Second Quarter 2021 Earnings Presentation - Kansas City ...

Page created by Steve Gonzalez
 
CONTINUE READING
Second Quarter 2021 Earnings Presentation - Kansas City ...
Second Quarter 2021
Earnings Presentation
Second Quarter 2021 Earnings Presentation - Kansas City ...
Safe Harbor Statement
This presentation contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, Section 21E of the Securities Exchange Act
of 1934, as amended and the Private Securities Litigation Reform Act of 1995. In addition, management may make forward-looking statements orally or in other writing,
including, but not limited to, in press releases, quarterly earnings calls, executive presentations, in the annual report to stockholders and in other filings with the Securities and
Exchange Commission. Readers can usually identify these forward-looking statements by the use of such words as "may," "will," "should," "likely," "plans," "projects," "expects,"
"anticipates," "believes" or similar words. These statements involve a number of risks and uncertainties. Actual results could materially differ from those anticipated by such
forward-looking statements as a result of a number of factors or combination of factors including, but not limited: the merger with Canadian National Railway Company ("CN") is
subject to various closing conditions and there can be no assurances as to whether and when it may be completed; failure to complete the Company’s merger with CN could
negatively impact the Company’s stock price and future business and financial results; Company’s stockholders cannot be sure of the value of the merger consideration they
will receive from CN in the merger; lawsuits may be filed against the Company and/or CN challenging the transactions contemplated by the merger between, among others,
the Company and CN; the shares of CN common stock to be received by the Company’s stockholders upon completion of the merger will have different rights from shares of
the Company’s common stock; after completion of the merger, CN may fail to realize the projected benefits and cost savings of the merger; public health threats or outbreaks
of communicable diseases, such as the ongoing COVID-19 pandemic and its impact on KCS’s business, suppliers, consumers, customers, employees and supply chains; rail
accidents or other incidents or accidents on KCS’s rail network or at KCS’s facilities or customer facilities involving the release of hazardous materials, including toxic inhalation
hazards; legislative and regulatory developments and disputes, including environmental regulations; loss of the rail concession of Kansas City Southern’s subsidiary, Kansas City
Southern de México, S.A. de C.V.; domestic and international economic, political and social conditions; disruptions to the Company’s technology infrastructure, including its
computer systems; increased demand and traffic congestion; the level of trade between the United States and Asia or Mexico; fluctuations in the peso-dollar exchange rate;
natural events such as severe weather, hurricanes and floods; the outcome of claims and litigation involving the Company or its subsidiaries; competition and consolidation
within the transportation industry; the business environment in industries that produce and use items shipped by rail; the termination of, or failure to renew, agreements with
customers, other railroads and third parties; fluctuation in prices or availability of key materials, in particular diesel fuel; access to capital; climate change and the market and
regulatory responses to climate change; dependency on certain key suppliers of core rail equipment; changes in securities and capital markets; unavailability of qualified
personnel; labor difficulties, including strikes and work stoppages; acts of terrorism or risk of terrorist activities, war or other acts of violence; and other factors affecting the
operation of the business; and other risks identified in this presentation, in KCS's Annual Report on Form 10-K for the year ended December 31, 2020, and in other reports filed by
KCS with the Securities and Exchange Commission.

Forward-looking statements reflect the information only as of the date on which they are made. KCS does not undertake any obligation to update any forward-looking
statements to reflect future events, developments, or other information.

Reconciliation to U.S. GAAP Financial Information
In addition to disclosing financial results in accordance with U.S. GAAP, the accompanying presentation contains non-GAAP financial measures. These non-GAAP measures
should be viewed as a supplement to and not a substitute for our U.S. GAAP measures of performance and liquidity, and the financial results calculated in accordance with U.S.
GAAP and reconciliations from these results should be carefully evaluated. All reconciliations to the most directly comparable financial measures calculated and presented in
accordance with U.S. GAAP can be found on the KCS's website in the Investors section.

This presentation contains forecasted financial measures including Adjusted Operating Ratio, Adjusted Diluted Earnings per Share, and Free Cash Flow, which are non-GAAP
financial measures. The Company did not reconcile these forecasted financial measures to the most comparable GAAP measure because certain information necessary to

                                                                                                                                                                                         © KANSAS CITY SOUTHERN
calculate such measures on a GAAP basis was unavailable or dependent on the timing of future events outside of the Company's control. For example, the GAAP numbers
included the strengthening or weakening of the Mexican Peso to U.S. Dollar and changes in fuel price, both of which could have a significant impact on the Company's
consolidated results. Therefore, the Company was unable to reconcile, without unreasonable efforts, the forecasted financial measures to the most comparable GAAP
measure.

                                                                                                                                                                                  2
Second Quarter 2021 Earnings Presentation - Kansas City ...
Pat Ottensmeyer

                                      © KANSAS CITY SOUTHERN
President & Chief Executive Officer
Second Quarter 2021 Earnings Presentation - Kansas City ...
Today’s Presenters
Pat Ottensmeyer   President & CEO

Mike Upchurch     EVP & Chief Financial Officer

Available for Q&A
Adam Godderz      SVP & Chief Legal Officer & Corp. Secertary

John Orr          EVP Operations

Mike Naatz        EVP & Chief Marketing Officer
Oscar Del Cueto   President & Executive Representative of KCSM
Cuevas
Sameh Fahmy       EVP Precision Scheduled Railroading

                                                                     © KANSAS CITY SOUTHERN
                                                                 4
Second Quarter 2021 Earnings Presentation - Kansas City ...
CN and KCS Combination is Pro-Competitive
    and Will Benefit All Stakeholders
▪    Pro-competitive deal will deliver more choices to customers through the
     creation of new, single line service options, including direct and efficient rail
     options for truck freight between the U.S., Canada and Mexico
▪    Keeping gateways open on commercially reasonable terms is a major
     commitment that will ensure continued competition
▪    End-to-end merger seeks to create greater price transparency
▪    Proactive partnerships with passenger rail service in both Canada and the U.S.
▪    We are confident that voting trust meets STB insulation from control and public
     interest requirements
▪    Combination creates compelling opportunity – targeting $1B EBITDA
     synergies, primarily from growth
▪    There is widespread support for the merger, with over 1,750 letters of support
     filed with the STB

                                                                                             © KANSAS CITY SOUTHERN
      CN-KCS will create a more competitive marketplace, provide new options for
    customers, and deliver compelling benefits for ports, employees and communities

                                                                                         5
Path to Completion - Expected Second-Half 2022

   2021                                CN-KCS
                                                                                                         2022
                                     Response to          KCS
  CN-KCS          CN-KCS          Public Comments,     Definitive
 Enter into    File Jointly for    including 1750+       Proxy      KCS Special                 Obtain common control approval
  Definitive    Voting Trust      Letters of Support   Statement    Shareholder                  from STB and other applicable
 Agreement        Approval        Filed with the STB     Filing       Meeting                        regulatory authorities

                                                                                        EXPECTED            EXPECTED          AFTER
                                                                      AUGUST
   MAY 21st        MAY 26th             JULY 6th         JULY 7th                        SECOND              SECOND          FULL STB
                                                                       19th
                                                                                        HALF 2021           HALF 2022       APPROVAL

                       PROGRESS TO DATE                                  Following and subject to approval by KCS          Voting trust
                                                                        shareholders, satisfaction or waiver of other    terminated; CN
                                                                          customary closing conditions, Mexican          acquires voting
                                                                      regulatory approvals, and prior approval by the       rights and
                                                                     STB for the CN voting trust, CN will acquire KCS     control of KCS
                                                                       shares and place them into voting trust; KCS
                                                                            shareholders receive consideration

With 1750+ statements of support received, customers across all industries will benefit from the end-to-
 end CN-KCS combination that will expand North American trade and power economic prosperity.
  Unprecedented pro-competitive commitments will enhance route choice and provide all market

                                                                                                                                           © KANSAS CITY SOUTHERN
participants, railroads and shippers a fair chance to compete. For more information on the transaction
               and the benefits it is expected to bring to the full range of stakeholders, visit
                                         ConnectedContinent.com

                                                                                                                                      6
Concluding Thoughts
• The CN-KCS combination is pro-competitive and will yield significant public benefits
 – We will increase customer options and keep all existing major gateways (existing options)
   available
 – We will enhance rail-to-rail competition with larger Class I’s
 – We are a true “end-to-end” merger with our commitment to divest the sole overlapping line
   resulting in zero overlap
 – We benefit both the global environment and local communities by converting truck traffic
   to rail

• The joint CN-KCS filing to the STB on July 6 demonstrates that our proposed voting trust
  satisfies the STB’s test
 1. It precludes premature control of KCS during the trust period; and
 2. Approval of the proposed voting trust is in the public interest and causes no harms

• CN and KCS respectfully look forward to a positive response from the STB on our voting trust
  and are fully committed to working towards a successful closing of our transaction
 – Highly strategic combination that will create value for both CN and KCS shareholders

                                                                                                      © KANSAS CITY SOUTHERN
 CN-KCS clearly and significantly enhances competition – now await final ruling on voting trust

                                                                                                  7
KCS Second Quarter Overview

▪   Revenue increased 37%, due to higher volumes,
    higher fuel surcharge and FX
▪   $700 million CP termination fee included in reported
    operating expense; offsetting CN reimbursement will
    be recognized upon KCS shareholder vote
▪   Second quarter reported operating ratio of 157.6%
    – Second quarter adjusted operating ratio* of 61.4%, a 3.8 point
      improvement vs. prior year

▪   Second quarter reported diluted loss per share of $4.17
    – Adjusted diluted earnings per share* of $2.06, an increase of
      79% vs. prior year

                                                                                                                                     © KANSAS CITY SOUTHERN
            * Non-GAAP financial measure; all reconciliations to GAAP can be found on the KCS website in the Investors section   8
Revised Multi-Year Outlook

                                                           Current Outlook

           Revenue                                Double-digit growth in 2021
            Growth

         Operating                                      ~60% in 2021
             Ratio                                Between 56% - 57% in 2022

           Earnings                                  ~$9.00 in 2021
          per Share                           Between $10.50 - $11.00 in 2022

           Capital                            ~17% of revenue in 2021 & 2022
       Expenditures

         Free Cash                                    ~$700M in 2021 & 2022
              Flow

                                                                                                                   © KANSAS CITY SOUTHERN
        Revenue guidance assumes constant currency and fuel price; operating ratio, EPS and FCF are shown on
        an adjusted basis                                                                                      9
Key Operating Metrics
Q2 2021 vs. Q2 2020

    Gross Ton         Train          Terminal         Train          Fuel
       Miles        Velocity          Dwell         Length       Efficiency
    25.7 Billion    12.2 mph        26.1 hours     6,778 feet        1.22

    30% Higher     29% Worse       29% Worse       2% Shorter    1% Worse

      Active       Line of Road   Transportation   Mechanical   Engineering
    Loco Fleet      Crew Starts     Headcount      Headcount    Headcount
      1,009           24,826          3,386           793          1,364

    39% Higher     39% Higher       8% Higher      3% Higher     4% Lower

                                                                                   © KANSAS CITY SOUTHERN
     Increased Crew Starts, Locos & Headcount are
    Supporting Higher Volumes and Service Recovery

                                                                              10
Network Performance Improving As Impacts
     from Initiatives & Focused Efforts Take Hold
                                                      2021 Weekly Velocity and Dwell
                 14                                                                                                                            36

                                                                                                             Track Speed Increases &
                                                                                                             Tonnage Rating Reviews
                 13                                                                                                                            33
                                                                                            Grain Network
                                                                                            Focused Effort
Velocity (MPH)

                                                                                                                                                    Dwell (Hours)
                 12                                                                                                                            30
                                                                                        4-Hour Border               KCSR New Crews
                                                                                           Window                      in Place
                                                                                           Change
                 11                                                                                                                            27
                                                                                                       Sanchez Team
                                          Polar Vortex        Monterrey Team                         Engagement Effort
                                                             Engagement Effort
                 10                                                                                                                            24

                  9                                                                                                                            21
                                                                          13
                      1

                                                                                                                                 25
                                                                                   15
                              3

                                                                                                                                          27
                                                                                            17
                                      5

                                                                                                     19
                                              7

                                                                                                               21
                                                         9

                                                                 11

                                                                                                                        23
                      k

                              k

                                      k

                                              k

                                                      k

                                                                                                                                                                         © KANSAS CITY SOUTHERN
                  ee

                          ee

                                  ee

                                           ee

                                                                          k

                                                                                                                                 k
                                                   ee

                                                                                   k

                                                                                                                                          k
                                                                                            k

                                                                                                     k

                                                                                                              k
                                                                 k

                                                                                                                        k
                                                                      ee

                                                                                                                             ee
                                                                               ee

                                                                                                                                       ee
                                                                                        ee

                                                                                                 ee

                                                                                                             ee
                                                              ee

                                                                                                                     ee
                 W

                          W

                                  W

                                          W

                                                  W

                                                                      W

                                                                                                                             W
                                                                               W

                                                                                                                                      W
                                                                                        W

                                                                                                 W

                                                                                                          W
                                                             W

                                                                                                                    W
                                                                                        Building Infrastructure and Aligning Processes
                                                                                              for a More Precise Service Delivery

                                                                                                                                                                    11
Mike Upchurch

                                © KANSAS CITY SOUTHERN
EVP & Chief Financial Officer
Second Quarter Results

                                                     Q2 2021              Q2 2020                Variance

Carloads/Units (in thousands)                           584.8                448.0                   31%

Revenues (in millions)                                 $749.5               $547.9                   37%

Operating Ratio                                       157.6%                67.1%              90.5 points

Adjusted Operating Ratio *                             61.4%                65.2%              (3.8) points

Reported Diluted Earnings (Loss)                      ($4.17)               $1.16                  (459)%
per Share
Adjusted Diluted Earnings per                          $2.06                $1.15                    79%
Share *

                                                                                                                     © KANSAS CITY SOUTHERN
              *Non-GAAP financial measure; all reconciliations to GAAP can be found on the KCS website in the
              Investors section                                                                                 13
Second Quarter Revenue Summary
Q2 2021 vs. Q2 2020

                                         Q2 2021         Q2 2020        Variance                   RPU Reconciliation
                                                                                              Q2 2020 RPU                               $1,143
 Reported Revenues (in millions)          $749.5           $547.9           37%
                                                                                              Fuel Price                                    46
 Carloads (in thousands)                   584.8           448.0            31%               Foreign Exchange                              34
                                                                                              Mix / Pricing / Other                         (5)
Excluding the impact of fuel price and F/X, Q2 2021 revenues increased 30% YoY *
                                                                                              Q2 2021 RPU                               $1,218
                                                                                                                                        217%

                                                                                                                           139%

            47%                                                          43%                                     43%
 37%                                                                                    39%
                                                                                                    31%                           33%
                                   20%                      22%
                       9%    10%                14%                                                        10%
       7%                                             7%

                                                                                                                                                       © KANSAS CITY SOUTHERN
                                                                                 -3%
   Chemical &            Industrial &            Agriculture &                 Energy                 Intermodal             Automotive
    Petroleum             Consumer                 Minerals

                                                   Carloads           RPU               Revenue

                       * Non-GAAP financial measure; all reconciliations to GAAP can be found on the KCS website in the Investors section         14
Adjusted Operating Expenses* Increased 29%

                                                                                                                                             $ in
                    $ in millions                                                          Total Adjusted Operating Expenses                millions
                                                                                 $128.4   Q2 2020 Expense
                                                                                                            †
                                                                                                                                              $357
Comp & Benefits
                                                                        $103.8            Fuel Price:
                                                                                             U.S.                                              13
                                                            $79.0                            Mexico                                             6
             Fuel
                                       $39.5                                              Foreign Exchange                                     16

                              $24.1
                                                                                          Fuel Consumption                                     13
      Equipment                                                                           Overtime and recrews                                 10
                           $18.1
                                                                                          One-Time Contract Dispute                             9
                                                                $91.2
            D&A                                                                           Locomotive Materials                                  6
                                                                $89.3
                                                                                          Car Hire                                              6
                                                $55.8                                     Wage & Benefit Inflation                              6
 Purchased Svcs
                                            $44.6                                         Incentive Compensation                                4
                                                                                          Software and Programming                              3
                                                             $81.9
Materials & Other                                                                         Trackage Rights                                       3
                                                    $61.7
                                                                                          Employee Expenses                                     2

                                    Q2 21               Q2 20                             Other                                                 6
                                                                                                            ††
                                                                                          Q2 2021 Expense                                     $460

                                                                                                                                                            © KANSAS CITY SOUTHERN
                                †
                                    Adjusted for restructuring charges
                                ††
                                  Adjusted for merger costs
                               * Non-GAAP financial measure; all reconciliations to GAAP can be found on the KCS website in the Investors section      15
Appendix

16

     © KANSAS CITY SOUTHERN
CN-KCS: Safer. Faster. Cleaner. Stronger.
A Fully End-to-End Merger
                                •   Preserve all existing gateways
                                    & create new single-line
                                    routes

                                •   Specific supply chain benefits

                                •   Significant environmental
                                    benefits

                                •   Support across broad
                                    stakeholder network

                                •   We are committed to work

                                                                       © KANSAS CITY SOUTHERN
                                    with the STB to address any
                                    demonstrated concerns

                                                                  17
Overwhelming Support from Our Customers
and Communities
                                                                   Commentary from Dr. William Huneke on
  Outpouring of Support from our Customers,                           CN’s open gateways commitment
     Communities, and Industry Experts                            Former Director of the Office of Economics
                                                                         and Chief Economist at STB

• At end of comment period, over 1,750 letters of      • “This commitment ensures that shippers who today enjoy
  support have been filed with the STB, including        competitive joint line routings with either CN or KCS will continue
  more than 1,000 specifically requesting approval       to have those routings available to them in a post CN/KCS merger
  of the proposed voting trust                           environment, even if a merged CN/KCS could handle the entire
                                                         movement via a single-line routing.”

• Support for voting trust and pro-competitive         • “This means continued competition, and we know that
  combination from more than 30 elected officials,       competition encourages lower rates, better service and
  including Congressmen Sam Graves and Bennie            innovation.”
  Thompson                                             • “The commitment is not just about maintaining physical routings,
                                                         but also about ensuring that the routings are commercially
• Former STB Commissioner and Vice-Chairman              reasonable to the shipper. What is meant by ‘open on
  William Clyburn, Jr. wrote in a Railway Age op-ed      commercially reasonable terms’? This means all market
  dated June 10 that he believes the CN voting           participants, railroads and shippers will benefit: They will get a fair
  trust addresses “unlawful control” and the “public     chance to compete. They will pay and receive remunerative
  interest” standard under the new rules, and that       rates and get efficient service. If a shipper is not happy with their
  as such, the voting trust should be approved           service, they can switch to another carrier because they will still
                                                         have a choice.”
                                                       • “A CN/KCS combination will create a strong new rail-to-rail
                                                         competitor that will provide new single-line rail movements in
                                                         competition with other rail carriers. In addition, with the gateway

                                                                                                                                        © KANSAS CITY SOUTHERN
                                                         commitment, shippers will also have the option to use an existing
                                                         routing or other routings involving more than just the merged CN/
                                                         KCS.”

                                                                                                                                   18
Compensation & Benefits Expense Increased 23%;
Fuel Expense Increased 98%
                                                                                $ in
                                                     Compensation & Benefits
        Quarterly Average                                                      millions
                                                 Q2 2020 Expense                $104
       Employee Headcount
                                                 Overtime and recrews             10
          Decreased 1%                           Wage & Benefit Inflation         6
                                                 Foreign Exchange                 5
                                                 Incentive Compensation           4
                                                 COVID-19                        (2)
       6,685                             6,617   Other                            1
                                                 Q2 2021 Expense                $128
       Q2 20                         Q2 21

       Locomotive Fuel Price
                   ($ per gallon)
                                                                                $ in
                                     $2.51                  Fuel Expense       millions
                                                 Q2 2020 Expense                 $40
       $1.65
                                    US $1.99     Fuel Price:
                                                    U.S.                          13
     US $1.14                       MX $2.99        Mexico                         6
     MX $2.17                       MX $2.58*    Consumption                      13

                                                                                               © KANSAS CITY SOUTHERN
                                                 Foreign Exchange                 7

       Q2 20                         Q2 21       Q2 2021 Expense                 $79

               * Assumes constant F/X.                                                    19
Capital Allocation Highlights
    ($ in millions)

        Free Cash Flow*                           Capital Expenditures                                 Return to Shareholders
                                                                                                           Share Repurchases         Dividends

                                                                                                           $370

       $226            $228                                                                                $294
                                                                             $249                                                   $173
                                                     $187                                                                           $75

                                                                                                            $76                     $98

      YTD 20          YTD 21                        YTD 20                  YTD 21                        YTD 20                  YTD 21

▪    YTD free cash flow* up 1% YoY; excluding $78M of locomotive lease buyouts in 2020
     YTD adjusted free cash flow* is down 25%
▪    YTD CapEx up 33% YoY, primarily due to higher capacity investments
▪    YTD return to shareholders down 53%, as the share repurchase program has been
     terminated; dividends will remain at $0.54 per common share going forward
       –   As final settlement of the 2020 Accelerated Share Repurchase Program, 233K shares were

                                                                                                                                                  © KANSAS CITY SOUTHERN
           received during Q121, bringing the final ASR average price to $191.75 per share

                      *Non-GAAP financial measure; all reconciliations to GAAP can be found on the KCS website in the Investors section      20
Condensed Income Statement – Q2
($ in millions, except EPS Diluted)                                     Q2 2021                                  Q2 2020
Revenues                                                                    $749.5                                  $547.9

Operating Expenses                                                         1,181.2                                   367.5

Adjusted Operating Expenses*                                                460.4                                    357.0

Operating Income (Loss)                                                    (431.7)                                   180.4

Equity Earnings                                                               3.4                                     0.2

Interest Expense                                                            (39.1)                                   (38.1)

Foreign Exchange Gain                                                         6.8                                     7.8

Other Income, Net                                                             1.0                                     0.8

Income (Loss) Before Income Taxes                                          (459.6)                                   151.1

Income Tax Benefit (Expense)                                                 81.6                                    (40.8)

Net Income (Loss)                                                          $(378.0)                                 $110.3

Reported Earnings (Loss) per Share Diluted                                 $(4.17)                                   $1.16

Adjusted Earnings per Share Diluted*                                        $2.06                                    $1.15

                                                                                                                                              © KANSAS CITY SOUTHERN
Average Diluted Share Count (in thousands)                                 90,767                                   94,893

                     *Non-GAAP financial measure; all reconciliations to GAAP can be found on the KCS website in the Investors section
                                                                                                                                         21
Q2 Adjusted Diluted Earnings per Share*

                                                                                           Q2 2021                  Q2 2020

 Reported                                                                                    $(4.17)                   $1.16
 Merger Costs                                                                                  6.26                       —
 Restructuring Charges                                                                           —                      0.08
 F/X Gain                                                                                     (0.05)                   (0.06)
 F/X Component of Income Taxes                                                                 0.02                    (0.03)
 Adjusted                                                                                     $2.06                    $1.15

                                                                                                                                         © KANSAS CITY SOUTHERN
                *Non-GAAP financial measure; all reconciliations to GAAP can be found on the KCS website in the Investors section
                                                                                                                                    22
Effective Tax Rate Reconciliation
                                                                                                           Hedge and F/X Tax Impact
                         Q2 2021 Effective Tax Rate
                                                                                                                                                        Projected
                                                                                                         $ in millions                  Q2 21           Y/E 2021
             5.7%       0.1%      1.3%                             0.9%
                                                                                                F/X Benefit in Income Tax
                                                (1.8)%                                                                                     $—                 $2
                                                                                                Expense
                                                         26.3%              (9.4)%
 21.0%                                                                                17.8%     F/X Gain (Loss) on MX
                                                                                                                                            8                 (3)
                                                                                                Peso Exposure
   U.S.      Higher     Global       State      Other    Adjusted Foreign Impact of Reported
Statutory    Foreign Intangible      Taxes                 ETR   Exchange Termination ETR       Unhedged F/X Income
  Rate      Tax Rate Low-taxed                                                                                                              8                 (1)
                                                                              Fee               Statement Impact
                       Income

                                                                                                F/X Hedge Loss                             (1)                (3)

                                                                                                Net F/X Income                             $7                 $(4)
                                                                                                Statement Impact
                         Q2 2020 Effective Tax Rate
                                                                                                Note: Above amounts are net of tax at the 30% statutory Mexico tax rate

                          1.3%          1.5%         0.1%
              4.9%
                                                                                                               Tax Outlook Through 2023
                                                                          (1.8)%
                                                               28.8%                 27.0%
 21.0%                                                                                          2021 Adjusted ETR                                       ~27%

                                                                                                2022 - 2023 Adjusted ETR                                ~28%

                                                                                                                                                                           © KANSAS CITY SOUTHERN
   U.S.       Higher       Global       State       Other                  Foreign   Reported
                                        Taxes                  Adjusted                ETR
Statutory     Foreign   Intangible                                        Exchange
                                                                 ETR
  Rate       Tax Rate   Low-taxed
                          Income                                                                2021 Cash Tax Rate                                   High Teens

                                                                                                                                   †
                                                                                                2022 - 2023 Cash Tax Rate                             High-20%
                                                                                                †
                                                                                                    Cash tax rate impacted by fluctuations in 2021 FX                 23
Estimated F/X Impacts on Adjusted Operating
Income*

                                                               KCSM MXN-Based      Q2 2021 F/X F/X Adjusted
           $ in millions                    Q2 2021           Revenues & Expenses Impact B/(W)   Q2 2021

Revenues                                      $749.5                      $126.1                        $16.2                 $733.3

Adjusted Operating Expenses*                   460.4                       117.0                        (16.5)                 443.9

Adjusted Operating Income*                    $289.1                                                    $(0.3)                $289.4

                                                                                                                                             © KANSAS CITY SOUTHERN
                   *Non-GAAP financial measure; all reconciliations to GAAP can be found on the KCS website in the Investors section.

                   Note: Revenue and expense impacts are based on KCS’ actual peso-based transactions.

                   The average MXN/USD exchange rates as published by Banco de México were 20.1 and 23.4 for the quarters ended June
                   30, 2021 and 2020, respectively.
                                                                                                                                        24
Estimated F/X Impact – Q2
                                                                                                        Estimated
                                                                                                            FX
                                                        Reported        Reported        Reported        Adjusted
    ($ in millions)                                     Q2 2021         Q2 2020         Change           Change
    Chemicals & Petroleum                                 $232.5          $158.5            47%             45%
    Industrial & Consumer Products                         144.6           120.6            20%             17%
    Agriculture & Minerals                                 139.9           114.4            22%             22%
    Energy                                                  54.5            39.3            39%             36%
    Intermodal                                              91.1            63.5            43%             41%
    Automotive                                              49.4            15.6           217%            188%
    Other revenue                                           37.5            36.0             4%              1%
    Total revenues                                        $749.5          $547.9            37%             34%

    Compensation and benefits                             $128.4          $103.8            24%             18%
    Purchased services                                      55.8            44.6            25%             21%
    Fuel                                                    79.0            39.5           100%             83%
    Equipment costs                                         24.1            18.1            33%             33%
    Depreciation and amortization                           91.2            89.3             2%              2%

                                                                                                                                        © KANSAS CITY SOUTHERN
    Materials and other                                     81.9            61.7            33%             29%
                                           †
    Total adjusted operating expenses *                   $460.4          $357.0            29%             24%

               †
                Adjusted for merger costs in 2021 and restructuring charges in 2020
               *Non-GAAP financial measure; all reconciliations to GAAP can be found on the KCS website in the Investors section
                                                                                                                                   25
Second Quarter EPS Reconciliation

                                                                                        Reported Adjusted*

Q2 2020 Diluted Earnings Per Share                                                          $1.16                 $1.15
 Increase in Operating Income                                                                0.74                   0.74
 Increase in Merger Costs                                                                   (6.26)                   —
 Decrease in Restructuring Charges                                                           0.08                    —
 Increase in Equity Earnings and Other Income                                                0.02                   0.02
 Increase in Interest Expense                                                               (0.01)                (0.01)
 Decrease in Tax Rate                                                                        0.03                   0.08
 Decrease in Share Count                                                                     0.08                   0.08
 Foreign Exchange Impact                                                                    (0.01)                   —

                                                                                                                                    © KANSAS CITY SOUTHERN
Q2 2021 Diluted Earnings (Loss) Per Share                                                  $(4.17)                $2.06

           *Non-GAAP financial measure; all reconciliations to GAAP can be found on the KCS website in the Investors section
                                                                                                                               26
Total Cross-Border† Volumes and Revenues
                            †                                                                        †
    Total Cross-Border Volumes                                           Total Cross-Border Revenues
                                                                                        ($ in millions)
                  42%                                                                      53%

                                187,500                                                                   $283.4

      131,800                                                                   $184.7

       Q2 20                    Q2 21                                           Q2 20                     Q2 21

Mexico Energy Reform Volumes and Revenues
                                                                                                                   ††
                                         ††                                Energy Reform Revenues
     Energy Reform Volumes
                                                                                        ($ in millions)

                107%                                                                      121%

                                39,700                                                                    $88.2

                                                                                                                                    © KANSAS CITY SOUTHERN
       19,200                                                                   $40.0
       Q2 20                    Q2 21                                           Q2 20                     Q2 21
           †
             Cross border is defined as traffic that moves on Kansas City Southern both north and south of the U.S. / Mexico
           border. Traffic interchanged with a competing railroad at the border is not considered cross border.
           ††
              Cross-Border Franchise and Non-Franchise movements related to Mexico Energy Reform,
           as reported within Petroleum minor business unit.                                                                   27
†
Cross-Border Intermodal and Lázaro Cárdenas
      Intermodal Volumes and Revenues                                                                   †
                               †                                                  Cross-Border
         Cross-Border
                                                                              Intermodal Revenues
     Intermodal Volumes
                                                                                      ($ in millions)
                  37%                                                                     49%

                                                                                                        $28.0
                               40,400
    29,500
                                                                              $18.8

    Q2 20                      Q2 21                                          Q2 20                     Q2 21

                                                                                Lázaro Cárdenas
       Lázaro Cárdenas
                                                                              Intermodal Revenues
     Intermodal Volumes
                                                                                      ($ in millions)

                    (14)%                                                                     (12)%

    29,600                                                                    $14.3
                               25,500                                                                   $12.6

                                                                                                                                    © KANSAS CITY SOUTHERN
    Q2 20                      Q2 21
                                                                              Q2 20                     Q2 21

            †
             Cross-border is defined as traffic that moves on Kansas City Southern both north and south of the U.S. / Mexico
            border. Traffic interchanged with a competing railroad at the border is not considered cross border.               28
29
You can also read