Union Pacific Corporation (LON: 0R2E)
London
· Delayed Price · Currency is GBP · Price in USD 246.76
+10.76 (4.56%)
Jan 23, 2025, 5:45 PM BST
Union Pacific Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2019 - 2015 |
| Net Income | 6,747 | 6,747 | 6,379 | 6,998 | 6,523 | 5,349 | Upgrade
|
| Depreciation & Amortization | 2,398 | 2,398 | 2,318 | 2,246 | 2,208 | 2,210 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | - | - | - | - | -115 | Upgrade
|
| Other Operating Activities | 201 | 201 | -15 | 110 | 98 | 830 | Upgrade
|
| Change in Accounts Receivable | - | - | -177 | -169 | -217 | 90 | Upgrade
|
| Change in Inventory | - | - | -2 | -120 | 17 | 113 | Upgrade
|
| Change in Accounts Payable | - | - | -215 | 565 | 184 | -73 | Upgrade
|
| Change in Income Taxes | - | - | 129 | -273 | 188 | 170 | Upgrade
|
| Change in Other Net Operating Assets | - | - | -38 | 5 | 31 | -34 | Upgrade
|
| Operating Cash Flow | 9,346 | 9,346 | 8,379 | 9,362 | 9,032 | 8,540 | Upgrade
|
| Operating Cash Flow Growth | 11.54% | 11.54% | -10.50% | 3.65% | 5.76% | -0.80% | Upgrade
|
| Capital Expenditures | -3,452 | -3,452 | -3,606 | -3,620 | -2,936 | -2,927 | Upgrade
|
| Sale of Property, Plant & Equipment | - | - | - | - | - | 149 | Upgrade
|
| Investment in Securities | - | - | - | - | - | 5 | Upgrade
|
| Other Investing Activities | 127 | 127 | -61 | 149 | 227 | 97 | Upgrade
|
| Investing Cash Flow | -3,325 | -3,325 | -3,667 | -3,471 | -2,709 | -2,676 | Upgrade
|
| Long-Term Debt Issued | 800 | 800 | 1,599 | 6,080 | 4,201 | 4,004 | Upgrade
|
| Total Debt Issued | 800 | 800 | 1,599 | 6,080 | 4,201 | 4,004 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | - | - | -127 | Upgrade
|
| Long-Term Debt Repaid | -2,226 | -2,226 | -2,190 | -2,291 | -1,299 | -2,381 | Upgrade
|
| Total Debt Repaid | -2,226 | -2,226 | -2,190 | -2,291 | -1,299 | -2,508 | Upgrade
|
| Net Debt Issued (Repaid) | -1,426 | -1,426 | -591 | 3,789 | 2,902 | 1,496 | Upgrade
|
| Repurchase of Common Stock | -1,505 | -1,505 | -705 | -6,282 | -7,291 | -3,705 | Upgrade
|
| Common Dividends Paid | -3,213 | -3,213 | -3,173 | -3,159 | -2,800 | -2,626 | Upgrade
|
| Other Financing Activities | 77 | 77 | -156 | -235 | 31 | -67 | Upgrade
|
| Financing Cash Flow | -6,067 | -6,067 | -4,625 | -5,887 | -7,158 | -4,902 | Upgrade
|
| Net Cash Flow | -46 | -46 | 87 | 4 | -835 | 962 | Upgrade
|
| Free Cash Flow | 5,894 | 5,894 | 4,773 | 5,742 | 6,096 | 5,613 | Upgrade
|
| Free Cash Flow Growth | 23.49% | 23.49% | -16.88% | -5.81% | 8.61% | 8.86% | Upgrade
|
| Free Cash Flow Margin | 24.31% | 24.31% | 19.79% | 23.08% | 27.96% | 28.74% | Upgrade
|
| Free Cash Flow Per Share | 9.68 | 9.68 | 7.82 | 9.20 | 9.30 | 8.27 | Upgrade
|
| Cash Interest Paid | - | - | 1,268 | 1,156 | 1,087 | 1,050 | Upgrade
|
| Cash Income Tax Paid | - | - | 1,486 | 2,060 | 1,658 | 1,214 | Upgrade
|
| Levered Free Cash Flow | 4,817 | 4,817 | 3,363 | 4,056 | 4,764 | 3,829 | Upgrade
|
| Unlevered Free Cash Flow | 5,610 | 5,610 | 4,201 | 4,851 | 5,487 | 4,542 | Upgrade
|
| Change in Net Working Capital | -593 | -593 | 327 | 125 | -275 | -264 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.