Data is not available at this time.
Union Pacific Corporation is a dominant player in the U.S. railroad industry, operating an extensive 32,452-mile rail network that connects key economic hubs from the Pacific and Gulf Coasts to the Midwest and Eastern U.S. The company generates revenue primarily through freight transportation, serving diverse sectors including agriculture, energy, industrial products, and intermodal shipping. Its diversified cargo mix—spanning grain, coal, petroleum, chemicals, and automotive products—provides resilience against sector-specific downturns. Union Pacific benefits from high barriers to entry due to the capital-intensive nature of railroads, reinforcing its competitive moat. The company’s strategic network positioning allows it to capitalize on cross-country trade flows, while operational efficiency initiatives enhance profitability. As one of North America’s largest Class I railroads, Union Pacific competes primarily with BNSF and other regional carriers, leveraging scale advantages in pricing and service reliability. Its focus on precision scheduled railroading (PSR) has further optimized asset utilization, supporting margin expansion. The railroad industry’s essential role in bulk freight and lower carbon footprint compared to trucking aligns with long-term sustainability trends, bolstering Union Pacific’s market relevance.
Union Pacific reported revenue of €24.25 billion for the period, with net income of €6.75 billion, reflecting a robust 27.8% net margin. The company’s operating cash flow of €9.35 billion underscores strong cash generation, while capital expenditures of €3.45 billion indicate disciplined reinvestment. Diluted EPS of €11.09 highlights efficient earnings distribution across its 607.6 million outstanding shares.
The company’s earnings power is demonstrated by its ability to convert nearly 39% of revenue into operating cash flow, supported by pricing power and operational leverage. Debt levels of €32.46 billion are offset by consistent cash flows, with interest coverage remaining manageable. ROIC metrics are likely industry-leading given the asset-heavy model, though specific figures are unavailable.
Union Pacific maintains a solid liquidity position with €1.02 billion in cash and equivalents, though its €32.46 billion total debt reflects the capital-intensive nature of railroads. The balance sheet remains investment-grade, supported by stable cash flows. The company’s leverage ratio appears elevated but is typical for the sector, with debt primarily funding infrastructure maintenance and expansion.
Revenue growth is tied to U.S. industrial activity and commodity demand, with intermodal and agricultural shipments offering upside. The company has a shareholder-friendly dividend policy, distributing €5.16 per share annually. Share repurchases and dividend growth have been consistent, reflecting confidence in cash flow durability despite cyclical freight volumes.
With a market cap of €117.3 billion, Union Pacific trades at a premium valuation reflective of its sector leadership and cash flow stability. The beta of 1.07 suggests moderate sensitivity to broader market movements. Investors likely price in steady mid-single-digit revenue growth and margin resilience from operational improvements.
Union Pacific’s scale, network density, and PSR implementation provide structural cost advantages. Regulatory hurdles and labor costs pose risks, but the company’s essential infrastructure and efficiency focus position it to benefit from long-term freight demand. Sustainability initiatives, such as fuel-efficient locomotives, may further enhance competitiveness in an emissions-conscious era.
Company filings, market data
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |