CNI
Canadian National Railway Company
$116.39
+$2.15(+1.88%)
66
Overall
95
Value
63
Tech
42
Quality
Market Cap
$68.86B
Volume
1.34M
52W Range
$90.74 - $115.80
Target Price
$118.20
Order:
Income Statement
| Metric | Trend | Chart | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec | 2025 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $11.3B | $12.3B | $13.5B | $14.2B | $13.2B | $13.9B | $16.6B | $16.8B | $17.0B | $17.3B | ||
| Total Revenue | $12.0B | $13.0B | $14.3B | $14.9B | $13.8B | $14.5B | $17.1B | $16.8B | $17.0B | $17.3B | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $6.6B | $7.4B | $8.4B | $8.8B | $8.0B | $8.4B | $9.7B | $2.1B | $8.2B | $8.0B | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $5.4B | $5.7B | $6.0B | $6.1B | $5.8B | $6.1B | $7.4B | $14.7B | $8.9B | $9.3B | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | -- | -- | $8.8B | $9.3B | -- | -- | $556.0M | $8.1B | $2.5B | $2.7B | ||
| Selling, General & Administrative | -- | -- | -- | -- | -- | -- | $338.0M | $359.0M | -- | -- | ||
| General & Administrative Expenses | -- | -- | -- | -- | -- | -- | $338.0M | $359.0M | -- | -- | ||
| Depreciation & Amortization | -- | -- | -- | -- | -- | -- | $1.7B | $1.8B | $1.9B | $1.9B | ||
| Depreciation & Amortization | -- | -- | -- | -- | -- | -- | $1.7B | $1.8B | $1.9B | $1.9B | ||
| Other Operating Expenses | -- | -- | -- | -- | -- | -- | $5.7B | $5.4B | $642.0M | $745.0M | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $5.4B | $5.7B | $-2.9B | $-3.2B | $5.8B | $6.1B | $6.8B | $6.6B | $6.3B | $6.6B | ||
| EBITDA | $6.6B | $6.9B | $7.5B | $7.5B | $6.7B | $8.5B | $9.0B | $9.0B | $8.6B | $9.1B | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $480.0M | $481.0M | $489.0M | $538.0M | $554.0M | $610.0M | $548.0M | $722.0M | $891.0M | $913.0M | ||
| Intinc | -- | -- | -- | -- | -- | -- | $498.0M | $479.0M | $42.0M | $88.0M | ||
| Net Non-Operating Interest Income/Expense | $480.0M | $481.0M | $489.0M | $538.0M | $554.0M | $610.0M | $548.0M | $-722.0M | $-849.0M | $-825.0M | ||
| Gain on Sale of Securities | -- | -- | -- | -- | $-486.0M | -- | -- | -- | -- | -- | ||
| Other Income/Expense | $12.0M | $-105.0M | $209.0M | $-118.0M | $-673.0M | $874.0M | $471.0M | $-613.0M | $-454.0M | $-502.0M | ||
| Other Special Charges | -- | -- | -- | -- | -- | -- | $6.0M | $613.0M | $454.0M | $502.0M | ||
| SPECIAL ITEMS | ||||||||||||
| Restructring And Mn A Income | -- | -- | -- | -- | -- | $-802.0M | -- | -- | -- | -- | ||
| Special Income Charges | $270.0M | $410.0M | $104.0M | $442.0M | $983.0M | $-456.0M | -- | -- | $-78.0M | -- | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $5.4B | $5.6B | $6.2B | $6.0B | $5.1B | $6.9B | $7.3B | $7.2B | $6.7B | $7.2B | ||
| Pre-Tax Income | $4.9B | $5.1B | $5.7B | $5.4B | $4.5B | $6.3B | $6.8B | $6.5B | $5.9B | $6.3B | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $1.3B | $-395.0M | $1.4B | $1.2B | $982.0M | $1.4B | $1.6B | $863.0M | $1.4B | $1.5B | ||
| NET INCOME | ||||||||||||
| Net Income | $3.6B | $5.5B | $4.3B | $4.2B | $3.6B | $4.9B | $5.1B | $5.6B | $4.4B | $4.7B | ||
| Net Income (Continuing Operations) | $3.6B | $5.5B | $4.3B | $4.2B | $3.6B | $4.9B | $5.1B | $5.6B | $4.4B | $4.7B | ||
| Net Income (Discontinued Operations) | $3.6B | $5.5B | $4.3B | $4.2B | $3.6B | $4.9B | $5.1B | $5.6B | $4.4B | $4.7B | ||
| Net Income (Common Stockholders) | $3.6B | $5.5B | $4.3B | $4.2B | $3.6B | $4.9B | $5.1B | $5.6B | $4.4B | $4.7B | ||
| Normalized Income | $3.9B | $5.1B | $4.3B | $4.4B | $4.3B | $4.2B | $5.0B | $5.3B | $5.9B | $6.2B | ||
| TOTALS | ||||||||||||
| Total Expenses | $-6.6B | $-7.4B | $-17.2B | $-18.2B | $-8.0B | $-8.4B | -- | $10.2B | $10.7B | $10.7B | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $776.0M | $753.6M | $734.5M | $720.1M | $711.3M | $708.5M | $686.4M | $657.7M | $633.5M | $623.1M | ||
| Average Shares Outstanding (Diluted) | $779.2M | $757.3M | $737.7M | $722.6M | $713.0M | $710.3M | $688.3M | $659.1M | $634.5M | $623.7M | ||
| Shares Outstanding | $767.0M | $745.5M | $728.2M | $715.4M | $711.6M | $705.0M | $708.0M | $607.7M | $607.7M | $613.3M | ||
| Basic EPS | $4.69 | $7.28 | $5.89 | $5.85 | $5.01 | $6.9 | $7.46 | $8.55 | $7.02 | $7.58 | ||
| Basic EPS (Continuing Operations) | $4.69 | $7.28 | $5.89 | $5.85 | $5.01 | $6.9 | $7.46 | $8.55 | $7.02 | $7.58 | ||
| Diluted EPS | $4.67 | $7.24 | $5.87 | $5.83 | $5 | $6.89 | $7.44 | $8.53 | $7.01 | $7.57 | ||
| Diluted EPS (Continuing Operations) | $4.67 | $7.24 | $5.87 | $5.83 | $5 | $6.89 | $7.44 | $8.53 | $7.01 | $7.57 | ||
| Dividend Per Share | $1.5 | $1.65 | $1.82 | $2.15 | $2.3 | $2.46 | $2.93 | $3.16 | $3.38 | $3.55 | ||
| OTHER METRICS | ||||||||||||
| Acquisition Expense | -- | -- | -- | -- | -- | -- | -- | $554.0M | -- | -- | ||
| Fuel | $1.1B | $1.4B | $1.7B | $1.6B | $1.2B | $1.5B | $2.5B | $2.1B | $2.1B | -- | ||
| Gain On Sale Of P P E | $93.0M | $22.0M | $365.0M | $50.0M | $-475.0M | $160.0M | $15.0M | $136.0M | -- | -- | ||
| Other Costof Revenue | $4.0B | $4.3B | $4.8B | $5.2B | $4.9B | $5.0B | -- | -- | $6.1B | $8.0B | ||
| Other Gand A | -- | -- | -- | -- | -- | -- | $338.0M | $359.0M | -- | -- | ||
| Rent And Landing Fees | -- | -- | -- | -- | -- | -- | $338.0M | $359.0M | -- | -- | ||
| Othspecchg | $363.0M | $432.0M | $469.0M | $492.0M | $508.0M | $506.0M | -- | -- | $78.0M | -- | ||
| Restruct | -- | -- | -- | -- | -- | $-802.0M | -- | -- | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | CNI | $116.39 | +1.9% | 1.34M |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |
Get Canadian National Railway Company Data in Excel
Stream real-time data directly to your spreadsheets
BUY NOW