Stock Analysis on Net

Norfolk Southern Corp. (NYSE:NSC)

This company has been moved to the archive! The financial data has not been updated since April 27, 2022.

Analysis of Solvency Ratios 

Microsoft Excel

Solvency Ratios (Summary)

Norfolk Southern Corp., solvency ratios

Microsoft Excel
Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017
Debt Ratios
Debt to equity 1.01 0.86 0.80 0.73 0.60
Debt to equity (including operating lease liability) 1.04 0.89 0.84 0.73 0.60
Debt to capital 0.50 0.46 0.45 0.42 0.38
Debt to capital (including operating lease liability) 0.51 0.47 0.46 0.42 0.38
Debt to assets 0.36 0.33 0.32 0.31 0.28
Debt to assets (including operating lease liability) 0.37 0.35 0.34 0.31 0.28
Financial leverage 2.82 2.57 2.50 2.36 2.18
Coverage Ratios
Interest coverage 7.00 5.05 6.78 7.23 6.69
Fixed charge coverage 5.82 4.22 5.48 5.56 5.35

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).

Solvency ratio Description The company
Debt to equity ratio A solvency ratio calculated as total debt divided by total shareholders’ equity. Norfolk Southern Corp. debt to equity ratio deteriorated from 2019 to 2020 and from 2020 to 2021.
Debt to equity ratio (including operating lease liability) A solvency ratio calculated as total debt (including operating lease liability) divided by total shareholders’ equity. Norfolk Southern Corp. debt to equity ratio (including operating lease liability) deteriorated from 2019 to 2020 and from 2020 to 2021.
Debt to capital ratio A solvency ratio calculated as total debt divided by total debt plus shareholders’ equity. Norfolk Southern Corp. debt to capital ratio deteriorated from 2019 to 2020 and from 2020 to 2021.
Debt to capital ratio (including operating lease liability) A solvency ratio calculated as total debt (including operating lease liability) divided by total debt (including operating lease liability) plus shareholders’ equity. Norfolk Southern Corp. debt to capital ratio (including operating lease liability) deteriorated from 2019 to 2020 and from 2020 to 2021.
Debt to assets ratio A solvency ratio calculated as total debt divided by total assets. Norfolk Southern Corp. debt to assets ratio deteriorated from 2019 to 2020 and from 2020 to 2021.
Debt to assets ratio (including operating lease liability) A solvency ratio calculated as total debt (including operating lease liability) divided by total assets. Norfolk Southern Corp. debt to assets ratio (including operating lease liability) deteriorated from 2019 to 2020 and from 2020 to 2021.
Financial leverage ratio A solvency ratio calculated as total assets divided by total shareholders’ equity. Norfolk Southern Corp. financial leverage ratio increased from 2019 to 2020 and from 2020 to 2021.

Solvency ratio Description The company
Interest coverage ratio A solvency ratio calculated as EBIT divided by interest payments. Norfolk Southern Corp. interest coverage ratio deteriorated from 2019 to 2020 but then improved from 2020 to 2021 exceeding 2019 level.
Fixed charge coverage ratio A solvency ratio calculated as earnings before fixed charges and tax divided by fixed charges. Norfolk Southern Corp. fixed charge coverage ratio deteriorated from 2019 to 2020 but then improved from 2020 to 2021 exceeding 2019 level.

Debt to Equity

Norfolk Southern Corp., debt to equity calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017
Selected Financial Data (US$ in millions)
Short-term debt 100
Current maturities of long-term debt 553 579 316 585 600
Long-term debt, excluding current maturities 13,287 12,102 11,880 10,560 9,136
Total debt 13,840 12,681 12,196 11,145 9,836
 
Stockholders’ equity 13,641 14,791 15,184 15,362 16,359
Solvency Ratio
Debt to equity1 1.01 0.86 0.80 0.73 0.60
Benchmarks
Debt to Equity, Competitors2
FedEx Corp. 0.86 1.20 0.99
Uber Technologies Inc. 0.66 0.64 0.43
Union Pacific Corp. 2.10 1.58 1.39
United Parcel Service Inc. 1.54 37.53 7.73
Debt to Equity, Sector
Transportation 1.22 1.69 1.39
Debt to Equity, Industry
Industrials 1.25 1.73 1.86

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).

1 2021 Calculation
Debt to equity = Total debt ÷ Stockholders’ equity
= 13,840 ÷ 13,641 = 1.01

2 Click competitor name to see calculations.

Solvency ratio Description The company
Debt to equity ratio A solvency ratio calculated as total debt divided by total shareholders’ equity. Norfolk Southern Corp. debt to equity ratio deteriorated from 2019 to 2020 and from 2020 to 2021.

Debt to Equity (including Operating Lease Liability)

Norfolk Southern Corp., debt to equity (including operating lease liability) calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017
Selected Financial Data (US$ in millions)
Short-term debt 100
Current maturities of long-term debt 553 579 316 585 600
Long-term debt, excluding current maturities 13,287 12,102 11,880 10,560 9,136
Total debt 13,840 12,681 12,196 11,145 9,836
Current operating lease liability 82 89 97
Non-current operating lease liability 331 344 441
Total debt (including operating lease liability) 14,253 13,114 12,734 11,145 9,836
 
Stockholders’ equity 13,641 14,791 15,184 15,362 16,359
Solvency Ratio
Debt to equity (including operating lease liability)1 1.04 0.89 0.84 0.73 0.60
Benchmarks
Debt to Equity (including Operating Lease Liability), Competitors2
FedEx Corp. 1.51 1.97 0.99
Uber Technologies Inc. 0.79 0.78 0.55
Union Pacific Corp. 2.22 1.67 1.49
United Parcel Service Inc. 1.79 42.24 8.62
Debt to Equity (including Operating Lease Liability), Sector
Transportation 1.56 2.11 1.51
Debt to Equity (including Operating Lease Liability), Industry
Industrials 1.39 1.89 1.96

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).

1 2021 Calculation
Debt to equity (including operating lease liability) = Total debt (including operating lease liability) ÷ Stockholders’ equity
= 14,253 ÷ 13,641 = 1.04

2 Click competitor name to see calculations.

Solvency ratio Description The company
Debt to equity ratio (including operating lease liability) A solvency ratio calculated as total debt (including operating lease liability) divided by total shareholders’ equity. Norfolk Southern Corp. debt to equity ratio (including operating lease liability) deteriorated from 2019 to 2020 and from 2020 to 2021.

Debt to Capital

Norfolk Southern Corp., debt to capital calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017
Selected Financial Data (US$ in millions)
Short-term debt 100
Current maturities of long-term debt 553 579 316 585 600
Long-term debt, excluding current maturities 13,287 12,102 11,880 10,560 9,136
Total debt 13,840 12,681 12,196 11,145 9,836
Stockholders’ equity 13,641 14,791 15,184 15,362 16,359
Total capital 27,481 27,472 27,380 26,507 26,195
Solvency Ratio
Debt to capital1 0.50 0.46 0.45 0.42 0.38
Benchmarks
Debt to Capital, Competitors2
FedEx Corp. 0.46 0.55 0.50
Uber Technologies Inc. 0.40 0.39 0.30
Union Pacific Corp. 0.68 0.61 0.58
United Parcel Service Inc. 0.61 0.97 0.89
Debt to Capital, Sector
Transportation 0.55 0.63 0.58
Debt to Capital, Industry
Industrials 0.56 0.63 0.65

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).

1 2021 Calculation
Debt to capital = Total debt ÷ Total capital
= 13,840 ÷ 27,481 = 0.50

2 Click competitor name to see calculations.

Solvency ratio Description The company
Debt to capital ratio A solvency ratio calculated as total debt divided by total debt plus shareholders’ equity. Norfolk Southern Corp. debt to capital ratio deteriorated from 2019 to 2020 and from 2020 to 2021.

Debt to Capital (including Operating Lease Liability)

Norfolk Southern Corp., debt to capital (including operating lease liability) calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017
Selected Financial Data (US$ in millions)
Short-term debt 100
Current maturities of long-term debt 553 579 316 585 600
Long-term debt, excluding current maturities 13,287 12,102 11,880 10,560 9,136
Total debt 13,840 12,681 12,196 11,145 9,836
Current operating lease liability 82 89 97
Non-current operating lease liability 331 344 441
Total debt (including operating lease liability) 14,253 13,114 12,734 11,145 9,836
Stockholders’ equity 13,641 14,791 15,184 15,362 16,359
Total capital (including operating lease liability) 27,894 27,905 27,918 26,507 26,195
Solvency Ratio
Debt to capital (including operating lease liability)1 0.51 0.47 0.46 0.42 0.38
Benchmarks
Debt to Capital (including Operating Lease Liability), Competitors2
FedEx Corp. 0.60 0.66 0.50
Uber Technologies Inc. 0.44 0.44 0.35
Union Pacific Corp. 0.69 0.63 0.60
United Parcel Service Inc. 0.64 0.98 0.90
Debt to Capital (including Operating Lease Liability), Sector
Transportation 0.61 0.68 0.60
Debt to Capital (including Operating Lease Liability), Industry
Industrials 0.58 0.65 0.66

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).

1 2021 Calculation
Debt to capital (including operating lease liability) = Total debt (including operating lease liability) ÷ Total capital (including operating lease liability)
= 14,253 ÷ 27,894 = 0.51

2 Click competitor name to see calculations.

Solvency ratio Description The company
Debt to capital ratio (including operating lease liability) A solvency ratio calculated as total debt (including operating lease liability) divided by total debt (including operating lease liability) plus shareholders’ equity. Norfolk Southern Corp. debt to capital ratio (including operating lease liability) deteriorated from 2019 to 2020 and from 2020 to 2021.

Debt to Assets

Norfolk Southern Corp., debt to assets calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017
Selected Financial Data (US$ in millions)
Short-term debt 100
Current maturities of long-term debt 553 579 316 585 600
Long-term debt, excluding current maturities 13,287 12,102 11,880 10,560 9,136
Total debt 13,840 12,681 12,196 11,145 9,836
 
Total assets 38,493 37,962 37,923 36,239 35,711
Solvency Ratio
Debt to assets1 0.36 0.33 0.32 0.31 0.28
Benchmarks
Debt to Assets, Competitors2
FedEx Corp. 0.25 0.30 0.32
Uber Technologies Inc. 0.25 0.24 0.19
Union Pacific Corp. 0.47 0.43 0.41
United Parcel Service Inc. 0.32 0.40 0.44
Debt to Assets, Sector
Transportation 0.32 0.35 0.36
Debt to Assets, Industry
Industrials 0.29 0.32 0.32

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).

1 2021 Calculation
Debt to assets = Total debt ÷ Total assets
= 13,840 ÷ 38,493 = 0.36

2 Click competitor name to see calculations.

Solvency ratio Description The company
Debt to assets ratio A solvency ratio calculated as total debt divided by total assets. Norfolk Southern Corp. debt to assets ratio deteriorated from 2019 to 2020 and from 2020 to 2021.

Debt to Assets (including Operating Lease Liability)

Norfolk Southern Corp., debt to assets (including operating lease liability) calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017
Selected Financial Data (US$ in millions)
Short-term debt 100
Current maturities of long-term debt 553 579 316 585 600
Long-term debt, excluding current maturities 13,287 12,102 11,880 10,560 9,136
Total debt 13,840 12,681 12,196 11,145 9,836
Current operating lease liability 82 89 97
Non-current operating lease liability 331 344 441
Total debt (including operating lease liability) 14,253 13,114 12,734 11,145 9,836
 
Total assets 38,493 37,962 37,923 36,239 35,711
Solvency Ratio
Debt to assets (including operating lease liability)1 0.37 0.35 0.34 0.31 0.28
Benchmarks
Debt to Assets (including Operating Lease Liability), Competitors2
FedEx Corp. 0.44 0.49 0.32
Uber Technologies Inc. 0.29 0.29 0.24
Union Pacific Corp. 0.50 0.45 0.44
United Parcel Service Inc. 0.37 0.44 0.49
Debt to Assets (including Operating Lease Liability), Sector
Transportation 0.41 0.44 0.39
Debt to Assets (including Operating Lease Liability), Industry
Industrials 0.32 0.35 0.34

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).

1 2021 Calculation
Debt to assets (including operating lease liability) = Total debt (including operating lease liability) ÷ Total assets
= 14,253 ÷ 38,493 = 0.37

2 Click competitor name to see calculations.

Solvency ratio Description The company
Debt to assets ratio (including operating lease liability) A solvency ratio calculated as total debt (including operating lease liability) divided by total assets. Norfolk Southern Corp. debt to assets ratio (including operating lease liability) deteriorated from 2019 to 2020 and from 2020 to 2021.

Financial Leverage

Norfolk Southern Corp., financial leverage calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017
Selected Financial Data (US$ in millions)
Total assets 38,493 37,962 37,923 36,239 35,711
Stockholders’ equity 13,641 14,791 15,184 15,362 16,359
Solvency Ratio
Financial leverage1 2.82 2.57 2.50 2.36 2.18
Benchmarks
Financial Leverage, Competitors2
FedEx Corp. 3.43 4.02 3.06
Uber Technologies Inc. 2.68 2.71 2.24
Union Pacific Corp. 4.49 3.68 3.40
United Parcel Service Inc. 4.87 94.99 17.71
Financial Leverage, Sector
Transportation 3.80 4.81 3.86
Financial Leverage, Industry
Industrials 4.33 5.35 5.76

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).

1 2021 Calculation
Financial leverage = Total assets ÷ Stockholders’ equity
= 38,493 ÷ 13,641 = 2.82

2 Click competitor name to see calculations.

Solvency ratio Description The company
Financial leverage ratio A solvency ratio calculated as total assets divided by total shareholders’ equity. Norfolk Southern Corp. financial leverage ratio increased from 2019 to 2020 and from 2020 to 2021.

Interest Coverage

Norfolk Southern Corp., interest coverage calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017
Selected Financial Data (US$ in millions)
Net income 3,005 2,013 2,722 2,666 5,404
Add: Income tax expense 873 517 769 803 (2,276)
Add: Interest expense on debt 646 625 604 557 550
Earnings before interest and tax (EBIT) 4,524 3,155 4,095 4,026 3,678
Solvency Ratio
Interest coverage1 7.00 5.05 6.78 7.23 6.69
Benchmarks
Interest Coverage, Competitors2
FedEx Corp. 9.42 3.48 2.11
Uber Technologies Inc. -1.20 -14.24 -14.15
Union Pacific Corp. 8.33 7.12 8.38
United Parcel Service Inc. 24.91 3.63 9.66
Interest Coverage, Sector
Transportation 10.81 2.18 2.96
Interest Coverage, Industry
Industrials 6.00 2.04 4.37

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).

1 2021 Calculation
Interest coverage = EBIT ÷ Interest expense
= 4,524 ÷ 646 = 7.00

2 Click competitor name to see calculations.

Solvency ratio Description The company
Interest coverage ratio A solvency ratio calculated as EBIT divided by interest payments. Norfolk Southern Corp. interest coverage ratio deteriorated from 2019 to 2020 but then improved from 2020 to 2021 exceeding 2019 level.

Fixed Charge Coverage

Norfolk Southern Corp., fixed charge coverage calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017
Selected Financial Data (US$ in millions)
Net income 3,005 2,013 2,722 2,666 5,404
Add: Income tax expense 873 517 769 803 (2,276)
Add: Interest expense on debt 646 625 604 557 550
Earnings before interest and tax (EBIT) 4,524 3,155 4,095 4,026 3,678
Add: Operating lease expense 159 160 176 204 169
Earnings before fixed charges and tax 4,683 3,315 4,271 4,230 3,847
 
Interest expense on debt 646 625 604 557 550
Operating lease expense 159 160 176 204 169
Fixed charges 805 785 780 761 719
Solvency Ratio
Fixed charge coverage1 5.82 4.22 5.48 5.56 5.35
Benchmarks
Fixed Charge Coverage, Competitors2
FedEx Corp. 2.83 1.50 1.19
Uber Technologies Inc. -0.36 -6.43 -8.62
Union Pacific Corp. 6.81 5.79 6.62
United Parcel Service Inc. 12.66 2.31 5.36
Fixed Charge Coverage, Sector
Transportation 5.20 1.49 1.80
Fixed Charge Coverage, Industry
Industrials 3.93 1.59 2.96

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).

1 2021 Calculation
Fixed charge coverage = Earnings before fixed charges and tax ÷ Fixed charges
= 4,683 ÷ 805 = 5.82

2 Click competitor name to see calculations.

Solvency ratio Description The company
Fixed charge coverage ratio A solvency ratio calculated as earnings before fixed charges and tax divided by fixed charges. Norfolk Southern Corp. fixed charge coverage ratio deteriorated from 2019 to 2020 but then improved from 2020 to 2021 exceeding 2019 level.