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 (NYSE: WU) has demonstrated mixed financial performance over the last four years, with key trends in revenue, expenses, profitability, cash flow, and balance sheet strength from the quarterly data analyzed through Q1 2025.
- The company has consistently generated strong total revenues each quarter, hovering around $950 million to $1.1 billion, driven primarily by stable non-interest income (~$1 billion per quarter).
- Net income from continuing operations remained positive in each quarter, with Q1 2025 reporting $123.5 million and quarterly net income consistently above $120 million in recent quarters.
- Western Union sustains solid operating cash flows, averaging over $100 million in quarterly net cash from operating activities, indicating operational efficiency and liquidity.
- Capital expenditures on property and equipment remain moderate relative to cash flows, supporting ongoing business without extreme capital strain.
- The company has paid regular dividends around $0.235 per share each quarter, reflecting stable shareholder returns.
- Long-term debt interest expense has steadily increased from $26 million in early 2023 to $32.6 million in Q1 2025, indicating rising financing costs or increased debt levels.
- Total equity grew from about $395 million in early 2023 to $939 million by Q1 2025, suggesting some strengthening in the capitalization base but still modest given the asset base over $8 billion.
- Other long-term liabilities remain very high, consistently around $4 to $4.7 billion, reflecting substantial off-balance sheet or long-term obligations that investors may need to monitor.
- There was a notable drop in net income and EPS in Q1 2025 compared to previous quarters, with EPS roughly one-third of prior quarters, signaling potential margin pressure.
- Western Union experienced significant net cash outflows in financing activities in Q1 2025 (-$696.6 million), mainly due to debt repayment ($500 million) and repurchasing common equity ($76.7 million), which could tighten financial flexibility.
Summary: Western Union remains fundamentally solid with steady revenues and positive earnings, supported by healthy operating cash flow and a regular dividend policy. However, rising interest expenses, large long-term liabilities, and recent pressure on profitability and cash used in financing activities may pose challenges. Investors should watch for continued earnings stability and management's approach to leverage and capital allocation going forward.
10/09/25 02:36 PM ETAI Generated. May Contain Errors.