Union Pacific Corp. (UNP)

Index:

S&P 100

$ 220.65
   
  • Change Today:
    $-0.22
  • 52 Week High: $256.09
  • 52 Week Low: $208.27
  • Currency: US Dollars
  • Shares Issued: 604.24m
  • Volume: 3,084,620
  • Market Cap: $133,326m
  • RiskGrade: 130
  • Beta: 0.71

Fundamentals - based on IFRS

  $ (Millions) $ (Millions) $ (Millions) $ (Millions) $ (Millions)
Income Statement 31-Dec-24 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20
Continuing Operations          
Revenue 24,250.00 24,119.00 24,875.00 21,804.00 19,533.00
Operating Profit/(Loss) 9,713.00 9,082.00 9,917.00 9,338.00 7,834.00
Profit Before Tax 8,794.00 8,233.00 9,072.00 8,478.00 6,980.00
Profit After Tax 6,747.00 6,379.00 6,998.00 6,523.00 5,349.00
           
Earnings per Share - Basic 1,110.00¢ 1,047.00¢ 1,124.00¢ 998.00¢ 790.00¢
Earnings per Share - Adjusted 1,110.00¢ 1,047.00¢ 1,124.00¢ 998.00¢ 788.00¢
           
Dividend per Share 528.00¢ 520.00¢ 508.00¢ 429.00¢ 388.00¢
  $ (Millions) $ (Millions) $ (Millions) $ (Millions) $ (Millions)
Balance Sheet 31-Dec-24 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20
Assets          
Non-Current Assets          
Property, Plant & Equipment 59,640.00 59,041.00 57,710.00 n/a 55,771.00
Intangible Assets n/a n/a n/a 56,658.00 n/a
Other Non-Current Assets 4,054.00 3,943.00 3,787.00 3,316.00 2,473.00
  63,694.00 62,984.00 61,497.00 59,974.00 58,244.00
Current Assets          
Inventories 769.00 743.00 n/a n/a n/a
Cash at Bank & in Hand 1,016.00 1,055.00 973.00 960.00 1,799.00
Other Current Assets 2,236.00 2,350.00 2,979.00 2,591.00 2,355.00
  4,021.00 4,148.00 3,952.00 3,551.00 4,154.00
           
Other Assets n/a n/a n/a n/a n/a
Total Assets 67,715.00 67,132.00 65,449.00 63,525.00 62,398.00
Current Liabilities          
Borrowings 1,425.00 1,423.00 1,678.00 2,166.00 1,069.00
Other Current Liabilities 3,829.00 3,683.00 3,842.00 3,578.00 3,104.00
           
Current Liabilities 5,254.00 5,106.00 5,520.00 5,744.00 4,173.00
           
Net Current Assets c(1,233.00) c(958.00) c(1,568.00) c(2,193.00) c(19.00)
           
Borrowings 30,692.00 32,401.00 32,948.00 28,992.00 25,660.00
Other Non-Current Liabilities 14,879.00 14,837.00 14,818.00 14,628.00 15,607.00
Non-Current Liabilities 45,571.00 47,238.00 47,766.00 43,620.00 41,267.00
           
Other Liabilities n/a n/a n/a n/a n/a
Total Liabilities 50,825.00 52,344.00 53,286.00 49,364.00 45,440.00
           
Net Assets 16,890.00 14,788.00 12,163.00 14,161.00 16,958.00
           
Shareholders Funds 16,890.00 14,788.00 12,163.00 14,161.00 16,958.00
           
Minority Interests/Other Equity n/a n/a n/a n/a n/a
Total Equity 16,890.00 14,788.00 12,163.00 14,161.00 16,958.00
Cash Flow 31-Dec-24 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20
Net Cash Flow From Operating Activities 9,346.00 8,379.00 9,362.00 9,032.00 8,540.00
Net Cash Flow from Investing Activities (3,325.00) (3,667.00) (3,471.00) (2,709.00) (2,676.00)
Net Cash Flow from Financing Activities (6,067.00) (4,625.00) (5,887.00) (7,158.00) (4,902.00)
Net Increase/Decrease In Cash (46.00) 87.00 4.00 (835.00) 962.00
Ratios - based on IFRS 31-Dec-24 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20
Continuing Operations          
PE Ratio - Adjusted 20.5 23.5 18.4 25.2 26.4
PEG - Adjusted 3.4 n/a 1.4 0.9 n/a
Earnings per Share Growth - Adjusted 6% -7% 13% 27% -6%
Dividend Cover 2.10 2.01 2.21 2.33 2.03
Revenue per Share 4,013.30¢ 3,991.62¢ 4,116.73¢ 3,608.49¢ 3,232.65¢
Pre-Tax Profit per Share 1,455.38¢ 1,362.54¢ 1,501.39¢ 1,403.08¢ 1,155.17¢
Operating Margin 40.05% 37.65% 39.87% 42.83% 40.11%
Return on Capital Employed 17.94% 16.94% 19.39% n/a 15.98%
           
Dividend Yield 2.3% 2.1% 2.5% 1.7% 1.9%
Dividend per Share Growth 1.54% 2.36% 18.41% 10.57% 4.86%
Operating Cash Flow per Share 1,546.73¢ 1,386.70¢ 1,549.38¢ 1,494.77¢ 1,413.34¢
Cash Incr/Decr per Share (7.61¢) 14.40¢ 0.66¢ (138.19¢) 159.21¢
Net Asset Value per Share (exc. Intangibles) 2,795.24¢ 2,447.37¢ 2,012.94¢ (7,033.12¢) 2,806.50¢
Net Gearing 184.14% 221.59% 276.68% 213.25% 147.01%

Key

* GAAP

a. Includes discontinued activities

b. Including assets due in more than one year

c. Not disclosed under IFRS

d. Total fixed assets

e. Includes borrowings

f. Included in cash flow from operating activities under IFRS

g. Included in net cash from investing activities under IFRS

h. Pre-tax

i. Capital expenditure

j. Based on operating cash flow before tax

k. Issue of ordinary shares

Note 1: Prices and trades are provided by Digital Look Corporate Solutions and are delayed by at least 15 minutes.

Note 2: RiskGrade figures are provided by RiskMetrics.

Note 3: Forecast figures based on normalised accounts.

 

Top of Page