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, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Operating Assets
Total assets 67,132 65,449 63,525 62,398 61,673
Less: Cash and cash equivalents 1,055 973 960 1,799 831
Operating assets 66,077 64,476 62,565 60,599 60,842
Operating Liabilities
Total liabilities 52,344 53,286 49,364 45,440 43,545
Less: Debt due within one year 1,423 1,678 2,166 1,069 1,257
Less: Debt due after one year 31,156 31,648 27,563 25,660 23,943
Operating liabilities 19,765 19,960 19,635 18,711 18,345
 
Net operating assets1 46,312 44,516 42,930 41,888 42,497
Balance-sheet-based aggregate accruals2 1,796 1,586 1,042 (609)
Financial Ratio
Balance-sheet-based accruals ratio3 3.95% 3.63% 2.46% -1.44%
Benchmarks
Balance-Sheet-Based Accruals Ratio, Competitors4
FedEx Corp. 3.85% 0.91% 6.93% 7.01% 0.86%
Uber Technologies Inc. 21.78% -40.74% 31.28% 38.96%
United Parcel Service Inc. 5.00% 21.85% 29.53% -18.06%
Balance-Sheet-Based Accruals Ratio, Sector
Transportation 6.19% 1.14% 13.12% 2.52%
Balance-Sheet-Based Accruals Ratio, Industry
Industrials -2.35% 1.31% 3.94% 5.59%

Based on: 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), 10-K (reporting date: 2019-12-31).

1 2023 Calculation
Net operating assets = Operating assets – Operating liabilities
= 66,07719,765 = 46,312

2 2023 Calculation
Balance-sheet-based aggregate accruals = Net operating assets2023 – Net operating assets2022
= 46,31244,516 = 1,796

3 2023 Calculation
Balance-sheet-based accruals ratio = 100 × Balance-sheet-based aggregate accruals ÷ Avg. net operating assets
= 100 × 1,796 ÷ [(46,312 + 44,516) ÷ 2] = 3.95%

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. deteriorated earnings quality from 2022 to 2023.

Cash-Flow-Statement-Based Accruals Ratio

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

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Net income 6,379 6,998 6,523 5,349 5,919
Less: Cash provided by operating activities 8,379 9,362 9,032 8,540 8,609
Less: Cash used in investing activities (3,667) (3,471) (2,709) (2,676) (3,435)
Cash-flow-statement-based aggregate accruals 1,667 1,107 200 (515) 745
Financial Ratio
Cash-flow-statement-based accruals ratio1 3.67% 2.53% 0.47% -1.22%
Benchmarks
Cash-Flow-Statement-Based Accruals Ratio, Competitors2
FedEx Corp. 3.32% 2.12% 3.01% 5.95% 1.22%
Uber Technologies Inc. 10.31% -49.13% 6.66% -9.47%
United Parcel Service Inc. 11.02% 17.11% 7.63% -18.35%
Cash-Flow-Statement-Based Accruals Ratio, Sector
Transportation 6.13% -1.03% 3.50% -3.17%
Cash-Flow-Statement-Based Accruals Ratio, Industry
Industrials 0.91% -3.32% -8.43% -2.05%

Based on: 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), 10-K (reporting date: 2019-12-31).

1 2023 Calculation
Cash-flow-statement-based accruals ratio = 100 × Cash-flow-statement-based aggregate accruals ÷ Avg. net operating assets
= 100 × 1,667 ÷ [(46,312 + 44,516) ÷ 2] = 3.67%

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. deteriorated earnings quality from 2022 to 2023.