Free Trial

Union Pacific (UNP) Financials

Union Pacific logo
$227.48 +2.18 (+0.97%)
Closing price 08/22/2025 03:59 PM Eastern
Extended Trading
$229.82 +2.35 (+1.03%)
As of 08/22/2025 06:45 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Polygon.io. Learn more.
Annual Income Statements for Union Pacific

Annual Income Statements for Union Pacific

This table shows Union Pacific's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Net Income / (Loss) Attributable to Common Shareholders
5,180 4,772 4,233 10,712 5,966 5,919 5,349 6,523 6,998 6,379 6,747
Consolidated Net Income / (Loss)
5,180 4,772 4,233 10,712 5,966 5,919 5,349 6,523 6,998 6,379 6,747
Net Income / (Loss) Continuing Operations
5,180 4,772 4,233 10,712 5,966 5,919 5,349 6,523 6,998 6,379 6,747
Total Pre-Tax Income
8,343 7,656 6,766 7,632 7,741 7,747 6,980 8,478 9,072 8,233 8,794
Total Operating Income
8,753 8,052 7,243 8,106 8,517 8,554 7,834 9,338 9,917 9,082 9,713
Total Gross Profit
16,657 10,988 15,057 16,098 11,730 16,363 15,382 16,880 13,451 12,847 18,336
Total Revenue
23,988 21,813 19,941 21,240 22,832 21,708 19,533 21,804 24,875 24,119 24,250
Operating Revenue
22,560 20,397 19,941 21,240 22,832 21,708 19,533 21,804 24,875 24,119 24,250
Total Cost of Revenue
7,331 10,825 4,884 5,142 11,102 5,345 4,151 4,924 11,424 11,272 5,914
Operating Cost of Revenue
7,331 10,825 4,884 5,142 11,102 5,345 4,151 4,924 11,424 11,272 5,914
Total Operating Expenses
7,904 2,936 7,814 7,992 3,213 7,809 7,548 7,542 3,534 3,765 8,623
Selling, General & Admin Expense
6,000 924 5,776 5,887 1,022 5,593 5,338 5,334 1,288 1,447 6,225
Depreciation Expense
1,904 2,012 2,038 2,105 2,191 2,216 2,210 2,208 2,246 2,318 2,398
Total Other Income / (Expense), net
-410 -396 -477 -474 -776 -807 -854 -860 -845 -849 -919
Interest Expense
561 622 698 719 870 1,050 1,141 1,157 1,271 1,340 1,269
Other Income / (Expense), net
151 226 221 245 94 243 287 297 426 491 350
Income Tax Expense
3,163 2,884 2,533 -3,080 1,775 1,828 1,631 1,955 2,074 1,854 2,047
Basic Earnings per Share
$5.77 $5.51 $5.09 $13.42 $7.95 $8.41 $7.90 $9.98 $11.24 $10.47 $11.10
Weighted Average Basic Shares Outstanding
897.10M 866.20M 832.40M 798.40M 750.90M 703.50M 677.30M 653.80M 622.70M 609.20M 607.60M
Diluted Earnings per Share
$5.75 $5.49 $5.07 $13.36 $7.91 $8.38 $7.88 $9.95 $11.21 $10.45 $11.09
Weighted Average Diluted Shares Outstanding
901.10M 869.40M 835.40M 801.70M 754.30M 706.10M 679.10M 655.40M 624M 610.20M 608.60M
Weighted Average Basic & Diluted Shares Outstanding
897.70M 866.10M 831.60M 798.20M 750.40M 690.26M 669.83M 636.90M 611.87M 609.78M 604.29M
Cash Dividends to Common per Share
$1.91 $2.20 $2.26 $2.48 $3.06 $3.70 $3.88 $4.29 $5.08 $5.20 $5.28

Quarterly Income Statements for Union Pacific

This table shows Union Pacific's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Net Income / (Loss) Attributable to Common Shareholders
1,638 1,630 1,569 1,528 1,652 1,641 1,673 1,671 1,762 1,626 1,876
Consolidated Net Income / (Loss)
1,638 1,630 1,569 1,528 1,652 1,641 1,673 1,671 1,762 1,626 1,876
Net Income / (Loss) Continuing Operations
1,638 1,630 1,569 1,528 1,652 1,641 1,673 1,671 1,762 1,626 1,876
Total Pre-Tax Income
2,171 2,142 1,958 1,949 2,184 2,140 2,184 2,189 2,281 2,127 2,313
Total Operating Income
2,412 2,294 2,204 2,177 2,407 2,372 2,400 2,416 2,525 2,371 2,525
Total Gross Profit
-189 4,402 4,401 4,336 -292 4,544 4,519 4,600 4,673 4,552 4,706
Total Revenue
6,180 6,056 5,963 5,941 6,159 6,031 6,007 6,091 6,121 6,027 6,154
Operating Revenue
6,180 6,056 5,963 5,941 6,159 6,031 6,007 6,091 6,121 6,027 6,154
Total Cost of Revenue
6,369 1,654 1,562 1,605 6,451 1,487 1,488 1,491 1,448 1,475 1,448
Operating Cost of Revenue
6,369 1,654 1,562 1,605 6,451 1,487 1,488 1,491 1,448 1,475 1,448
Total Operating Expenses
-2,601 2,108 2,197 2,159 -2,699 2,172 2,119 2,184 2,148 2,181 2,181
Selling, General & Admin Expense
-3,170 1,536 1,620 1,579 -3,288 1,578 1,523 1,582 1,542 1,571 1,568
Depreciation Expense
569 572 577 580 589 594 596 602 606 610 613
Total Other Income / (Expense), net
-241 -152 -246 -228 -223 -232 -216 -227 -244 -244 -212
Interest Expense
333 336 339 334 331 324 319 314 312 322 335
Other Income / (Expense), net
92 184 93 106 108 92 103 87 68 78 123
Income Tax Expense
533 512 389 421 532 499 511 518 519 501 437
Basic Earnings per Share
$2.68 $2.67 $2.58 $2.51 $2.71 $2.69 $2.75 $2.75 $2.91 $2.71 $3.16
Weighted Average Basic Shares Outstanding
622.70M 610.60M 608.70M 608.70M 609.20M 609.20M 609.40M 607.60M 607.60M 601M 594.10M
Diluted Earnings per Share
$2.66 $2.67 $2.57 $2.51 $2.70 $2.69 $2.74 $2.75 $2.91 $2.70 $3.15
Weighted Average Diluted Shares Outstanding
624M 611.50M 609.50M 609.80M 610.20M 610.20M 610.30M 608.60M 608.60M 601.90M 594.80M
Weighted Average Basic & Diluted Shares Outstanding
611.87M 609.70M 609.46M 609.60M 609.78M 610.12M 609.20M 606.26M 604.29M 597.48M 593.04M
Cash Dividends to Common per Share
- $1.30 $1.30 $1.30 - $1.30 $1.30 $1.34 - $1.34 $1.34

Annual Cash Flow Statements for Union Pacific

This table details how cash moves in and out of Union Pacific's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Net Change in Cash & Equivalents
154 -195 -114 -2.00 53 -472 962 -835 4.00 87 -46
Net Cash From Operating Activities
7,385 7,344 7,525 7,230 8,686 8,609 8,540 9,032 9,362 8,379 9,346
Net Cash From Continuing Operating Activities
7,385 7,344 7,525 7,230 8,686 8,609 8,540 9,032 9,362 8,379 9,346
Net Income / (Loss) Continuing Operations
5,180 4,772 4,233 10,712 5,966 5,919 5,349 6,523 6,998 6,379 6,747
Consolidated Net Income / (Loss)
5,180 4,772 4,233 10,712 5,966 5,919 5,349 6,523 6,998 6,379 6,747
Depreciation Expense
1,904 2,012 2,038 2,105 2,191 2,216 2,210 2,208 2,246 2,318 2,398
Changes in Operating Assets and Liabilities, net
370 704 1,348 -5,476 559 494 1,096 301 118 -318 201
Net Cash From Investing Activities
-4,249 -4,476 -3,393 -3,086 -3,411 -3,435 -2,676 -2,709 -3,471 -3,667 -3,325
Net Cash From Continuing Investing Activities
-4,249 -4,476 -3,393 -3,086 -3,411 -3,435 -2,676 -2,709 -3,471 -3,667 -3,325
Purchase of Property, Plant & Equipment
-4,346 -4,650 -3,505 -3,238 -3,437 -3,453 -2,927 -2,936 -3,620 -3,606 -3,452
Other Investing Activities, net
-41 -77 43 14 -37 -71 97 227 149 -61 127
Net Cash From Financing Activities
-2,982 -3,063 -4,246 -4,146 -5,222 -5,646 -4,902 -7,158 -5,887 -4,625 -6,067
Net Cash From Continuing Financing Activities
-2,982 -3,063 -4,246 -4,146 -5,222 -5,646 -4,902 -7,158 -5,887 -4,625 -6,067
Repayment of Debt
-713 -582 -1,245 -886 -1,784 -1,224 -2,448 -1,268 -2,526 -2,346 -2,149
Repurchase of Common Equity
-3,225 -3,465 -3,105 -4,013 -8,225 -5,804 -3,705 -7,291 -6,282 -705 -1,505
Payment of Dividends
-1,632 -2,344 -1,879 -1,982 -2,299 -2,598 -2,626 -2,800 -3,159 -3,173 -3,213
Issuance of Debt
2,588 3,328 1,983 2,735 7,086 3,980 3,877 4,201 6,080 1,599 800
Cash Interest Paid
554 592 652 666 728 1,033 1,050 1,087 1,156 1,268 1,260
Cash Income Taxes Paid
2,492 2,156 1,347 2,112 1,205 -1,382 -1,214 -1,658 2,060 1,486 1,340

Quarterly Cash Flow Statements for Union Pacific

This table details how cash moves in and out of Union Pacific's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Net Change in Cash & Equivalents
-297 108 -252 -62 293 -131 204 -190 71 394 -339
Net Cash From Operating Activities
2,292 1,840 2,018 2,126 2,395 2,122 1,911 2,651 2,662 2,210 2,333
Net Cash From Continuing Operating Activities
2,292 1,840 2,018 2,126 2,395 2,122 1,911 2,606 2,707 2,210 2,333
Net Income / (Loss) Continuing Operations
1,638 1,630 1,569 1,528 1,652 1,641 1,673 1,671 1,762 1,626 1,876
Consolidated Net Income / (Loss)
1,638 1,630 1,569 1,528 1,652 1,641 1,673 1,671 1,762 1,626 1,876
Depreciation Expense
569 572 577 580 589 594 596 602 606 610 613
Changes in Operating Assets and Liabilities, net
85 -362 -128 18 154 -113 -358 333 339 -26 -156
Net Cash From Investing Activities
-912 -805 -869 -976 -1,017 -802 -790 -834 -899 -938 -901
Net Cash From Continuing Investing Activities
-912 -805 -869 -976 -1,017 -802 -790 -834 -899 -938 -901
Purchase of Property, Plant & Equipment
-930 -772 -835 -975 -1,024 -797 -902 -831 -922 -906 -936
Other Investing Activities, net
18 -33 -34 -1.00 7.00 -5.00 112 -3.00 23 -32 35
Net Cash From Financing Activities
-1,677 -927 -1,401 -1,212 -1,085 -1,451 -917 -2,007 -1,692 -878 -1,771
Net Cash From Continuing Financing Activities
-1,677 -927 -1,401 -1,212 -1,085 -1,451 -917 -2,007 -1,692 -878 -1,771
Repayment of Debt
-95 -654 -999 -401 -292 -1,352 -425 -164 -208 -350 -16
Repurchase of Common Equity
-785 -575 -130 - - 0.00 -100 -731 -674 -1,420 -1,259
Payment of Dividends
-797 -795 -793 -792 -793 -795 -793 -815 -810 -804 -795
Issuance of Debt
- 1,097 521 -19 - 696 401 -297 - 1,996 -1.00
Cash Interest Paid
176 454 174 485 155 463 172 439 186 439 171
Cash Income Taxes Paid
587 -35 -791 -329 2,641 46 -1,100 -73 2,559 61 724

Annual Balance Sheets for Union Pacific

This table presents Union Pacific's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Total Assets
52,372 54,600 55,718 57,806 59,147 61,673 62,398 63,525 65,449 67,132 67,715
Total Current Assets
4,401 4,130 3,596 4,006 4,163 3,459 4,214 3,551 3,952 4,148 4,021
Cash & Equivalents
1,586 1,391 1,277 1,275 1,273 831 1,799 960 973 1,055 1,016
Accounts Receivable
1,611 1,356 1,258 1,493 1,755 1,595 1,505 1,722 1,891 2,073 1,894
Inventories, net
712 736 717 749 742 751 638 621 741 743 769
Other Current Assets
492 647 284 399 333 222 212 202 301 261 342
Plant, Property, & Equipment, net
46,272 48,866 50,389 51,605 52,679 53,916 54,161 54,871 56,038 57,398 58,343
Total Noncurrent Assets
1,699 1,604 1,733 2,195 2,305 4,298 4,023 5,103 5,459 5,586 5,351
Long-Term Investments
1,390 1,410 1,457 1,809 1,912 2,050 2,164 2,241 2,375 2,605 2,664
Other Noncurrent Operating Assets
309 194 276 386 393 2,248 1,859 2,862 3,084 2,981 2,687
Total Liabilities & Shareholders' Equity
52,372 54,600 55,718 57,806 59,147 61,673 62,398 63,525 65,449 67,132 67,715
Total Liabilities
31,183 33,898 35,786 32,950 38,724 43,545 45,440 49,364 53,286 52,344 50,825
Total Current Liabilities
3,764 3,206 3,640 3,939 4,626 4,351 4,173 5,744 5,520 5,106 5,254
Short-Term Debt
461 594 758 800 1,466 1,257 1,069 2,166 1,678 1,423 1,425
Accounts Payable
3,303 2,612 2,882 3,139 3,160 3,094 3,104 3,578 3,842 3,683 3,829
Total Noncurrent Liabilities
27,419 30,692 32,146 29,011 34,098 39,194 41,267 43,620 47,766 47,238 45,571
Long-Term Debt
10,952 13,607 14,249 16,144 20,925 23,943 25,660 27,563 31,648 31,156 29,767
Noncurrent Deferred & Payable Income Tax Liabilities
14,403 15,241 15,996 10,936 11,302 11,992 12,247 12,675 13,033 13,123 13,151
Other Noncurrent Operating Liabilities
2,064 1,844 1,901 1,931 1,871 3,259 3,360 3,382 3,085 2,959 2,653
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
21,189 20,702 19,932 24,856 20,423 18,128 16,958 14,161 12,163 14,788 16,890
Total Preferred & Common Equity
21,189 20,702 19,932 24,856 20,423 18,128 16,958 14,161 12,163 14,788 16,890
Total Common Equity
21,189 20,702 19,932 24,856 20,423 18,128 16,958 14,161 12,163 14,788 16,890
Common Stock
7,096 7,193 7,198 7,254 7,228 7,303 7,645 7,760 7,862 7,975 8,117
Retained Earnings
27,367 30,233 32,587 41,317 45,284 48,605 51,326 55,049 58,887 62,093 65,628
Treasury Stock
-12,064 -15,529 -18,581 -22,574 -30,674 -36,424 -40,420 -47,734 -54,004 -54,666 -56,132
Accumulated Other Comprehensive Income / (Loss)
-1,210 -1,195 -1,272 -1,141 -1,415 -1,356 -1,593 -914 -582 -614 -723

Quarterly Balance Sheets for Union Pacific

This table presents Union Pacific's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Total Assets
65,449 65,968 66,033 66,540 67,132 67,266 67,817 67,570 67,715 68,492 68,576
Total Current Assets
3,952 4,058 3,752 3,813 4,148 4,194 4,498 4,149 4,021 4,539 4,183
Cash & Equivalents
973 1,079 830 750 1,055 925 1,137 947 1,016 1,411 1,060
Accounts Receivable
1,891 1,955 1,826 1,934 2,073 2,162 2,118 2,036 1,894 1,965 1,915
Inventories, net
741 728 742 770 743 770 807 775 769 747 774
Other Current Assets
301 296 354 343 261 317 416 371 322 416 434
Plant, Property, & Equipment, net
56,038 56,274 56,641 57,010 57,398 57,590 57,835 58,036 58,343 58,710 59,017
Total Noncurrent Assets
5,459 5,636 5,640 5,717 5,586 5,482 5,484 5,385 5,351 5,243 5,376
Long-Term Investments
2,375 2,439 2,524 2,580 2,605 2,651 2,705 2,649 2,664 2,704 2,785
Other Noncurrent Operating Assets
3,084 3,197 3,116 3,137 2,981 2,831 2,779 2,736 2,687 2,539 2,591
Total Liabilities & Shareholders' Equity
65,449 65,968 66,033 66,540 67,132 67,266 67,817 67,570 67,715 68,492 68,576
Total Liabilities
53,286 53,514 52,839 52,536 52,344 51,601 51,328 50,986 50,825 52,453 52,318
Total Current Liabilities
5,520 6,209 5,249 5,304 5,106 4,534 4,287 5,366 5,254 6,222 6,452
Short-Term Debt
1,678 2,592 1,745 1,724 1,423 733 727 1,652 1,425 2,227 2,522
Accounts Payable
3,842 3,617 3,504 3,580 3,683 3,801 3,560 3,714 3,829 3,995 3,930
Total Noncurrent Liabilities
47,766 47,305 47,590 47,232 47,238 47,067 47,041 45,620 45,571 46,231 45,866
Long-Term Debt
31,648 31,192 31,557 31,153 31,156 31,195 31,165 29,761 29,767 30,615 30,291
Noncurrent Deferred & Payable Income Tax Liabilities
13,033 13,084 13,069 13,095 13,123 13,146 13,166 13,199 13,151 13,144 13,029
Other Noncurrent Operating Liabilities
3,085 3,029 2,964 2,984 2,959 2,726 2,710 2,660 2,653 2,472 2,546
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
12,163 12,454 13,194 14,004 14,788 15,665 16,489 16,584 16,890 16,039 16,258
Total Preferred & Common Equity
12,163 12,454 13,194 14,004 14,788 15,665 16,489 16,584 16,890 16,039 16,258
Total Common Equity
12,163 12,454 13,194 14,004 14,788 15,665 16,489 16,584 16,890 16,039 16,258
Common Stock
7,862 7,881 7,910 7,948 7,975 7,996 8,032 8,080 8,117 7,858 8,288
Retained Earnings
58,887 59,724 60,500 61,235 62,093 62,940 63,820 64,677 65,628 66,450 67,532
Treasury Stock
-54,004 -54,591 -54,699 -54,682 -54,666 -54,661 -54,757 -55,481 -56,132 -57,549 -58,870
Accumulated Other Comprehensive Income / (Loss)
-582 -560 -517 -497 -614 -610 -606 -692 -723 -720 -692

Annual Metrics And Ratios for Union Pacific

This table displays calculated financial ratios and metrics derived from Union Pacific's official financial filings.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Growth Metrics
- - - - - - - - - - -
Revenue Growth
9.22% -9.07% -8.58% 6.51% 7.50% -4.92% -10.02% 11.63% 14.08% -3.04% 0.54%
EBITDA Growth
15.58% -4.79% -7.66% 10.04% 3.31% 1.95% -6.19% 14.64% 6.30% -5.54% 4.79%
EBIT Growth
17.56% -7.03% -9.83% 11.88% 3.11% 2.16% -7.68% 18.64% 7.35% -7.44% 5.12%
NOPAT Growth
17.23% -7.65% -9.71% 151.08% -42.31% -0.43% -8.14% 19.68% 6.47% -8.01% 5.90%
Net Income Growth
18.05% -7.88% -11.30% 153.06% -44.31% -0.79% -9.63% 21.95% 7.28% -8.85% 5.77%
EPS Growth
22.08% -4.52% -7.65% 163.51% -40.79% 5.94% -5.97% 26.27% 12.66% -6.78% 6.12%
Operating Cash Flow Growth
8.24% -0.56% 2.46% -3.92% 20.14% -0.89% -0.80% 5.76% 3.65% -10.50% 11.54%
Free Cash Flow Firm Growth
22.90% -34.08% 76.51% 9.09% 14.80% 1.72% 17.65% -7.74% -0.13% -12.21% 24.27%
Invested Capital Growth
5.62% 8.36% 0.13% 20.16% 2.44% 2.07% -1.79% 2.47% 3.57% 3.79% 1.58%
Revenue Q/Q Growth
2.23% -4.15% -0.20% 1.35% -31.64% 0.39% 108.73% 2.79% 1.83% -0.09% -0.16%
EBITDA Q/Q Growth
4.50% -4.37% 0.66% 2.82% -0.01% -0.86% -0.83% 3.95% -0.05% 0.26% 0.77%
EBIT Q/Q Growth
5.12% -5.67% 0.80% 3.41% -0.28% -1.12% -1.02% 4.91% -0.18% 0.12% 0.78%
NOPAT Q/Q Growth
4.77% -5.21% 0.16% 135.00% -48.69% -2.01% -0.41% 4.81% -0.69% 0.01% 1.77%
Net Income Q/Q Growth
5.22% -6.17% 0.64% 133.99% -48.96% -2.49% -0.43% 5.35% -1.03% 0.22% 1.66%
EPS Q/Q Growth
4.36% -6.79% 0.00% 136.46% -46.91% -1.06% 0.51% 6.53% 0.00% 0.38% 1.93%
Operating Cash Flow Q/Q Growth
1.16% -4.03% 4.72% -3.03% 5.85% 0.38% 2.42% -0.20% -2.47% 1.24% 2.94%
Free Cash Flow Firm Q/Q Growth
29.41% -29.65% 18.74% 7.11% -6.38% 3.94% 13.26% -18.16% 3.92% 7.97% 4.40%
Invested Capital Q/Q Growth
-0.54% 2.02% -0.20% 18.92% 0.76% -0.13% -2.13% 2.12% 1.34% 0.36% 0.00%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
69.44% 50.37% 75.51% 75.79% 51.38% 75.38% 78.75% 77.42% 54.07% 53.27% 75.61%
EBITDA Margin
45.06% 47.17% 47.65% 49.23% 47.31% 50.73% 52.89% 54.32% 50.61% 49.30% 51.39%
Operating Margin
36.49% 36.91% 36.32% 38.16% 37.30% 39.40% 40.11% 42.83% 39.87% 37.66% 40.05%
EBIT Margin
37.12% 37.95% 37.43% 39.32% 37.71% 40.52% 41.58% 44.19% 41.58% 39.69% 41.50%
Profit (Net Income) Margin
21.59% 21.88% 21.23% 50.43% 26.13% 27.27% 27.38% 29.92% 28.13% 26.45% 27.82%
Tax Burden Percent
62.09% 62.33% 62.56% 140.36% 77.07% 76.40% 76.63% 76.94% 77.14% 77.48% 76.72%
Interest Burden Percent
93.70% 92.49% 90.65% 91.39% 89.90% 88.06% 85.95% 87.99% 87.71% 86.00% 87.39%
Effective Tax Rate
37.91% 37.67% 37.44% -40.36% 22.93% 23.60% 23.37% 23.06% 22.86% 22.52% 23.28%
Return on Invested Capital (ROIC)
18.85% 16.26% 14.11% 32.15% 16.79% 16.35% 15.00% 17.89% 18.49% 16.41% 16.92%
ROIC Less NNEP Spread (ROIC-NNEP)
15.51% 13.77% 11.58% 27.03% 13.16% 13.37% 12.09% 15.20% 16.18% 14.17% 14.42%
Return on Net Nonoperating Assets (RNNOA)
5.58% 6.52% 6.73% 15.68% 9.56% 14.36% 15.49% 24.03% 34.68% 30.93% 25.67%
Return on Equity (ROE)
24.43% 22.78% 20.83% 47.83% 26.35% 30.71% 30.49% 41.92% 53.17% 47.34% 42.60%
Cash Return on Invested Capital (CROIC)
13.38% 8.24% 13.97% 13.84% 14.38% 14.30% 16.81% 15.45% 14.98% 12.68% 15.35%
Operating Return on Assets (OROA)
17.44% 15.48% 13.53% 14.71% 14.73% 14.56% 13.09% 15.30% 16.04% 14.44% 14.93%
Return on Assets (ROA)
10.15% 8.92% 7.67% 18.87% 10.20% 9.80% 8.62% 10.36% 10.85% 9.62% 10.01%
Return on Common Equity (ROCE)
24.43% 22.78% 20.83% 47.83% 26.35% 30.71% 30.49% 41.92% 53.17% 47.34% 42.60%
Return on Equity Simple (ROE_SIMPLE)
24.45% 23.05% 21.24% 43.10% 29.21% 32.65% 31.54% 46.06% 57.54% 43.14% 39.95%
Net Operating Profit after Tax (NOPAT)
5,435 5,019 4,531 11,377 6,564 6,536 6,003 7,185 7,650 7,037 7,452
NOPAT Margin
22.66% 23.01% 22.72% 53.57% 28.75% 30.11% 30.73% 32.95% 30.75% 29.18% 30.73%
Net Nonoperating Expense Percent (NNEP)
3.34% 2.49% 2.53% 5.12% 3.63% 2.98% 2.91% 2.69% 2.31% 2.24% 2.50%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - - 16.82% 14.86% 15.50%
Cost of Revenue to Revenue
30.56% 49.63% 24.49% 24.21% 48.62% 24.62% 21.25% 22.58% 45.93% 46.73% 24.39%
SG&A Expenses to Revenue
25.01% 4.24% 28.97% 27.72% 4.48% 25.76% 27.33% 24.46% 5.18% 6.00% 25.67%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
32.95% 13.46% 39.19% 37.63% 14.07% 35.97% 38.64% 34.59% 14.21% 15.61% 35.56%
Earnings before Interest and Taxes (EBIT)
8,904 8,278 7,464 8,351 8,611 8,797 8,121 9,635 10,343 9,573 10,063
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
10,808 10,290 9,502 10,456 10,802 11,013 10,331 11,843 12,589 11,891 12,461
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
4.04 2.67 3.64 3.69 4.42 6.27 7.66 10.79 9.99 9.91 8.19
Price to Tangible Book Value (P/TBV)
4.04 2.67 3.64 3.69 4.42 6.27 7.66 10.79 9.99 9.91 8.19
Price to Revenue (P/Rev)
3.57 2.53 3.64 4.31 3.95 5.24 6.65 7.01 4.88 6.07 5.70
Price to Earnings (P/E)
16.54 11.58 17.13 8.56 15.13 19.22 24.28 23.42 17.36 22.96 20.49
Dividend Yield
1.98% 3.40% 2.56% 2.13% 2.50% 2.26% 2.01% 1.81% 2.57% 2.70% 2.32%
Earnings Yield
6.05% 8.63% 5.84% 11.69% 6.61% 5.20% 4.12% 4.27% 5.76% 4.35% 4.88%
Enterprise Value to Invested Capital (EV/IC)
3.18 2.08 2.64 2.73 2.77 3.37 3.85 4.41 3.60 4.01 3.73
Enterprise Value to Revenue (EV/Rev)
3.92 3.06 4.25 4.96 4.79 6.26 7.81 8.22 6.09 7.27 6.83
Enterprise Value to EBITDA (EV/EBITDA)
8.71 6.48 8.92 10.08 10.13 12.35 14.77 15.14 12.03 14.75 13.30
Enterprise Value to EBIT (EV/EBIT)
10.57 8.05 11.35 12.62 12.71 15.46 18.79 18.61 14.64 18.32 16.47
Enterprise Value to NOPAT (EV/NOPAT)
17.32 13.28 18.70 9.27 16.67 20.81 25.42 24.95 19.79 24.92 22.24
Enterprise Value to Operating Cash Flow (EV/OCF)
12.74 9.08 11.26 14.58 12.60 15.80 17.87 19.85 16.17 20.93 17.73
Enterprise Value to Free Cash Flow (EV/FCFF)
24.39 26.22 18.88 21.53 19.47 23.79 22.68 28.89 24.43 32.24 24.51
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.54 0.69 0.75 0.68 1.10 1.39 1.58 2.10 2.74 2.20 1.85
Long-Term Debt to Equity
0.52 0.66 0.71 0.65 1.02 1.32 1.51 1.95 2.60 2.11 1.76
Financial Leverage
0.36 0.47 0.58 0.58 0.73 1.07 1.28 1.58 2.14 2.18 1.78
Leverage Ratio
2.41 2.55 2.71 2.53 2.58 3.13 3.54 4.05 4.90 4.92 4.26
Compound Leverage Factor
2.26 2.36 2.46 2.32 2.32 2.76 3.04 3.56 4.30 4.23 3.72
Debt to Total Capital
35.01% 40.69% 42.95% 40.54% 52.30% 58.16% 61.18% 67.74% 73.26% 68.78% 64.87%
Short-Term Debt to Total Capital
1.41% 1.70% 2.17% 1.91% 3.42% 2.90% 2.45% 4.94% 3.69% 3.00% 2.96%
Long-Term Debt to Total Capital
33.59% 38.99% 40.78% 38.62% 48.87% 55.26% 58.74% 62.80% 69.57% 65.78% 61.91%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
64.99% 59.31% 57.05% 59.46% 47.70% 41.84% 38.82% 32.26% 26.74% 31.22% 35.13%
Debt to EBITDA
1.06 1.38 1.58 1.62 2.07 2.29 2.59 2.51 2.65 2.74 2.50
Net Debt to EBITDA
0.78 1.11 1.29 1.32 1.77 2.02 2.20 2.24 2.38 2.43 2.21
Long-Term Debt to EBITDA
1.01 1.32 1.50 1.54 1.94 2.17 2.48 2.33 2.51 2.62 2.39
Debt to NOPAT
2.10 2.83 3.31 1.49 3.41 3.86 4.45 4.14 4.36 4.63 4.19
Net Debt to NOPAT
1.55 2.27 2.70 1.21 2.92 3.41 3.78 3.69 3.91 4.11 3.69
Long-Term Debt to NOPAT
2.02 2.71 3.14 1.42 3.19 3.66 4.27 3.84 4.14 4.43 3.99
Altman Z-Score
3.41 2.67 2.83 3.52 3.33 3.48 3.61 3.87 3.50 3.79 3.82
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.17 1.29 0.99 1.02 0.90 0.80 1.01 0.62 0.72 0.81 0.77
Quick Ratio
0.85 0.86 0.71 0.73 0.67 0.57 0.81 0.47 0.53 0.62 0.56
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
3,858 2,543 4,488 4,896 5,621 5,718 6,726 6,206 6,198 5,441 6,761
Operating Cash Flow to CapEx
175.50% 166.95% 222.90% 235.50% 257.44% 254.78% 307.42% 307.63% 258.62% 232.36% 270.74%
Free Cash Flow to Firm to Interest Expense
6.88 4.09 6.43 6.81 6.46 5.45 5.90 5.36 4.88 4.06 5.33
Operating Cash Flow to Interest Expense
13.16 11.81 10.78 10.06 9.98 8.20 7.48 7.81 7.37 6.25 7.36
Operating Cash Flow Less CapEx to Interest Expense
5.66 4.73 5.94 5.79 6.11 4.98 5.05 5.27 4.52 3.56 4.64
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.47 0.41 0.36 0.37 0.39 0.36 0.31 0.35 0.39 0.36 0.36
Accounts Receivable Turnover
15.86 14.70 15.26 15.44 14.06 12.96 12.60 13.51 13.77 12.17 12.23
Inventory Turnover
10.74 14.95 6.72 7.02 14.89 7.16 5.98 7.82 16.78 15.19 7.82
Fixed Asset Turnover
0.53 0.46 0.40 0.42 0.44 0.41 0.36 0.40 0.45 0.43 0.42
Accounts Payable Turnover
2.29 3.66 1.78 1.71 3.53 1.71 1.34 1.47 3.08 3.00 1.57
Days Sales Outstanding (DSO)
23.01 24.82 23.92 23.64 25.96 28.16 28.96 27.01 26.51 29.99 29.85
Days Inventory Outstanding (DIO)
33.98 24.41 54.29 52.03 24.51 50.98 61.07 46.66 21.76 24.03 46.66
Days Payable Outstanding (DPO)
159.05 99.72 205.29 213.70 103.55 213.54 272.50 247.66 118.54 121.83 231.81
Cash Conversion Cycle (CCC)
-102.05 -50.49 -127.08 -138.03 -53.07 -134.40 -182.47 -173.98 -70.27 -67.81 -155.30
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
29,626 32,102 32,145 38,626 39,569 40,387 39,664 40,643 42,095 43,691 44,382
Invested Capital Turnover
0.83 0.71 0.62 0.60 0.58 0.54 0.49 0.54 0.60 0.56 0.55
Increase / (Decrease) in Invested Capital
1,577 2,476 43 6,481 943 818 -723 979 1,452 1,596 691
Enterprise Value (EV)
94,101 66,672 84,731 105,411 109,436 135,998 152,585 179,274 151,418 175,390 165,743
Market Capitalization
85,664 55,272 72,518 91,641 90,290 113,739 129,879 152,792 121,486 146,487 138,251
Book Value per Share
$23.83 $24.24 $24.19 $31.58 $27.72 $26.11 $25.17 $22.03 $19.78 $24.26 $27.86
Tangible Book Value per Share
$23.83 $24.24 $24.19 $31.58 $27.72 $26.11 $25.17 $22.03 $19.78 $24.26 $27.86
Total Capital
32,602 34,903 34,939 41,800 42,814 43,328 43,687 43,890 45,489 47,367 48,082
Total Debt
11,413 14,201 15,007 16,944 22,391 25,200 26,729 29,729 33,326 32,579 31,192
Total Long-Term Debt
10,952 13,607 14,249 16,144 20,925 23,943 25,660 27,563 31,648 31,156 29,767
Net Debt
8,437 11,400 12,213 13,770 19,146 22,259 22,706 26,482 29,932 28,903 27,492
Capital Expenditures (CapEx)
4,208 4,399 3,376 3,070 3,374 3,379 2,778 2,936 3,620 3,606 3,452
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-488 127 -623 -498 -330 -526 -749 -1,033 -909 -606 -844
Debt-free Net Working Capital (DFNWC)
1,098 1,518 714 867 1,003 365 1,110 -27 110 465 192
Net Working Capital (NWC)
637 924 -44 67 -463 -892 41 -2,193 -1,568 -958 -1,233
Net Nonoperating Expense (NNE)
255 247 298 665 598 617 654 662 652 658 705
Net Nonoperating Obligations (NNO)
8,437 11,400 12,213 13,770 19,146 22,259 22,706 26,482 29,932 28,903 27,492
Total Depreciation and Amortization (D&A)
1,904 2,012 2,038 2,105 2,191 2,216 2,210 2,208 2,246 2,318 2,398
Debt-free, Cash-free Net Working Capital to Revenue
-2.03% 0.58% -3.12% -2.34% -1.45% -2.42% -3.83% -4.74% -3.65% -2.51% -3.48%
Debt-free Net Working Capital to Revenue
4.58% 6.96% 3.58% 4.08% 4.39% 1.68% 5.68% -0.12% 0.44% 1.93% 0.79%
Net Working Capital to Revenue
2.66% 4.24% -0.22% 0.32% -2.03% -4.11% 0.21% -10.06% -6.30% -3.97% -5.08%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$5.77 $5.51 $5.09 $13.42 $7.95 $8.41 $7.90 $9.98 $11.24 $10.47 $11.10
Adjusted Weighted Average Basic Shares Outstanding
897.10M 866.20M 832.40M 798.40M 750.90M 703.50M 677.30M 653.80M 622.70M 609.20M 607.60M
Adjusted Diluted Earnings per Share
$5.75 $5.49 $5.07 $13.36 $7.91 $8.38 $7.88 $9.95 $11.21 $10.45 $11.09
Adjusted Weighted Average Diluted Shares Outstanding
901.10M 869.40M 835.40M 801.70M 754.30M 706.10M 679.10M 655.40M 624M 610.20M 608.60M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $8.41 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
881.28M 846.41M 813.80M 779.31M 722.88M 690.26M 669.83M 636.90M 611.87M 609.78M 604.29M
Normalized Net Operating Profit after Tax (NOPAT)
5,435 5,019 4,531 5,674 6,564 6,536 6,003 7,185 7,650 7,037 7,452
Normalized NOPAT Margin
22.66% 23.01% 22.72% 26.71% 28.75% 30.11% 30.73% 32.95% 30.75% 29.18% 30.73%
Pre Tax Income Margin
34.78% 35.10% 33.93% 35.93% 33.90% 35.69% 35.73% 38.88% 36.47% 34.13% 36.26%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
15.87 13.31 10.69 11.61 9.90 8.38 7.12 8.33 8.14 7.14 7.93
NOPAT to Interest Expense
9.69 8.07 6.49 15.82 7.54 6.22 5.26 6.21 6.02 5.25 5.87
EBIT Less CapEx to Interest Expense
8.37 6.24 5.86 7.34 6.02 5.16 4.68 5.79 5.29 4.45 5.21
NOPAT Less CapEx to Interest Expense
2.19 1.00 1.66 11.55 3.67 3.01 2.83 3.67 3.17 2.56 3.15
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
31.51% 49.12% 44.39% 18.50% 38.54% 43.89% 49.09% 42.93% 45.14% 49.74% 47.62%
Augmented Payout Ratio
93.76% 121.73% 117.74% 55.97% 176.40% 141.95% 118.36% 154.70% 134.91% 60.79% 69.93%

Quarterly Metrics And Ratios for Union Pacific

This table displays calculated financial ratios and metrics derived from Union Pacific's official financial filings.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
7.80% 3.34% -4.88% -9.52% -0.34% -0.41% 0.74% 2.52% -0.62% -0.07% 2.45%
EBITDA Growth
-0.19% 2.38% -10.66% -13.77% 1.01% 0.26% 7.83% 8.45% 3.06% 0.03% 5.23%
EBIT Growth
-0.75% 2.23% -13.58% -17.19% 0.44% -0.57% 8.97% 9.64% 3.10% -0.61% 5.79%
NOPAT Growth
-2.88% -4.62% -9.66% -16.47% 0.05% 4.20% 4.10% 8.06% 7.13% -0.35% 11.39%
Net Income Growth
-4.27% 0.00% -14.50% -19.37% 0.85% 0.67% 6.63% 9.36% 6.66% -0.91% 12.13%
EPS Growth
0.00% 3.89% -12.29% -17.70% 1.50% 0.75% 6.61% 9.56% 7.78% 0.37% 14.96%
Operating Cash Flow Growth
-9.37% -17.71% 4.51% -26.77% 4.49% 15.33% -5.30% 24.69% 11.15% 4.15% 22.08%
Free Cash Flow Firm Growth
-58.89% -115.93% 513.54% -195.41% -38.92% 849.18% 109.63% 443.94% 460.57% 92.57% 190.59%
Invested Capital Growth
3.57% 4.44% 3.72% 4.81% 3.79% 2.99% 3.19% 1.94% 1.58% 1.75% 1.59%
Revenue Q/Q Growth
-5.88% -2.01% -1.54% -0.37% 3.67% -2.08% -0.40% 1.40% 0.49% -1.54% 2.11%
EBITDA Q/Q Growth
-7.44% -0.75% -5.77% -0.38% 8.42% -1.48% 1.34% 0.19% 3.03% -4.38% 6.60%
EBIT Q/Q Growth
-9.18% -1.04% -7.30% -0.61% 10.16% -2.03% 1.58% 0.00% 3.60% -5.55% 8.13%
NOPAT Q/Q Growth
-10.93% -4.08% 1.17% -3.36% 6.68% -0.10% 1.08% 0.32% 5.76% -7.07% 12.99%
Net Income Q/Q Growth
-13.56% -0.49% -3.74% -2.61% 8.12% -0.67% 1.95% -0.12% 5.45% -7.72% 15.38%
EPS Q/Q Growth
-12.79% 0.38% -3.75% -2.33% 7.57% -0.37% 1.86% 0.37% 5.82% -7.22% 16.67%
Operating Cash Flow Q/Q Growth
-21.05% -19.72% 9.67% 5.35% 12.65% -11.40% -9.94% 38.72% 0.41% -16.98% 5.57%
Free Cash Flow Firm Q/Q Growth
20.91% -119.66% 404.33% -231.86% 177.41% 141.19% -14.84% 116.33% 26.16% -17.15% 28.50%
Invested Capital Q/Q Growth
1.34% 1.48% 0.99% 0.91% 0.36% 0.70% 1.19% -0.31% 0.00% 0.87% 1.03%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
-3.06% 72.69% 73.81% 72.98% -4.74% 75.34% 75.23% 75.52% 76.34% 75.53% 76.47%
EBITDA Margin
49.72% 50.36% 48.20% 48.19% 50.40% 50.70% 51.59% 50.98% 52.26% 50.75% 52.99%
Operating Margin
39.03% 37.88% 36.96% 36.64% 39.08% 39.33% 39.95% 39.67% 41.25% 39.34% 41.03%
EBIT Margin
40.52% 40.92% 38.52% 38.43% 40.83% 40.86% 41.67% 41.09% 42.36% 40.63% 43.03%
Profit (Net Income) Margin
26.50% 26.92% 26.31% 25.72% 26.82% 27.21% 27.85% 27.43% 28.79% 26.98% 30.48%
Tax Burden Percent
75.45% 76.10% 80.13% 78.40% 75.64% 76.68% 76.60% 76.34% 77.25% 76.45% 81.11%
Interest Burden Percent
86.70% 86.44% 85.24% 85.37% 86.84% 86.85% 87.26% 87.46% 87.97% 86.85% 87.35%
Effective Tax Rate
24.55% 23.90% 19.87% 21.60% 24.36% 23.32% 23.40% 23.66% 22.75% 23.55% 18.89%
Return on Invested Capital (ROIC)
17.71% 17.28% 17.31% 16.30% 16.62% 16.76% 16.85% 16.73% 17.55% 16.43% 18.09%
ROIC Less NNEP Spread (ROIC-NNEP)
17.06% 16.89% 16.64% 15.70% 16.05% 16.15% 16.28% 16.13% 16.88% 15.78% 17.49%
Return on Net Nonoperating Assets (RNNOA)
36.56% 41.12% 37.80% 36.18% 35.04% 33.66% 31.81% 30.22% 30.05% 28.39% 30.44%
Return on Equity (ROE)
54.27% 58.41% 55.11% 52.48% 51.66% 50.42% 48.66% 46.95% 47.60% 44.82% 48.53%
Cash Return on Invested Capital (CROIC)
14.98% 13.75% 13.75% 11.85% 12.68% 13.46% 13.25% 14.73% 15.35% 15.04% 15.49%
Operating Return on Assets (OROA)
15.63% 15.78% 14.62% 14.07% 14.86% 14.78% 15.03% 14.88% 15.24% 14.51% 15.39%
Return on Assets (ROA)
10.22% 10.38% 9.99% 9.42% 9.76% 9.84% 10.05% 9.94% 10.35% 9.64% 10.90%
Return on Common Equity (ROCE)
54.27% 58.41% 55.11% 52.48% 51.66% 50.42% 48.66% 46.95% 47.60% 44.82% 48.53%
Return on Equity Simple (ROE_SIMPLE)
0.00% 56.19% 51.02% 45.45% 0.00% 40.79% 39.38% 40.02% 0.00% 41.97% 42.66%
Net Operating Profit after Tax (NOPAT)
1,820 1,746 1,766 1,707 1,821 1,819 1,838 1,844 1,950 1,813 2,048
NOPAT Margin
29.45% 28.83% 29.62% 28.73% 29.56% 30.16% 30.61% 30.28% 31.87% 30.07% 33.28%
Net Nonoperating Expense Percent (NNEP)
0.64% 0.39% 0.67% 0.60% 0.57% 0.61% 0.57% 0.60% 0.67% 0.65% 0.60%
Return On Investment Capital (ROIC_SIMPLE)
4.00% - - - 3.84% - - - 4.06% 3.71% 4.17%
Cost of Revenue to Revenue
103.06% 27.31% 26.19% 27.02% 104.74% 24.66% 24.77% 24.48% 23.66% 24.47% 23.53%
SG&A Expenses to Revenue
-51.29% 25.36% 27.17% 26.58% -53.39% 26.16% 25.35% 25.97% 25.19% 26.07% 25.48%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
-42.09% 34.81% 36.84% 36.34% -43.82% 36.01% 35.28% 35.86% 35.09% 36.19% 35.44%
Earnings before Interest and Taxes (EBIT)
2,504 2,478 2,297 2,283 2,515 2,464 2,503 2,503 2,593 2,449 2,648
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
3,073 3,050 2,874 2,863 3,104 3,058 3,099 3,105 3,199 3,059 3,261
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
9.99 9.61 9.25 8.67 9.91 9.52 8.37 9.05 8.19 8.90 8.46
Price to Tangible Book Value (P/TBV)
9.99 9.61 9.25 8.67 9.91 9.52 8.37 9.05 8.19 8.90 8.46
Price to Revenue (P/Rev)
4.88 4.77 4.93 5.03 6.07 6.19 5.72 6.18 5.70 5.89 5.64
Price to Earnings (P/E)
17.36 17.09 18.12 19.08 22.96 23.33 21.26 22.62 20.49 21.21 19.82
Dividend Yield
2.57% 2.66% 2.60% 2.61% 2.70% 2.13% 2.30% 2.13% 2.32% 2.25% 2.33%
Earnings Yield
5.76% 5.85% 5.52% 5.24% 4.35% 4.29% 4.70% 4.42% 4.88% 4.72% 5.04%
Enterprise Value to Invested Capital (EV/IC)
3.60 3.51 3.52 3.47 4.01 4.03 3.73 4.01 3.73 3.83 3.68
Enterprise Value to Revenue (EV/Rev)
6.09 5.98 6.14 6.25 7.27 7.36 6.88 7.33 6.83 7.07 6.82
Enterprise Value to EBITDA (EV/EBITDA)
12.03 11.84 12.34 12.73 14.75 14.91 13.70 14.39 13.30 13.76 13.18
Enterprise Value to EBIT (EV/EBIT)
14.64 14.42 15.14 15.79 18.32 18.56 17.01 17.82 16.47 17.07 16.33
Enterprise Value to NOPAT (EV/NOPAT)
19.79 19.81 20.61 21.46 24.92 24.95 23.12 24.30 22.24 23.03 21.74
Enterprise Value to Operating Cash Flow (EV/OCF)
16.17 16.72 16.79 18.24 20.93 20.48 19.42 19.60 17.73 18.18 16.89
Enterprise Value to Free Cash Flow (EV/FCFF)
24.43 26.08 26.08 29.96 32.24 30.41 28.60 27.48 24.51 25.68 23.95
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
2.74 2.71 2.52 2.35 2.20 2.04 1.93 1.89 1.85 2.05 2.02
Long-Term Debt to Equity
2.60 2.50 2.39 2.22 2.11 1.99 1.89 1.79 1.76 1.91 1.86
Financial Leverage
2.14 2.43 2.27 2.30 2.18 2.08 1.95 1.87 1.78 1.80 1.74
Leverage Ratio
4.90 5.34 5.04 5.12 4.92 4.74 4.51 4.38 4.26 4.28 4.17
Compound Leverage Factor
4.25 4.62 4.29 4.37 4.27 4.12 3.93 3.83 3.74 3.72 3.64
Debt to Total Capital
73.26% 73.07% 71.62% 70.13% 68.78% 67.09% 65.92% 65.45% 64.87% 67.19% 66.87%
Short-Term Debt to Total Capital
3.69% 5.61% 3.75% 3.68% 3.00% 1.54% 1.50% 3.44% 2.96% 4.56% 5.14%
Long-Term Debt to Total Capital
69.57% 67.46% 67.87% 66.45% 65.78% 65.55% 64.42% 62.01% 61.91% 62.63% 61.73%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
26.74% 26.93% 28.38% 29.87% 31.22% 32.91% 34.08% 34.55% 35.13% 32.81% 33.13%
Debt to EBITDA
2.65 2.67 2.70 2.77 2.74 2.68 2.63 2.54 2.50 2.64 2.60
Net Debt to EBITDA
2.38 2.39 2.43 2.49 2.43 2.38 2.31 2.25 2.21 2.31 2.29
Long-Term Debt to EBITDA
2.51 2.46 2.56 2.63 2.62 2.62 2.57 2.41 2.39 2.46 2.40
Debt to NOPAT
4.36 4.47 4.52 4.67 4.63 4.49 4.44 4.29 4.19 4.41 4.29
Net Debt to NOPAT
3.91 4.00 4.06 4.20 4.11 3.98 3.90 3.80 3.69 3.86 3.78
Long-Term Debt to NOPAT
4.14 4.12 4.28 4.43 4.43 4.39 4.34 4.06 3.99 4.11 3.96
Altman Z-Score
3.11 3.07 3.13 3.12 3.44 3.52 3.41 3.57 3.45 3.43 3.40
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
0.72 0.65 0.71 0.72 0.81 0.93 1.05 0.77 0.77 0.73 0.65
Quick Ratio
0.53 0.49 0.51 0.51 0.62 0.69 0.76 0.56 0.56 0.54 0.46
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
368 -72 220 -290 225 542 461 998 1,259 1,044 1,341
Operating Cash Flow to CapEx
246.45% 238.34% 241.68% 218.05% 233.89% 266.25% 211.86% 319.01% 288.72% 243.93% 249.25%
Free Cash Flow to Firm to Interest Expense
1.10 -0.22 0.65 -0.87 0.68 1.67 1.45 3.18 4.04 3.24 4.00
Operating Cash Flow to Interest Expense
6.88 5.48 5.95 6.37 7.24 6.55 5.99 8.44 8.53 6.86 6.96
Operating Cash Flow Less CapEx to Interest Expense
4.09 3.18 3.49 3.45 4.14 4.09 3.16 5.80 5.58 4.05 4.17
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.39 0.39 0.38 0.37 0.36 0.36 0.36 0.36 0.36 0.36 0.36
Accounts Receivable Turnover
13.77 12.81 12.77 12.11 12.17 11.70 12.24 12.24 12.23 11.75 12.10
Inventory Turnover
16.78 9.55 8.76 8.37 15.19 8.39 8.02 7.90 7.82 7.78 7.42
Fixed Asset Turnover
0.45 0.45 0.44 0.43 0.43 0.42 0.42 0.42 0.42 0.42 0.42
Accounts Payable Turnover
3.08 1.85 1.87 1.72 3.00 1.70 1.76 1.67 1.57 1.51 1.57
Days Sales Outstanding (DSO)
26.51 28.48 28.58 30.13 29.99 31.18 29.82 29.83 29.85 31.06 30.17
Days Inventory Outstanding (DIO)
21.76 38.22 41.65 43.61 24.03 43.48 45.50 46.23 46.66 46.91 49.22
Days Payable Outstanding (DPO)
118.54 197.67 194.98 212.31 121.83 215.33 207.50 218.26 231.81 241.07 233.18
Cash Conversion Cycle (CCC)
-70.27 -130.96 -124.75 -138.56 -67.81 -140.66 -132.18 -142.20 -155.30 -163.09 -153.79
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
42,095 42,720 43,142 43,535 43,691 43,997 44,519 44,381 44,382 44,766 45,226
Invested Capital Turnover
0.60 0.60 0.58 0.57 0.56 0.56 0.55 0.55 0.55 0.55 0.54
Increase / (Decrease) in Invested Capital
1,452 1,818 1,546 1,997 1,596 1,277 1,377 846 691 769 707
Enterprise Value (EV)
151,418 149,889 151,957 150,966 175,390 177,400 166,076 177,952 165,743 171,484 166,435
Market Capitalization
121,486 119,623 122,009 121,435 146,487 149,068 138,046 150,155 138,251 142,757 137,467
Book Value per Share
$19.78 $20.35 $21.64 $22.98 $24.26 $25.71 $27.03 $27.22 $27.86 $26.54 $27.21
Tangible Book Value per Share
$19.78 $20.35 $21.64 $22.98 $24.26 $25.71 $27.03 $27.22 $27.86 $26.54 $27.21
Total Capital
45,489 46,238 46,496 46,881 47,367 47,593 48,381 47,997 48,082 48,881 49,071
Total Debt
33,326 33,784 33,302 32,877 32,579 31,928 31,892 31,413 31,192 32,842 32,813
Total Long-Term Debt
31,648 31,192 31,557 31,153 31,156 31,195 31,165 29,761 29,767 30,615 30,291
Net Debt
29,932 30,266 29,948 29,531 28,903 28,332 28,030 27,797 27,492 28,727 28,968
Capital Expenditures (CapEx)
930 772 835 975 1,024 797 902 831 922 906 936
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-909 -638 -582 -533 -606 -552 -219 -532 -844 -867 -807
Debt-free Net Working Capital (DFNWC)
110 441 248 233 465 393 938 435 192 544 253
Net Working Capital (NWC)
-1,568 -2,151 -1,497 -1,491 -958 -340 211 -1,217 -1,233 -1,683 -2,269
Net Nonoperating Expense (NNE)
182 116 197 179 169 178 165 173 188 187 172
Net Nonoperating Obligations (NNO)
29,932 30,266 29,948 29,531 28,903 28,332 28,030 27,797 27,492 28,727 28,968
Total Depreciation and Amortization (D&A)
569 572 577 580 589 594 596 602 606 610 613
Debt-free, Cash-free Net Working Capital to Revenue
-3.65% -2.54% -2.35% -2.21% -2.51% -2.29% -0.91% -2.19% -3.48% -3.58% -3.31%
Debt-free Net Working Capital to Revenue
0.44% 1.76% 1.00% 0.97% 1.93% 1.63% 3.89% 1.79% 0.79% 2.24% 1.04%
Net Working Capital to Revenue
-6.30% -8.58% -6.04% -6.18% -3.97% -1.41% 0.87% -5.01% -5.08% -6.94% -9.30%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$2.68 $2.67 $2.58 $2.51 $2.71 $2.69 $2.75 $2.75 $2.91 $2.71 $3.16
Adjusted Weighted Average Basic Shares Outstanding
622.70M 610.60M 608.70M 608.70M 609.20M 609.20M 609.40M 607.60M 607.60M 601M 594.10M
Adjusted Diluted Earnings per Share
$2.66 $2.67 $2.57 $2.51 $2.70 $2.69 $2.74 $2.75 $2.91 $2.70 $3.15
Adjusted Weighted Average Diluted Shares Outstanding
624M 611.50M 609.50M 609.80M 610.20M 610.20M 610.30M 608.60M 608.60M 601.90M 594.80M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
611.87M 609.70M 609.46M 609.60M 609.78M 610.12M 609.20M 606.26M 604.29M 597.48M 593.04M
Normalized Net Operating Profit after Tax (NOPAT)
1,820 1,746 1,766 1,707 1,821 1,819 1,838 1,844 1,950 1,813 2,048
Normalized NOPAT Margin
29.45% 28.83% 29.62% 28.73% 29.56% 30.16% 30.61% 30.28% 31.87% 30.07% 33.28%
Pre Tax Income Margin
35.13% 35.37% 32.84% 32.81% 35.46% 35.48% 36.36% 35.94% 37.27% 35.29% 37.59%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
7.52 7.38 6.78 6.84 7.60 7.60 7.85 7.97 8.31 7.61 7.90
NOPAT to Interest Expense
5.47 5.20 5.21 5.11 5.50 5.61 5.76 5.87 6.25 5.63 6.11
EBIT Less CapEx to Interest Expense
4.73 5.08 4.31 3.92 4.50 5.15 5.02 5.32 5.36 4.79 5.11
NOPAT Less CapEx to Interest Expense
2.67 2.90 2.75 2.19 2.41 3.15 2.94 3.23 3.30 2.82 3.32
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
45.14% 45.88% 47.40% 49.91% 49.74% 49.66% 48.86% 48.15% 47.62% 47.86% 46.49%
Augmented Payout Ratio
134.91% 98.39% 99.60% 73.32% 60.79% 51.69% 50.40% 60.68% 69.93% 91.31% 105.38%

Key Financial Trends

Union Pacific (NYSE: UNP) has demonstrated steady financial performance over the past four years, based on the analyzed quarterly financial data up to Q2 2025. Here is an overview of key financial trends and notable points affecting the company:

  • Consistent Revenue Growth: Operating revenues have generally increased, from roughly $5.94 billion in Q3 2022 to $6.15 billion in Q2 2025, indicating stable demand and business expansion.
  • Strong Profitability: Net income has steadily grown, with Q2 2025 net income at approximately $1.88 billion, showing a healthy profit margin and operational efficiency.
  • Robust Cash Flow from Operations: Operating cash flow remains strong, with $2.33 billion generated in Q2 2025, supporting reinvestment and shareholder returns.
  • Capital Investment Maintained: Capital expenditures on property, plant, and equipment are substantial but stable, around $900 million per quarter, supporting infrastructure and capacity growth.
  • Dividend Growth Consistency: Cash dividends per common share have increased slightly from $1.30 in early 2023 to $1.34 by mid-2025, reflecting confidence in cash generation.
  • Stable Debt Levels: Long-term debt levels hovered around $31 billion across periods, reflecting consistent capital structure management without significant deleveraging.
  • Fluctuating Share Repurchases: The company repurchased large amounts of common equity, though the quarterly amounts varied, indicating an active but flexible approach to capital return.
  • Inventory and Receivables: Accounts receivable and inventory levels show moderate increases but align with business volume growth, posing no immediate liquidity concern.
  • Increasing Operating Costs: Operating costs have gradually risen, impacting gross profit margins. For example, operating cost of revenue was $1.448 billion in Q2 2025 compared to $1.562 billion in Q2 2023, with slight margin pressure despite revenue growth.
  • Reduced Cash Reserves: Cash and equivalents have seen some volatility, with a decrease to $1.06 billion in Q2 2025 from $1.41 billion in Q1 2025, suggesting tighter liquidity management or higher cash deployment.

Summary: Overall, Union Pacific shows strength in revenue growth, profitability, and consistent cash generation, with ongoing investments and shareholder returns through dividends and buybacks. The company manages debt prudently, but rising operating costs and some cash fluctuations warrant monitoring. For retail investors, UNP appears as a relatively stable industrial player with balanced growth and return strategies backed by solid financial metrics.

08/23/25 08:21 PMAI Generated. May Contain Errors.

Frequently Asked Questions About Union Pacific's Financials

When does Union Pacific's financial year end?

According to the most recent income statement we have on file, Union Pacific's fiscal year ends in December. Their fiscal year 2024 ended on December 31, 2024.

How has Union Pacific's net income changed over the last 10 years?
The last 5 years of Union Pacific's net income performance:
  • 2020: $5.35 billion
  • 2021: $6.52 billion
  • 2022: $7.00 billion
  • 2023: $6.38 billion
  • 2024: $6.75 billion
Find out what analysts predict for Union Pacific in the coming months.
What is Union Pacific's operating income?
Union Pacific's total operating income in 2024 was $9.71 billion, based on the following breakdown:
  • Total Gross Profit: $18.34 billion
  • Total Operating Expenses: $8.62 billion
How has Union Pacific's revenue changed over the last 10 years?

Over the last 10 years, Union Pacific's total revenue changed from $23.99 billion in 2014 to $24.25 billion in 2024, a change of 1.1%.

How much debt does Union Pacific have?

Union Pacific's total liabilities were at $50.83 billion at the end of 2024, a 2.9% decrease from 2023, and a 63.0% increase since 2014.

How much cash does Union Pacific have?

In the past 10 years, Union Pacific's cash and equivalents has ranged from $831 million in 2019 to $1.80 billion in 2020, and is currently $1.02 billion as of their latest financial filing in 2024.

How has Union Pacific's book value per share changed over the last 10 years?

Over the last 10 years, Union Pacific's book value per share changed from 23.83 in 2014 to 27.86 in 2024, a change of 16.9%.



This page (NYSE:UNP) was last updated on 8/23/2025 by MarketBeat.com Staff
From Our Partners