Stock Analysis on Net

Union Pacific Corp. (NYSE:UNP)

Financial Reporting Quality: Aggregate Accruals

Microsoft Excel

Earnings can be decomposed into cash and accrual components. The accrual component (aggregate accruals) has been found to have less persistence than the cash component, and therefore (1) earnings with higher accrual component are less persistent than earnings with smaller accrual component, all else equal; and (2) the cash component of earnings should receive a higher weighting evaluating company performance.


Balance-Sheet-Based Accruals Ratio

Union Pacific Corp., balance sheet computation of aggregate accruals

US$ in millions

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Operating Assets
Total assets 67,715 67,132 65,449 63,525 62,398
Less: Cash and cash equivalents 1,016 1,055 973 960 1,799
Operating assets 66,699 66,077 64,476 62,565 60,599
Operating Liabilities
Total liabilities 50,825 52,344 53,286 49,364 45,440
Less: Debt due within one year 1,425 1,423 1,678 2,166 1,069
Less: Debt due after one year 29,767 31,156 31,648 27,563 25,660
Operating liabilities 19,633 19,765 19,960 19,635 18,711
 
Net operating assets1 47,066 46,312 44,516 42,930 41,888
Balance-sheet-based aggregate accruals2 754 1,796 1,586 1,042
Financial Ratio
Balance-sheet-based accruals ratio3 1.61% 3.95% 3.63% 2.46%
Benchmarks
Balance-Sheet-Based Accruals Ratio, Competitors4
FedEx Corp. 3.63% 3.85% 0.91% 6.93% 7.01%
Uber Technologies Inc. 40.44% 21.78% -40.74% 31.28%
United Airlines Holdings Inc. 10.38% 7.63% -4.50% -1.08%
United Parcel Service Inc. 5.00% 21.85% 29.53% -18.06%
Balance-Sheet-Based Accruals Ratio, Sector
Transportation 0.00% 6.81% 2.07% 10.50%
Balance-Sheet-Based Accruals Ratio, Industry
Industrials 0.00% -1.31% 0.54% 3.35%

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

1 2024 Calculation
Net operating assets = Operating assets – Operating liabilities
= 66,69919,633 = 47,066

2 2024 Calculation
Balance-sheet-based aggregate accruals = Net operating assets2024 – Net operating assets2023
= 47,06646,312 = 754

3 2024 Calculation
Balance-sheet-based accruals ratio = 100 × Balance-sheet-based aggregate accruals ÷ Avg. net operating assets
= 100 × 754 ÷ [(47,066 + 46,312) ÷ 2] = 1.61%

4 Click competitor name to see calculations.

Financial ratio Description The company
Balance-sheet-based accruals ratio Ratio is found by dividing balance-sheet-based aggregate accruals by average net operating assets. Using the balance-sheet-based accruals ratio, Union Pacific Corp. improved earnings quality from 2023 to 2024.

Cash-Flow-Statement-Based Accruals Ratio

Union Pacific Corp., cash flow statement computation of aggregate accruals

US$ in millions

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Net income 6,747 6,379 6,998 6,523 5,349
Less: Cash provided by operating activities 9,346 8,379 9,362 9,032 8,540
Less: Cash used in investing activities (3,325) (3,667) (3,471) (2,709) (2,676)
Cash-flow-statement-based aggregate accruals 726 1,667 1,107 200 (515)
Financial Ratio
Cash-flow-statement-based accruals ratio1 1.55% 3.67% 2.53% 0.47%
Benchmarks
Cash-Flow-Statement-Based Accruals Ratio, Competitors2
FedEx Corp. 3.01% 3.32% 2.12% 3.01% 5.95%
Uber Technologies Inc. 28.63% 10.31% -49.13% 6.66%
United Airlines Holdings Inc. 7.87% 40.39% -11.39% -14.03%
United Parcel Service Inc. 11.02% 17.11% 7.63% -18.35%
Cash-Flow-Statement-Based Accruals Ratio, Sector
Transportation 0.00% 6.39% 4.85% 1.29%
Cash-Flow-Statement-Based Accruals Ratio, Industry
Industrials 0.00% 1.68% -2.26% -8.85%

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

1 2024 Calculation
Cash-flow-statement-based accruals ratio = 100 × Cash-flow-statement-based aggregate accruals ÷ Avg. net operating assets
= 100 × 726 ÷ [(47,066 + 46,312) ÷ 2] = 1.55%

2 Click competitor name to see calculations.

Financial ratio Description The company
Cash-flow-statement-based accruals ratio Ratio is found by dividing cash-flow-statement-based aggregate accruals by average net operating assets. Using the cash-flow-statement-based accruals ratio, Union Pacific Corp. improved earnings quality from 2023 to 2024.