Go Pro

Western Union (WU) Financials

Western Union logo
$7.36 -0.14 (-1.80%)
As of 09:48 AM Eastern
This is a fair market value price provided by Massive. Learn more.
Annual Income Statements for Western Union

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.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
838 253 -557 852 1,058 744 806 911 626 934 500
Consolidated Net Income / (Loss)
838 253 -557 852 1,058 744 806 911 626 934 500
Net Income / (Loss) Continuing Operations
838 253 -557 852 1,058 744 806 911 626 934 500
Total Pre-Tax Income
942 342 348 991 1,321 855 935 1,009 746 619 626
Total Revenue
5,485 5,270 5,524 5,590 5,665 4,835 4,965 4,623 4,270 4,090 3,908
Net Interest Income / (Expense)
0.00 -153 0.00 0.00 -152 0.00 -106 -101 -105 -120 -143
Total Interest Income
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Interest Expense
0.00 153 0.00 0.00 152 0.00 106 101 105 120 143
Long-Term Debt Interest Expense
- 153 - - 152 - 106 101 105 120 143
Total Non-Interest Income
5,485 5,423 5,524 5,590 5,817 4,835 5,071 4,724 4,375 4,210 4,051
Net Realized & Unrealized Capital Gains on Investments
1.20 - - 0.00 525 - 0.00 248 18 0.00 0.00
Other Non-Interest Income
5,484 5,423 5,524 5,590 5,292 4,835 5,071 4,476 4,357 4,210 4,051
Total Non-Interest Expense
4,374 4,936 5,049 4,468 4,358 3,868 4,058 3,591 3,540 3,484 3,293
Other Operating Expenses
4,374 4,936 4,585 4,468 4,358 3,868 4,058 3,591 3,540 3,484 3,293
Nonoperating Income / (Expense), net
-169 7.20 -128 -131 15 -112 28 -24 16 13 11
Income Tax Expense
104 89 905 140 263 111 130 98 120 -316 126
Basic Earnings per Share
$1.63 $0.52 ($1.19) $1.89 $2.47 $1.81 $1.98 $2.35 $1.69 $2.75 $1.53
Weighted Average Basic Shares Outstanding
512.60M 490.20M 467.90M 451.80M 427.60M 412.30M 406.80M 387.20M 370.80M 340M 326.60M
Diluted Earnings per Share
$1.62 $0.51 ($1.19) $1.87 $2.46 $1.79 $1.97 $2.34 $1.68 $2.74 $1.52
Weighted Average Diluted Shares Outstanding
516.70M 493.50M 467.90M 454.40M 430.90M 415.20M 408.90M 388.40M 371.80M 341.10M 327.60M
Weighted Average Basic & Diluted Shares Outstanding
514M 486.90M 468.20M 450.70M 413.12M 410.92M 393.53M 373.65M 342.20M 337.93M 313.45M
Cash Dividends to Common per Share
$0.62 $0.64 $0.70 $0.76 $0.80 $0.90 $0.94 $0.94 $0.94 $0.94 $0.94

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 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Income / (Loss) Attributable to Common Shareholders
127 143 141 265 386 124 122 140 114 65 77
Consolidated Net Income / (Loss)
127 143 141 265 386 124 122 140 114 65 77
Net Income / (Loss) Continuing Operations
127 143 141 265 386 124 122 140 114 65 77
Total Pre-Tax Income
144 170 165 136 148 147 160 168 151 90 95
Total Revenue
1,001 1,023 1,035 1,004 1,028 951 989 996 972 947 974
Net Interest Income / (Expense)
-51 -26 -31 -32 -30 -33 -37 -37 -37 -36 -40
Total Interest Income
- 0.00 0.00 0.00 - 0.00 0.00 0.00 - 0.00 0.00
Total Interest Expense
51 26 31 32 30 33 37 37 37 36 40
Long-Term Debt Interest Expense
- 26 31 32 30 33 37 37 37 36 40
Total Non-Interest Income
1,052 1,049 1,066 1,036 1,058 984 1,026 1,033 1,008 983 1,013
Net Realized & Unrealized Capital Gains on Investments
- 0.00 0.00 0.00 - 0.00 0.00 0.00 - 0.00 0.00
Other Non-Interest Income
1,052 1,049 1,066 1,036 1,058 984 1,026 1,033 1,008 983 1,013
Total Non-Interest Expense
893 857 876 871 880 806 833 831 823 860 881
Other Operating Expenses
893 857 876 871 880 806 833 831 823 860 881
Nonoperating Income / (Expense), net
36 4.00 5.60 3.00 - 2.50 3.70 2.70 2.50 3.30 2.80
Income Tax Expense
17 27 24 -129 -238 24 38 28 37 25 19
Basic Earnings per Share
$0.35 $0.41 $0.42 $0.78 $1.14 $0.37 $0.37 $0.43 $0.36 $0.21 $0.25
Weighted Average Basic Shares Outstanding
370.80M 344.40M 338.60M 338.30M 340M 337.70M 328.90M 322.10M 326.60M 314.80M 312.80M
Diluted Earnings per Share
$0.35 $0.41 $0.41 $0.78 $1.14 $0.36 $0.37 $0.43 $0.36 $0.20 $0.24
Weighted Average Diluted Shares Outstanding
371.80M 345.70M 339.60M 339.50M 341.10M 339.20M 329.60M 322.80M 327.60M 316.80M 313.60M
Weighted Average Basic & Diluted Shares Outstanding
342.20M 338.34M 337.78M 337.80M 337.93M 330.53M 322.97M 317.84M 313.45M 312.44M 311.88M

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 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
-467 -438 -33 135 -403 318 -32 -70 -255 321 -469
Net Cash From Operating Activities
1,071 1,042 742 821 915 878 1,045 582 783 406 544
Net Cash From Continuing Operating Activities
1,071 1,042 742 821 915 878 1,045 582 783 406 544
Net Income / (Loss) Continuing Operations
838 253 -557 852 1,058 744 806 911 626 934 500
Consolidated Net Income / (Loss)
838 253 -557 852 1,058 744 806 911 626 934 500
Depreciation Expense
68 74 77 77 80 61 50 43 39 37 35
Amortization Expense
203 189 186 188 178 164 159 141 145 142 130
Non-Cash Adjustments to Reconcile Net Income
24 -76 658 51 -438 160 209 -166 85 -125 160
Changes in Operating Assets and Liabilities, net
-61 601 379 -346 37 -252 -178 -347 -111 -582 -281
Net Cash From Investing Activities
-286 -271 -205 -329 167 -374 192 526 -141 -16 -230
Net Cash From Continuing Investing Activities
-286 -271 -205 -329 167 -374 192 526 -141 -16 -230
Purchase of Property, Leasehold Improvements and Equipment
-144 -123 -102 -189 -81 -88 -107 -136 -111 -119 -124
Purchase of Investment Securities
-120 -104 -335 -27 -5,818 -6,427 -629 -1,543 -499 -412 -266
Sale and/or Maturity of Investments
100 63 232 37 5,401 6,210 1,036 1,389 506 526 186
Other Investing Activities, net
-123 -107 - -150 -47 -69 -108 -72 -36 -12 -27
Net Cash From Financing Activities
-1,252 -1,209 -571 -357 -1,484 -186 -1,270 -1,177 -897 -69 -783
Net Cash From Continuing Financing Activities
-1,252 -1,209 -571 -357 -1,484 -186 -1,270 -1,177 -897 -69 -783
Issuance of Debt
0.00 575 746 810 616 -165 1,087 -95 185 433 421
Repayment of Debt
-500 -1,005 -500 -424 -825 0.00 -1,164 -300 -300 0.00 -500
Repurchase of Common Equity
-511 -502 -503 -412 -553 -240 -410 -370 -308 -186 -235
Payment of Dividends
-317 -312 -326 -342 -341 -370 -382 -364 -349 -322 -309
Other Financing Activities, Net
76 35 12 10 -382 589 -400 -48 -124 5.20 -160
Cash Interest Paid
162 159 128 143 151 110 102 97 102 114 148
Cash Income Taxes Paid
93 68 -12 339 319 187 186 280 197 325 296

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 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Change in Cash & Equivalents
138 -245 -55 -58 679 -660 -43 -29 262 -155 -121
Net Cash From Operating Activities
265 94 -34 212 134 148 -0.30 260 135 109 105
Net Cash From Continuing Operating Activities
265 94 -34 212 134 148 -0.30 260 135 109 105
Net Income / (Loss) Continuing Operations
127 143 141 265 386 124 122 140 114 65 77
Consolidated Net Income / (Loss)
127 143 141 265 386 124 122 140 114 65 77
Depreciation Expense
9.20 9.20 9.50 8.90 9.80 9.50 8.70 8.60 8.40 8.50 9.00
Amortization Expense
36 37 37 34 34 32 32 33 34 38 40
Non-Cash Adjustments to Reconcile Net Income
38 20 30 39 -215 34 50 40 36 36 28
Changes in Operating Assets and Liabilities, net
54 -115 -251 -135 -81 -51 -213 40 -57 -39 -49
Net Cash From Investing Activities
-64 -6.30 -62 -66 118 -111 -66 -26 -27 -56 -70
Net Cash From Continuing Investing Activities
-64 -6.30 -62 -66 118 -111 -66 -26 -27 -56 -70
Purchase of Property, Leasehold Improvements and Equipment
-29 -33 -27 -23 -37 -23 -26 -31 -43 -26 -30
Purchase of Investment Securities
-119 -155 -118 -89 -51 -128 -86 -42 -9.80 -42 -58
Sale and/or Maturity of Investments
86 184 85 50 207 41 48 64 33 33 30
Other Investing Activities, net
-2.10 -2.40 -2.80 -4.50 -2.10 -1.60 -2.60 -16 -7.10 -21 -11
Net Cash From Financing Activities
-62 -333 41 -204 428 -697 24 -264 154 -208 -156
Net Cash From Continuing Financing Activities
-62 -333 41 -204 428 -697 24 -264 154 -208 -156
Issuance of Debt
195 35 95 -50 353 350 -57 -158 285 354 64
Repayment of Debt
- 0.00 - - - -500 - - - -608 8.30
Repurchase of Common Equity
-211 -151 -30 -1.70 -3.70 -77 -80 -52 -26 -53 -11
Payment of Dividends
-83 -81 -82 -80 -80 -82 -77 -76 -74 -79 -73
Other Financing Activities, Net
38 -137 58 -73 158 -388 237 22 -31 178 -144
Cash Interest Paid
29 21 34 27 31 24 44 29 51 27 42
Cash Income Taxes Paid
21 17 246 59 3.20 14 251 13 18 26 19

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 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
9,449 9,420 9,231 8,997 8,759 9,496 8,824 8,496 8,199 8,371 8,306
Cash and Due from Banks
1,316 878 838 973 1,451 1,428 1,208 1,286 1,269 1,474 1,234
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 0.00
Premises and Equipment, Net
232 221 214 270 187 150 129 110 91 84 95
Goodwill
3,164 3,162 2,728 2,725 2,567 2,567 2,035 2,035 2,035 2,060 2,099
Intangible Assets
705 664 586 598 495 505 417 458 380 315 356
Other Assets
4,033 4,495 4,865 4,430 4,060 4,846 5,034 4,608 4,424 4,437 4,522
Total Liabilities & Shareholders' Equity
9,449 9,420 9,231 8,997 8,759 9,496 8,824 8,496 8,199 8,371 8,306
Total Liabilities
8,044 8,517 9,723 9,307 8,798 9,310 8,468 8,019 7,720 7,402 7,348
Other Short-Term Payables
607 1,130 719 565 602 501 450 464 453 408 408
Long-Term Debt
3,216 2,786 3,034 3,434 3,229 3,067 3,008 2,617 2,505 2,941 2,878
Other Long-Term Liabilities
4,222 4,602 5,971 5,308 4,967 5,742 5,009 4,938 4,762 4,053 4,062
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
1,405 902 -491 -310 -40 187 356 478 479 969 958
Total Preferred & Common Equity
1,405 902 -491 -310 -40 187 356 478 479 969 958
Preferred Stock
0.00 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 -40 187 356 478 479 969 958
Common Stock
572 646 702 760 845 889 945 1,000 1,035 1,074 1,121
Retained Earnings
977 419 -966 -839 -676 -543 -537 -354 -389 35 -12
Accumulated Other Comprehensive Income / (Loss)
-144 -163 -228 -231 -209 -160 -52 -168 -167 -141 -151

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 Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026
Period end date 3/31/2023 6/30/2023 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026
Total Assets
8,234 8,487 7,914 8,053 7,971 7,676 8,338 7,984 7,784 8,100 7,969
Cash and Due from Banks
1,229 1,586 1,138 1,107 1,033 1,098 1,289 1,020 948 909 920
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 0.00
Premises and Equipment, Net
103 96 91 89 83 87 77 81 79 92 92
Goodwill
2,035 2,035 2,035 2,050 2,056 2,061 2,060 2,085 2,088 2,104 2,138
Intangible Assets
440 430 407 369 347 331 300 332 363 389 387
Other Assets
4,427 4,340 4,243 4,440 4,452 4,099 4,612 4,467 4,307 4,606 4,432
Total Liabilities & Shareholders' Equity
8,234 8,487 7,914 8,053 7,971 7,676 8,338 7,984 7,784 8,100 7,969
Total Liabilities
7,681 7,861 7,300 7,655 7,531 7,023 7,399 7,101 6,859 7,190 7,054
Other Short-Term Payables
409 418 433 393 377 426 376 388 430 411 407
Long-Term Debt
2,463 2,813 2,309 2,540 2,636 2,587 2,791 2,749 2,592 2,623 2,697
Other Long-Term Liabilities
4,809 4,630 4,558 4,722 4,518 4,010 4,231 3,964 3,837 4,156 3,950
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
553 627 614 398 441 653 939 884 925 911 915
Total Preferred & Common Equity
553 627 614 398 441 653 939 884 925 911 915
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
553 627 614 398 441 653 939 884 925 911 915
Common Stock
1,008 1,017 1,027 1,044 1,054 1,064 1,085 1,096 1,106 1,129 1,137
Retained Earnings
-297 -210 -229 -485 -451 -270 -3.40 -35 -24 -77 -84
Accumulated Other Comprehensive Income / (Loss)
-158 -180 -184 -161 -162 -142 -142 -177 -156 -142 -139

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 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Growth Metrics
- - - - - - - - - - -
Profitability Metrics
- - - - - - - - - - -
Valuation Ratios
- - - - - - - - - - -
Leverage & Solvency
- - - - - - - - - - -
Liquidity Ratios
- - - - - - - - - - -
Cash Flow Metrics
- - - - - - - - - - -
Efficiency Ratios
- - - - - - - - - - -
Capital & Investment Metrics
- - - - - - - - - - -
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 $1.53
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 326.60M
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 $1.52
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 327.60M
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 $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 313.45M
Debt Service Ratios
- - - - - - - - - - -
Payout Ratios
- - - - - - - - - - -

Quarterly Metrics And Ratios for Western Union

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

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
DEI Shares Outstanding
- - - - - - - - - 313,454,809.00 312,435,104.00
DEI Adjusted Shares Outstanding
- - - - - - - - - 313,454,809.00 312,435,104.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - 0.21 0.25
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-13.90% -1.34% -9.42% -7.81% 2.68% -7.04% -4.43% -0.82% - -0.47% -1.59%
EBITDA Growth
-43.00% -15.40% -21.34% -29.12% 24.82% -12.18% -4.62% 17.36% - -28.49% -27.68%
EBIT Growth
-51.42% -18.91% -25.97% -34.27% 36.76% -12.77% -2.26% 24.27% - -40.06% -40.64%
NOPAT Growth
-62.83% -18.83% -22.40% 53.23% 305.22% -12.87% -12.44% -46.96% - -48.66% -37.58%
Net Income Growth
-49.08% -5.99% -19.98% 54.85% 203.70% -13.45% -13.40% -47.28% - -47.61% -37.18%
EPS Growth
-46.15% 2.50% -12.77% 69.57% 225.71% -12.20% -9.76% -44.87% - -44.44% -35.14%
Operating Cash Flow Growth
346.79% -31.54% -126.68% -16.69% -49.34% 57.66% 99.11% 22.77% - -26.45% 35,066.67%
Free Cash Flow Firm Growth
-60.76% 398.30% 514.72% -114.98% -362.10% -409.77% -187.54% -143.88% - 138.63% 121.82%
Invested Capital Growth
-3.59% -2.56% -10.55% 10.84% 31.04% 26.97% 18.08% 8.59% - -5.28% -0.58%
Revenue Q/Q Growth
-8.06% -6.00% 1.20% -3.04% 2.39% -7.47% 4.04% 0.63% - -2.59% 2.87%
EBITDA Q/Q Growth
-38.24% -11.56% -3.25% -14.58% 8.76% -2.30% 5.09% 5.10% - -29.96% 6.29%
EBIT Q/Q Growth
-46.51% -15.00% -3.86% -16.85% 11.30% -1.96% 7.73% 5.71% - -41.59% 6.68%
NOPAT Q/Q Growth
-43.68% -19.05% -2.24% 90.09% 48.95% -68.52% -1.76% 15.16% - -44.60% 19.44%
Net Income Q/Q Growth
-25.73% 12.36% -1.19% 87.80% 45.66% -67.98% -1.13% 14.33% - -43.44% 18.55%
EPS Q/Q Growth
-23.91% 17.14% 0.00% 90.24% 46.15% -68.42% 2.78% 16.22% - -44.44% 20.00%
Operating Cash Flow Q/Q Growth
3.89% -64.46% -135.96% 727.51% -36.82% 10.60% -100.20% 86,900.00% - -19.50% -3.76%
Free Cash Flow Firm Q/Q Growth
-46.53% -23.48% 130.39% -111.57% -835.69% -24.19% 34.89% 67.76% - 38.92% -63.22%
Invested Capital Q/Q Growth
2.08% -1.52% 4.71% 5.29% 20.69% -4.58% -2.62% -3.17% - -7.87% 2.21%
Profitability Metrics
- - - - - - - - - - -
EBITDA Margin
15.29% 20.78% 19.87% 17.50% 18.59% 19.63% 19.83% 20.71% - 14.10% 14.57%
EBIT Margin
10.79% 16.23% 15.42% 13.22% 14.37% 15.23% 15.77% 16.56% - 9.17% 9.51%
Profit (Net Income) Margin
12.69% 13.95% 13.62% 26.38% 37.53% 12.99% 12.34% 14.02% - 6.84% 7.88%
Tax Burden Percent
88.13% 83.94% 85.35% 195.14% 261.14% 83.84% 76.46% 83.29% - 71.81% 80.40%
Interest Burden Percent
133.43% 102.41% 103.51% 102.26% 100.00% 101.73% 102.37% 101.64% - 103.80% 103.02%
Effective Tax Rate
11.87% 16.06% 14.65% -95.14% -161.14% 16.16% 23.54% 16.71% - 28.19% 19.60%
Return on Invested Capital (ROIC)
13.36% 19.87% 17.10% 34.75% 44.53% 15.38% 14.27% 16.19% - 7.08% 8.21%
ROIC Less NNEP Spread (ROIC-NNEP)
14.60% 20.01% 17.28% 34.99% 44.53% 15.46% 14.38% 16.27% - 7.16% 8.29%
Return on Net Nonoperating Assets (RNNOA)
78.16% 105.28% 88.22% 135.28% 167.47% 61.64% 58.46% 53.40% - 20.97% 25.10%
Return on Equity (ROE)
91.52% 125.16% 105.32% 170.03% 212.00% 77.02% 72.73% 69.59% - 28.05% 33.31%
Cash Return on Invested Capital (CROIC)
23.82% 24.56% 30.02% 13.02% -0.32% 3.16% 9.72% 14.26% - 17.30% 11.25%
Operating Return on Assets (OROA)
5.52% 8.65% 7.93% 7.04% 7.09% 7.46% 7.85% 8.49% - 4.36% 4.64%
Return on Assets (ROA)
6.49% 7.44% 7.01% 14.05% 18.53% 6.37% 6.14% 7.19% - 3.25% 3.84%
Return on Common Equity (ROCE)
91.52% 125.16% 105.32% 170.03% 212.00% 77.02% 72.73% 69.59% - 28.05% 33.31%
Return on Equity Simple (ROE_SIMPLE)
0.00% 155.04% 131.96% 103.49% 0.00% 97.40% 101.41% 83.30% - 48.41% 43.23%
Net Operating Profit after Tax (NOPAT)
95 139 136 259 386 121 119 137 - 62 74
NOPAT Margin
9.51% 13.62% 13.16% 25.80% 37.53% 12.77% 12.05% 13.80% - 6.59% 7.65%
Net Nonoperating Expense Percent (NNEP)
-1.24% -0.13% -0.18% -0.24% 0.00% -0.08% -0.11% -0.09% - -0.09% -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%
Operating Expenses to Revenue
89.21% 83.77% 84.58% 86.78% 85.63% 84.77% 84.23% 83.44% - 90.83% 90.49%
Earnings before Interest and Taxes (EBIT)
108 166 160 133 148 145 156 165 - 87 93
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
153 213 206 176 191 187 196 206 - 134 142
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
8.38 12.56 9.38 6.17 3.70 3.81 3.15 2.79 - 3.01 2.63
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)
0.94 1.15 0.98 0.97 0.88 0.89 0.70 0.65 - 0.70 0.62
Price to Earnings (P/E)
6.41 8.10 7.11 5.97 3.83 3.91 3.11 3.35 - 6.21 6.08
Dividend Yield
8.53% 6.85% 7.69% 7.88% 8.87% 8.88% 11.16% 11.76% - 10.77% 12.21%
Earnings Yield
15.59% 12.34% 14.07% 16.76% 26.09% 25.59% 32.20% 29.87% - 16.11% 16.44%
Enterprise Value to Invested Capital (EV/IC)
1.76 2.19 1.86 1.70 1.29 1.36 1.24 1.20 - 1.26 1.16
Enterprise Value to Revenue (EV/Rev)
1.23 1.48 1.35 1.33 1.23 1.26 1.14 1.07 - 1.14 1.08
Enterprise Value to EBITDA (EV/EBITDA)
5.75 6.68 6.33 6.61 6.43 6.69 6.02 5.42 - 6.13 6.22
Enterprise Value to EBIT (EV/EBIT)
7.19 8.26 7.94 8.44 8.33 8.68 7.76 6.89 - 8.00 8.49
Enterprise Value to NOPAT (EV/NOPAT)
8.57 9.84 9.33 7.69 5.52 5.65 5.12 5.56 - 10.32 10.82
Enterprise Value to Operating Cash Flow (EV/OCF)
6.70 8.69 9.90 10.28 12.42 11.03 9.13 7.79 - 8.82 6.86
Enterprise Value to Free Cash Flow (EV/FCFF)
7.25 8.80 5.87 13.76 0.00 48.15 13.85 8.77 - 7.08 10.27
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
5.23 6.38 5.98 3.96 3.04 2.97 3.11 2.80 - 2.88 2.95
Long-Term Debt to Equity
5.23 6.38 5.98 3.96 3.04 2.97 3.11 2.80 - 2.88 2.95
Financial Leverage
5.35 5.26 5.11 3.87 3.76 3.99 4.07 3.28 - 2.93 3.03
Leverage Ratio
17.45 17.13 15.42 12.31 11.44 12.26 12.05 9.80 - 8.89 8.87
Compound Leverage Factor
23.28 17.54 15.96 12.59 11.44 12.47 12.33 9.96 - 9.22 9.14
Debt to Total Capital
83.95% 86.46% 85.67% 79.85% 75.22% 74.82% 75.68% 73.69% - 74.23% 74.68%
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
83.95% 86.46% 85.67% 79.85% 75.22% 74.82% 75.68% 73.69% - 74.23% 74.68%
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
16.05% 13.54% 14.33% 20.15% 24.78% 25.18% 24.32% 26.31% - 25.77% 25.32%
Debt to EBITDA
2.74 2.64 2.91 3.10 3.75 3.68 3.67 3.32 - 3.61 4.01
Net Debt to EBITDA
1.35 1.49 1.77 1.78 1.87 1.98 2.31 2.11 - 2.36 2.64
Long-Term Debt to EBITDA
2.74 2.64 2.91 3.10 3.75 3.68 3.67 3.32 - 3.61 4.01
Debt to NOPAT
4.09 3.89 4.29 3.60 3.21 3.11 3.12 3.41 - 6.08 6.98
Net Debt to NOPAT
2.02 2.19 2.61 2.07 1.60 1.67 1.96 2.16 - 3.97 4.60
Long-Term Debt to NOPAT
4.09 3.89 4.29 3.60 3.21 3.11 3.12 3.41 - 6.08 6.98
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)
206 217 499 -58 -540 -671 -437 -141 - 259 95
Operating Cash Flow to CapEx
928.07% 287.46% -127.07% 930.26% 365.12% 650.00% -1.14% 831.95% - 417.62% 346.20%
Free Cash Flow to Firm to Interest Expense
4.02 8.30 16.05 -1.79 -17.78 -20.59 -11.91 -3.81 - 7.16 2.41
Operating Cash Flow to Interest Expense
5.16 3.60 -1.09 6.59 4.41 4.55 -0.01 7.04 - 3.01 2.66
Operating Cash Flow Less CapEx to Interest Expense
4.60 2.35 -1.94 5.88 3.20 3.85 -0.73 6.19 - 2.29 1.89
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.51 0.53 0.51 0.53 0.49 0.49 0.50 0.51 - 0.47 0.49
Fixed Asset Turnover
42.48 45.31 47.35 46.77 46.58 48.53 48.62 47.76 - 46.33 45.05
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
2,984 2,938 3,077 3,239 3,910 3,731 3,633 3,518 - 3,534 3,612
Invested Capital Turnover
1.40 1.46 1.30 1.35 1.19 1.21 1.18 1.17 - 1.07 1.07
Increase / (Decrease) in Invested Capital
-111 -77 -363 317 926 793 556 278 - -197 -21
Enterprise Value (EV)
5,250 6,431 5,737 5,519 5,047 5,078 4,513 4,225 - 4,451 4,183
Market Capitalization
4,014 4,998 4,134 4,030 3,581 3,575 2,783 2,581 - 2,736 2,406
Book Value per Share
$1.31 $1.16 $1.30 $1.93 $2.87 $2.78 $2.67 $2.87 - $2.90 $2.93
Tangible Book Value per Share
($5.31) ($5.87) ($5.80) ($5.15) ($4.16) ($4.20) ($4.64) ($4.72) - ($5.05) ($5.15)
Total Capital
2,984 2,938 3,077 3,239 3,910 3,731 3,633 3,518 - 3,534 3,612
Total Debt
2,505 2,540 2,636 2,587 2,941 2,791 2,749 2,592 - 2,623 2,697
Total Long-Term Debt
2,505 2,540 2,636 2,587 2,941 2,791 2,749 2,592 - 2,623 2,697
Net Debt
1,236 1,434 1,603 1,489 1,467 1,502 1,730 1,644 - 1,714 1,777
Capital Expenditures (CapEx)
29 33 27 23 37 23 26 31 - 26 30
Net Nonoperating Expense (NNE)
-32 -3.36 -4.78 -5.85 0.00 -2.10 -2.83 -2.25 - -2.37 -2.25
Net Nonoperating Obligations (NNO)
2,505 2,540 2,636 2,587 2,941 2,791 2,749 2,592 - 2,623 2,697
Total Depreciation and Amortization (D&A)
45 47 46 43 43 42 40 41 - 47 49
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.35 $0.41 $0.42 $0.78 $1.14 $0.37 $0.37 $0.43 $0.36 $0.21 $0.25
Adjusted Weighted Average Basic Shares Outstanding
370.80M 344.40M 338.60M 338.30M 340M 337.70M 328.90M 322.10M 326.60M 314.80M 312.80M
Adjusted Diluted Earnings per Share
$0.35 $0.41 $0.41 $0.78 $1.14 $0.36 $0.37 $0.43 $0.36 $0.20 $0.24
Adjusted Weighted Average Diluted Shares Outstanding
371.80M 345.70M 339.60M 339.50M 341.10M 339.20M 329.60M 322.80M 327.60M 316.80M 313.60M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
342.20M 338.34M 337.78M 337.80M 337.93M 330.53M 322.97M 317.84M 313.45M 312.44M 311.88M
Normalized Net Operating Profit after Tax (NOPAT)
95 139 136 93 103 121 119 137 - 62 74
Normalized NOPAT Margin
9.51% 13.62% 13.16% 9.25% 10.06% 12.77% 12.05% 13.80% - 6.59% 7.65%
Pre Tax Income Margin
14.40% 16.62% 15.96% 13.52% 14.37% 15.49% 16.14% 16.83% - 9.52% 9.80%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
2.11 6.36 5.13 4.12 4.86 4.44 4.25 4.46 - 2.40 2.34
NOPAT to Interest Expense
1.86 5.34 4.38 8.04 12.69 3.72 3.25 3.71 - 1.72 1.88
EBIT Less CapEx to Interest Expense
1.55 5.11 4.28 3.41 3.65 3.74 3.53 3.61 - 1.68 1.58
NOPAT Less CapEx to Interest Expense
1.30 4.09 3.52 7.33 11.48 3.02 2.53 2.87 - 1.00 1.12
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
55.75% 55.34% 57.18% 48.10% 34.41% 35.33% 35.52% 40.76% - 69.44% 76.56%
Augmented Payout Ratio
105.02% 128.92% 140.24% 106.40% 54.35% 47.61% 53.55% 68.28% - 117.26% 112.57%

Financials Breakdown Chart

Key Financial Trends

Western Union’s recent results show a business that is still profitable and generating positive operating cash flow, but revenue and earnings have clearly softened from last year’s stronger levels. Over the last four quarters, the company has seen a mix of steady dividend support, buybacks, and manageable cash generation, but also slower profitability, lower cash balances, and a balance sheet that is heavy on goodwill and long-term obligations.

Profitability trends: In Q1 2026, Western Union reported revenue of $946.5 million and net income of $64.7 million, or $0.21 per diluted share. That was down from Q4 2025 net income of $114.4 million and well below the stronger quarters seen in 2024. Compared with Q1 2025, revenue also declined slightly ($951.0 million vs. $946.5 million), while net income fell sharply ($123.5 million vs. $64.7 million). The company is still profitable, but earnings momentum has weakened.

Cash flow remains a key strength: Western Union produced $109 million in operating cash flow in Q1 2026, which is solid relative to earnings. That said, this was down from $135.4 million in Q4 2025 and $148.2 million in Q1 2025. Capital spending remained modest at $26.1 million, so the business is still converting operations into cash, but the downtrend in operating cash flow is worth watching.

Balance sheet and leverage: As of Q1 2026, Western Union had $8.1 billion in assets and $7.19 billion in liabilities, leaving just $910.5 million in common equity. Long-term debt stood at $2.62 billion, and other long-term liabilities were $4.16 billion. Cash and due from banks totaled $909.2 million, down from $1.29 billion in Q1 2025. The balance sheet is not distressed, but it is highly leveraged relative to equity and contains a large amount of intangible assets and goodwill.

Notable trend: Equity has been pressured over time. Total common equity was $939.4 million in Q1 2025 and $910.5 million in Q1 2026, while retained earnings remained negative. That suggests the company is still rebuilding shareholder equity, even though it continues to return cash through dividends and repurchases.

  • Western Union remains profitable with $64.7 million in net income in Q1 2026.
  • Operating cash flow stayed positive at $109 million in Q1 2026.
  • Capital spending is relatively modest, which supports free cash flow generation.
  • The company continues to return capital through dividends and share repurchases.
  • Q1 2026 revenue was roughly flat to slightly down year over year, suggesting limited top-line growth.
  • Interest expense remains meaningful at $36.2 million in Q1 2026.
  • Non-operating income contributed a small benefit in recent periods, but it is not a major earnings driver.
  • Net income fell sharply from the stronger levels seen in 2024 and early 2025.
  • Operating cash flow has trended lower from $148.2 million in Q1 2025 to $109 million in Q1 2026.
  • The balance sheet remains burdened by debt and other long-term liabilities, with common equity still relatively thin.

Bottom line: Western Union still looks like a cash-generating, dividend-paying business, but the latest quarter suggests a company facing slower earnings growth and some balance sheet constraints. For retail investors, the appeal is stability and cash returns, while the risk is that softer operating performance could limit upside unless revenue and margins improve.

08/14/26 09:02 AM ETAI Generated. May Contain Errors.

Western Union Financials - Frequently Asked Questions

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

Western Union's net income appears to be on an upward trend, with a most recent value of $499.60 million in 2025, falling from $837.80 million in 2015. The previous period was $934.20 million in 2024. See where experts think Western Union is headed by visiting Western Union's forecast page.

Over the last 10 years, Western Union's total revenue changed from $5.48 billion in 2015 to $3.91 billion in 2025, a change of -28.8%.

Western Union's total liabilities were at $7.35 billion at the end of 2025, a 0.7% decrease from 2024, and a 8.7% decrease since 2015.

In the past 10 years, Western Union's cash and equivalents has ranged from $838.20 million in 2017 to $1.47 billion in 2024, and is currently $1.23 billion as of their latest financial filing in 2025.



Financial statements for NYSE:WU last updated on 7/30/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners