EFTA01415820Set 10
2017-10-31222p30,137w
market share breakdown by rail.
Deutsche Bank Securities Inc.
Page 13
YoY Chg. In Carloads ... Total Revenue
YoY Chg.
Source: Deutsche Bank, Company Reports (we are assuming BNSF & KSU grow in -
line w industry)
Source: Deutsche Bank, Company reports
Figure 22: Class I rail market ... Weekly Ag Carloads
Source: Deutsche Bank, AAR
YoY Chg.
Source: Deutsche Bank, AAR
(20%)
(15%)
(10%)
(5%)
0%
5%
10%
15%
20%
Figure 54: Avg. weekly Canadian. Ag carloads & YoY
https://www.justice.gov/epstein/files/DataSet%2010/EFTA01415820.pdf
EFTA01387105Set 10
2018-02-221p318w
Total Revenue, net of fuel 4,631.9 4,979.3 5,228.3
YoY Chg. 7.5% 5.0%
Adjusted EBIT
KNX 128.8 151.8 168.4
SWFT 360.6 455.3 523.1
Synergies 50 75
Reduced Rental
https://www.justice.gov/epstein/files/DataSet%2010/EFTA01387105.pdf