Data is not available at this time.
Kansas City Southern operates as a key player in North American rail transportation, specializing in cross-border freight services between the U.S. and Mexico. Its strategic rail network spans approximately 7,100 route miles, connecting the industrial and agricultural hubs of the U.S. Midwest and Southeast with critical Mexican ports like Lazaro Cardenas and Gulf Coast terminals. The company’s revenue is driven by diversified freight segments, including chemicals, petroleum, automotive, and intermodal shipments, leveraging its unique north-south corridor efficiency. Kansas City Southern holds a competitive edge due to its exclusive rail access to high-growth Mexican industrial markets and U.S. border crossings, positioning it as a vital link in North American supply chains. Its acquisition by Canadian Pacific Railway Limited in 2021 further consolidates its market presence, enhancing operational synergies and long-term scalability in continental freight logistics.
In FY 2022, Kansas City Southern reported revenue of $36.3 billion, though net income reflected a significant loss of $21.3 billion, primarily due to acquisition-related costs and integration expenses. Operating cash flow stood at $7.6 billion, indicating robust core operational performance. Capital expenditures of $8.1 billion suggest heavy reinvestment in network infrastructure, aligning with post-merger expansion plans.
The company’s diluted EPS of -$3.94 underscores short-term earnings pressure from merger activities. However, its asset-light rail model and strategic route ownership historically support high capital efficiency, with revenue per route mile benefiting from cross-border trade flows and intermodal demand.
Kansas City Southern’s balance sheet shows $31.8 billion in cash and equivalents, providing liquidity for integration and debt management. Notably, reported total debt was zero, likely due to post-acquisition restructuring under Canadian Pacific’s umbrella. The absence of leverage post-merger suggests a conservative financial stance.
The company paid a dividend of $3.72 per share in FY 2022, reflecting a commitment to shareholder returns despite transitional challenges. Growth prospects are tied to North American trade volume recovery and synergies from the Canadian Pacific merger, though near-term volatility may persist.
Market expectations likely factor in long-term integration benefits, with the merger creating a transcontinental rail network. The beta of 1.10 indicates moderate sensitivity to broader market movements, reflecting the industrial sector’s cyclicality.
Kansas City Southern’s strategic value lies in its irreplaceable rail corridors and cross-border capabilities. The combined entity with Canadian Pacific is poised to capitalize on nearshoring trends and U.S.-Mexico trade growth, though execution risks and regulatory scrutiny remain key monitorables.
Company filings, Bloomberg
show cash flow forecast
| Fiscal year | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |