Annual Income Statements for Western Union
This table shows Western Union's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Western Union
This table shows Western Union's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
174 |
249 |
152 |
176 |
171 |
127 |
143 |
141 |
265 |
386 |
124 |
Consolidated Net Income / (Loss) |
|
174 |
249 |
152 |
176 |
171 |
127 |
143 |
141 |
265 |
386 |
124 |
Net Income / (Loss) Continuing Operations |
|
174 |
249 |
152 |
176 |
171 |
127 |
143 |
141 |
265 |
386 |
124 |
Total Pre-Tax Income |
|
194 |
217 |
181 |
216 |
204 |
144 |
170 |
165 |
136 |
148 |
147 |
Total Revenue |
|
1,064 |
1,163 |
1,037 |
1,143 |
1,089 |
1,001 |
1,023 |
1,035 |
1,004 |
1,028 |
951 |
Net Interest Income / (Expense) |
|
-25 |
-26 |
0.00 |
-27 |
-27 |
-51 |
-26 |
-31 |
-32 |
-30 |
-33 |
Total Interest Income |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
Total Interest Expense |
|
25 |
26 |
0.00 |
27 |
27 |
51 |
26 |
31 |
32 |
30 |
33 |
Long-Term Debt Interest Expense |
|
25 |
26 |
- |
27 |
27 |
- |
26 |
31 |
32 |
30 |
33 |
Total Non-Interest Income |
|
1,090 |
1,189 |
1,037 |
1,170 |
1,116 |
1,052 |
1,049 |
1,066 |
1,036 |
1,058 |
984 |
Net Realized & Unrealized Capital Gains on Investments |
|
0.00 |
97 |
- |
- |
18 |
- |
- |
- |
0.00 |
- |
0.00 |
Other Non-Interest Income |
|
1,090 |
1,092 |
1,037 |
1,170 |
1,098 |
1,052 |
1,049 |
1,066 |
1,036 |
1,058 |
984 |
Total Non-Interest Expense |
|
858 |
940 |
832 |
927 |
887 |
893 |
857 |
876 |
871 |
880 |
806 |
Other Operating Expenses |
|
858 |
940 |
832 |
927 |
887 |
893 |
857 |
876 |
871 |
880 |
806 |
Nonoperating Income / (Expense), net |
|
-13 |
-5.80 |
-24 |
0.80 |
2.40 |
36 |
4.00 |
5.60 |
3.00 |
- |
2.50 |
Income Tax Expense |
|
20 |
-33 |
29 |
40 |
33 |
17 |
27 |
24 |
-129 |
-238 |
24 |
Basic Earnings per Share |
|
$0.45 |
$0.65 |
$0.41 |
$0.47 |
$0.46 |
$0.35 |
$0.41 |
$0.42 |
$0.78 |
$1.14 |
$0.37 |
Weighted Average Basic Shares Outstanding |
|
386.50M |
387.20M |
374.40M |
375M |
373.90M |
370.80M |
344.40M |
338.60M |
338.30M |
340M |
337.70M |
Diluted Earnings per Share |
|
$0.45 |
$0.65 |
$0.40 |
$0.47 |
$0.46 |
$0.35 |
$0.41 |
$0.41 |
$0.78 |
$1.14 |
$0.36 |
Weighted Average Diluted Shares Outstanding |
|
387.60M |
388.40M |
375.50M |
375.60M |
375M |
371.80M |
345.70M |
339.60M |
339.50M |
341.10M |
339.20M |
Weighted Average Basic & Diluted Shares Outstanding |
|
386.17M |
373.65M |
374.47M |
374.53M |
364.36M |
342.20M |
338.34M |
337.78M |
337.80M |
337.93M |
330.53M |
Cash Dividends to Common per Share |
|
$0.24 |
- |
$0.24 |
$0.24 |
$0.24 |
- |
$0.24 |
$0.24 |
$0.24 |
- |
$0.24 |
Annual Cash Flow Statements for Western Union
This table details how cash moves in and out of Western Union'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 |
Net Change in Cash & Equivalents |
|
-467 |
-438 |
-33 |
135 |
-403 |
318 |
-32 |
-70 |
-255 |
321 |
Net Cash From Operating Activities |
|
1,071 |
1,042 |
742 |
821 |
915 |
878 |
1,045 |
582 |
783 |
406 |
Net Cash From Continuing Operating Activities |
|
1,071 |
1,042 |
742 |
821 |
915 |
878 |
1,045 |
582 |
783 |
406 |
Net Income / (Loss) Continuing Operations |
|
838 |
253 |
-557 |
852 |
1,058 |
744 |
806 |
911 |
626 |
934 |
Consolidated Net Income / (Loss) |
|
838 |
253 |
-557 |
852 |
1,058 |
744 |
806 |
911 |
626 |
934 |
Depreciation Expense |
|
68 |
74 |
77 |
77 |
80 |
61 |
50 |
43 |
39 |
37 |
Amortization Expense |
|
203 |
189 |
186 |
188 |
178 |
164 |
159 |
141 |
145 |
142 |
Non-Cash Adjustments to Reconcile Net Income |
|
24 |
-76 |
658 |
51 |
-438 |
160 |
209 |
-166 |
85 |
-125 |
Changes in Operating Assets and Liabilities, net |
|
-61 |
601 |
379 |
-346 |
37 |
-252 |
-178 |
-347 |
-111 |
-582 |
Net Cash From Investing Activities |
|
-286 |
-271 |
-205 |
-329 |
167 |
-374 |
192 |
526 |
-141 |
-16 |
Net Cash From Continuing Investing Activities |
|
-286 |
-271 |
-205 |
-329 |
167 |
-374 |
192 |
526 |
-141 |
-16 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-144 |
-123 |
-102 |
-189 |
-81 |
-88 |
-107 |
-136 |
-111 |
-119 |
Purchase of Investment Securities |
|
-120 |
-104 |
-335 |
-27 |
-5,818 |
-6,427 |
-629 |
-1,543 |
-499 |
-412 |
Divestitures |
|
- |
- |
- |
0.00 |
712 |
0.00 |
0.00 |
887 |
0.00 |
0.00 |
Sale and/or Maturity of Investments |
|
100 |
63 |
232 |
37 |
5,401 |
6,210 |
1,036 |
1,389 |
506 |
526 |
Other Investing Activities, net |
|
-123 |
-107 |
- |
-150 |
-47 |
-69 |
-108 |
-72 |
-36 |
-12 |
Net Cash From Financing Activities |
|
-1,252 |
-1,209 |
-571 |
-357 |
-1,484 |
-186 |
-1,270 |
-1,177 |
-897 |
-69 |
Net Cash From Continuing Financing Activities |
|
-1,252 |
-1,209 |
-571 |
-357 |
-1,484 |
-186 |
-1,270 |
-1,177 |
-897 |
-69 |
Issuance of Debt |
|
0.00 |
575 |
746 |
810 |
616 |
-165 |
1,087 |
-95 |
185 |
433 |
Repayment of Debt |
|
-500 |
-1,005 |
-500 |
-424 |
-825 |
0.00 |
-1,164 |
-300 |
-300 |
0.00 |
Repurchase of Common Equity |
|
-511 |
-502 |
-503 |
-412 |
-553 |
-240 |
-410 |
-370 |
-308 |
-186 |
Payment of Dividends |
|
-317 |
-312 |
-326 |
-342 |
-341 |
-370 |
-382 |
-364 |
-349 |
-322 |
Other Financing Activities, Net |
|
76 |
35 |
12 |
10 |
-382 |
589 |
-400 |
-48 |
-124 |
5.20 |
Cash Interest Paid |
|
162 |
159 |
128 |
143 |
151 |
110 |
102 |
97 |
102 |
114 |
Cash Income Taxes Paid |
|
93 |
68 |
-12 |
339 |
319 |
187 |
186 |
280 |
197 |
325 |
Quarterly Cash Flow Statements for Western Union
This table details how cash moves in and out of Western Union's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Change in Cash & Equivalents |
|
188 |
-69 |
-38 |
-373 |
18 |
138 |
-245 |
-55 |
-58 |
679 |
-660 |
Net Cash From Operating Activities |
|
216 |
59 |
137 |
127 |
255 |
265 |
94 |
-34 |
212 |
134 |
148 |
Net Cash From Continuing Operating Activities |
|
216 |
59 |
137 |
127 |
255 |
265 |
94 |
-34 |
212 |
134 |
148 |
Net Income / (Loss) Continuing Operations |
|
174 |
249 |
152 |
176 |
171 |
127 |
143 |
141 |
265 |
386 |
124 |
Consolidated Net Income / (Loss) |
|
174 |
249 |
152 |
176 |
171 |
127 |
143 |
141 |
265 |
386 |
124 |
Depreciation Expense |
|
9.20 |
11 |
10 |
9.90 |
9.80 |
9.20 |
9.20 |
9.50 |
8.90 |
9.80 |
9.50 |
Amortization Expense |
|
36 |
35 |
36 |
36 |
36 |
36 |
37 |
37 |
34 |
34 |
32 |
Non-Cash Adjustments to Reconcile Net Income |
|
21 |
-64 |
19 |
16 |
11 |
38 |
20 |
30 |
39 |
-215 |
34 |
Changes in Operating Assets and Liabilities, net |
|
-24 |
-172 |
-80 |
-112 |
27 |
54 |
-115 |
-251 |
-135 |
-81 |
-51 |
Net Cash From Investing Activities |
|
74 |
159 |
-36 |
-29 |
-11 |
-64 |
-6.30 |
-62 |
-66 |
118 |
-111 |
Net Cash From Continuing Investing Activities |
|
74 |
159 |
-36 |
-29 |
-11 |
-64 |
-6.30 |
-62 |
-66 |
118 |
-111 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-31 |
-47 |
-26 |
-31 |
-26 |
-29 |
-33 |
-27 |
-23 |
-37 |
-23 |
Purchase of Investment Securities |
|
-164 |
-484 |
-124 |
-73 |
-184 |
-119 |
-155 |
-118 |
-89 |
-51 |
-128 |
Sale and/or Maturity of Investments |
|
301 |
713 |
145 |
77 |
199 |
86 |
184 |
85 |
50 |
207 |
41 |
Other Investing Activities, net |
|
-32 |
-14 |
-31 |
-1.90 |
-1.40 |
-2.10 |
-2.40 |
-2.80 |
-4.50 |
-2.10 |
-1.60 |
Net Cash From Financing Activities |
|
-102 |
-287 |
-139 |
-471 |
-226 |
-62 |
-333 |
41 |
-204 |
428 |
-697 |
Net Cash From Continuing Financing Activities |
|
-102 |
-287 |
-139 |
-471 |
-226 |
-62 |
-333 |
41 |
-204 |
428 |
-697 |
Issuance of Debt |
|
-85 |
5.00 |
-155 |
650 |
-505 |
195 |
35 |
95 |
-50 |
353 |
350 |
Repayment of Debt |
|
- |
- |
0.00 |
-300 |
- |
- |
0.00 |
- |
- |
- |
-500 |
Repurchase of Common Equity |
|
-7.60 |
-177 |
-5.10 |
-0.90 |
-91 |
-211 |
-151 |
-30 |
-1.70 |
-3.70 |
-77 |
Payment of Dividends |
|
-91 |
-89 |
-88 |
-91 |
-87 |
-83 |
-81 |
-82 |
-80 |
-80 |
-82 |
Other Financing Activities, Net |
|
81 |
-27 |
109 |
-729 |
458 |
38 |
-137 |
58 |
-73 |
158 |
-388 |
Cash Interest Paid |
|
17 |
32 |
17 |
34 |
22 |
29 |
21 |
34 |
27 |
31 |
24 |
Cash Income Taxes Paid |
|
32 |
99 |
13 |
149 |
14 |
21 |
17 |
246 |
59 |
3.20 |
14 |
Annual Balance Sheets for Western Union
This table presents Western Union'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 |
Total Assets |
|
9,449 |
9,420 |
9,231 |
8,997 |
8,759 |
9,496 |
8,824 |
8,496 |
8,199 |
8,371 |
Cash and Due from Banks |
|
1,316 |
878 |
838 |
973 |
1,451 |
1,428 |
1,208 |
1,286 |
1,269 |
1,474 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Premises and Equipment, Net |
|
232 |
221 |
214 |
270 |
187 |
150 |
129 |
110 |
91 |
84 |
Goodwill |
|
3,164 |
3,162 |
2,728 |
2,725 |
2,567 |
2,567 |
2,035 |
2,035 |
2,035 |
2,060 |
Intangible Assets |
|
705 |
664 |
586 |
598 |
495 |
505 |
417 |
458 |
380 |
315 |
Other Assets |
|
4,033 |
4,495 |
4,865 |
4,430 |
4,060 |
4,846 |
5,034 |
4,608 |
4,424 |
4,437 |
Total Liabilities & Shareholders' Equity |
|
9,449 |
9,420 |
9,231 |
8,997 |
8,759 |
9,496 |
8,824 |
8,496 |
8,199 |
8,371 |
Total Liabilities |
|
8,044 |
8,517 |
9,723 |
9,307 |
8,798 |
9,310 |
8,468 |
8,019 |
7,720 |
7,402 |
Other Short-Term Payables |
|
607 |
1,130 |
719 |
565 |
602 |
501 |
450 |
464 |
453 |
408 |
Long-Term Debt |
|
3,216 |
2,786 |
3,034 |
3,434 |
3,229 |
3,067 |
3,008 |
2,617 |
2,505 |
2,941 |
Other Long-Term Liabilities |
|
4,222 |
4,602 |
5,971 |
5,308 |
4,967 |
5,742 |
5,009 |
4,938 |
4,762 |
4,053 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
1,405 |
902 |
-491 |
-310 |
-40 |
187 |
356 |
478 |
479 |
969 |
Total Preferred & Common Equity |
|
1,405 |
902 |
-491 |
-310 |
-40 |
187 |
356 |
478 |
479 |
969 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
1,405 |
902 |
-491 |
-310 |
-40 |
187 |
356 |
478 |
479 |
969 |
Common Stock |
|
572 |
646 |
702 |
760 |
845 |
889 |
945 |
1,000 |
1,035 |
1,074 |
Retained Earnings |
|
977 |
419 |
-966 |
-839 |
-676 |
-543 |
-537 |
-354 |
-389 |
35 |
Accumulated Other Comprehensive Income / (Loss) |
|
-144 |
-163 |
-228 |
-231 |
-209 |
-160 |
-52 |
-168 |
-167 |
-141 |
Quarterly Balance Sheets for Western Union
This table presents Western Union's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Total Assets |
|
8,901 |
8,234 |
8,487 |
7,914 |
8,053 |
7,971 |
7,676 |
8,338 |
Cash and Due from Banks |
|
1,176 |
1,229 |
1,586 |
1,138 |
1,107 |
1,033 |
1,098 |
1,289 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Premises and Equipment, Net |
|
112 |
103 |
96 |
91 |
89 |
83 |
87 |
77 |
Goodwill |
|
2,035 |
2,035 |
2,035 |
2,035 |
2,050 |
2,056 |
2,061 |
2,060 |
Intangible Assets |
|
466 |
440 |
430 |
407 |
369 |
347 |
331 |
300 |
Other Assets |
|
5,112 |
4,427 |
4,340 |
4,243 |
4,440 |
4,452 |
4,099 |
4,612 |
Total Liabilities & Shareholders' Equity |
|
8,901 |
8,234 |
8,487 |
7,914 |
8,053 |
7,971 |
7,676 |
8,338 |
Total Liabilities |
|
8,373 |
7,681 |
7,861 |
7,300 |
7,655 |
7,531 |
7,023 |
7,399 |
Other Short-Term Payables |
|
436 |
409 |
418 |
433 |
393 |
377 |
426 |
376 |
Long-Term Debt |
|
2,611 |
2,463 |
2,813 |
2,309 |
2,540 |
2,636 |
2,587 |
2,791 |
Other Long-Term Liabilities |
|
5,326 |
4,809 |
4,630 |
4,558 |
4,722 |
4,518 |
4,010 |
4,231 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
528 |
553 |
627 |
614 |
398 |
441 |
653 |
939 |
Total Preferred & Common Equity |
|
528 |
553 |
627 |
614 |
398 |
441 |
653 |
939 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
528 |
553 |
627 |
614 |
398 |
441 |
653 |
939 |
Common Stock |
|
987 |
1,008 |
1,017 |
1,027 |
1,044 |
1,054 |
1,064 |
1,085 |
Retained Earnings |
|
-337 |
-297 |
-210 |
-229 |
-485 |
-451 |
-270 |
-3.40 |
Accumulated Other Comprehensive Income / (Loss) |
|
-121 |
-158 |
-180 |
-184 |
-161 |
-162 |
-142 |
-142 |
Annual Metrics And Ratios for Western Union
This table displays calculated financial ratios and metrics derived from Western Union's official financial filings.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
1.04% |
-3.91% |
4.82% |
1.19% |
1.34% |
-14.65% |
2.69% |
-6.90% |
-7.64% |
-4.21% |
EBITDA Growth |
|
11.93% |
-56.71% |
23.59% |
87.74% |
12.80% |
-23.74% |
-6.45% |
8.96% |
-24.85% |
-14.08% |
EBIT Growth |
|
15.48% |
-69.88% |
42.24% |
135.83% |
16.44% |
-25.97% |
-6.15% |
13.70% |
-29.26% |
-17.01% |
NOPAT Growth |
|
16.69% |
-74.91% |
-407.74% |
226.41% |
8.53% |
-19.54% |
-7.12% |
19.17% |
-34.23% |
49.32% |
Net Income Growth |
|
-1.71% |
-69.78% |
-320.02% |
252.92% |
24.23% |
-29.67% |
8.26% |
13.01% |
-31.25% |
49.23% |
EPS Growth |
|
1.89% |
-68.52% |
-333.33% |
257.14% |
31.55% |
-27.24% |
10.06% |
18.78% |
-28.21% |
63.10% |
Operating Cash Flow Growth |
|
2.41% |
-2.73% |
-28.78% |
10.69% |
11.36% |
-4.06% |
19.12% |
-44.36% |
34.65% |
-48.12% |
Free Cash Flow Firm Growth |
|
21.37% |
-14.96% |
-67.53% |
-0.21% |
156.35% |
-20.66% |
-13.64% |
78.81% |
-39.74% |
-101.51% |
Invested Capital Growth |
|
-7.97% |
-20.18% |
-31.07% |
22.88% |
2.11% |
2.01% |
3.39% |
-8.01% |
-3.59% |
31.04% |
Revenue Q/Q Growth |
|
2.64% |
-3.05% |
3.81% |
-2.46% |
-3.53% |
1.63% |
-0.26% |
-2.04% |
-3.65% |
-1.46% |
EBITDA Q/Q Growth |
|
14.63% |
-55.76% |
35.82% |
43.68% |
-9.26% |
9.46% |
-4.62% |
3.36% |
-11.22% |
-5.91% |
EBIT Q/Q Growth |
|
18.92% |
-69.15% |
69.02% |
59.53% |
-10.78% |
13.36% |
-4.81% |
4.15% |
-13.53% |
-7.28% |
NOPAT Q/Q Growth |
|
17.50% |
-74.45% |
-487.25% |
233.12% |
-14.45% |
19.88% |
-3.96% |
10.23% |
-20.66% |
27.48% |
Net Income Q/Q Growth |
|
-1.09% |
-69.14% |
-366.81% |
277.07% |
-6.76% |
5.94% |
-1.02% |
9.71% |
-16.35% |
38.30% |
EPS Q/Q Growth |
|
0.00% |
-69.09% |
-353.19% |
288.89% |
-5.75% |
5.92% |
-0.51% |
10.90% |
-15.15% |
40.51% |
Operating Cash Flow Q/Q Growth |
|
-0.34% |
-4.31% |
15.38% |
-1.92% |
-5.53% |
5.10% |
6.89% |
-34.04% |
35.53% |
-24.31% |
Free Cash Flow Firm Q/Q Growth |
|
53.59% |
-0.71% |
-32.35% |
-40.12% |
12.11% |
-5.94% |
-3.57% |
29.54% |
-26.81% |
-102.72% |
Invested Capital Q/Q Growth |
|
-4.35% |
-20.04% |
-40.08% |
8.48% |
-1.19% |
4.84% |
4.43% |
-1.42% |
2.08% |
20.69% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
25.17% |
11.34% |
13.37% |
24.81% |
27.61% |
24.67% |
22.48% |
26.30% |
21.40% |
19.20% |
EBIT Margin |
|
20.25% |
6.35% |
8.61% |
20.07% |
23.07% |
20.01% |
18.28% |
22.33% |
17.10% |
14.82% |
Profit (Net Income) Margin |
|
15.27% |
4.80% |
-10.08% |
15.24% |
18.68% |
15.39% |
16.23% |
19.70% |
14.66% |
22.84% |
Tax Burden Percent |
|
88.96% |
74.10% |
-160.32% |
85.93% |
80.09% |
87.04% |
86.15% |
90.28% |
83.94% |
151.02% |
Interest Burden Percent |
|
84.80% |
102.15% |
73.03% |
88.35% |
101.13% |
88.40% |
103.04% |
97.71% |
102.14% |
102.08% |
Effective Tax Rate |
|
11.04% |
25.90% |
260.32% |
14.07% |
19.91% |
12.96% |
13.86% |
9.72% |
16.06% |
-51.02% |
Return on Invested Capital (ROIC) |
|
20.49% |
5.97% |
-24.49% |
34.03% |
33.15% |
26.13% |
23.63% |
28.86% |
20.17% |
26.55% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
16.16% |
6.14% |
-17.42% |
30.56% |
33.50% |
23.03% |
24.42% |
28.10% |
20.68% |
27.25% |
Return on Net Nonoperating Assets (RNNOA) |
|
41.44% |
15.98% |
-246.74% |
-246.69% |
-639.10% |
985.83% |
273.60% |
189.67% |
110.69% |
102.49% |
Return on Equity (ROE) |
|
61.94% |
21.95% |
-271.23% |
-212.66% |
-605.95% |
1,011.96% |
297.23% |
218.53% |
130.85% |
129.04% |
Cash Return on Invested Capital (CROIC) |
|
28.79% |
28.41% |
12.30% |
13.50% |
31.06% |
24.15% |
20.30% |
37.20% |
23.82% |
-0.32% |
Operating Return on Assets (OROA) |
|
11.49% |
3.55% |
5.10% |
12.31% |
14.72% |
10.60% |
9.91% |
11.92% |
8.75% |
7.31% |
Return on Assets (ROA) |
|
8.66% |
2.68% |
-5.97% |
9.35% |
11.92% |
8.15% |
8.80% |
10.52% |
7.50% |
11.28% |
Return on Common Equity (ROCE) |
|
61.94% |
21.95% |
-271.23% |
-212.66% |
-605.95% |
1,011.96% |
297.23% |
218.53% |
130.85% |
129.04% |
Return on Equity Simple (ROE_SIMPLE) |
|
59.63% |
28.06% |
113.37% |
-274.98% |
-2,679.24% |
398.87% |
226.60% |
190.58% |
130.69% |
96.42% |
Net Operating Profit after Tax (NOPAT) |
|
988 |
248 |
-763 |
964 |
1,046 |
842 |
782 |
932 |
613 |
915 |
NOPAT Margin |
|
18.01% |
4.70% |
-13.81% |
17.25% |
18.47% |
17.41% |
15.75% |
20.16% |
14.35% |
22.38% |
Net Nonoperating Expense Percent (NNEP) |
|
4.33% |
-0.18% |
-7.07% |
3.47% |
-0.36% |
3.10% |
-0.78% |
0.76% |
-0.51% |
-0.70% |
SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
79.75% |
93.65% |
91.39% |
79.93% |
76.93% |
79.99% |
81.72% |
77.67% |
82.90% |
85.18% |
Earnings before Interest and Taxes (EBIT) |
|
1,111 |
335 |
476 |
1,122 |
1,307 |
967 |
908 |
1,032 |
730 |
606 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
1,381 |
598 |
739 |
1,387 |
1,564 |
1,193 |
1,116 |
1,216 |
914 |
785 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
4.29 |
8.04 |
0.00 |
0.00 |
0.00 |
38.74 |
16.87 |
9.49 |
8.38 |
3.70 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
|
1.10 |
1.38 |
1.13 |
1.00 |
1.53 |
1.50 |
1.21 |
0.98 |
0.94 |
0.88 |
Price to Earnings (P/E) |
|
7.20 |
28.65 |
0.00 |
6.58 |
8.17 |
9.71 |
7.45 |
4.98 |
6.41 |
3.83 |
Dividend Yield |
|
5.19% |
4.28% |
5.16% |
6.00% |
3.88% |
5.12% |
6.30% |
8.00% |
8.53% |
8.87% |
Earnings Yield |
|
13.89% |
3.49% |
0.00% |
15.20% |
12.24% |
10.30% |
13.43% |
20.08% |
15.59% |
26.09% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.72 |
2.48 |
3.32 |
2.58 |
3.27 |
2.73 |
2.32 |
1.90 |
1.76 |
1.29 |
Enterprise Value to Revenue (EV/Rev) |
|
1.45 |
1.74 |
1.53 |
1.44 |
1.84 |
1.83 |
1.57 |
1.27 |
1.23 |
1.23 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
5.75 |
15.33 |
11.41 |
5.82 |
6.66 |
7.43 |
6.99 |
4.82 |
5.75 |
6.43 |
Enterprise Value to EBIT (EV/EBIT) |
|
7.14 |
27.39 |
17.72 |
7.19 |
7.98 |
9.17 |
8.59 |
5.68 |
7.19 |
8.33 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
8.03 |
36.97 |
0.00 |
8.37 |
9.96 |
10.53 |
9.97 |
6.30 |
8.57 |
5.52 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
7.41 |
8.79 |
11.36 |
9.82 |
11.40 |
10.11 |
7.46 |
10.09 |
6.70 |
12.42 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
5.72 |
7.76 |
21.99 |
21.09 |
10.63 |
11.40 |
11.61 |
4.88 |
7.25 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
2.29 |
3.09 |
-6.17 |
-11.08 |
-81.75 |
16.44 |
8.46 |
5.48 |
5.23 |
3.04 |
Long-Term Debt to Equity |
|
2.29 |
3.09 |
-6.17 |
-11.08 |
-81.75 |
16.44 |
8.46 |
5.48 |
5.23 |
3.04 |
Financial Leverage |
|
2.56 |
2.60 |
14.17 |
-8.07 |
-19.08 |
42.80 |
11.21 |
6.75 |
5.35 |
3.76 |
Leverage Ratio |
|
7.15 |
8.18 |
45.40 |
-22.75 |
-50.83 |
124.10 |
33.79 |
20.78 |
17.45 |
11.44 |
Compound Leverage Factor |
|
6.06 |
8.35 |
33.16 |
-20.10 |
-51.41 |
109.70 |
34.82 |
20.31 |
17.82 |
11.68 |
Debt to Total Capital |
|
69.60% |
75.54% |
119.33% |
109.92% |
101.24% |
94.27% |
89.43% |
84.56% |
83.95% |
75.22% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
69.60% |
75.54% |
119.33% |
109.92% |
101.24% |
94.27% |
89.43% |
84.56% |
83.95% |
75.22% |
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% |
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% |
Common Equity to Total Capital |
|
30.40% |
24.46% |
-19.33% |
-9.92% |
-1.24% |
5.73% |
10.57% |
15.44% |
16.05% |
24.78% |
Debt to EBITDA |
|
2.33 |
4.66 |
4.11 |
2.48 |
2.06 |
2.57 |
2.70 |
2.15 |
2.74 |
3.75 |
Net Debt to EBITDA |
|
1.38 |
3.19 |
2.97 |
1.77 |
1.14 |
1.37 |
1.61 |
1.09 |
1.35 |
1.87 |
Long-Term Debt to EBITDA |
|
2.33 |
4.66 |
4.11 |
2.48 |
2.06 |
2.57 |
2.70 |
2.15 |
2.74 |
3.75 |
Debt to NOPAT |
|
3.26 |
11.24 |
-3.98 |
3.56 |
3.09 |
3.64 |
3.85 |
2.81 |
4.09 |
3.21 |
Net Debt to NOPAT |
|
1.92 |
7.70 |
-2.88 |
2.55 |
1.70 |
1.95 |
2.30 |
1.43 |
2.02 |
1.60 |
Long-Term Debt to NOPAT |
|
3.26 |
11.24 |
-3.98 |
3.56 |
3.09 |
3.64 |
3.85 |
2.81 |
4.09 |
3.21 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
1,388 |
1,180 |
383 |
383 |
981 |
778 |
672 |
1,201 |
724 |
-11 |
Operating Cash Flow to CapEx |
|
745.37% |
850.53% |
725.32% |
435.24% |
1,127.74% |
1,000.57% |
976.00% |
426.71% |
702.96% |
342.00% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
7.74 |
0.00 |
0.00 |
6.45 |
0.00 |
6.37 |
11.89 |
6.87 |
-0.09 |
Operating Cash Flow to Interest Expense |
|
0.00 |
6.83 |
0.00 |
0.00 |
6.02 |
0.00 |
9.91 |
5.76 |
7.44 |
3.39 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
6.03 |
0.00 |
0.00 |
5.48 |
0.00 |
8.89 |
4.41 |
6.38 |
2.40 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.57 |
0.56 |
0.59 |
0.61 |
0.64 |
0.53 |
0.54 |
0.53 |
0.51 |
0.49 |
Fixed Asset Turnover |
|
25.03 |
23.30 |
25.42 |
23.07 |
24.77 |
28.67 |
35.49 |
38.68 |
42.48 |
46.58 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
4,621 |
3,688 |
2,542 |
3,124 |
3,190 |
3,254 |
3,364 |
3,095 |
2,984 |
3,910 |
Invested Capital Turnover |
|
1.14 |
1.27 |
1.77 |
1.97 |
1.79 |
1.50 |
1.50 |
1.43 |
1.40 |
1.19 |
Increase / (Decrease) in Invested Capital |
|
-400 |
-933 |
-1,146 |
582 |
66 |
64 |
110 |
-269 |
-111 |
926 |
Enterprise Value (EV) |
|
7,934 |
9,162 |
8,430 |
8,067 |
10,423 |
8,868 |
7,800 |
5,866 |
5,250 |
5,047 |
Market Capitalization |
|
6,034 |
7,254 |
6,234 |
5,606 |
8,644 |
7,229 |
6,000 |
4,535 |
4,014 |
3,581 |
Book Value per Share |
|
$2.78 |
$1.86 |
($1.07) |
($0.70) |
($0.09) |
$0.45 |
$0.88 |
$1.24 |
$1.31 |
$2.87 |
Tangible Book Value per Share |
|
($4.88) |
($6.03) |
($8.29) |
($8.20) |
($7.40) |
($7.02) |
($5.21) |
($5.22) |
($5.31) |
($4.16) |
Total Capital |
|
4,621 |
3,688 |
2,542 |
3,124 |
3,190 |
3,254 |
3,364 |
3,095 |
2,984 |
3,910 |
Total Debt |
|
3,216 |
2,786 |
3,034 |
3,434 |
3,229 |
3,067 |
3,008 |
2,617 |
2,505 |
2,941 |
Total Long-Term Debt |
|
3,216 |
2,786 |
3,034 |
3,434 |
3,229 |
3,067 |
3,008 |
2,617 |
2,505 |
2,941 |
Net Debt |
|
1,900 |
1,909 |
2,195 |
2,460 |
1,779 |
1,639 |
1,800 |
1,331 |
1,236 |
1,467 |
Capital Expenditures (CapEx) |
|
144 |
123 |
102 |
189 |
81 |
88 |
107 |
136 |
111 |
119 |
Net Nonoperating Expense (NNE) |
|
150 |
-5.34 |
-206 |
112 |
-12 |
98 |
-24 |
21 |
-13 |
-19 |
Net Nonoperating Obligations (NNO) |
|
3,216 |
2,786 |
3,034 |
3,434 |
3,229 |
3,067 |
3,008 |
2,617 |
2,505 |
2,941 |
Total Depreciation and Amortization (D&A) |
|
270 |
263 |
263 |
265 |
258 |
226 |
208 |
184 |
184 |
179 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$2.47 |
$1.81 |
$1.98 |
$2.35 |
$1.69 |
$2.75 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
427.60M |
412.30M |
406.80M |
387.20M |
370.80M |
340M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$2.46 |
$1.79 |
$1.97 |
$2.34 |
$1.68 |
$2.74 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
430.90M |
415.20M |
408.90M |
388.40M |
371.80M |
341.10M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$2.47 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
413.12M |
410.92M |
393.53M |
373.65M |
342.20M |
337.93M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
988 |
248 |
658 |
964 |
1,046 |
842 |
782 |
932 |
613 |
424 |
Normalized NOPAT Margin |
|
18.01% |
4.70% |
11.91% |
17.25% |
18.47% |
17.41% |
15.75% |
20.16% |
14.35% |
10.37% |
Pre Tax Income Margin |
|
17.17% |
6.48% |
6.29% |
17.74% |
23.33% |
17.69% |
18.84% |
21.82% |
17.47% |
15.13% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
2.19 |
0.00 |
0.00 |
8.60 |
0.00 |
8.60 |
10.22 |
6.93 |
5.06 |
NOPAT to Interest Expense |
|
0.00 |
1.63 |
0.00 |
0.00 |
6.88 |
0.00 |
7.41 |
9.23 |
5.82 |
7.64 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
1.39 |
0.00 |
0.00 |
8.06 |
0.00 |
7.59 |
8.87 |
5.88 |
4.07 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.82 |
0.00 |
0.00 |
6.35 |
0.00 |
6.40 |
7.88 |
4.76 |
6.65 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
37.78% |
123.30% |
-58.45% |
40.11% |
32.20% |
49.75% |
47.36% |
40.00% |
55.75% |
34.41% |
Augmented Payout Ratio |
|
98.81% |
321.41% |
-148.70% |
88.52% |
84.42% |
81.96% |
98.23% |
80.62% |
105.02% |
54.35% |
Quarterly Metrics And Ratios for Western Union
This table displays calculated financial ratios and metrics derived from Western Union's official financial filings.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-15.56% |
-7.66% |
-19.14% |
2.65% |
2.29% |
-13.90% |
-1.34% |
-9.42% |
-7.81% |
2.68% |
-7.04% |
EBITDA Growth |
|
-26.96% |
17.24% |
-38.84% |
-8.28% |
-1.39% |
-43.00% |
-15.40% |
-21.34% |
-29.12% |
24.82% |
-12.18% |
EBIT Growth |
|
-29.46% |
22.68% |
-43.78% |
-9.87% |
-2.27% |
-51.42% |
-18.91% |
-25.97% |
-34.27% |
36.76% |
-12.77% |
NOPAT Growth |
|
-20.67% |
51.46% |
-41.77% |
-10.65% |
-8.89% |
-62.83% |
-18.83% |
-22.40% |
53.23% |
305.22% |
-12.87% |
Net Income Growth |
|
-25.27% |
47.75% |
-48.24% |
-9.18% |
-1.67% |
-49.08% |
-5.99% |
-19.98% |
54.85% |
203.70% |
-13.45% |
EPS Growth |
|
-21.05% |
54.76% |
-45.95% |
-6.00% |
2.22% |
-46.15% |
2.50% |
-12.77% |
69.57% |
225.71% |
-12.20% |
Operating Cash Flow Growth |
|
-35.93% |
-83.52% |
-31.35% |
18.63% |
18.09% |
346.79% |
-31.54% |
-126.68% |
-16.69% |
-49.34% |
57.66% |
Free Cash Flow Firm Growth |
|
130.07% |
792.46% |
-94.93% |
-135.82% |
44.21% |
-60.76% |
398.30% |
514.72% |
-114.98% |
-362.10% |
-409.77% |
Invested Capital Growth |
|
-2.54% |
-8.01% |
4.44% |
9.41% |
-6.90% |
-3.59% |
-2.56% |
-10.55% |
10.84% |
31.04% |
26.97% |
Revenue Q/Q Growth |
|
-4.41% |
9.23% |
-10.81% |
10.23% |
-4.74% |
-8.06% |
-6.00% |
1.20% |
-3.04% |
2.39% |
-7.47% |
EBITDA Q/Q Growth |
|
-11.82% |
6.84% |
-6.44% |
4.06% |
-5.20% |
-38.24% |
-11.56% |
-3.25% |
-14.58% |
8.76% |
-2.30% |
EBIT Q/Q Growth |
|
-13.63% |
7.60% |
-7.92% |
5.32% |
-6.35% |
-46.51% |
-15.00% |
-3.86% |
-16.85% |
11.30% |
-1.96% |
NOPAT Q/Q Growth |
|
-5.59% |
38.06% |
-32.96% |
2.26% |
-3.74% |
-43.68% |
-19.05% |
-2.24% |
90.09% |
48.95% |
-68.52% |
Net Income Q/Q Growth |
|
-10.36% |
43.42% |
-39.13% |
16.07% |
-2.95% |
-25.73% |
12.36% |
-1.19% |
87.80% |
45.66% |
-67.98% |
EPS Q/Q Growth |
|
-10.00% |
44.44% |
-38.46% |
17.50% |
-2.13% |
-23.91% |
17.14% |
0.00% |
90.24% |
46.15% |
-68.42% |
Operating Cash Flow Q/Q Growth |
|
101.87% |
-72.54% |
131.93% |
-7.72% |
100.95% |
3.89% |
-64.46% |
-135.96% |
727.51% |
-36.82% |
10.60% |
Free Cash Flow Firm Q/Q Growth |
|
-20.41% |
96.53% |
-91.73% |
-376.82% |
420.39% |
-46.53% |
-23.48% |
130.39% |
-111.57% |
-835.69% |
-24.19% |
Invested Capital Q/Q Growth |
|
-0.14% |
-1.42% |
-2.56% |
14.06% |
-15.03% |
2.08% |
-1.52% |
4.71% |
5.29% |
20.69% |
-4.58% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
23.62% |
23.10% |
24.24% |
22.88% |
22.77% |
15.29% |
20.78% |
19.87% |
17.50% |
18.59% |
19.63% |
EBIT Margin |
|
19.41% |
19.12% |
19.74% |
18.86% |
18.54% |
10.79% |
16.23% |
15.42% |
13.22% |
14.37% |
15.23% |
Profit (Net Income) Margin |
|
16.34% |
21.45% |
14.64% |
15.42% |
15.71% |
12.69% |
13.95% |
13.62% |
26.38% |
37.53% |
12.99% |
Tax Burden Percent |
|
89.78% |
115.20% |
83.87% |
81.42% |
83.70% |
88.13% |
83.94% |
85.35% |
195.14% |
261.14% |
83.84% |
Interest Burden Percent |
|
93.76% |
97.39% |
88.42% |
100.37% |
101.19% |
133.43% |
102.41% |
103.51% |
102.26% |
100.00% |
101.73% |
Effective Tax Rate |
|
10.22% |
-15.20% |
16.13% |
18.58% |
16.30% |
11.87% |
16.06% |
14.65% |
-95.14% |
-161.14% |
16.16% |
Return on Invested Capital (ROIC) |
|
25.86% |
31.53% |
24.56% |
20.56% |
22.69% |
13.36% |
19.87% |
17.10% |
34.75% |
44.53% |
15.38% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
25.43% |
31.29% |
23.76% |
20.59% |
22.77% |
14.60% |
20.01% |
17.28% |
34.99% |
44.53% |
15.46% |
Return on Net Nonoperating Assets (RNNOA) |
|
154.94% |
211.22% |
131.11% |
105.51% |
98.12% |
78.16% |
105.28% |
88.22% |
135.28% |
167.47% |
61.64% |
Return on Equity (ROE) |
|
180.80% |
242.76% |
155.67% |
126.07% |
120.81% |
91.52% |
125.16% |
105.32% |
170.03% |
212.00% |
77.02% |
Cash Return on Invested Capital (CROIC) |
|
29.16% |
37.20% |
23.15% |
15.01% |
32.63% |
23.82% |
24.56% |
30.02% |
13.02% |
-0.32% |
3.16% |
Operating Return on Assets (OROA) |
|
10.31% |
10.21% |
10.34% |
9.62% |
9.77% |
5.52% |
8.65% |
7.93% |
7.04% |
7.09% |
7.46% |
Return on Assets (ROA) |
|
8.68% |
11.45% |
7.66% |
7.87% |
8.28% |
6.49% |
7.44% |
7.01% |
14.05% |
18.53% |
6.37% |
Return on Common Equity (ROCE) |
|
180.80% |
242.76% |
155.67% |
126.07% |
120.81% |
91.52% |
125.16% |
105.32% |
170.03% |
212.00% |
77.02% |
Return on Equity Simple (ROE_SIMPLE) |
|
157.11% |
0.00% |
139.13% |
119.92% |
121.97% |
0.00% |
155.04% |
131.96% |
103.49% |
0.00% |
97.40% |
Net Operating Profit after Tax (NOPAT) |
|
185 |
256 |
172 |
176 |
169 |
95 |
139 |
136 |
259 |
386 |
121 |
NOPAT Margin |
|
17.43% |
22.03% |
16.56% |
15.36% |
15.52% |
9.51% |
13.62% |
13.16% |
25.80% |
37.53% |
12.77% |
Net Nonoperating Expense Percent (NNEP) |
|
0.42% |
0.24% |
0.80% |
-0.02% |
-0.08% |
-1.24% |
-0.13% |
-0.18% |
-0.24% |
0.00% |
-0.08% |
SG&A Expenses 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 |
|
80.59% |
80.88% |
80.26% |
81.14% |
81.46% |
89.21% |
83.77% |
84.58% |
86.78% |
85.63% |
84.77% |
Earnings before Interest and Taxes (EBIT) |
|
207 |
222 |
205 |
216 |
202 |
108 |
166 |
160 |
133 |
148 |
145 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
251 |
269 |
251 |
262 |
248 |
153 |
213 |
206 |
176 |
191 |
187 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
8.62 |
9.49 |
6.85 |
6.51 |
7.46 |
8.38 |
12.56 |
9.38 |
6.17 |
3.70 |
3.81 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
|
0.97 |
0.98 |
0.87 |
0.93 |
1.03 |
0.94 |
1.15 |
0.98 |
0.97 |
0.88 |
0.89 |
Price to Earnings (P/E) |
|
5.49 |
4.98 |
4.93 |
5.43 |
6.11 |
6.41 |
8.10 |
7.11 |
5.97 |
3.83 |
3.91 |
Dividend Yield |
|
7.96% |
8.00% |
9.27% |
8.64% |
7.70% |
8.53% |
6.85% |
7.69% |
7.88% |
8.87% |
8.88% |
Earnings Yield |
|
18.23% |
20.08% |
20.30% |
18.43% |
16.36% |
15.59% |
12.34% |
14.07% |
16.76% |
26.09% |
25.59% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.91 |
1.90 |
1.67 |
1.54 |
1.97 |
1.76 |
2.19 |
1.86 |
1.70 |
1.29 |
1.36 |
Enterprise Value to Revenue (EV/Rev) |
|
1.27 |
1.27 |
1.15 |
1.20 |
1.30 |
1.23 |
1.48 |
1.35 |
1.33 |
1.23 |
1.26 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
5.09 |
4.82 |
4.76 |
5.13 |
5.58 |
5.75 |
6.68 |
6.33 |
6.61 |
6.43 |
6.69 |
Enterprise Value to EBIT (EV/EBIT) |
|
6.04 |
5.68 |
5.76 |
6.25 |
6.80 |
7.19 |
8.26 |
7.94 |
8.44 |
8.33 |
8.68 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
7.08 |
6.30 |
6.19 |
6.71 |
7.44 |
8.57 |
9.84 |
9.33 |
7.69 |
5.52 |
5.65 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
6.79 |
10.09 |
9.68 |
9.84 |
9.94 |
6.70 |
8.69 |
9.90 |
10.28 |
12.42 |
11.03 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
6.46 |
4.88 |
7.35 |
10.73 |
5.81 |
7.25 |
8.80 |
5.87 |
13.76 |
0.00 |
48.15 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
4.94 |
5.48 |
4.46 |
4.49 |
3.76 |
5.23 |
6.38 |
5.98 |
3.96 |
3.04 |
2.97 |
Long-Term Debt to Equity |
|
4.94 |
5.48 |
4.46 |
4.49 |
3.76 |
5.23 |
6.38 |
5.98 |
3.96 |
3.04 |
2.97 |
Financial Leverage |
|
6.09 |
6.75 |
5.52 |
5.13 |
4.31 |
5.35 |
5.26 |
5.11 |
3.87 |
3.76 |
3.99 |
Leverage Ratio |
|
19.82 |
20.78 |
18.47 |
16.07 |
14.73 |
17.45 |
17.13 |
15.42 |
12.31 |
11.44 |
12.26 |
Compound Leverage Factor |
|
18.58 |
20.24 |
16.33 |
16.13 |
14.90 |
23.28 |
17.54 |
15.96 |
12.59 |
11.44 |
12.47 |
Debt to Total Capital |
|
83.17% |
84.56% |
81.67% |
81.79% |
79.01% |
83.95% |
86.46% |
85.67% |
79.85% |
75.22% |
74.82% |
Short-Term Debt 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% |
Long-Term Debt to Total Capital |
|
83.17% |
84.56% |
81.67% |
81.79% |
79.01% |
83.95% |
86.46% |
85.67% |
79.85% |
75.22% |
74.82% |
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 |
|
16.83% |
15.44% |
18.33% |
18.21% |
20.99% |
16.05% |
13.54% |
14.33% |
20.15% |
24.78% |
25.18% |
Debt to EBITDA |
|
2.22 |
2.15 |
2.33 |
2.72 |
2.24 |
2.74 |
2.64 |
2.91 |
3.10 |
3.75 |
3.68 |
Net Debt to EBITDA |
|
1.22 |
1.09 |
1.17 |
1.19 |
1.14 |
1.35 |
1.49 |
1.77 |
1.78 |
1.87 |
1.98 |
Long-Term Debt to EBITDA |
|
2.22 |
2.15 |
2.33 |
2.72 |
2.24 |
2.74 |
2.64 |
2.91 |
3.10 |
3.75 |
3.68 |
Debt to NOPAT |
|
3.09 |
2.81 |
3.04 |
3.56 |
2.99 |
4.09 |
3.89 |
4.29 |
3.60 |
3.21 |
3.11 |
Net Debt to NOPAT |
|
1.70 |
1.43 |
1.52 |
1.55 |
1.52 |
2.02 |
2.19 |
2.61 |
2.07 |
1.60 |
1.67 |
Long-Term Debt to NOPAT |
|
3.09 |
2.81 |
3.04 |
3.56 |
2.99 |
4.09 |
3.89 |
4.29 |
3.60 |
3.21 |
3.11 |
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 |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
267 |
525 |
43 |
-120 |
386 |
206 |
217 |
499 |
-58 |
-540 |
-671 |
Operating Cash Flow to CapEx |
|
693.25% |
125.42% |
520.08% |
411.36% |
990.66% |
928.07% |
287.46% |
-127.07% |
930.26% |
365.12% |
650.00% |
Free Cash Flow to Firm to Interest Expense |
|
10.61 |
20.06 |
0.00 |
-4.46 |
14.28 |
4.02 |
8.30 |
16.05 |
-1.79 |
-17.78 |
-20.59 |
Operating Cash Flow to Interest Expense |
|
8.56 |
2.26 |
0.00 |
4.69 |
9.43 |
5.16 |
3.60 |
-1.09 |
6.59 |
4.41 |
4.55 |
Operating Cash Flow Less CapEx to Interest Expense |
|
7.32 |
0.46 |
0.00 |
3.55 |
8.48 |
4.60 |
2.35 |
-1.94 |
5.88 |
3.20 |
3.85 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.53 |
0.53 |
0.52 |
0.51 |
0.53 |
0.51 |
0.53 |
0.51 |
0.53 |
0.49 |
0.49 |
Fixed Asset Turnover |
|
38.76 |
38.68 |
38.74 |
41.59 |
43.70 |
42.48 |
45.31 |
47.35 |
46.77 |
46.58 |
48.53 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
3,139 |
3,095 |
3,016 |
3,440 |
2,923 |
2,984 |
2,938 |
3,077 |
3,239 |
3,910 |
3,731 |
Invested Capital Turnover |
|
1.48 |
1.43 |
1.48 |
1.34 |
1.46 |
1.40 |
1.46 |
1.30 |
1.35 |
1.19 |
1.21 |
Increase / (Decrease) in Invested Capital |
|
-82 |
-269 |
128 |
296 |
-217 |
-111 |
-77 |
-363 |
317 |
926 |
793 |
Enterprise Value (EV) |
|
5,989 |
5,866 |
5,023 |
5,303 |
5,746 |
5,250 |
6,431 |
5,737 |
5,519 |
5,047 |
5,078 |
Market Capitalization |
|
4,554 |
4,535 |
3,789 |
4,076 |
4,575 |
4,014 |
4,998 |
4,134 |
4,030 |
3,581 |
3,575 |
Book Value per Share |
|
$1.37 |
$1.24 |
$1.48 |
$1.67 |
$1.64 |
$1.31 |
$1.16 |
$1.30 |
$1.93 |
$2.87 |
$2.78 |
Tangible Book Value per Share |
|
($5.11) |
($5.22) |
($5.14) |
($4.91) |
($4.88) |
($5.31) |
($5.87) |
($5.80) |
($5.15) |
($4.16) |
($4.20) |
Total Capital |
|
3,139 |
3,095 |
3,016 |
3,440 |
2,923 |
2,984 |
2,938 |
3,077 |
3,239 |
3,910 |
3,731 |
Total Debt |
|
2,611 |
2,617 |
2,463 |
2,813 |
2,309 |
2,505 |
2,540 |
2,636 |
2,587 |
2,941 |
2,791 |
Total Long-Term Debt |
|
2,611 |
2,617 |
2,463 |
2,813 |
2,309 |
2,505 |
2,540 |
2,636 |
2,587 |
2,941 |
2,791 |
Net Debt |
|
1,435 |
1,331 |
1,234 |
1,227 |
1,171 |
1,236 |
1,434 |
1,603 |
1,489 |
1,467 |
1,502 |
Capital Expenditures (CapEx) |
|
31 |
47 |
26 |
31 |
26 |
29 |
33 |
27 |
23 |
37 |
23 |
Net Nonoperating Expense (NNE) |
|
12 |
6.68 |
20 |
-0.65 |
-2.01 |
-32 |
-3.36 |
-4.78 |
-5.85 |
0.00 |
-2.10 |
Net Nonoperating Obligations (NNO) |
|
2,611 |
2,617 |
2,463 |
2,813 |
2,309 |
2,505 |
2,540 |
2,636 |
2,587 |
2,941 |
2,791 |
Total Depreciation and Amortization (D&A) |
|
45 |
46 |
47 |
46 |
46 |
45 |
47 |
46 |
43 |
43 |
42 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.45 |
$0.65 |
$0.41 |
$0.47 |
$0.46 |
$0.35 |
$0.41 |
$0.42 |
$0.78 |
$1.14 |
$0.37 |
Adjusted Weighted Average Basic Shares Outstanding |
|
386.50M |
387.20M |
374.40M |
375M |
373.90M |
370.80M |
344.40M |
338.60M |
338.30M |
340M |
337.70M |
Adjusted Diluted Earnings per Share |
|
$0.45 |
$0.65 |
$0.40 |
$0.47 |
$0.46 |
$0.35 |
$0.41 |
$0.41 |
$0.78 |
$1.14 |
$0.36 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
387.60M |
388.40M |
375.50M |
375.60M |
375M |
371.80M |
345.70M |
339.60M |
339.50M |
341.10M |
339.20M |
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 |
|
386.17M |
373.65M |
374.47M |
374.53M |
364.36M |
342.20M |
338.34M |
337.78M |
337.80M |
337.93M |
330.53M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
185 |
156 |
172 |
176 |
169 |
95 |
139 |
136 |
93 |
103 |
121 |
Normalized NOPAT Margin |
|
17.43% |
13.38% |
16.56% |
15.36% |
15.52% |
9.51% |
13.62% |
13.16% |
9.25% |
10.06% |
12.77% |
Pre Tax Income Margin |
|
18.20% |
18.62% |
17.46% |
18.93% |
18.76% |
14.40% |
16.62% |
15.96% |
13.52% |
14.37% |
15.49% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
8.20 |
8.48 |
0.00 |
7.99 |
7.48 |
2.11 |
6.36 |
5.13 |
4.12 |
4.86 |
4.44 |
NOPAT to Interest Expense |
|
7.36 |
9.77 |
0.00 |
6.50 |
6.26 |
1.86 |
5.34 |
4.38 |
8.04 |
12.69 |
3.72 |
EBIT Less CapEx to Interest Expense |
|
6.96 |
6.68 |
0.00 |
6.84 |
6.53 |
1.55 |
5.11 |
4.28 |
3.41 |
3.65 |
3.74 |
NOPAT Less CapEx to Interest Expense |
|
6.13 |
7.97 |
0.00 |
5.36 |
5.31 |
1.30 |
4.09 |
3.52 |
7.33 |
11.48 |
3.02 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
44.39% |
40.00% |
46.87% |
47.66% |
47.39% |
55.75% |
55.34% |
57.18% |
48.10% |
34.41% |
35.33% |
Augmented Payout Ratio |
|
88.63% |
80.62% |
75.56% |
73.01% |
83.99% |
105.02% |
128.92% |
140.24% |
106.40% |
54.35% |
47.61% |
Key Financial Trends
Western Union Financial Summary and Trends Analysis (Last Four Years)
Western Union (NYSE: WU) has shown key financial performance metrics and balance sheet positions over the last four years, including Q1 2025 data. Below is an assessment of the financial trends regarding revenues, expenses, net income, cash flow, and balance sheet strength that retail investors should consider.
- Consistent Revenue Generation: Western Union's total revenue across the quarters consistently remained around $1 billion, with Q1 2025 total revenue at $951 million, slightly lower than the roughly $1.02 billion seen in early 2024 but still substantial.
- Stable Non-Interest Income: The company continues to generate the bulk of its income from non-interest sources. Q1 2025 non-interest income stood at about $983.6 million, showing consistent strength in its core business operations.
- Positive Operating Cash Flow: Net cash from operating activities remained positive, at $148.2 million in Q1 2025, indicating operational cash generation capability even amid recent revenue fluctuations.
- Recent Increase in Total Assets: Total assets as of Q1 2025 increased to approximately $8.34 billion from previous quarters around $7.7-$8 billion, suggesting potential investments and asset growth.
- Goodwill and Intangible Assets Are Stable: Goodwill remains steady around $2.05 billion, and intangible assets approximately $300 million, reflecting stable acquired value and intellectual property assets.
- Net Interest Expense Consistently Negative: Western Union carries interest expenses primarily from long-term debt, ranging between $25 million to $33 million quarterly, which slightly reduces net income but is typical for a company with leverage.
- Dividend Payout Consistency: The company maintains a stable quarterly dividend, consistently paying $0.235 per share, attractive for income-focused investors but a fixed cash outflow.
- Repurchase Activity Fluctuates: Share repurchases have varied significantly quarter to quarter, with aggressive repurchasing in 2023 and moderated activity in 2025, impacting cash flow and equity but potentially supporting share price.
- Debt Issuance and Repayments Ongoing: Western Union actively manages debt with issuance and repayments visible each quarter. Long-term debt fluctuated near $2.5-$2.8 billion, indicating ongoing leverage management strategy.
- Declining Net Income in Latest Quarter: Q1 2025 net income dropped to $123.5 million from $385.7 million in Q4 2024 and earlier $264-$385 million ranges in 2023-2024, signaling possible margin pressure or one-time factors affecting profitability.
- Significant Cash Outflow from Financing Activities: Q1 2025 shows a large negative cash flow of approximately $696.6 million from financing activities, mainly from debt repayment and repurchase of equity, pressuring liquidity.
- Rising Other Operating Expenses: Operating expenses in Q1 2025 increased relative to corresponding periods in 2023 and 2024 to about $806.2 million, squeezing operating margins.
- Equity Position Growth is Modest: Total common equity increased over the period but remains under $1 billion, with retained earnings negative and accumulated other comprehensive loss widening slightly, indicating limited equity cushion.
- Net Change in Cash & Equivalents Shows Volatility: Quarterly cash position swings notably, with Q1 2025 showing a significant reduction (-$659.5 million), which may reflect strategic cash uses but poses liquidity considerations.
Summary: Western Union continues to generate robust revenues dominated by non-interest income, supported by a stable operating cash flow. However, the recent quarters show a decline in net income with rising operating expenses, and substantial cash used in financing activities indicating aggressive debt and share repurchase management. The company's balance sheet remains leveraged with sizeable liabilities but stable goodwill and asset base. The consistent dividend demonstrates shareholder return commitment, though cash flow volatility and equity position warrant monitoring.
Retail investors should keep an eye on Western Union's ability to sustain profitability amid expense pressures and capital allocation decisions, especially considering leverage and cash flow trends.
08/08/25 07:44 PMAI Generated. May Contain Errors.