Free Trial

Union Pacific (UNP) Financials

Union Pacific logo
$263.69 -0.96 (-0.36%)
Closing price 03:59 PM Eastern
Extended Trading
$263.65 -0.04 (-0.01%)
As of 07:52 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 Massive. 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 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 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 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
4,772 4,233 10,712 5,966 5,919 5,349 6,523 6,998 6,379 6,747 7,138
Consolidated Net Income / (Loss)
4,772 4,233 10,712 5,966 5,919 5,349 6,523 6,998 6,379 6,747 7,138
Net Income / (Loss) Continuing Operations
4,772 4,233 10,712 5,966 5,919 5,349 6,523 6,998 6,379 6,747 7,138
Total Pre-Tax Income
7,656 6,766 7,632 7,741 7,747 6,980 8,478 9,072 8,233 8,794 9,166
Total Operating Income
8,052 7,243 8,106 8,517 8,554 7,834 9,338 9,917 9,082 9,713 9,846
Total Gross Profit
10,988 15,057 16,098 11,730 16,363 15,382 16,880 13,451 17,665 13,437 18,582
Total Revenue
21,813 19,941 21,240 22,832 21,708 19,533 21,804 24,875 24,119 24,250 24,510
Operating Revenue
20,397 19,941 21,240 22,832 21,708 19,533 21,804 24,875 24,119 24,250 24,510
Total Cost of Revenue
10,825 4,884 5,142 11,102 5,345 4,151 4,924 11,424 6,454 10,813 5,928
Operating Cost of Revenue
10,825 4,884 5,142 11,102 5,345 4,151 4,924 11,424 6,454 10,813 5,928
Total Operating Expenses
2,936 7,814 7,992 3,213 7,809 7,548 7,542 3,534 8,583 3,724 8,736
Selling, General & Admin Expense
924 5,776 5,887 1,022 5,593 5,338 5,334 1,288 6,265 1,326 6,271
Depreciation Expense
2,012 2,038 2,105 2,191 2,216 2,210 2,208 2,246 2,318 2,398 2,465
Total Other Income / (Expense), net
-396 -477 -474 -776 -807 -854 -860 -845 -849 -919 -680
Interest Expense
622 698 719 870 1,050 1,141 1,157 1,271 1,340 1,269 1,309
Other Income / (Expense), net
226 221 245 94 243 287 297 426 491 350 629
Income Tax Expense
2,884 2,533 -3,080 1,775 1,828 1,631 1,955 2,074 1,854 2,047 2,028
Basic Earnings per Share
$5.51 $5.09 $13.42 $7.95 $8.41 $7.90 $9.98 $11.24 $10.47 $11.10 $12.00
Weighted Average Basic Shares Outstanding
866.20M 832.40M 798.40M 750.90M 703.50M 677.30M 653.80M 622.70M 609.20M 607.60M 595M
Diluted Earnings per Share
$5.49 $5.07 $13.36 $7.91 $8.38 $7.88 $9.95 $11.21 $10.45 $11.09 $11.98
Weighted Average Diluted Shares Outstanding
869.40M 835.40M 801.70M 754.30M 706.10M 679.10M 655.40M 624M 610.20M 608.60M 595.90M
Weighted Average Basic & Diluted Shares Outstanding
866.10M 831.60M 798.20M 750.40M 690.26M 669.83M 636.90M 611.87M 609.78M 604.29M 593.39M
Cash Dividends to Common per Share
$2.20 $2.26 $2.48 $3.06 $3.70 $3.88 $4.29 $5.08 $5.20 $5.28 $5.44

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 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 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 12/31/2025 3/31/2026
Net Income / (Loss) Attributable to Common Shareholders
1,528 1,652 1,641 1,673 1,671 1,762 1,626 1,876 1,788 1,848 1,701
Consolidated Net Income / (Loss)
1,528 1,652 1,641 1,673 1,671 1,762 1,626 1,876 1,788 1,848 1,701
Net Income / (Loss) Continuing Operations
1,528 1,652 1,641 1,673 1,671 1,762 1,626 1,876 1,788 1,848 1,701
Total Pre-Tax Income
1,949 2,184 2,140 2,184 2,189 2,281 2,127 2,313 2,318 2,408 2,229
Total Operating Income
2,177 2,407 2,372 2,400 2,416 2,525 2,371 2,525 2,549 2,401 2,458
Total Gross Profit
4,336 -292 4,544 4,519 4,600 4,673 4,552 4,706 4,733 4,591 4,682
Total Revenue
5,941 6,159 6,031 6,007 6,091 6,121 6,027 6,154 6,244 6,085 6,217
Operating Revenue
5,941 6,159 6,031 6,007 6,091 6,121 6,027 6,154 6,244 6,085 6,217
Total Cost of Revenue
1,605 6,451 1,487 1,488 1,491 1,448 1,475 1,448 1,511 1,494 1,535
Operating Cost of Revenue
1,605 6,451 1,487 1,488 1,491 1,448 1,475 1,448 1,511 1,494 1,535
Total Operating Expenses
2,159 -2,699 2,172 2,119 2,184 2,148 2,181 2,181 2,184 2,190 2,224
Selling, General & Admin Expense
1,579 -3,288 1,578 1,523 1,582 1,542 1,571 1,568 1,566 1,566 1,591
Depreciation Expense
580 589 594 596 602 606 610 613 618 624 633
Total Other Income / (Expense), net
-228 -223 -232 -216 -227 -244 -244 -212 -231 7.00 -229
Interest Expense
334 331 324 319 314 312 322 335 327 325 320
Other Income / (Expense), net
106 108 92 103 87 68 78 123 96 332 91
Income Tax Expense
421 532 499 511 518 519 501 437 530 560 528
Basic Earnings per Share
$2.51 $2.71 $2.69 $2.75 $2.75 $2.91 $2.71 $3.16 $3.02 $3.11 $2.87
Weighted Average Basic Shares Outstanding
608.70M 609.20M 609.20M 609.40M 607.60M 607.60M 601M 594.10M 592.40M 595M 593M
Diluted Earnings per Share
$2.51 $2.70 $2.69 $2.74 $2.75 $2.91 $2.70 $3.15 $3.01 $3.12 $2.87
Weighted Average Diluted Shares Outstanding
609.80M 610.20M 610.20M 610.30M 608.60M 608.60M 601.90M 594.80M 593.20M 595.90M 593.60M
Weighted Average Basic & Diluted Shares Outstanding
609.60M 609.78M 610.12M 609.20M 606.26M 604.29M 597.48M 593.04M 593.16M 593.39M 593.71M
Cash Dividends to Common per Share
$1.30 - $1.30 $1.30 - - $1.34 $1.34 - - $1.38

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 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 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 12/31/2025
Net Change in Cash & Equivalents
-195 -114 -2.00 53 -472 962 -835 4.00 87 -46 252
Net Cash From Operating Activities
7,344 7,525 7,230 8,686 8,609 8,540 9,032 9,362 8,379 9,346 9,290
Net Cash From Continuing Operating Activities
7,344 7,525 7,230 8,686 8,609 8,540 9,032 9,362 8,379 9,346 9,290
Net Income / (Loss) Continuing Operations
4,772 4,233 10,712 5,966 5,919 5,349 6,523 6,998 6,379 6,747 7,138
Consolidated Net Income / (Loss)
4,772 4,233 10,712 5,966 5,919 5,349 6,523 6,998 6,379 6,747 7,138
Depreciation Expense
2,012 2,038 2,105 2,191 2,216 2,210 2,208 2,246 2,318 2,398 2,465
Changes in Operating Assets and Liabilities, net
704 1,348 -5,476 559 494 1,096 301 118 -318 201 -313
Net Cash From Investing Activities
-4,476 -3,393 -3,086 -3,411 -3,435 -2,676 -2,709 -3,471 -3,667 -3,325 -3,762
Net Cash From Continuing Investing Activities
-4,476 -3,393 -3,086 -3,411 -3,435 -2,676 -2,709 -3,471 -3,667 -3,325 -3,762
Purchase of Property, Plant & Equipment
-4,650 -3,505 -3,238 -3,437 -3,453 -2,927 -2,936 -3,620 -3,606 -3,452 -3,791
Other Investing Activities, net
-77 43 14 -37 -71 97 227 149 -61 127 29
Net Cash From Financing Activities
-3,063 -4,246 -4,146 -5,222 -5,646 -4,902 -7,158 -5,887 -4,625 -6,067 -5,276
Net Cash From Continuing Financing Activities
-3,063 -4,246 -4,146 -5,222 -5,646 -4,902 -7,158 -5,887 -4,625 -6,067 -5,276
Repayment of Debt
-582 -1,245 -886 -1,784 -1,224 -2,448 -1,268 -2,526 -2,346 -2,149 -1,356
Repurchase of Common Equity
-3,465 -3,105 -4,013 -8,225 -5,804 -3,705 -7,291 -6,282 -705 -1,505 -2,679
Payment of Dividends
-2,344 -1,879 -1,982 -2,299 -2,598 -2,626 -2,800 -3,159 -3,173 -3,213 -3,236
Issuance of Debt
3,328 1,983 2,735 7,086 3,980 3,877 4,201 6,080 1,599 800 1,995
Cash Interest Paid
592 652 666 728 1,033 1,050 1,087 1,156 1,268 1,260 1,311

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 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 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 12/31/2025 3/31/2026
Net Change in Cash & Equivalents
-62 293 -131 204 -190 71 394 -339 -253 450 -529
Net Cash From Operating Activities
2,126 2,395 2,122 1,911 2,651 2,662 2,210 2,333 2,522 2,225 2,440
Net Cash From Continuing Operating Activities
2,126 2,395 2,122 1,911 2,606 2,707 2,210 2,333 2,522 2,225 2,440
Net Income / (Loss) Continuing Operations
1,528 1,652 1,641 1,673 1,671 1,762 1,626 1,876 1,788 1,848 1,701
Consolidated Net Income / (Loss)
1,528 1,652 1,641 1,673 1,671 1,762 1,626 1,876 1,788 1,848 1,701
Depreciation Expense
580 589 594 596 602 606 610 613 618 624 633
Changes in Operating Assets and Liabilities, net
18 154 -113 -358 333 339 -26 -156 116 -247 106
Net Cash From Investing Activities
-976 -1,017 -802 -790 -834 -899 -938 -901 -952 -971 -988
Net Cash From Continuing Investing Activities
-976 -1,017 -802 -790 -834 -899 -938 -901 -952 -971 -988
Purchase of Property, Plant & Equipment
-975 -1,024 -797 -902 -831 -922 -906 -936 -950 -999 -937
Other Investing Activities, net
-1.00 7.00 -5.00 112 -3.00 23 -32 35 -2.00 28 -51
Net Cash From Financing Activities
-1,212 -1,085 -1,451 -917 -2,007 -1,692 -878 -1,771 -1,823 -804 -1,981
Net Cash From Continuing Financing Activities
-1,212 -1,085 -1,451 -917 -2,007 -1,692 -878 -1,771 -1,823 -804 -1,981
Repayment of Debt
-401 -292 -1,352 -425 -164 -208 -350 -16 -1,004 14 -1,160
Repurchase of Preferred Equity
- - 0.00 - - - -300 - - - 0.00
Repurchase of Common Equity
- - 0.00 -100 -731 -674 -1,420 -1,259 - - 0.00
Payment of Dividends
-792 -793 -795 -793 -815 -810 -804 -795 -819 -818 -821
Issuance of Debt
-19 - 696 401 -297 - 1,996 -1.00 - - 0.00
Cash Interest Paid
485 155 463 172 439 186 439 171 473 228 441
Cash Income Taxes Paid
-329 2,641 46 -1,100 -73 2,559 61 724 56 - 59

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 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 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 12/31/2025
Total Assets
54,600 55,718 57,806 59,147 61,673 62,398 63,525 65,449 67,132 67,715 69,698
Total Current Assets
4,130 3,596 4,006 4,163 3,459 4,214 3,551 3,952 4,148 4,021 4,555
Cash & Equivalents
1,391 1,277 1,275 1,273 831 1,799 960 973 1,055 1,016 1,266
Short-Term Investments
0.00 60 90 60 60 60 46 46 16 20 250
Accounts Receivable
1,356 1,258 1,493 1,755 1,595 1,505 1,722 1,891 2,073 1,894 1,860
Inventories, net
736 717 749 742 751 638 621 741 743 769 787
Other Current Assets
647 284 399 333 222 212 202 301 261 322 392
Plant, Property, & Equipment, net
48,866 50,389 51,605 52,679 53,916 54,161 54,871 56,038 57,398 58,343 59,645
Total Noncurrent Assets
1,604 1,733 2,195 2,305 4,298 4,023 5,103 5,459 5,586 5,351 5,498
Long-Term Investments
1,410 1,457 1,809 1,912 2,050 2,164 2,241 2,375 2,605 2,664 2,885
Other Noncurrent Operating Assets
194 276 386 393 2,248 1,859 2,862 3,084 2,981 2,687 2,613
Total Liabilities & Shareholders' Equity
54,600 55,718 57,806 59,147 61,673 62,398 63,525 65,449 67,132 67,715 69,698
Total Liabilities
33,898 35,786 32,950 38,724 43,545 45,440 49,364 53,286 52,344 50,825 51,231
Total Current Liabilities
3,206 3,640 3,939 4,626 4,351 4,173 5,744 5,520 5,106 5,254 5,014
Short-Term Debt
594 758 800 1,466 1,257 1,069 2,166 1,678 1,423 1,425 1,520
Accounts Payable
2,612 2,882 3,139 3,160 3,094 3,104 3,578 3,842 3,683 3,829 3,494
Total Noncurrent Liabilities
30,692 32,146 29,011 34,098 39,194 41,267 43,620 47,766 47,238 45,571 46,217
Long-Term Debt
13,607 14,249 16,144 20,925 23,943 25,660 27,563 31,648 31,156 29,767 30,294
Noncurrent Deferred & Payable Income Tax Liabilities
15,241 15,996 10,936 11,302 11,992 12,247 12,675 13,033 13,123 13,151 13,421
Other Noncurrent Operating Liabilities
1,844 1,901 1,931 1,871 3,259 3,360 3,382 3,085 2,959 2,653 2,502
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
20,702 19,932 24,856 20,423 18,128 16,958 14,161 12,163 14,788 16,890 18,467
Total Preferred & Common Equity
20,702 19,932 24,856 20,423 18,128 16,958 14,161 12,163 14,788 16,890 18,467
Total Common Equity
20,702 19,932 24,856 20,423 18,128 16,958 14,161 12,163 14,788 16,890 18,467
Common Stock
7,193 7,198 7,254 7,228 7,303 7,645 7,760 7,862 7,975 8,117 8,372
Retained Earnings
30,233 32,587 41,317 45,284 48,605 51,326 55,049 58,887 62,093 65,628 69,529
Treasury Stock
-15,529 -18,581 -22,574 -30,674 -36,424 -40,420 -47,734 -54,004 -54,666 -56,132 -58,843
Accumulated Other Comprehensive Income / (Loss)
-1,195 -1,272 -1,141 -1,415 -1,356 -1,593 -914 -582 -614 -723 -591

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 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026
Period end date 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 3/31/2026
Total Assets
66,033 66,540 67,132 67,266 67,817 67,570 67,715 68,492 68,576 68,647 69,644
Total Current Assets
3,752 3,813 4,148 4,194 4,498 4,149 4,021 4,539 4,183 3,904 4,215
Cash & Equivalents
830 750 1,055 925 1,137 947 1,016 1,411 1,060 808 735
Short-Term Investments
0.00 16 16 20 20 20 20 - - - 300
Accounts Receivable
1,826 1,934 2,073 2,162 2,118 2,036 1,894 1,965 1,915 1,921 1,986
Inventories, net
742 770 743 770 807 775 769 747 774 782 838
Other Current Assets
354 343 261 317 416 371 322 416 434 393 356
Plant, Property, & Equipment, net
56,641 57,010 57,398 57,590 57,835 58,036 58,343 58,710 59,017 59,392 59,955
Total Noncurrent Assets
5,640 5,717 5,586 5,482 5,484 5,385 5,351 5,243 5,376 5,351 5,474
Long-Term Investments
2,524 2,580 2,605 2,651 2,705 2,649 2,664 2,704 2,785 2,841 2,954
Other Noncurrent Operating Assets
3,116 3,137 2,981 2,831 2,779 2,736 2,687 2,539 2,591 2,510 2,520
Total Liabilities & Shareholders' Equity
66,033 66,540 67,132 67,266 67,817 67,570 67,715 68,492 68,576 68,647 69,644
Total Liabilities
52,839 52,536 52,344 51,601 51,328 50,986 50,825 52,453 52,318 51,343 50,226
Total Current Liabilities
5,249 5,304 5,106 4,534 4,287 5,366 5,254 6,222 6,452 5,220 4,602
Short-Term Debt
1,745 1,724 1,423 733 727 1,652 1,425 2,227 2,522 1,521 867
Accounts Payable
3,504 3,580 3,683 3,801 3,560 3,714 3,829 3,995 3,930 3,699 3,735
Total Noncurrent Liabilities
47,590 47,232 47,238 47,067 47,041 45,620 45,571 46,231 45,866 46,123 45,624
Long-Term Debt
31,557 31,153 31,156 31,195 31,165 29,761 29,767 30,615 30,291 30,286 29,784
Noncurrent Deferred & Payable Income Tax Liabilities
13,069 13,095 13,123 13,146 13,166 13,199 13,151 13,144 13,029 13,329 13,475
Other Noncurrent Operating Liabilities
2,964 2,984 2,959 2,726 2,710 2,660 2,653 2,472 2,546 2,508 2,365
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
13,194 14,004 14,788 15,665 16,489 16,584 16,890 16,039 16,258 17,304 19,418
Total Preferred & Common Equity
13,194 14,004 14,788 15,665 16,489 16,584 16,890 16,039 16,258 17,304 19,418
Total Common Equity
13,194 14,004 14,788 15,665 16,489 16,584 16,890 16,039 16,258 17,304 19,418
Common Stock
7,910 7,948 7,975 7,996 8,032 8,080 8,117 7,858 8,288 8,331 8,404
Retained Earnings
60,500 61,235 62,093 62,940 63,820 64,677 65,628 66,450 67,532 68,501 70,411
Treasury Stock
-54,699 -54,682 -54,666 -54,661 -54,757 -55,481 -56,132 -57,549 -58,870 -58,856 -58,844
Accumulated Other Comprehensive Income / (Loss)
-517 -497 -614 -610 -606 -692 -723 -720 -692 -672 -553

Annual Metrics And Ratios for Union Pacific

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

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 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 12/31/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-9.07% -8.58% 6.51% 7.50% -4.92% -10.02% 11.63% 14.08% -3.04% 0.54% 1.07%
EBITDA Growth
-4.79% -7.66% 10.04% 3.31% 1.95% -6.19% 14.64% 6.30% -5.54% 4.79% 3.84%
EBIT Growth
-7.03% -9.83% 11.88% 3.11% 2.16% -7.68% 18.64% 7.35% -7.44% 5.12% 4.09%
NOPAT Growth
-7.65% -9.71% 151.08% -42.31% -0.43% -8.14% 19.68% 6.47% -8.01% 5.90% 2.89%
Net Income Growth
-7.88% -11.30% 153.06% -44.31% -0.79% -9.63% 21.95% 7.28% -8.85% 5.77% 5.80%
EPS Growth
-4.52% -7.65% 163.51% -40.79% 5.94% -5.97% 26.27% 12.66% -6.78% 6.12% 8.03%
Operating Cash Flow Growth
-0.56% 2.46% -3.92% 20.14% -0.89% -0.80% 5.76% 3.65% -10.50% 11.54% -0.60%
Free Cash Flow Firm Growth
-34.08% 76.51% 9.09% 14.80% 1.72% 17.65% -7.74% -0.13% -12.21% 24.27% -8.75%
Invested Capital Growth
8.36% 0.13% 20.16% 2.44% 2.07% -1.79% 2.47% 3.57% 3.79% 1.58% 3.38%
Revenue Q/Q Growth
-4.15% -0.20% 1.35% -31.64% 0.39% 108.73% 2.79% 1.83% -0.09% -0.16% -0.15%
EBITDA Q/Q Growth
-4.37% 0.66% 2.82% -0.01% -0.86% -0.83% 3.95% -0.05% 0.26% 0.77% 1.24%
EBIT Q/Q Growth
-5.67% 0.80% 3.41% -0.28% -1.12% -1.02% 4.91% -0.18% 0.12% 0.78% 1.35%
NOPAT Q/Q Growth
-5.21% 0.16% 135.00% -48.69% -2.01% -0.41% 4.81% -0.69% 0.01% 1.77% -1.42%
Net Income Q/Q Growth
-6.17% 0.64% 133.99% -48.96% -2.49% -0.43% 5.35% -1.03% 0.22% 1.66% 1.22%
EPS Q/Q Growth
-6.79% 0.00% 136.46% -46.91% -1.06% 0.51% 6.53% 0.00% 0.38% 1.93% 1.78%
Operating Cash Flow Q/Q Growth
-4.03% 4.72% -3.03% 5.85% 0.38% 2.42% -0.20% -2.47% 1.24% 2.94% -4.49%
Free Cash Flow Firm Q/Q Growth
-29.65% 18.74% 7.11% -6.38% 3.94% 13.26% -18.16% 3.92% 7.97% 4.40% -7.88%
Invested Capital Q/Q Growth
2.02% -0.20% 18.92% 0.76% -0.13% -2.13% 2.12% 1.34% 0.36% 0.00% 0.92%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
50.37% 75.51% 75.79% 51.38% 75.38% 78.75% 77.42% 54.07% 53.27% 75.61% 75.81%
EBITDA Margin
47.17% 47.65% 49.23% 47.31% 50.73% 52.89% 54.32% 50.61% 49.30% 51.39% 52.79%
Operating Margin
36.91% 36.32% 38.16% 37.30% 39.40% 40.11% 42.83% 39.87% 37.66% 40.05% 40.17%
EBIT Margin
37.95% 37.43% 39.32% 37.71% 40.52% 41.58% 44.19% 41.58% 39.69% 41.50% 42.74%
Profit (Net Income) Margin
21.88% 21.23% 50.43% 26.13% 27.27% 27.38% 29.92% 28.13% 26.45% 27.82% 29.12%
Tax Burden Percent
62.33% 62.56% 140.36% 77.07% 76.40% 76.63% 76.94% 77.14% 77.48% 76.72% 77.87%
Interest Burden Percent
92.49% 90.65% 91.39% 89.90% 88.06% 85.95% 87.99% 87.71% 86.00% 87.39% 87.50%
Effective Tax Rate
37.67% 37.44% -40.36% 22.93% 23.60% 23.37% 23.06% 22.86% 22.52% 23.28% 22.13%
Return on Invested Capital (ROIC)
16.26% 14.11% 32.15% 16.79% 16.35% 15.00% 17.89% 18.49% 16.41% 16.92% 16.99%
ROIC Less NNEP Spread (ROIC-NNEP)
13.77% 11.58% 27.03% 13.16% 13.37% 12.09% 15.20% 16.18% 14.17% 14.42% 15.06%
Return on Net Nonoperating Assets (RNNOA)
6.52% 6.73% 15.68% 9.56% 14.36% 15.49% 24.03% 34.68% 30.93% 25.67% 23.39%
Return on Equity (ROE)
22.78% 20.83% 47.83% 26.35% 30.71% 30.49% 41.92% 53.17% 47.34% 42.60% 40.38%
Cash Return on Invested Capital (CROIC)
8.24% 13.97% 13.84% 14.38% 14.30% 16.81% 15.45% 14.98% 12.68% 15.35% 13.67%
Operating Return on Assets (OROA)
15.48% 13.53% 14.71% 14.73% 14.56% 13.09% 15.30% 16.04% 14.44% 14.93% 15.25%
Return on Assets (ROA)
8.92% 7.67% 18.87% 10.20% 9.80% 8.62% 10.36% 10.85% 9.62% 10.01% 10.39%
Return on Common Equity (ROCE)
22.78% 20.83% 47.83% 26.35% 30.71% 30.49% 41.92% 53.17% 47.34% 42.60% 40.38%
Return on Equity Simple (ROE_SIMPLE)
23.05% 21.24% 43.10% 29.21% 32.65% 31.54% 46.06% 57.54% 43.14% 39.95% 0.00%
Net Operating Profit after Tax (NOPAT)
5,019 4,531 11,377 6,564 6,536 6,003 7,185 7,650 7,037 7,452 7,668
NOPAT Margin
23.01% 22.72% 53.57% 28.75% 30.11% 30.73% 32.95% 30.75% 29.18% 30.73% 31.28%
Net Nonoperating Expense Percent (NNEP)
2.49% 2.53% 5.12% 3.63% 2.98% 2.91% 2.69% 2.31% 2.24% 2.50% 1.93%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - 16.82% 14.86% 15.50% 15.25%
Cost of Revenue to Revenue
49.63% 24.49% 24.21% 48.62% 24.62% 21.25% 22.58% 45.93% 46.73% 24.39% 24.19%
SG&A Expenses to Revenue
4.24% 28.97% 27.72% 4.48% 25.76% 27.33% 24.46% 5.18% 6.00% 25.67% 25.59%
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
13.46% 39.19% 37.63% 14.07% 35.97% 38.64% 34.59% 14.21% 15.61% 35.56% 35.64%
Earnings before Interest and Taxes (EBIT)
8,278 7,464 8,351 8,611 8,797 8,121 9,635 10,343 9,573 10,063 10,475
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
10,290 9,502 10,456 10,802 11,013 10,331 11,843 12,589 11,891 12,461 12,940
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
2.67 3.64 3.69 4.42 6.27 7.66 10.79 9.99 9.91 8.19 7.43
Price to Tangible Book Value (P/TBV)
2.67 3.64 3.69 4.42 6.27 7.66 10.79 9.99 9.91 8.19 7.43
Price to Revenue (P/Rev)
2.53 3.64 4.31 3.95 5.24 6.65 7.01 4.88 6.07 5.70 5.60
Price to Earnings (P/E)
11.58 17.13 8.56 15.13 19.22 24.28 23.42 17.36 22.96 20.49 19.22
Dividend Yield
3.40% 2.56% 2.13% 2.50% 2.26% 2.01% 1.81% 2.57% 2.70% 2.32% 2.35%
Earnings Yield
8.63% 5.84% 11.69% 6.61% 5.20% 4.12% 4.27% 5.76% 4.35% 4.88% 5.20%
Enterprise Value to Invested Capital (EV/IC)
2.08 2.64 2.73 2.77 3.37 3.85 4.41 3.60 4.01 3.73 3.59
Enterprise Value to Revenue (EV/Rev)
3.06 4.25 4.96 4.79 6.26 7.81 8.22 6.09 7.27 6.83 6.72
Enterprise Value to EBITDA (EV/EBITDA)
6.48 8.92 10.08 10.13 12.35 14.77 15.14 12.03 14.75 13.30 12.72
Enterprise Value to EBIT (EV/EBIT)
8.05 11.35 12.62 12.71 15.46 18.79 18.61 14.64 18.32 16.47 15.72
Enterprise Value to NOPAT (EV/NOPAT)
13.28 18.70 9.27 16.67 20.81 25.42 24.95 19.79 24.92 22.24 21.47
Enterprise Value to Operating Cash Flow (EV/OCF)
9.08 11.26 14.58 12.60 15.80 17.87 19.85 16.17 20.93 17.73 17.72
Enterprise Value to Free Cash Flow (EV/FCFF)
26.22 18.88 21.53 19.47 23.79 22.68 28.89 24.43 32.24 24.51 26.68
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.69 0.75 0.68 1.10 1.39 1.58 2.10 2.74 2.20 1.85 1.72
Long-Term Debt to Equity
0.66 0.71 0.65 1.02 1.32 1.51 1.95 2.60 2.11 1.76 1.64
Financial Leverage
0.47 0.58 0.58 0.73 1.07 1.28 1.58 2.14 2.18 1.78 1.55
Leverage Ratio
2.55 2.71 2.53 2.58 3.13 3.54 4.05 4.90 4.92 4.26 3.89
Compound Leverage Factor
2.36 2.46 2.32 2.32 2.76 3.04 3.56 4.30 4.23 3.72 3.40
Debt to Total Capital
40.69% 42.95% 40.54% 52.30% 58.16% 61.18% 67.74% 73.26% 68.78% 64.87% 63.27%
Short-Term Debt to Total Capital
1.70% 2.17% 1.91% 3.42% 2.90% 2.45% 4.94% 3.69% 3.00% 2.96% 3.02%
Long-Term Debt to Total Capital
38.99% 40.78% 38.62% 48.87% 55.26% 58.74% 62.80% 69.57% 65.78% 61.91% 60.25%
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
59.31% 57.05% 59.46% 47.70% 41.84% 38.82% 32.26% 26.74% 31.22% 35.13% 36.73%
Debt to EBITDA
1.38 1.58 1.62 2.07 2.29 2.59 2.51 2.65 2.74 2.50 2.46
Net Debt to EBITDA
1.11 1.29 1.32 1.77 2.02 2.20 2.24 2.38 2.43 2.21 2.12
Long-Term Debt to EBITDA
1.32 1.50 1.54 1.94 2.17 2.48 2.33 2.51 2.62 2.39 2.34
Debt to NOPAT
2.83 3.31 1.49 3.41 3.86 4.45 4.14 4.36 4.63 4.19 4.15
Net Debt to NOPAT
2.27 2.70 1.21 2.92 3.41 3.78 3.69 3.91 4.11 3.69 3.58
Long-Term Debt to NOPAT
2.71 3.14 1.42 3.19 3.66 4.27 3.84 4.14 4.43 3.99 3.95
Altman Z-Score
2.67 2.83 3.52 3.33 3.48 3.61 3.87 3.50 3.79 3.82 3.84
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
1.29 0.99 1.02 0.90 0.80 1.01 0.62 0.72 0.81 0.77 0.91
Quick Ratio
0.86 0.71 0.73 0.67 0.57 0.81 0.47 0.53 0.62 0.56 0.67
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
2,543 4,488 4,896 5,621 5,718 6,726 6,206 6,198 5,441 6,761 6,170
Operating Cash Flow to CapEx
166.95% 222.90% 235.50% 257.44% 254.78% 307.42% 307.63% 258.62% 232.36% 270.74% 245.05%
Free Cash Flow to Firm to Interest Expense
4.09 6.43 6.81 6.46 5.45 5.90 5.36 4.88 4.06 5.33 4.71
Operating Cash Flow to Interest Expense
11.81 10.78 10.06 9.98 8.20 7.48 7.81 7.37 6.25 7.36 7.10
Operating Cash Flow Less CapEx to Interest Expense
4.73 5.94 5.79 6.11 4.98 5.05 5.27 4.52 3.56 4.64 4.20
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.41 0.36 0.37 0.39 0.36 0.31 0.35 0.39 0.36 0.36 0.36
Accounts Receivable Turnover
14.70 15.26 15.44 14.06 12.96 12.60 13.51 13.77 12.17 12.23 13.06
Inventory Turnover
14.95 6.72 7.02 14.89 7.16 5.98 7.82 16.78 15.19 7.82 7.62
Fixed Asset Turnover
0.46 0.40 0.42 0.44 0.41 0.36 0.40 0.45 0.43 0.42 0.42
Accounts Payable Turnover
3.66 1.78 1.71 3.53 1.71 1.34 1.47 3.08 3.00 1.57 1.62
Days Sales Outstanding (DSO)
24.82 23.92 23.64 25.96 28.16 28.96 27.01 26.51 29.99 29.85 27.95
Days Inventory Outstanding (DIO)
24.41 54.29 52.03 24.51 50.98 61.07 46.66 21.76 24.03 46.66 47.90
Days Payable Outstanding (DPO)
99.72 205.29 213.70 103.55 213.54 272.50 247.66 118.54 121.83 231.81 225.45
Cash Conversion Cycle (CCC)
-50.49 -127.08 -138.03 -53.07 -134.40 -182.47 -173.98 -70.27 -67.81 -155.30 -149.59
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
32,102 32,145 38,626 39,569 40,387 39,664 40,643 42,095 43,691 44,382 45,880
Invested Capital Turnover
0.71 0.62 0.60 0.58 0.54 0.49 0.54 0.60 0.56 0.55 0.54
Increase / (Decrease) in Invested Capital
2,476 43 6,481 943 818 -723 979 1,452 1,596 691 1,498
Enterprise Value (EV)
66,672 84,731 105,411 109,436 135,998 152,585 179,274 151,418 175,390 165,743 164,623
Market Capitalization
55,272 72,518 91,641 90,290 113,739 129,879 152,792 121,486 146,487 138,251 137,210
Book Value per Share
$24.24 $24.19 $31.58 $27.72 $26.11 $25.17 $22.03 $19.78 $24.26 $27.86 $31.13
Tangible Book Value per Share
$24.24 $24.19 $31.58 $27.72 $26.11 $25.17 $22.03 $19.78 $24.26 $27.86 $31.13
Total Capital
34,903 34,939 41,800 42,814 43,328 43,687 43,890 45,489 47,367 48,082 50,281
Total Debt
14,201 15,007 16,944 22,391 25,200 26,729 29,729 33,326 32,579 31,192 31,814
Total Long-Term Debt
13,607 14,249 16,144 20,925 23,943 25,660 27,563 31,648 31,156 29,767 30,294
Net Debt
11,400 12,213 13,770 19,146 22,259 22,706 26,482 29,932 28,903 27,492 27,413
Capital Expenditures (CapEx)
4,399 3,376 3,070 3,374 3,379 2,778 2,936 3,620 3,606 3,452 3,791
Debt-free, Cash-free Net Working Capital (DFCFNWC)
127 -623 -498 -330 -526 -749 -1,033 -909 -606 -844 -455
Debt-free Net Working Capital (DFNWC)
1,518 714 867 1,003 365 1,110 -27 110 465 192 1,061
Net Working Capital (NWC)
924 -44 67 -463 -892 41 -2,193 -1,568 -958 -1,233 -459
Net Nonoperating Expense (NNE)
247 298 665 598 617 654 662 652 658 705 530
Net Nonoperating Obligations (NNO)
11,400 12,213 13,770 19,146 22,259 22,706 26,482 29,932 28,903 27,492 27,413
Total Depreciation and Amortization (D&A)
2,012 2,038 2,105 2,191 2,216 2,210 2,208 2,246 2,318 2,398 2,465
Debt-free, Cash-free Net Working Capital to Revenue
0.58% -3.12% -2.34% -1.45% -2.42% -3.83% -4.74% -3.65% -2.51% -3.48% -1.86%
Debt-free Net Working Capital to Revenue
6.96% 3.58% 4.08% 4.39% 1.68% 5.68% -0.12% 0.44% 1.93% 0.79% 4.33%
Net Working Capital to Revenue
4.24% -0.22% 0.32% -2.03% -4.11% 0.21% -10.06% -6.30% -3.97% -5.08% -1.87%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$5.51 $5.09 $13.42 $7.95 $8.41 $7.90 $9.98 $11.24 $10.47 $11.10 $12.00
Adjusted Weighted Average Basic Shares Outstanding
866.20M 832.40M 798.40M 750.90M 703.50M 677.30M 653.80M 622.70M 609.20M 607.60M 595M
Adjusted Diluted Earnings per Share
$5.49 $5.07 $13.36 $7.91 $8.38 $7.88 $9.95 $11.21 $10.45 $11.09 $11.98
Adjusted Weighted Average Diluted Shares Outstanding
869.40M 835.40M 801.70M 754.30M 706.10M 679.10M 655.40M 624M 610.20M 608.60M 595.90M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $8.41 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
846.41M 813.80M 779.31M 722.88M 690.26M 669.83M 636.90M 611.87M 609.78M 604.29M 593.39M
Normalized Net Operating Profit after Tax (NOPAT)
5,019 4,531 5,674 6,564 6,536 6,003 7,185 7,650 7,037 7,452 7,668
Normalized NOPAT Margin
23.01% 22.72% 26.71% 28.75% 30.11% 30.73% 32.95% 30.75% 29.18% 30.73% 31.28%
Pre Tax Income Margin
35.10% 33.93% 35.93% 33.90% 35.69% 35.73% 38.88% 36.47% 34.13% 36.26% 37.40%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
13.31 10.69 11.61 9.90 8.38 7.12 8.33 8.14 7.14 7.93 8.00
NOPAT to Interest Expense
8.07 6.49 15.82 7.54 6.22 5.26 6.21 6.02 5.25 5.87 5.86
EBIT Less CapEx to Interest Expense
6.24 5.86 7.34 6.02 5.16 4.68 5.79 5.29 4.45 5.21 5.11
NOPAT Less CapEx to Interest Expense
1.00 1.66 11.55 3.67 3.01 2.83 3.67 3.17 2.56 3.15 2.96
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
49.12% 44.39% 18.50% 38.54% 43.89% 49.09% 42.93% 45.14% 49.74% 47.62% 45.33%
Augmented Payout Ratio
121.73% 117.74% 55.97% 176.40% 141.95% 118.36% 154.70% 134.91% 60.79% 69.93% 82.87%

Quarterly Metrics And Ratios for Union Pacific

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

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 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 12/31/2025 3/31/2026
DEI Shares Outstanding
- - - - - - - - - - 593,391,460.00
DEI Adjusted Shares Outstanding
- - - - - - - - - - 593,391,460.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - - 2.87
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-9.52% -0.34% -0.41% 0.74% 2.52% -0.62% -0.07% 2.45% 2.51% -0.59% 3.15%
EBITDA Growth
-13.77% 1.01% 0.26% 7.83% 8.45% 3.06% 0.03% 5.23% 5.09% 4.94% 4.02%
EBIT Growth
-17.19% 0.44% -0.57% 8.97% 9.64% 3.10% -0.61% 5.79% 5.67% 5.40% 4.08%
NOPAT Growth
-16.47% 0.05% 4.20% 4.10% 8.06% 7.13% -0.35% 11.39% 6.61% -5.53% 3.49%
Net Income Growth
-19.37% 0.85% 0.67% 6.63% 9.36% 6.66% -0.91% 12.13% 7.00% 4.88% 4.61%
EPS Growth
-17.70% 1.50% 0.75% 6.61% 9.56% 7.78% 0.37% 14.96% 9.45% 7.22% 6.30%
Operating Cash Flow Growth
-26.77% 4.49% 15.33% -5.30% 24.69% 11.15% 4.15% 22.08% -4.87% -16.42% 10.41%
Free Cash Flow Firm Growth
-195.41% -38.92% 849.18% 109.63% 443.94% 460.57% 92.57% 190.59% -11.33% -72.64% -46.17%
Invested Capital Growth
4.81% 3.79% 2.99% 3.19% 1.94% 1.58% 1.75% 1.59% 2.44% 3.38% 2.94%
Revenue Q/Q Growth
-0.37% 3.67% -2.08% -0.40% 1.40% 0.49% -1.54% 2.11% 1.46% -2.55% 2.17%
EBITDA Q/Q Growth
-0.38% 8.42% -1.48% 1.34% 0.19% 3.03% -4.38% 6.60% 0.06% 2.88% -5.21%
EBIT Q/Q Growth
-0.61% 10.16% -2.03% 1.58% 0.00% 3.60% -5.55% 8.13% -0.11% 3.33% -6.73%
NOPAT Q/Q Growth
-3.36% 6.68% -0.10% 1.08% 0.32% 5.76% -7.07% 12.99% -3.99% -6.28% 1.80%
Net Income Q/Q Growth
-2.61% 8.12% -0.67% 1.95% -0.12% 5.45% -7.72% 15.38% -4.69% 3.36% -7.95%
EPS Q/Q Growth
-2.33% 7.57% -0.37% 1.86% 0.37% 5.82% -7.22% 16.67% -4.44% 3.65% -8.01%
Operating Cash Flow Q/Q Growth
5.35% 12.65% -11.40% -9.94% 38.72% 0.41% -16.98% 5.57% 8.10% -11.78% 9.66%
Free Cash Flow Firm Q/Q Growth
-231.86% 177.41% 141.19% -14.84% 116.33% 26.16% -17.15% 28.50% -33.99% -61.07% 63.00%
Invested Capital Q/Q Growth
0.91% 0.36% 0.70% 1.19% -0.31% 0.00% 0.87% 1.03% 0.52% 0.92% 0.44%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
72.98% -4.74% 75.34% 75.23% 75.52% 76.34% 75.53% 76.47% 75.80% 75.45% 75.31%
EBITDA Margin
48.19% 50.40% 50.70% 51.59% 50.98% 52.26% 50.75% 52.99% 52.26% 55.17% 51.18%
Operating Margin
36.64% 39.08% 39.33% 39.95% 39.67% 41.25% 39.34% 41.03% 40.82% 39.46% 39.54%
EBIT Margin
38.43% 40.83% 40.86% 41.67% 41.09% 42.36% 40.63% 43.03% 42.36% 44.91% 41.00%
Profit (Net Income) Margin
25.72% 26.82% 27.21% 27.85% 27.43% 28.79% 26.98% 30.48% 28.64% 30.37% 27.36%
Tax Burden Percent
78.40% 75.64% 76.68% 76.60% 76.34% 77.25% 76.45% 81.11% 77.14% 76.74% 76.31%
Interest Burden Percent
85.37% 86.84% 86.85% 87.26% 87.46% 87.97% 86.85% 87.35% 87.64% 88.11% 87.45%
Effective Tax Rate
21.60% 24.36% 23.32% 23.40% 23.66% 22.75% 23.55% 18.89% 22.86% 23.26% 23.69%
Return on Invested Capital (ROIC)
16.30% 16.62% 16.76% 16.85% 16.73% 17.55% 16.43% 18.09% 17.21% 16.45% 16.41%
ROIC Less NNEP Spread (ROIC-NNEP)
15.70% 16.05% 16.15% 16.28% 16.13% 16.88% 15.78% 17.49% 16.57% 16.47% 15.78%
Return on Net Nonoperating Assets (RNNOA)
36.18% 35.04% 33.66% 31.81% 30.22% 30.05% 28.39% 30.44% 27.36% 25.57% 24.64%
Return on Equity (ROE)
52.48% 51.66% 50.42% 48.66% 46.95% 47.60% 44.82% 48.53% 44.57% 42.01% 41.05%
Cash Return on Invested Capital (CROIC)
11.85% 12.68% 13.46% 13.25% 14.73% 15.35% 15.04% 15.49% 14.91% 13.67% 14.13%
Operating Return on Assets (OROA)
14.07% 14.86% 14.78% 15.03% 14.88% 15.24% 14.51% 15.39% 15.27% 16.02% 14.66%
Return on Assets (ROA)
9.42% 9.76% 9.84% 10.05% 9.94% 10.35% 9.64% 10.90% 10.32% 10.83% 9.78%
Return on Common Equity (ROCE)
52.48% 51.66% 50.42% 48.66% 46.95% 47.60% 44.82% 48.53% 44.57% 42.01% 41.05%
Return on Equity Simple (ROE_SIMPLE)
45.45% 0.00% 40.79% 39.38% 40.02% 0.00% 41.97% 42.66% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
1,707 1,821 1,819 1,838 1,844 1,950 1,813 2,048 1,966 1,843 1,876
NOPAT Margin
28.73% 29.56% 30.16% 30.61% 30.28% 31.87% 30.07% 33.28% 31.49% 30.28% 30.17%
Net Nonoperating Expense Percent (NNEP)
0.60% 0.57% 0.61% 0.57% 0.60% 0.67% 0.65% 0.60% 0.64% -0.02% 0.63%
Return On Investment Capital (ROIC_SIMPLE)
- 3.84% - - - 4.06% 3.71% 4.17% 4.00% 3.66% 3.75%
Cost of Revenue to Revenue
27.02% 104.74% 24.66% 24.77% 24.48% 23.66% 24.47% 23.53% 24.20% 24.55% 24.69%
SG&A Expenses to Revenue
26.58% -53.39% 26.16% 25.35% 25.97% 25.19% 26.07% 25.48% 25.08% 25.74% 25.59%
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
36.34% -43.82% 36.01% 35.28% 35.86% 35.09% 36.19% 35.44% 34.98% 35.99% 35.77%
Earnings before Interest and Taxes (EBIT)
2,283 2,515 2,464 2,503 2,503 2,593 2,449 2,648 2,645 2,733 2,549
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
2,863 3,104 3,058 3,099 3,105 3,199 3,059 3,261 3,263 3,357 3,182
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
8.67 9.91 9.52 8.37 9.05 8.19 8.90 8.46 8.10 7.43 7.41
Price to Tangible Book Value (P/TBV)
8.67 9.91 9.52 8.37 9.05 8.19 8.90 8.46 8.10 7.43 7.41
Price to Revenue (P/Rev)
5.03 6.07 6.19 5.72 6.18 5.70 5.89 5.64 5.71 5.60 5.83
Price to Earnings (P/E)
19.08 22.96 23.33 21.26 22.62 20.49 21.21 19.82 19.88 19.22 19.96
Dividend Yield
2.61% 2.70% 2.13% 2.30% 2.13% 2.32% 2.25% 2.33% 2.28% 2.35% 2.26%
Earnings Yield
5.24% 4.35% 4.29% 4.70% 4.42% 4.88% 4.72% 5.04% 5.03% 5.20% 5.01%
Enterprise Value to Invested Capital (EV/IC)
3.47 4.01 4.03 3.73 4.01 3.73 3.83 3.68 3.70 3.59 3.70
Enterprise Value to Revenue (EV/Rev)
6.25 7.27 7.36 6.88 7.33 6.83 7.07 6.82 6.86 6.72 6.91
Enterprise Value to EBITDA (EV/EBITDA)
12.73 14.75 14.91 13.70 14.39 13.30 13.76 13.18 13.17 12.72 13.06
Enterprise Value to EBIT (EV/EBIT)
15.79 18.32 18.56 17.01 17.82 16.47 17.07 16.33 16.29 15.72 16.14
Enterprise Value to NOPAT (EV/NOPAT)
21.46 24.92 24.95 23.12 24.30 22.24 23.03 21.74 21.64 21.47 22.07
Enterprise Value to Operating Cash Flow (EV/OCF)
18.24 20.93 20.48 19.42 19.60 17.73 18.18 16.89 17.31 17.72 17.92
Enterprise Value to Free Cash Flow (EV/FCFF)
29.96 32.24 30.41 28.60 27.48 24.51 25.68 23.95 25.13 26.68 26.59
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
2.35 2.20 2.04 1.93 1.89 1.85 2.05 2.02 1.84 1.72 1.58
Long-Term Debt to Equity
2.22 2.11 1.99 1.89 1.79 1.76 1.91 1.86 1.75 1.64 1.53
Financial Leverage
2.30 2.18 2.08 1.95 1.87 1.78 1.80 1.74 1.65 1.55 1.56
Leverage Ratio
5.12 4.92 4.74 4.51 4.38 4.26 4.28 4.17 4.02 3.89 3.90
Compound Leverage Factor
4.37 4.27 4.12 3.93 3.83 3.74 3.72 3.64 3.52 3.42 3.41
Debt to Total Capital
70.13% 68.78% 67.09% 65.92% 65.45% 64.87% 67.19% 66.87% 64.77% 63.27% 61.22%
Short-Term Debt to Total Capital
3.68% 3.00% 1.54% 1.50% 3.44% 2.96% 4.56% 5.14% 3.10% 3.02% 1.73%
Long-Term Debt to Total Capital
66.45% 65.78% 65.55% 64.42% 62.01% 61.91% 62.63% 61.73% 61.67% 60.25% 59.49%
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
29.87% 31.22% 32.91% 34.08% 34.55% 35.13% 32.81% 33.13% 35.23% 36.73% 38.78%
Debt to EBITDA
2.77 2.74 2.68 2.63 2.54 2.50 2.64 2.60 2.49 2.46 2.35
Net Debt to EBITDA
2.49 2.43 2.38 2.31 2.25 2.21 2.31 2.29 2.20 2.12 2.04
Long-Term Debt to EBITDA
2.63 2.62 2.62 2.57 2.41 2.39 2.46 2.40 2.37 2.34 2.28
Debt to NOPAT
4.67 4.63 4.49 4.44 4.29 4.19 4.41 4.29 4.09 4.15 3.96
Net Debt to NOPAT
4.20 4.11 3.98 3.90 3.80 3.69 3.86 3.78 3.62 3.58 3.45
Long-Term Debt to NOPAT
4.43 4.43 4.39 4.34 4.06 3.99 4.11 3.96 3.89 3.95 3.85
Altman Z-Score
3.12 3.44 3.52 3.41 3.57 3.45 3.43 3.40 3.50 3.48 3.60
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 0.81 0.93 1.05 0.77 0.77 0.73 0.65 0.75 0.91 0.92
Quick Ratio
0.51 0.62 0.69 0.76 0.56 0.56 0.54 0.46 0.52 0.67 0.66
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-290 225 542 461 998 1,259 1,044 1,341 885 345 562
Operating Cash Flow to CapEx
218.05% 233.89% 266.25% 211.86% 319.01% 288.72% 243.93% 249.25% 265.47% 222.72% 260.41%
Free Cash Flow to Firm to Interest Expense
-0.87 0.68 1.67 1.45 3.18 4.04 3.24 4.00 2.71 1.06 1.76
Operating Cash Flow to Interest Expense
6.37 7.24 6.55 5.99 8.44 8.53 6.86 6.96 7.71 6.85 7.63
Operating Cash Flow Less CapEx to Interest Expense
3.45 4.14 4.09 3.16 5.80 5.58 4.05 4.17 4.81 3.77 4.70
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.37 0.36 0.36 0.36 0.36 0.36 0.36 0.36 0.36 0.36 0.36
Accounts Receivable Turnover
12.11 12.17 11.70 12.24 12.24 12.23 11.75 12.10 12.41 13.06 12.50
Inventory Turnover
8.37 15.19 8.39 8.02 7.90 7.82 7.78 7.42 7.56 7.62 7.56
Fixed Asset Turnover
0.43 0.43 0.42 0.42 0.42 0.42 0.42 0.42 0.42 0.42 0.42
Accounts Payable Turnover
1.72 3.00 1.70 1.76 1.67 1.57 1.51 1.57 1.59 1.62 1.55
Days Sales Outstanding (DSO)
30.13 29.99 31.18 29.82 29.83 29.85 31.06 30.17 29.42 27.95 29.19
Days Inventory Outstanding (DIO)
43.61 24.03 43.48 45.50 46.23 46.66 46.91 49.22 48.31 47.90 48.31
Days Payable Outstanding (DPO)
212.31 121.83 215.33 207.50 218.26 231.81 241.07 233.18 230.00 225.45 235.59
Cash Conversion Cycle (CCC)
-138.56 -67.81 -140.66 -132.18 -142.20 -155.30 -163.09 -153.79 -152.27 -149.59 -158.09
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
43,535 43,691 43,997 44,519 44,381 44,382 44,766 45,226 45,462 45,880 46,080
Invested Capital Turnover
0.57 0.56 0.56 0.55 0.55 0.55 0.55 0.54 0.55 0.54 0.54
Increase / (Decrease) in Invested Capital
1,997 1,596 1,277 1,377 846 691 769 707 1,081 1,498 1,314
Enterprise Value (EV)
150,966 175,390 177,400 166,076 177,952 165,743 171,484 166,435 168,336 164,623 170,631
Market Capitalization
121,435 146,487 149,068 138,046 150,155 138,251 142,757 137,467 140,178 137,210 143,969
Book Value per Share
$22.98 $24.26 $25.71 $27.03 $27.22 $27.86 $26.54 $27.21 $29.18 $31.13 $32.72
Tangible Book Value per Share
$22.98 $24.26 $25.71 $27.03 $27.22 $27.86 $26.54 $27.21 $29.18 $31.13 $32.72
Total Capital
46,881 47,367 47,593 48,381 47,997 48,082 48,881 49,071 49,111 50,281 50,069
Total Debt
32,877 32,579 31,928 31,892 31,413 31,192 32,842 32,813 31,807 31,814 30,651
Total Long-Term Debt
31,153 31,156 31,195 31,165 29,761 29,767 30,615 30,291 30,286 30,294 29,784
Net Debt
29,531 28,903 28,332 28,030 27,797 27,492 28,727 28,968 28,158 27,413 26,662
Capital Expenditures (CapEx)
975 1,024 797 902 831 922 906 936 950 999 937
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-533 -606 -552 -219 -532 -844 -867 -807 -603 -455 -555
Debt-free Net Working Capital (DFNWC)
233 465 393 938 435 192 544 253 205 1,061 480
Net Working Capital (NWC)
-1,491 -958 -340 211 -1,217 -1,233 -1,683 -2,269 -1,316 -459 -387
Net Nonoperating Expense (NNE)
179 169 178 165 173 188 187 172 178 -5.37 175
Net Nonoperating Obligations (NNO)
29,531 28,903 28,332 28,030 27,797 27,492 28,727 28,968 28,158 27,413 26,662
Total Depreciation and Amortization (D&A)
580 589 594 596 602 606 610 613 618 624 633
Debt-free, Cash-free Net Working Capital to Revenue
-2.21% -2.51% -2.29% -0.91% -2.19% -3.48% -3.58% -3.31% -2.46% -1.86% -2.25%
Debt-free Net Working Capital to Revenue
0.97% 1.93% 1.63% 3.89% 1.79% 0.79% 2.24% 1.04% 0.84% 4.33% 1.94%
Net Working Capital to Revenue
-6.18% -3.97% -1.41% 0.87% -5.01% -5.08% -6.94% -9.30% -5.36% -1.87% -1.57%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$2.51 $2.71 $2.69 $2.75 $2.75 $2.91 $2.71 $3.16 $3.02 $3.11 $2.87
Adjusted Weighted Average Basic Shares Outstanding
608.70M 609.20M 609.20M 609.40M 607.60M 607.60M 601M 594.10M 592.40M 595M 593M
Adjusted Diluted Earnings per Share
$2.51 $2.70 $2.69 $2.74 $2.75 $2.91 $2.70 $3.15 $3.01 $3.12 $2.87
Adjusted Weighted Average Diluted Shares Outstanding
609.80M 610.20M 610.20M 610.30M 608.60M 608.60M 601.90M 594.80M 593.20M 595.90M 593.60M
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
609.60M 609.78M 610.12M 609.20M 606.26M 604.29M 597.48M 593.04M 593.16M 593.39M 593.71M
Normalized Net Operating Profit after Tax (NOPAT)
1,707 1,821 1,819 1,838 1,844 1,950 1,813 2,048 1,966 1,843 1,876
Normalized NOPAT Margin
28.73% 29.56% 30.16% 30.61% 30.28% 31.87% 30.07% 33.28% 31.49% 30.28% 30.17%
Pre Tax Income Margin
32.81% 35.46% 35.48% 36.36% 35.94% 37.27% 35.29% 37.59% 37.12% 39.57% 35.85%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
6.84 7.60 7.60 7.85 7.97 8.31 7.61 7.90 8.09 8.41 7.97
NOPAT to Interest Expense
5.11 5.50 5.61 5.76 5.87 6.25 5.63 6.11 6.01 5.67 5.86
EBIT Less CapEx to Interest Expense
3.92 4.50 5.15 5.02 5.32 5.36 4.79 5.11 5.18 5.34 5.04
NOPAT Less CapEx to Interest Expense
2.19 2.41 3.15 2.94 3.23 3.30 2.82 3.32 3.11 2.60 2.93
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
49.91% 49.74% 49.66% 48.86% 48.15% 47.62% 47.86% 46.49% 45.77% 45.33% 45.10%
Augmented Payout Ratio
73.32% 60.79% 51.69% 50.40% 60.68% 69.93% 91.31% 105.38% 93.32% 82.87% 62.55%

Financials Breakdown Chart

Key Financial Trends

Here is a concise trend analysis of Union Pacific (UNP) using the last four years of quarterly statements. Key takeaways include steady revenue and profits, strong operating cash flow, and ongoing leverage considerations.

  • Operating revenue around $6.0–$6.3B per quarter signals stable demand for Union Pacific's rail network.
  • Net income from continuing operations typically about $1.6–$1.9B per quarter, reflecting solid profitability.
  • Cash from operations is strong, with net cash from continuing operating activities around $2.2–$2.5B per quarter in 2025.
  • Shareholder returns are steady, with quarterly dividends per share around $1.30–$1.34.
  • Capital expenditures run around $0.9–$1.0B per quarter, supporting asset maintenance and expansion while still allowing cash flow.
  • Long-term debt sits near $30B, a common level for a large railroad with extensive infrastructure, implying ongoing interest obligations.
  • Total equity remains robust (around $16.5–$17.3B), contributing to a solid balance sheet with favorable equity position.
  • Financing activities frequently show substantial net cash outflows due to debt repayments and dividends, reducing cash reserves in several periods.
  • Total liabilities approach half of the assets (liabilities around $50–53B vs. assets near $66–68B), indicating a leveraged balance sheet that could pressure cash flows in downturns.
  • Net change in cash and equivalents can swing negative in some quarters, reflecting working-capital and financing variability.
05/12/26 12:54 AM ETAI Generated. May Contain Errors.

Union Pacific Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Union Pacific's financial year ends in December. Their financial year 2025 ended on December 31, 2025.

Union Pacific's net income for the last 5 years looks like this:
  • 2021: $6.52 billion
  • 2022: $7.00 billion
  • 2023: $6.38 billion
  • 2024: $6.75 billion
  • 2025: $7.14 billion
See Union Pacific's forecast for analyst expectations on what's next for the company.

Union Pacific's total operating income in 2025 was $9.85 billion, based on the following breakdown:
  • Total Gross Profit: $18.58 billion
  • Total Operating Expenses: $8.74 billion

Over the last 10 years, Union Pacific's total revenue changed from $21.81 billion in 2015 to $24.51 billion in 2025, a change of 12.4%.

Union Pacific's total liabilities were at $51.23 billion at the end of 2025, a 0.8% increase from 2024, and a 51.1% increase since 2015.

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 $1.27 billion as of their latest financial filing in 2025.

Over the last 10 years, Union Pacific's book value per share changed from 24.24 in 2015 to 31.13 in 2025, a change of 28.4%.



Financial statements for NYSE:UNP last updated on 4/28/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners