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's financial performance over the last four years through Q1 2025 reveals several meaningful trends in revenue, profitability, cash flow, and balance sheet strength.
- Consistent Revenue from Non-Interest Income: Western Union's revenue is predominantly driven by non-interest income, which remained strong around $980 million in Q1 2025 and consistently in the $1 billion range in prior quarters. This suggests stable core business operations.
- Positive Net Income Trending: Despite quarterly fluctuations, net income has generally been solid. For example, Q1 2025 net income was $123.5 million, and prior quarters mostly reported healthy profits around $140 million to $385 million, signaling sustained profitability.
- Operating Cash Flow Supported Profitability: Net cash from operating activities generally remained positive, such as $148.2 million in Q1 2025, providing good liquidity support for ongoing operations and investments.
- Substantial Investment and Sale Activities: Western Union regularly invests sizable amounts in property and equipment (e.g., $22.8 million in Q1 2025) and investment securities, while also generating cash from maturing investments, reflecting active capital allocation strategies.
- Moderate Dividend Yield and Share Repurchases: The company consistently paid cash dividends ($0.235 per share each quarter) and pursued share repurchases, such as $76.7 million in Q1 2025, rewarding shareholders and managing capital structure.
- Interest Expense Increasing Slightly: Interest expense on long-term debt edged higher from $26 million in early 2023 to $32.6 million in Q1 2025, which marginally pressures net interest income (negative throughout), but this is expected for a company with ongoing debt usage.
- Debt Levels Elevated but Managed: Long-term debt increased from about $2.46 billion in early 2023 to $2.79 billion in Q1 2025. The company issued more debt periodically but also repaid debt, indicating active debt management to optimize financing costs.
- Fluctuating Net Cash from Financing Activities: Net financing cash flows have swung between positive and negative, driven by debt issuance, repayments, dividends, and share buybacks, reflecting dynamic capital management responding to market conditions.
- Declining Common Equity Base: Total common equity declined from approximately $553 million in Q1 2023 to around $939 million in Q1 2025 but showed some instability quarter to quarter, driven by retained earnings and accumulated other comprehensive losses, suggesting some pressure on book value.
- Operating Expense Pressure: Other operating expenses remained high, around $806 million in Q1 2025, which is a significant portion of revenue (~85%), limiting margin expansion and presenting operational efficiency challenges.
Summary: Western Union has maintained a robust revenue stream primarily from non-interest income and consistent profitability, supported by steady operating cash flow. The company actively manages its debt and shareholder returns through dividends and buybacks. However, elevated operating expenses and increasing interest costs are potential headwinds. The equity base shows some volatility, though not alarming at this stage. Investors should watch for operational efficiency improvements and debt servicing costs in upcoming quarters.
09/18/25 04:33 PM ETAI Generated. May Contain Errors.