5,663 (2)10,802 11,243 (4)
Energy & specialized markets10,011 10,229 (2)19,730 20,815 (5)
Industrial32,112 32,262 62,935 63,920 (2)
Automotive4,756 4,879 (3)9,200 9,415 (2)
Intermodal18,024 18,242 (1)37,439 35,577 
Premium22,780 23,121 (1)46,639 44,992 
Total107,550 99,992 %211,561 201,257 %
*Surface Transportation Board (STB) reported performance measures.
**Fuel consumption is computed as follows: gallons of fuel consumed divided by gross ton-miles in thousands.
5


UNION PACIFIC CORPORATION AND SUBSIDIARY COMPANIES
Condensed Consolidated Statements of Income (unaudited)
Millions,
except per share amounts and percentages,
2025
1st qtr2nd qtrYear-to-date
Operating revenues
Freight revenues$5,691 $5,843 $11,534 
Other revenues336 311 647 
Total operating revenues6,027 6,154 12,181 
Operating expenses
Compensation and benefits1,212 1,249 2,461 
Purchased services and materials631 642 1,273 
Depreciation610 613 1,223 
Fuel603 576 1,179 
Equipment and other rents241 230 471 
Other359 319 678 
Total operating expenses3,656 3,629 7,285 
Operating income2,371 2,525 4,896 
Other income, net78 123 201 
Interest expense(322)(335)(657)
Income before income taxes2,127 2,313 4,440 
Income tax expense(501)(437)(938)
Net income$1,626 $1,876 $3,502 
Share and per share
Earnings per share - basic$2.71 $3.16 $5.86 
Earnings per share - diluted$2.70 $3.15 $5.85 
Weighted average number of shares - basic601.0 594.1 597.5 
Weighted average number of shares - diluted601.9 594.8 598.4 
Dividends declared per share$1.34 $1.34 $2.68 
Operating ratio60.7 %59.0 %59.8 %
Effective tax rate23.6 %18.9 %21.1 %
6


UNION PACIFIC CORPORATION AND SUBSIDIARY COMPANIES
Freight Revenue Statistics (unaudited)
2025
1st qtr2nd qtrYear-to-date
Freight revenues (millions)
Grain & grain products$950 $964 $1,914 
Fertilizer210 201 411 
Food & refrigerated260 267 527 
Coal & renewables416 469 885 
Bulk1,836 1,901 3,737 
Industrial chemicals & plastics607 646 1,253 
Metals & minerals521 561 1,082 
Forest products321 340 661 
Energy & specialized markets633 665 1,298 
Industrial2,082 2,212 4,294 
Automotive581 632 1,213 
Intermodal1,192 1,098 2,290 
Premium1,773 1,730 3,503 
Total$5,691 $5,843 $11,534 
Revenue carloads (thousands)
Grain & grain products214 216 430 
Fertilizer49 55 104 
Food & refrigerated43 43 86 
Coal & renewables185 205 390 
Bulk491 519 1,010 
Industrial chemicals & plastics169 177 346 
Metals & minerals174 191 365 
Forest products51 52 103 
Energy & specialized markets143 149 292 
Industrial537 569 1,106 
Automotive195 209 404 
Intermodal [a]874 817 1,691 
Premium1,069 1,026 2,095 
Total2,097 2,114 4,211 
Average revenue per car
Grain & grain products$4,434 $4,467 $4,451 
Fertilizer4,339 3,627 3,959 
Food & refrigerated6,058 6,237 6,147 
Coal & renewables2,250 2,283 2,267 
Bulk3,744 3,659 3,700 
Industrial chemicals & plastics3,601 3,647 3,625 
Metals & minerals2,986 2,950 2,967 
Forest products6,264 6,508 6,387 
Energy & specialized markets4,433 4,439 4,436 
Industrial3,877 3,885 3,881 
Automotive2,971 3,034 3,004 
Intermodal [a]1,364 1,345 1,355 
Premium1,658 1,688 1,673 
Average$2,714 $2,764 $2,739 
[a]For intermodal shipments each container or trailer equals one carload.
7


UNION PACIFIC CORPORATION AND SUBSIDIARY COMPANIES
Non-GAAP Measures Reconciliation to GAAP (unaudited)
Financial Performance*
Millions, except per share amounts and percentages,
for the three months ended June 30, 2025
Reported
results
(GAAP)
Deferred tax adjustment
Crew staffing agreement
Adjusted
results
(non-GAAP)
Operating expenses$3,629 $$(55)$3,574 
Operating income2,525 55 2,580 
Income tax expense(437)(115)(13)(565)
Net income1,876 (115)42 1,803 
Earnings per share - diluted3.15 (0.19)0.07 3.03 
Operating ratio59.0 %%(0.9)%58.1 %
Millions, except per share amounts and percentages,
for the three months ended June 30, 2024
Reported
results
(GAAP)
Gain on sale
of intermodal
equipment
Environmental
remediation
Adjusted
results
(non-GAAP)
Operating expenses$3,607 $46 $(23)$3,630 
Operating income2,400 (46)23 2,377 
Income tax expense(511)11 (6)(506)
Net income1,673 (35)17 1,655 
Earnings per share - diluted2.74 (0.06)0.03 2.71 
Operating ratio60.0 %0.8 %(0.4)%60.4 %
*The above tables reconcile our results for the three months ended as of June 30, 2025 and 2024, to adjust results that exclude the impact of certain items identified as affecting comparability. We use adjusted operating expenses, adjusted operating income, adjusted income tax expense, adjusted net income, adjusted diluted earnings per share (EPS), and adjusted operating ratio, as applicable, among other measures, to evaluate our actual operating performance. The measures listed in the above tables are considered non-GAAP by SEC Regulation G and Item 10 of SEC Regulation S-K. We believe these non-GAAP financial measures provide valuable information regarding earnings and business trends by excluding specific items that we believe are not indicative of our ongoing operating results of our business, providing a useful way for investors to make a comparison of our performance over time and against other companies in our industry. Since these are not measures of performance calculated in accordance with GAAP, they should be considered in addition to, rather than as a substitute for, operating expenses, operating income, income tax expense, net income, diluted EPS, and operating ratio as indicators of operating performance.
8


UNION PACIFIC CORPORATION AND SUBSIDIARY COMPANIES
Non-GAAP Measures Reconciliation to GAAP (unaudited)
Financial Performance*
Millions, except per share amounts and percentages,
for the six month ended June 30, 2025
Reported
results
(GAAP)
Deferred tax adjustment
Crew staffing agreement
Adjusted
results
(non-GAAP)
Operating expenses$7,285 $$(55)$7,230 
Operating income4,896 55 4,951 
Income tax expense(938)(115)(13)(1,066)
Net income3,502 (115)42 3,429 
Earnings per share - diluted5.85 (0.19)0.07 5.73 
Operating ratio59.8 %%(0.4)%59.4 %
Millions, except per share amounts and percentages,
for the six month ended June 30, 2024
Reported
results
(GAAP)
Gain on sale
of intermodal
equipment
Environmental
remediation
Adjusted
results
(non-GAAP)
Operating expenses$7,266 $46 $(23)$7,289 
Operating income4,772 (46)23 4,749 
Income tax expense(1,010)11 (6)(1,005)
Net income3,314 (35)17 3,296 
Earnings per share - diluted5.43 (0.06)0.03 5.40 
Operating ratio60.4 %0.3 %(0.2)%60.5 %
*The above tables reconcile our results for the six months ended as of June 30, 2025 and 2024, to adjust results that exclude the impact of certain items identified as affecting comparability. We use adjusted operating expenses, adjusted operating income, adjusted income tax expense, adjusted net income, adjusted diluted EPS, and adjusted operating ratio, as applicable, among other measures, to evaluate our actual operating performance. The measures listed in the above tables are considered non-GAAP by SEC Regulation G and Item 10 of SEC Regulation S-K. We believe these non-GAAP financial measures provide valuable information regarding earnings and business trends by excluding specific items that we believe are not indicative of our ongoing operating results of our business, providing a useful way for investors to make a comparison of our performance over time and against other companies in our industry. Since these are not measures of performance calculated in accordance with GAAP, they should be considered in addition to, rather than as a substitute for, operating expenses, operating income, income tax expense, net income, diluted EPS, and operating ratio as indicators of operating performance.

9


UNION PACIFIC CORPORATION AND SUBSIDIARY COMPANIES
Non-GAAP Measures Reconciliation to GAAP (unaudited)
Debt / net income
Millions, except ratios
for the trailing twelve months ended [1]
Jun. 30,
2025
Dec. 31,
2024
Debt$32,813 $31,192 
Net income6,935 6,747 
Debt / net income4.74.6
Adjusted debt / adjusted EBITDA*
Millions, except ratios
for the trailing twelve months ended [1]
Jun. 30,
2025
Dec. 31,
2024
Net income$6,935 $6,747 
Add:
Income tax expense1,975 2,047 
Depreciation2,431 2,398 
Interest expense1,283 1,269 
EBITDA$12,624 $12,461 
Adjustments:
Other income, net(356)(350)
Interest on operating lease liabilities [2]46 48 
Adjusted EBITDA (a)$12,314 $12,159 
Debt$32,813 $31,192 
Operating lease liabilities1,143 1,271 
Adjusted debt (b)$33,956 $32,463 
Adjusted debt / adjusted EBITDA (b/a)2.82.7
[1]The trailing twelve months income statement information ended June 30, 2025, is recalculated by taking the twelve months ended December 31, 2024, subtracting the six months ended June 30, 2024, and adding the six months ended June 30, 2025.
[2]Represents the hypothetical interest expense we would incur (using the incremental borrowing rate) if the property under our operating leases were owned or accounted for as finance leases.
*Adjusted debt (total debt plus operating lease liabilities plus after-tax unfunded pension and OPEB (other post-retirement benefit) obligations) to adjusted EBITDA (earnings before interest, taxes, depreciation, amortization, and adjustments for other income and interest on present value of operating leases) is considered a non-GAAP financial measure by SEC Regulation G and Item 10 of SEC Regulation S-K and may not be defined and calculated by other companies in the same manner. We believe this measure is important to management and investors in evaluating the Company’s ability to sustain given debt levels (including leases) with the cash generated from operations. In addition, a comparable measure is used by rating agencies when reviewing the Company’s credit rating. Adjusted debt to adjusted EBITDA should be considered in addition to, rather than as a substitute for, other information provided in accordance with GAAP. The most comparable GAAP measure is debt to net income ratio. The tables above provide reconciliations from net income to adjusted EBITDA, debt to adjusted debt, and debt to net income to adjusted debt to adjusted EBITDA. At June 30, 2025, and December 31, 2024, the incremental borrowing rate on operating leases was 4.0% and 3.8%, respectively. Pension and OPEB were funded at June 30, 2025, and December 31, 2024.

10