Stock Analysis on Net

CSX Corp. (NASDAQ:CSX)

This company has been moved to the archive! The financial data has not been updated since April 20, 2023.

Analysis of Income Taxes

Microsoft Excel

Income Tax Expense (Benefit)

CSX Corp., income tax expense (benefit), continuing operations

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Federal 928 827 559 608 572
State 203 176 123 104 144
Current 1,131 1,003 682 712 716
Federal 166 166 149 235 275
State (49) 1 31 38 4
Deferred 117 167 180 273 279
Income tax expense 1,248 1,170 862 985 995

Based on: 10-K (reporting date: 2022-12-31), 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).

Item Description The company
Current Amount of current income tax expense (benefit) pertaining to taxable income (loss) from continuing operations. CSX Corp. current increased from 2020 to 2021 and from 2021 to 2022.
Deferred Amount of deferred income tax expense (benefit) pertaining to income (loss) from continuing operations. CSX Corp. deferred decreased from 2020 to 2021 and from 2021 to 2022.
Income tax expense Amount of current income tax expense (benefit) and deferred income tax expense (benefit) pertaining to continuing operations. CSX Corp. income tax expense increased from 2020 to 2021 and from 2021 to 2022.

Effective Income Tax Rate (EITR)

CSX Corp., effective income tax rate (EITR) reconciliation

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Federal income tax rate 21.00% 21.00% 21.00% 21.00% 21.00%
State income taxes 2.20% 2.80% 3.20% 2.50% 2.60%
Other -0.10% -0.20% -0.40% -0.70% -0.50%
Effective income tax rate 23.10% 23.60% 23.80% 22.80% 23.10%

Based on: 10-K (reporting date: 2022-12-31), 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).

Item Description The company
Effective income tax rate Percentage of current income tax expense (benefit) and deferred income tax expense (benefit) pertaining to continuing operations. CSX Corp. effective income tax rate decreased from 2020 to 2021 and from 2021 to 2022.

Components of Deferred Tax Assets and Liabilities

CSX Corp., components of deferred tax assets and liabilities

US$ in millions

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Other employee benefit plans 105 106 96 127 146
Other 553 499 382 497 608
Deferred income tax assets 658 605 478 624 754
Accelerated depreciation (7,600) (7,366) (7,195) (7,020) (6,799)
Other (627) (622) (451) (565) (645)
Deferred income tax liabilities (8,227) (7,988) (7,646) (7,585) (7,444)
Net deferred income tax assets (liabilities) (7,569) (7,383) (7,168) (6,961) (6,690)

Based on: 10-K (reporting date: 2022-12-31), 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).

Item Description The company
Deferred income tax assets Amount after allocation of valuation allowances of deferred tax asset attributable to deductible temporary differences and carryforwards. CSX Corp. deferred income tax assets increased from 2020 to 2021 and from 2021 to 2022.
Net deferred income tax assets (liabilities) Amount, after allocation of valuation allowances and deferred tax liability, of deferred tax asset attributable to deductible differences and carryforwards, without jurisdictional netting. CSX Corp. net deferred income tax assets (liabilities) decreased from 2020 to 2021 and from 2021 to 2022.

Deferred Tax Assets and Liabilities, Classification

CSX Corp., deferred tax assets and liabilities, classification

US$ in millions

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Deferred income tax liabilities 7,569 7,383 7,168 6,961 6,690

Based on: 10-K (reporting date: 2022-12-31), 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).

Item Description The company
Deferred income tax liabilities Amount, after deferred tax asset, of deferred tax liability attributable to taxable differences, with jurisdictional netting and classified as noncurrent. CSX Corp. deferred income tax liabilities increased from 2020 to 2021 and from 2021 to 2022.

Adjustments to Financial Statements: Removal of Deferred Taxes

CSX Corp., adjustments to financial statements

US$ in millions

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Adjustment to Total Liabilities
Total liabilities (as reported) 29,287 27,031 26,683 26,394 24,149
Less: Noncurrent deferred tax liabilities, net 7,569 7,383 7,168 6,961 6,690
Total liabilities (adjusted) 21,718 19,648 19,515 19,433 17,459
Adjustment to Shareholders’ Equity, Attributable To CSX
Shareholders’ equity, attributable to CSX (as reported) 12,615 13,490 13,101 11,848 12,563
Less: Net deferred tax assets (liabilities) (7,569) (7,383) (7,168) (6,961) (6,690)
Shareholders’ equity, attributable to CSX (adjusted) 20,184 20,873 20,269 18,809 19,253
Adjustment to Net Earnings
Net earnings (as reported) 4,166 3,781 2,765 3,331 3,309
Add: Deferred income tax expense (benefit) 117 167 180 273 279
Net earnings (adjusted) 4,283 3,948 2,945 3,604 3,588

Based on: 10-K (reporting date: 2022-12-31), 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).


CSX Corp., Financial Data: Reported vs. Adjusted


Adjusted Financial Ratios: Removal of Deferred Taxes (Summary)

CSX Corp., adjusted financial ratios

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Net Profit Margin
Reported net profit margin 28.05% 30.19% 26.13% 27.90% 27.01%
Adjusted net profit margin 28.84% 31.53% 27.83% 30.19% 29.29%
Financial Leverage
Reported financial leverage 3.32 3.00 3.04 3.23 2.92
Adjusted financial leverage 2.08 1.94 1.96 2.03 1.91
Return on Equity (ROE)
Reported ROE 33.02% 28.03% 21.11% 28.11% 26.34%
Adjusted ROE 21.22% 18.91% 14.53% 19.16% 18.64%
Return on Assets (ROA)
Reported ROA 9.94% 9.33% 6.95% 8.71% 9.01%
Adjusted ROA 10.22% 9.74% 7.40% 9.42% 9.77%

Based on: 10-K (reporting date: 2022-12-31), 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).

Financial ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. CSX Corp. adjusted net profit margin ratio improved from 2020 to 2021 but then slightly deteriorated from 2021 to 2022 not reaching 2020 level.
Adjusted financial leverage A measure of financial leverage calculated as adjusted total assets divided by adjusted total equity.
Financial leverage is the extent to which a company can effect, through the use of debt, a proportional change in the return on common equity that is greater than a given proportional change in operating income.
CSX Corp. adjusted financial leverage ratio decreased from 2020 to 2021 but then increased from 2021 to 2022 exceeding 2020 level.
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted shareholders’ equity. CSX Corp. adjusted ROE improved from 2020 to 2021 and from 2021 to 2022.
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. CSX Corp. adjusted ROA improved from 2020 to 2021 and from 2021 to 2022.

CSX Corp., Financial Ratios: Reported vs. Adjusted


Adjusted Net Profit Margin

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
As Reported
Selected Financial Data (US$ in millions)
Net earnings 4,166 3,781 2,765 3,331 3,309
Revenue 14,853 12,522 10,583 11,937 12,250
Profitability Ratio
Net profit margin1 28.05% 30.19% 26.13% 27.90% 27.01%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net earnings 4,283 3,948 2,945 3,604 3,588
Revenue 14,853 12,522 10,583 11,937 12,250
Profitability Ratio
Adjusted net profit margin2 28.84% 31.53% 27.83% 30.19% 29.29%

Based on: 10-K (reporting date: 2022-12-31), 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).

2022 Calculations

1 Net profit margin = 100 × Net earnings ÷ Revenue
= 100 × 4,166 ÷ 14,853 = 28.05%

2 Adjusted net profit margin = 100 × Adjusted net earnings ÷ Revenue
= 100 × 4,283 ÷ 14,853 = 28.84%

Profitability ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. CSX Corp. adjusted net profit margin ratio improved from 2020 to 2021 but then slightly deteriorated from 2021 to 2022 not reaching 2020 level.

Adjusted Financial Leverage

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
As Reported
Selected Financial Data (US$ in millions)
Total assets 41,912 40,531 39,793 38,257 36,729
Shareholders’ equity, attributable to CSX 12,615 13,490 13,101 11,848 12,563
Solvency Ratio
Financial leverage1 3.32 3.00 3.04 3.23 2.92
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Total assets 41,912 40,531 39,793 38,257 36,729
Adjusted shareholders’ equity, attributable to CSX 20,184 20,873 20,269 18,809 19,253
Solvency Ratio
Adjusted financial leverage2 2.08 1.94 1.96 2.03 1.91

Based on: 10-K (reporting date: 2022-12-31), 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).

2022 Calculations

1 Financial leverage = Total assets ÷ Shareholders’ equity, attributable to CSX
= 41,912 ÷ 12,615 = 3.32

2 Adjusted financial leverage = Total assets ÷ Adjusted shareholders’ equity, attributable to CSX
= 41,912 ÷ 20,184 = 2.08

Solvency ratio Description The company
Adjusted financial leverage A measure of financial leverage calculated as adjusted total assets divided by adjusted total equity.
Financial leverage is the extent to which a company can effect, through the use of debt, a proportional change in the return on common equity that is greater than a given proportional change in operating income.
CSX Corp. adjusted financial leverage ratio decreased from 2020 to 2021 but then increased from 2021 to 2022 exceeding 2020 level.

Adjusted Return on Equity (ROE)

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
As Reported
Selected Financial Data (US$ in millions)
Net earnings 4,166 3,781 2,765 3,331 3,309
Shareholders’ equity, attributable to CSX 12,615 13,490 13,101 11,848 12,563
Profitability Ratio
ROE1 33.02% 28.03% 21.11% 28.11% 26.34%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net earnings 4,283 3,948 2,945 3,604 3,588
Adjusted shareholders’ equity, attributable to CSX 20,184 20,873 20,269 18,809 19,253
Profitability Ratio
Adjusted ROE2 21.22% 18.91% 14.53% 19.16% 18.64%

Based on: 10-K (reporting date: 2022-12-31), 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).

2022 Calculations

1 ROE = 100 × Net earnings ÷ Shareholders’ equity, attributable to CSX
= 100 × 4,166 ÷ 12,615 = 33.02%

2 Adjusted ROE = 100 × Adjusted net earnings ÷ Adjusted shareholders’ equity, attributable to CSX
= 100 × 4,283 ÷ 20,184 = 21.22%

Profitability ratio Description The company
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted shareholders’ equity. CSX Corp. adjusted ROE improved from 2020 to 2021 and from 2021 to 2022.

Adjusted Return on Assets (ROA)

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
As Reported
Selected Financial Data (US$ in millions)
Net earnings 4,166 3,781 2,765 3,331 3,309
Total assets 41,912 40,531 39,793 38,257 36,729
Profitability Ratio
ROA1 9.94% 9.33% 6.95% 8.71% 9.01%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net earnings 4,283 3,948 2,945 3,604 3,588
Total assets 41,912 40,531 39,793 38,257 36,729
Profitability Ratio
Adjusted ROA2 10.22% 9.74% 7.40% 9.42% 9.77%

Based on: 10-K (reporting date: 2022-12-31), 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).

2022 Calculations

1 ROA = 100 × Net earnings ÷ Total assets
= 100 × 4,166 ÷ 41,912 = 9.94%

2 Adjusted ROA = 100 × Adjusted net earnings ÷ Total assets
= 100 × 4,283 ÷ 41,912 = 10.22%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. CSX Corp. adjusted ROA improved from 2020 to 2021 and from 2021 to 2022.