Company logo

UNP - Union Pacific Corporation

NYSE -> Industrials -> Railroads
Omaha, United States
Type: Equity

UNP price evolution
UNP
(in millions $) 31 Jan 2024 30 Sep 2023 30 Jun 2023 1 May 2023
Current assets
Cash $1055 $750 $830 $1079
Short term investments $16 $16
Net receivables $2073 $1934 $1826 $1955
Inventory $743 $770 $742 $728
Total current assets $4148 $3813 $3752 $4058
Long term investments $2605 $2580 $2524 $2439
Property, plant & equipment $59041 $58680 $58292 $57974
Goodwill & intangible assets
Total noncurrent assets $62984 $62727 $62281 $61910
Total investments $2621 $2596 $2524 $2439
Total assets $67132 $66540 $66033 $65968
Current liabilities
Accounts payable $3683 $3580 $3504 $3617
Deferred revenue
Short long term debt $1423 $1724 $1745 $2592
Total current liabilities $5106 $5304 $5249 $6209
Long term debt $31156 $32397 $32774 $32425
Total noncurrent liabilities $47238 $47232 $47590 $47305
Total debt $33824 $34121 $34519 $35017
Total liabilities $52344 $52536 $52839 $53514
Shareholders' equity
Retained earnings $62093 $61235 $60500 $59724
Other shareholder equity $14788 -$497 -$517 -$560
Total shareholder equity $14788 $14004 $13194 $12454
(in millions $) 31 Jan 2024 31 Jan 2023 31 Dec 2021 31 Dec 2020
Current assets
Cash $1055 $973 $960 $1799
Short term investments $16 $46 $46 $60
Net receivables $2073 $1891 $1722 $1505
Inventory $743 $741 $621 $638
Total current assets $4148 $3952 $3551 $4214
Long term investments $2605 $2375 $2241 $2164
Property, plant & equipment $59041 $57710 $56658 $55771
Goodwill & intangible assets
Total noncurrent assets $62984 $61497 $59974 $58184
Total investments $2621 $2421 $2287 $2224
Total assets $67132 $65449 $63525 $62398
Current liabilities
Accounts payable $3683 $784 $3578 $3104
Deferred revenue
Short long term debt $1423 $1678 $2166 $1069
Total current liabilities $5106 $5520 $5744 $4173
Long term debt $31156 $31648 $28992 $26943
Total noncurrent liabilities $47238 $47766 $43620 $41267
Total debt $33824 $34626 $31158 $28012
Total liabilities $52344 $53286 $49364 $45440
Shareholders' equity
Retained earnings $62093 $58887 $55049 $51326
Other shareholder equity $14788 $12163 -$914 -$1593
Total shareholder equity $14788 $12163 $14161 $16958
(in millions $) 31 Jan 2024 30 Sep 2023 30 Jun 2023 31 Mar 2023
Revenue
Total revenue $6159 $5941 $5963 $6056
Cost of revenue $1605 $1562 $1654
Gross Profit $4755 $4336 $4401 $4402
Operating activities
Research & development
Selling, general & administrative $1201 $1269 $1179
Total operating expenses $2348 $2159 $2197 $2108
Operating income $2177 $2204 $2294
Income from continuing operations
EBIT $2283 $2297 $2478
Income tax expense $532 $421 $389 $512
Interest expense -$331 $334 $339 $336
Net income
Net income $1652 $1528 $1569 $1630
Income (for common shares) $1528 $1569 $1630
(in millions $) 31 Jan 2024 31 Dec 2022 31 Jan 2022 31 Dec 2020
Revenue
Total revenue $24119 $24875 $19533
Cost of revenue $6779 $4151
Gross Profit $18612 $18096 $15382
Operating activities
Research & development
Selling, general & administrative $4645 $3993
Total operating expenses $9530 $8179 $7548
Operating income $9917 $7834
Income from continuing operations
EBIT $10343 $8121
Income tax expense $1854 $2074 $1631
Interest expense -$1340 $1271 $1141
Net income
Net income $6379 $6998 $5349
Income (for common shares) $6998 $5349
(in millions $) 31 Jan 2024 30 Sep 2023 30 Jun 2023 31 Mar 2023
Net income $1528 $1569 $1630
Operating activities
Depreciation $580 $577 $572
Business acquisitions & disposals
Stock-based compensation
Total cash flows from operations $2126 $2018 $1840
Investing activities
Capital expenditures -$975 -$835 -$772
Investments -$46 $46
Total cash flows from investing -$3667 -$976 -$869 -$805
Financing activities
Dividends paid -$3173 -$792 -$793 -$795
Sale and purchase of stock -$130 -$575
Net borrowings -$534 -$496 $450
Total cash flows from financing -$4625 -$1212 -$1401 -$927
Effect of exchange rate
Change in cash and equivalents $87 -$62 -$252 $108
(in millions $) 31 Jan 2024 31 Dec 2022 31 Dec 2021 31 Dec 2020
Net income $6998 $6523 $5349
Operating activities
Depreciation $2246 $2208 $2210
Business acquisitions & disposals
Stock-based compensation
Total cash flows from operations $9362 $9032 $8540
Investing activities
Capital expenditures -$3620 -$2936 -$2927
Investments $24 $5
Total cash flows from investing -$3667 -$3471 -$2709 -$2676
Financing activities
Dividends paid -$3173 -$3159 -$2800 -$2626
Sale and purchase of stock -$6282 -$7291 -$3705
Net borrowings $3584 $3227 $1824
Total cash flows from financing -$4625 -$5887 -$7158 -$4902
Effect of exchange rate
Change in cash and equivalents $87 $4 -$835 $962
Fundamentals
Market cap $148.47B
Enterprise value $181.24B
Shares outstanding 609.60M
Revenue $24.12B
EBITDA N/A
EBIT N/A
Net Income $6.38B
Revenue Q/Q -0.34%
Revenue Y/Y -3.04%
P/E ratio 23.27
EV/Sales 7.51
EV/EBITDA N/A
EV/EBIT N/A
P/S ratio 6.16
P/B ratio InfinityT
Book/Share 0.00
Cash/Share 1.73
EPS $10.46
ROA 9.60%
ROE 46.87%
Debt/Equity 3.54
Net debt/EBITDA N/A
Current ratio 0.81
Quick ratio 0.67