Free Trial

Union Pacific (UNP) Financials

Union Pacific logo
$216.56 -3.49 (-1.58%)
Closing price 10/24/2025 03:59 PM Eastern
Extended Trading
$216.56 0.00 (0.00%)
As of 10/24/2025 08:00 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 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025
Period end date 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 9/30/2025
Net Income / (Loss) Attributable to Common Shareholders
1,630 1,569 1,528 1,652 1,641 1,673 1,671 1,762 1,626 1,876 1,788
Consolidated Net Income / (Loss)
1,630 1,569 1,528 1,652 1,641 1,673 1,671 1,762 1,626 1,876 1,788
Net Income / (Loss) Continuing Operations
1,630 1,569 1,528 1,652 1,641 1,673 1,671 1,762 1,626 1,876 1,788
Total Pre-Tax Income
2,142 1,958 1,949 2,184 2,140 2,184 2,189 2,281 2,127 2,313 2,318
Total Operating Income
2,294 2,204 2,177 2,407 2,372 2,400 2,416 2,525 2,371 2,525 2,549
Total Gross Profit
4,402 4,401 4,336 -292 4,544 4,519 4,600 4,673 4,552 4,706 4,733
Total Revenue
6,056 5,963 5,941 6,159 6,031 6,007 6,091 6,121 6,027 6,154 6,244
Operating Revenue
6,056 5,963 5,941 6,159 6,031 6,007 6,091 6,121 6,027 6,154 6,244
Total Cost of Revenue
1,654 1,562 1,605 6,451 1,487 1,488 1,491 1,448 1,475 1,448 1,511
Operating Cost of Revenue
1,654 1,562 1,605 6,451 1,487 1,488 1,491 1,448 1,475 1,448 1,511
Total Operating Expenses
2,108 2,197 2,159 -2,699 2,172 2,119 2,184 2,148 2,181 2,181 2,184
Selling, General & Admin Expense
1,536 1,620 1,579 -3,288 1,578 1,523 1,582 1,542 1,571 1,568 1,566
Depreciation Expense
572 577 580 589 594 596 602 606 610 613 618
Total Other Income / (Expense), net
-152 -246 -228 -223 -232 -216 -227 -244 -244 -212 -231
Interest Expense
336 339 334 331 324 319 314 312 322 335 327
Other Income / (Expense), net
184 93 106 108 92 103 87 68 78 123 96
Income Tax Expense
512 389 421 532 499 511 518 519 501 437 530
Basic Earnings per Share
$2.67 $2.58 $2.51 $2.71 $2.69 $2.75 $2.75 $2.91 $2.71 $3.16 $3.02
Weighted Average Basic Shares Outstanding
610.60M 608.70M 608.70M 609.20M 609.20M 609.40M 607.60M 607.60M 601M 594.10M 592.40M
Diluted Earnings per Share
$2.67 $2.57 $2.51 $2.70 $2.69 $2.74 $2.75 $2.91 $2.70 $3.15 $3.01
Weighted Average Diluted Shares Outstanding
611.50M 609.50M 609.80M 610.20M 610.20M 610.30M 608.60M 608.60M 601.90M 594.80M 593.20M
Weighted Average Basic & Diluted Shares Outstanding
609.70M 609.46M 609.60M 609.78M 610.12M 609.20M 606.26M 604.29M 597.48M 593.04M 593.16M

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 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025
Period end date 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 9/30/2025
Net Change in Cash & Equivalents
108 -252 -62 293 -131 204 -190 71 394 -339 -253
Net Cash From Operating Activities
1,840 2,018 2,126 2,395 2,122 1,911 2,651 2,662 2,210 2,333 2,522
Net Cash From Continuing Operating Activities
1,840 2,018 2,126 2,395 2,122 1,911 2,606 2,707 2,210 2,333 2,522
Net Income / (Loss) Continuing Operations
1,630 1,569 1,528 1,652 1,641 1,673 1,671 1,762 1,626 1,876 1,788
Consolidated Net Income / (Loss)
1,630 1,569 1,528 1,652 1,641 1,673 1,671 1,762 1,626 1,876 1,788
Depreciation Expense
572 577 580 589 594 596 602 606 610 613 618
Changes in Operating Assets and Liabilities, net
-362 -128 18 154 -113 -358 333 339 -26 -156 116
Net Cash From Investing Activities
-805 -869 -976 -1,017 -802 -790 -834 -899 -938 -901 -952
Net Cash From Continuing Investing Activities
-805 -869 -976 -1,017 -802 -790 -834 -899 -938 -901 -952
Purchase of Property, Plant & Equipment
-772 -835 -975 -1,024 -797 -902 -831 -922 -906 -936 -950
Other Investing Activities, net
-33 -34 -1.00 7.00 -5.00 112 -3.00 23 -32 35 -2.00
Net Cash From Financing Activities
-927 -1,401 -1,212 -1,085 -1,451 -917 -2,007 -1,692 -878 -1,771 -1,823
Net Cash From Continuing Financing Activities
-927 -1,401 -1,212 -1,085 -1,451 -917 -2,007 -1,692 -878 -1,771 -1,823
Repayment of Debt
-654 -999 -401 -292 -1,352 -425 -164 -208 -350 -16 -1,004
Payment of Dividends
-795 -793 -792 -793 -795 -793 -815 -810 -804 -795 -819
Cash Interest Paid
454 174 485 155 463 172 439 186 439 171 473
Cash Income Taxes Paid
-35 -791 -329 2,641 46 -1,100 -73 2,559 61 724 56

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 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025
Period end date 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 9/30/2025
Total Assets
65,968 66,033 66,540 67,132 67,266 67,817 67,570 67,715 68,492 68,576 68,647
Total Current Assets
4,058 3,752 3,813 4,148 4,194 4,498 4,149 4,021 4,539 4,183 3,904
Cash & Equivalents
1,079 830 750 1,055 925 1,137 947 1,016 1,411 1,060 808
Accounts Receivable
1,955 1,826 1,934 2,073 2,162 2,118 2,036 1,894 1,965 1,915 1,921
Inventories, net
728 742 770 743 770 807 775 769 747 774 782
Other Current Assets
296 354 343 261 317 416 371 322 416 434 393
Plant, Property, & Equipment, net
56,274 56,641 57,010 57,398 57,590 57,835 58,036 58,343 58,710 59,017 59,392
Total Noncurrent Assets
5,636 5,640 5,717 5,586 5,482 5,484 5,385 5,351 5,243 5,376 5,351
Long-Term Investments
2,439 2,524 2,580 2,605 2,651 2,705 2,649 2,664 2,704 2,785 2,841
Other Noncurrent Operating Assets
3,197 3,116 3,137 2,981 2,831 2,779 2,736 2,687 2,539 2,591 2,510
Total Liabilities & Shareholders' Equity
65,968 66,033 66,540 67,132 67,266 67,817 67,570 67,715 68,492 68,576 68,647
Total Liabilities
53,514 52,839 52,536 52,344 51,601 51,328 50,986 50,825 52,453 52,318 51,343
Total Current Liabilities
6,209 5,249 5,304 5,106 4,534 4,287 5,366 5,254 6,222 6,452 5,220
Short-Term Debt
2,592 1,745 1,724 1,423 733 727 1,652 1,425 2,227 2,522 1,521
Accounts Payable
3,617 3,504 3,580 3,683 3,801 3,560 3,714 3,829 3,995 3,930 3,699
Total Noncurrent Liabilities
47,305 47,590 47,232 47,238 47,067 47,041 45,620 45,571 46,231 45,866 46,123
Long-Term Debt
31,192 31,557 31,153 31,156 31,195 31,165 29,761 29,767 30,615 30,291 30,286
Noncurrent Deferred & Payable Income Tax Liabilities
13,084 13,069 13,095 13,123 13,146 13,166 13,199 13,151 13,144 13,029 13,329
Other Noncurrent Operating Liabilities
3,029 2,964 2,984 2,959 2,726 2,710 2,660 2,653 2,472 2,546 2,508
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
12,454 13,194 14,004 14,788 15,665 16,489 16,584 16,890 16,039 16,258 17,304
Total Preferred & Common Equity
12,454 13,194 14,004 14,788 15,665 16,489 16,584 16,890 16,039 16,258 17,304
Total Common Equity
12,454 13,194 14,004 14,788 15,665 16,489 16,584 16,890 16,039 16,258 17,304
Common Stock
7,881 7,910 7,948 7,975 7,996 8,032 8,080 8,117 7,858 8,288 8,331
Retained Earnings
59,724 60,500 61,235 62,093 62,940 63,820 64,677 65,628 66,450 67,532 68,501
Treasury Stock
-54,591 -54,699 -54,682 -54,666 -54,661 -54,757 -55,481 -56,132 -57,549 -58,870 -58,856
Accumulated Other Comprehensive Income / (Loss)
-560 -517 -497 -614 -610 -606 -692 -723 -720 -692 -672

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 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025
Period end date 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 9/30/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
3.34% -4.88% -9.52% -0.34% -0.41% 0.74% 2.52% -0.62% -0.07% 2.45% 2.51%
EBITDA Growth
2.38% -10.66% -13.77% 1.01% 0.26% 7.83% 8.45% 3.06% 0.03% 5.23% 5.09%
EBIT Growth
2.23% -13.58% -17.19% 0.44% -0.57% 8.97% 9.64% 3.10% -0.61% 5.79% 5.67%
NOPAT Growth
-4.62% -9.66% -16.47% 0.05% 4.20% 4.10% 8.06% 7.13% -0.35% 11.39% 6.61%
Net Income Growth
0.00% -14.50% -19.37% 0.85% 0.67% 6.63% 9.36% 6.66% -0.91% 12.13% 7.00%
EPS Growth
3.89% -12.29% -17.70% 1.50% 0.75% 6.61% 9.56% 7.78% 0.37% 14.96% 9.45%
Operating Cash Flow Growth
-17.71% 4.51% -26.77% 4.49% 15.33% -5.30% 24.69% 11.15% 4.15% 22.08% -4.87%
Free Cash Flow Firm Growth
-115.93% 513.54% -195.41% -38.92% 849.18% 109.63% 443.94% 460.57% 92.57% 190.59% -11.33%
Invested Capital Growth
4.44% 3.72% 4.81% 3.79% 2.99% 3.19% 1.94% 1.58% 1.75% 1.59% 2.44%
Revenue Q/Q Growth
-2.01% -1.54% -0.37% 3.67% -2.08% -0.40% 1.40% 0.49% -1.54% 2.11% 1.46%
EBITDA Q/Q Growth
-0.75% -5.77% -0.38% 8.42% -1.48% 1.34% 0.19% 3.03% -4.38% 6.60% 0.06%
EBIT Q/Q Growth
-1.04% -7.30% -0.61% 10.16% -2.03% 1.58% 0.00% 3.60% -5.55% 8.13% -0.11%
NOPAT Q/Q Growth
-4.08% 1.17% -3.36% 6.68% -0.10% 1.08% 0.32% 5.76% -7.07% 12.99% -3.99%
Net Income Q/Q Growth
-0.49% -3.74% -2.61% 8.12% -0.67% 1.95% -0.12% 5.45% -7.72% 15.38% -4.69%
EPS Q/Q Growth
0.38% -3.75% -2.33% 7.57% -0.37% 1.86% 0.37% 5.82% -7.22% 16.67% -4.44%
Operating Cash Flow Q/Q Growth
-19.72% 9.67% 5.35% 12.65% -11.40% -9.94% 38.72% 0.41% -16.98% 5.57% 8.10%
Free Cash Flow Firm Q/Q Growth
-119.66% 404.33% -231.86% 177.41% 141.19% -14.84% 116.33% 26.16% -17.15% 28.50% -33.99%
Invested Capital Q/Q Growth
1.48% 0.99% 0.91% 0.36% 0.70% 1.19% -0.31% 0.00% 0.87% 1.03% 0.52%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
72.69% 73.81% 72.98% -4.74% 75.34% 75.23% 75.52% 76.34% 75.53% 76.47% 75.80%
EBITDA Margin
50.36% 48.20% 48.19% 50.40% 50.70% 51.59% 50.98% 52.26% 50.75% 52.99% 52.26%
Operating Margin
37.88% 36.96% 36.64% 39.08% 39.33% 39.95% 39.67% 41.25% 39.34% 41.03% 40.82%
EBIT Margin
40.92% 38.52% 38.43% 40.83% 40.86% 41.67% 41.09% 42.36% 40.63% 43.03% 42.36%
Profit (Net Income) Margin
26.92% 26.31% 25.72% 26.82% 27.21% 27.85% 27.43% 28.79% 26.98% 30.48% 28.64%
Tax Burden Percent
76.10% 80.13% 78.40% 75.64% 76.68% 76.60% 76.34% 77.25% 76.45% 81.11% 77.14%
Interest Burden Percent
86.44% 85.24% 85.37% 86.84% 86.85% 87.26% 87.46% 87.97% 86.85% 87.35% 87.64%
Effective Tax Rate
23.90% 19.87% 21.60% 24.36% 23.32% 23.40% 23.66% 22.75% 23.55% 18.89% 22.86%
Return on Invested Capital (ROIC)
17.28% 17.31% 16.30% 16.62% 16.76% 16.85% 16.73% 17.55% 16.43% 18.09% 17.21%
ROIC Less NNEP Spread (ROIC-NNEP)
16.89% 16.64% 15.70% 16.05% 16.15% 16.28% 16.13% 16.88% 15.78% 17.49% 16.57%
Return on Net Nonoperating Assets (RNNOA)
41.12% 37.80% 36.18% 35.04% 33.66% 31.81% 30.22% 30.05% 28.39% 30.44% 27.36%
Return on Equity (ROE)
58.41% 55.11% 52.48% 51.66% 50.42% 48.66% 46.95% 47.60% 44.82% 48.53% 44.57%
Cash Return on Invested Capital (CROIC)
13.75% 13.75% 11.85% 12.68% 13.46% 13.25% 14.73% 15.35% 15.04% 15.49% 14.91%
Operating Return on Assets (OROA)
15.78% 14.62% 14.07% 14.86% 14.78% 15.03% 14.88% 15.24% 14.51% 15.39% 15.27%
Return on Assets (ROA)
10.38% 9.99% 9.42% 9.76% 9.84% 10.05% 9.94% 10.35% 9.64% 10.90% 10.32%
Return on Common Equity (ROCE)
58.41% 55.11% 52.48% 51.66% 50.42% 48.66% 46.95% 47.60% 44.82% 48.53% 44.57%
Return on Equity Simple (ROE_SIMPLE)
56.19% 51.02% 45.45% 0.00% 40.79% 39.38% 40.02% 0.00% 41.97% 42.66% 0.00%
Net Operating Profit after Tax (NOPAT)
1,746 1,766 1,707 1,821 1,819 1,838 1,844 1,950 1,813 2,048 1,966
NOPAT Margin
28.83% 29.62% 28.73% 29.56% 30.16% 30.61% 30.28% 31.87% 30.07% 33.28% 31.49%
Net Nonoperating Expense Percent (NNEP)
0.39% 0.67% 0.60% 0.57% 0.61% 0.57% 0.60% 0.67% 0.65% 0.60% 0.64%
Return On Investment Capital (ROIC_SIMPLE)
- - - 3.84% - - - 4.06% 3.71% 4.17% 4.00%
Cost of Revenue to Revenue
27.31% 26.19% 27.02% 104.74% 24.66% 24.77% 24.48% 23.66% 24.47% 23.53% 24.20%
SG&A Expenses to Revenue
25.36% 27.17% 26.58% -53.39% 26.16% 25.35% 25.97% 25.19% 26.07% 25.48% 25.08%
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
34.81% 36.84% 36.34% -43.82% 36.01% 35.28% 35.86% 35.09% 36.19% 35.44% 34.98%
Earnings before Interest and Taxes (EBIT)
2,478 2,297 2,283 2,515 2,464 2,503 2,503 2,593 2,449 2,648 2,645
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
3,050 2,874 2,863 3,104 3,058 3,099 3,105 3,199 3,059 3,261 3,263
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
9.61 9.25 8.67 9.91 9.52 8.37 9.05 8.19 8.90 8.46 8.10
Price to Tangible Book Value (P/TBV)
9.61 9.25 8.67 9.91 9.52 8.37 9.05 8.19 8.90 8.46 8.10
Price to Revenue (P/Rev)
4.77 4.93 5.03 6.07 6.19 5.72 6.18 5.70 5.89 5.64 5.71
Price to Earnings (P/E)
17.09 18.12 19.08 22.96 23.33 21.26 22.62 20.49 21.21 19.82 19.88
Dividend Yield
2.66% 2.60% 2.61% 2.70% 2.13% 2.30% 2.13% 2.32% 2.25% 2.33% 2.28%
Earnings Yield
5.85% 5.52% 5.24% 4.35% 4.29% 4.70% 4.42% 4.88% 4.72% 5.04% 5.03%
Enterprise Value to Invested Capital (EV/IC)
3.51 3.52 3.47 4.01 4.03 3.73 4.01 3.73 3.83 3.68 3.70
Enterprise Value to Revenue (EV/Rev)
5.98 6.14 6.25 7.27 7.36 6.88 7.33 6.83 7.07 6.82 6.86
Enterprise Value to EBITDA (EV/EBITDA)
11.84 12.34 12.73 14.75 14.91 13.70 14.39 13.30 13.76 13.18 13.17
Enterprise Value to EBIT (EV/EBIT)
14.42 15.14 15.79 18.32 18.56 17.01 17.82 16.47 17.07 16.33 16.29
Enterprise Value to NOPAT (EV/NOPAT)
19.81 20.61 21.46 24.92 24.95 23.12 24.30 22.24 23.03 21.74 21.64
Enterprise Value to Operating Cash Flow (EV/OCF)
16.72 16.79 18.24 20.93 20.48 19.42 19.60 17.73 18.18 16.89 17.31
Enterprise Value to Free Cash Flow (EV/FCFF)
26.08 26.08 29.96 32.24 30.41 28.60 27.48 24.51 25.68 23.95 25.13
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
2.71 2.52 2.35 2.20 2.04 1.93 1.89 1.85 2.05 2.02 1.84
Long-Term Debt to Equity
2.50 2.39 2.22 2.11 1.99 1.89 1.79 1.76 1.91 1.86 1.75
Financial Leverage
2.43 2.27 2.30 2.18 2.08 1.95 1.87 1.78 1.80 1.74 1.65
Leverage Ratio
5.34 5.04 5.12 4.92 4.74 4.51 4.38 4.26 4.28 4.17 4.02
Compound Leverage Factor
4.62 4.29 4.37 4.27 4.12 3.93 3.83 3.74 3.72 3.64 3.52
Debt to Total Capital
73.07% 71.62% 70.13% 68.78% 67.09% 65.92% 65.45% 64.87% 67.19% 66.87% 64.77%
Short-Term Debt to Total Capital
5.61% 3.75% 3.68% 3.00% 1.54% 1.50% 3.44% 2.96% 4.56% 5.14% 3.10%
Long-Term Debt to Total Capital
67.46% 67.87% 66.45% 65.78% 65.55% 64.42% 62.01% 61.91% 62.63% 61.73% 61.67%
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
26.93% 28.38% 29.87% 31.22% 32.91% 34.08% 34.55% 35.13% 32.81% 33.13% 35.23%
Debt to EBITDA
2.67 2.70 2.77 2.74 2.68 2.63 2.54 2.50 2.64 2.60 2.49
Net Debt to EBITDA
2.39 2.43 2.49 2.43 2.38 2.31 2.25 2.21 2.31 2.29 2.20
Long-Term Debt to EBITDA
2.46 2.56 2.63 2.62 2.62 2.57 2.41 2.39 2.46 2.40 2.37
Debt to NOPAT
4.47 4.52 4.67 4.63 4.49 4.44 4.29 4.19 4.41 4.29 4.09
Net Debt to NOPAT
4.00 4.06 4.20 4.11 3.98 3.90 3.80 3.69 3.86 3.78 3.62
Long-Term Debt to NOPAT
4.12 4.28 4.43 4.43 4.39 4.34 4.06 3.99 4.11 3.96 3.89
Altman Z-Score
3.07 3.13 3.12 3.44 3.52 3.41 3.57 3.45 3.43 3.40 3.50
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
0.65 0.71 0.72 0.81 0.93 1.05 0.77 0.77 0.73 0.65 0.75
Quick Ratio
0.49 0.51 0.51 0.62 0.69 0.76 0.56 0.56 0.54 0.46 0.52
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-72 220 -290 225 542 461 998 1,259 1,044 1,341 885
Operating Cash Flow to CapEx
238.34% 241.68% 218.05% 233.89% 266.25% 211.86% 319.01% 288.72% 243.93% 249.25% 265.47%
Free Cash Flow to Firm to Interest Expense
-0.22 0.65 -0.87 0.68 1.67 1.45 3.18 4.04 3.24 4.00 2.71
Operating Cash Flow to Interest Expense
5.48 5.95 6.37 7.24 6.55 5.99 8.44 8.53 6.86 6.96 7.71
Operating Cash Flow Less CapEx to Interest Expense
3.18 3.49 3.45 4.14 4.09 3.16 5.80 5.58 4.05 4.17 4.81
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.39 0.38 0.37 0.36 0.36 0.36 0.36 0.36 0.36 0.36 0.36
Accounts Receivable Turnover
12.81 12.77 12.11 12.17 11.70 12.24 12.24 12.23 11.75 12.10 12.41
Inventory Turnover
9.55 8.76 8.37 15.19 8.39 8.02 7.90 7.82 7.78 7.42 7.56
Fixed Asset Turnover
0.45 0.44 0.43 0.43 0.42 0.42 0.42 0.42 0.42 0.42 0.42
Accounts Payable Turnover
1.85 1.87 1.72 3.00 1.70 1.76 1.67 1.57 1.51 1.57 1.59
Days Sales Outstanding (DSO)
28.48 28.58 30.13 29.99 31.18 29.82 29.83 29.85 31.06 30.17 29.42
Days Inventory Outstanding (DIO)
38.22 41.65 43.61 24.03 43.48 45.50 46.23 46.66 46.91 49.22 48.31
Days Payable Outstanding (DPO)
197.67 194.98 212.31 121.83 215.33 207.50 218.26 231.81 241.07 233.18 230.00
Cash Conversion Cycle (CCC)
-130.96 -124.75 -138.56 -67.81 -140.66 -132.18 -142.20 -155.30 -163.09 -153.79 -152.27
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
42,720 43,142 43,535 43,691 43,997 44,519 44,381 44,382 44,766 45,226 45,462
Invested Capital Turnover
0.60 0.58 0.57 0.56 0.56 0.55 0.55 0.55 0.55 0.54 0.55
Increase / (Decrease) in Invested Capital
1,818 1,546 1,997 1,596 1,277 1,377 846 691 769 707 1,081
Enterprise Value (EV)
149,889 151,957 150,966 175,390 177,400 166,076 177,952 165,743 171,484 166,435 168,336
Market Capitalization
119,623 122,009 121,435 146,487 149,068 138,046 150,155 138,251 142,757 137,467 140,178
Book Value per Share
$20.35 $21.64 $22.98 $24.26 $25.71 $27.03 $27.22 $27.86 $26.54 $27.21 $29.18
Tangible Book Value per Share
$20.35 $21.64 $22.98 $24.26 $25.71 $27.03 $27.22 $27.86 $26.54 $27.21 $29.18
Total Capital
46,238 46,496 46,881 47,367 47,593 48,381 47,997 48,082 48,881 49,071 49,111
Total Debt
33,784 33,302 32,877 32,579 31,928 31,892 31,413 31,192 32,842 32,813 31,807
Total Long-Term Debt
31,192 31,557 31,153 31,156 31,195 31,165 29,761 29,767 30,615 30,291 30,286
Net Debt
30,266 29,948 29,531 28,903 28,332 28,030 27,797 27,492 28,727 28,968 28,158
Capital Expenditures (CapEx)
772 835 975 1,024 797 902 831 922 906 936 950
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-638 -582 -533 -606 -552 -219 -532 -844 -867 -807 -603
Debt-free Net Working Capital (DFNWC)
441 248 233 465 393 938 435 192 544 253 205
Net Working Capital (NWC)
-2,151 -1,497 -1,491 -958 -340 211 -1,217 -1,233 -1,683 -2,269 -1,316
Net Nonoperating Expense (NNE)
116 197 179 169 178 165 173 188 187 172 178
Net Nonoperating Obligations (NNO)
30,266 29,948 29,531 28,903 28,332 28,030 27,797 27,492 28,727 28,968 28,158
Total Depreciation and Amortization (D&A)
572 577 580 589 594 596 602 606 610 613 618
Debt-free, Cash-free Net Working Capital to Revenue
-2.54% -2.35% -2.21% -2.51% -2.29% -0.91% -2.19% -3.48% -3.58% -3.31% -2.46%
Debt-free Net Working Capital to Revenue
1.76% 1.00% 0.97% 1.93% 1.63% 3.89% 1.79% 0.79% 2.24% 1.04% 0.84%
Net Working Capital to Revenue
-8.58% -6.04% -6.18% -3.97% -1.41% 0.87% -5.01% -5.08% -6.94% -9.30% -5.36%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$2.67 $2.58 $2.51 $2.71 $2.69 $2.75 $2.75 $2.91 $2.71 $3.16 $3.02
Adjusted Weighted Average Basic Shares Outstanding
610.60M 608.70M 608.70M 609.20M 609.20M 609.40M 607.60M 607.60M 601M 594.10M 592.40M
Adjusted Diluted Earnings per Share
$2.67 $2.57 $2.51 $2.70 $2.69 $2.74 $2.75 $2.91 $2.70 $3.15 $3.01
Adjusted Weighted Average Diluted Shares Outstanding
611.50M 609.50M 609.80M 610.20M 610.20M 610.30M 608.60M 608.60M 601.90M 594.80M 593.20M
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
609.70M 609.46M 609.60M 609.78M 610.12M 609.20M 606.26M 604.29M 597.48M 593.04M 593.16M
Normalized Net Operating Profit after Tax (NOPAT)
1,746 1,766 1,707 1,821 1,819 1,838 1,844 1,950 1,813 2,048 1,966
Normalized NOPAT Margin
28.83% 29.62% 28.73% 29.56% 30.16% 30.61% 30.28% 31.87% 30.07% 33.28% 31.49%
Pre Tax Income Margin
35.37% 32.84% 32.81% 35.46% 35.48% 36.36% 35.94% 37.27% 35.29% 37.59% 37.12%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
7.38 6.78 6.84 7.60 7.60 7.85 7.97 8.31 7.61 7.90 8.09
NOPAT to Interest Expense
5.20 5.21 5.11 5.50 5.61 5.76 5.87 6.25 5.63 6.11 6.01
EBIT Less CapEx to Interest Expense
5.08 4.31 3.92 4.50 5.15 5.02 5.32 5.36 4.79 5.11 5.18
NOPAT Less CapEx to Interest Expense
2.90 2.75 2.19 2.41 3.15 2.94 3.23 3.30 2.82 3.32 3.11
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
45.88% 47.40% 49.91% 49.74% 49.66% 48.86% 48.15% 47.62% 47.86% 46.49% 45.77%
Augmented Payout Ratio
98.39% 99.60% 73.32% 60.79% 51.69% 50.40% 60.68% 69.93% 91.31% 105.38% 93.32%

Financials Breakdown Chart

Key Financial Trends

Union Pacific (NYSE: UNP) has shown steady financial performance over the last several quarters and years, indicating solid operational efficiency and financial management. Below are key observations based on analysis of recent four years of quarterly income statements, balance sheets, and cash flow statements:

  • Consistent Net Income Growth: The company reported consolidated net income of $1.79 billion in Q3 2025, slightly down but generally stable compared to $1.88 billion in Q2 2025 and showing an overall increasing trend from 2023 levels where quarterly net income was generally around $1.5 to $1.7 billion. This reflects profitable core operations.
  • Strong Operating Revenue Growth: Operating revenues rose from about $5.9 - $6.1 billion range during 2023 to $6.24 billion in Q3 2025. This revenue growth supports earnings expansion and indicates demand strength in Union Pacific’s freight and rail services.
  • Robust Operating Cash Flow: Cash from continuing operating activities in Q3 2025 was $2.52 billion, showing solid cash generation operationally. This has consistently remained above $2 billion quarterly in recent years, indicating strong operational cash flow stability.
  • Capital Expenditure Investment: Substantial investments in property, plant and equipment averaging around $0.9 to $1.0 billion quarterly support maintenance and expansion of rail infrastructure, critical for long-term competitiveness and capacity.
  • Dividend Payout and Share Repurchases: Dividend payments are consistent (~$0.8 billion per quarter), coupled with significant share repurchases. This reflects management’s commitment to returning capital to shareholders.
  • Stable Long-Term Debt Levels: Long-term debt slightly fluctuates around $30 billion, indicating stable leverage usage. While manageable, the debt level requires monitoring for interest costs and refinancing risk.
  • Accounts Receivable and Inventory Levels: Receivables and inventories have modestly increased, consistent with revenue growth. These are normal operational working capital impacts but require management to maintain efficient collections and inventory turnover.
  • Interest and Income Tax Expenses: Interest expenses are steady around $320 - $330 million quarterly, consistent with debt levels. Income tax expense variations are proportional to pre-tax income.
  • High Operating Costs: Operating costs have increased alongside revenue, with costs of revenue around $1.5 billion and SG&A over $1.5 billion per quarter. This compresses gross margins somewhat compared to revenue growth, implying pressure on profitability from rising expenses.
  • Reduction in Cash and Equivalents: The cash and equivalents balance declined from Q2 2025 ($1.06 billion) to Q3 2025 ($808 million), reflecting significant outflows in financing activities (e.g., debt repayment and dividends). Liquidity should be closely watched though it remains at reasonable levels currently.

Summary: Union Pacific demonstrates a stable and growing business with strong operating cash flows and earnings resilience. The company prudently invests in infrastructure and returns capital to shareholders through dividends and buybacks. While operating costs are rising, the company manages a robust revenue base to sustain profitability. Moderate leverage and robust cash flow support financial flexibility, though recent cash reductions highlight the importance of ongoing liquidity management.

Retail investors can consider Union Pacific a solid blue-chip transportation play with attractive dividends and growth characteristics, tempered by the cyclical nature of the rail and logistics sector. Monitoring cost control and cash position in future quarters will be critical.

10/25/25 04:30 AM ETAI 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?

In the past 10 years, Union Pacific's net income has ranged from $4.23 billion in 2016 to $10.71 billion in 2017, and is currently $6.75 billion as of their latest financial filing in 2024. Check out Union Pacific's forecast to explore projected trends and price targets.

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 10/25/2025 by MarketBeat.com Staff
From Our Partners