Stock Analysis on Net

Union Pacific Corp. (NYSE:UNP)

Cash Flow Statement
Quarterly Data

The cash flow statement provides information about a company cash receipts and cash payments during an accounting period, showing how these cash flows link the ending cash balance to the beginning balance shown on the company balance sheet.

The cash flow statement consists of three parts: cash flows provided by (used in) operating activities, cash flows provided by (used in) investing activities, and cash flows provided by (used in) financing activities.

Union Pacific Corp., consolidated cash flow statement (quarterly data)

US$ in millions

Microsoft Excel
3 months ended: Mar 31, 2024 Dec 31, 2023 Sep 30, 2023 Jun 30, 2023 Mar 31, 2023 Dec 31, 2022 Sep 30, 2022 Jun 30, 2022 Mar 31, 2022 Dec 31, 2021 Sep 30, 2021 Jun 30, 2021 Mar 31, 2021 Dec 31, 2020 Sep 30, 2020 Jun 30, 2020 Mar 31, 2020 Dec 31, 2019 Sep 30, 2019 Jun 30, 2019 Mar 31, 2019
Net income 1,641 1,652 1,528 1,569 1,630 1,638 1,895 1,835 1,630 1,711 1,673 1,798 1,341 1,380 1,363 1,132 1,474 1,403 1,555 1,570 1,391
Depreciation 594 589 580 577 572 569 563 559 555 556 553 550 549 557 555 551 547 559 557 551 549
Deferred and other income taxes 23 58 23 (16) 52 82 87 33 60 (35) 61 74 54 13 156 80 91 269 88 106 103
Other operating activities, net (80) (11) 5 (9) (117) (59) (41) (9) (43) 11 61 3 (131) 256 128 55 (64) (24) 61 94 (53)
Accounts receivable, net (89) (139) (108) 129 (59) 161 (94) (236) (43) (13) (56) (105) 60 (177) 281 (74) 55 159 (137) 83
Materials and supplies (27) 27 (28) (14) 13 53 (4) (64) (105) 43 24 (29) (21) 11 19 24 59 20 4 5 (38)
Other current assets (55) 35 13 (13) (73) 14 30 4 (43) 12 22 (2) (1) (27) 29 (37) 1 99 73 (28) (57)
Accounts payable and other current liabilities (220) 166 (41) 97 (437) 132 230 140 63 188 (77) 140 (67) 142 (18) (29) (168) 78 (72) 74 (259)
Income and other taxes 335 18 154 (302) 259 (298) 143 (473) 355 86 (20) (217) 339 155 (454) 180 289 (114) (61) (294) 240
Changes in current assets and liabilities (56) 107 (10) (103) (297) 62 399 (487) 34 286 (64) (164) 145 341 (601) 419 107 138 103 (380) (31)
Adjustments to reconcile net income to cash provided by operating activities 481 743 598 449 210 654 1,008 96 606 818 611 463 617 1,167 238 1,105 681 942 809 371 568
Cash provided by operating activities 2,122 2,395 2,126 2,018 1,840 2,292 2,903 1,931 2,236 2,529 2,284 2,261 1,958 2,547 1,601 2,237 2,155 2,345 2,364 1,941 1,959
Capital investments (797) (1,024) (975) (835) (772) (930) (1,045) (797) (848) (991) (755) (654) (536) (633) (695) (792) (807) (958) (935) (808) (752)
Other investing activities, net (5) 7 (1) (34) (33) 18 26 93 12 74 34 88 31 38 31 182 30 38 (18) (32)
Cash used in investing activities (802) (1,017) (976) (869) (805) (912) (1,019) (704) (836) (917) (721) (566) (505) (595) (664) (610) (807) (928) (897) (826) (784)
Debt repaid (1,358) (11) (515) (1,017) (647) (106) (521) (798) (866) (179) (429) (644) (47) (1,221) (62) (465) (305) (175) (38) (44) (560)
Dividends paid (795) (793) (792) (793) (795) (797) (806) (813) (743) (755) (695) (700) (650) (652) (655) (659) (660) (673) (677) (622) (626)
Debt issued 400 400 1,199 1,990 600 3,490 300 1,005 2,896 1,008 2,996 994 2,992
Net issued (paid) commercial paper 296
Share repurchase programs (130) (575) (785) (2,024) (730) (2,743) (1,445) (1,761) (2,738) (1,347) (749) (400) (2,556) (642) (1,533) (642) (2,987)
Accelerated share repurchase programs pending final settlement 440 (440) 400 (400) 400 (400) 500 (500)
Other financing activities, net 6 (281) 95 139 (109) 11 (53) (42) (151) 212 (4) (148) (29) (130) (326) 6 (72) (374) (481) 166 276
Cash used in financing activities (1,451) (1,085) (1,212) (1,401) (927) (1,677) (1,414) (1,343) (1,453) (1,867) (1,484) (1,734) (2,073) (2,752) (1,043) (110) (997) (1,864) (1,235) (1,142) (1,405)
Net change in cash, cash equivalents, and restricted cash (131) 293 (62) (252) 108 (297) 470 (116) (53) (255) 79 (39) (620) (800) (106) 1,517 351 (447) 232 (27) (230)

Based on: 10-Q (reporting date: 2024-03-31), 10-K (reporting date: 2023-12-31), 10-Q (reporting date: 2023-09-30), 10-Q (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30), 10-Q (reporting date: 2021-06-30), 10-Q (reporting date: 2021-03-31), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-09-30), 10-Q (reporting date: 2020-06-30), 10-Q (reporting date: 2020-03-31), 10-K (reporting date: 2019-12-31), 10-Q (reporting date: 2019-09-30), 10-Q (reporting date: 2019-06-30), 10-Q (reporting date: 2019-03-31).

Cash flow statement item Description The company
Cash provided by operating activities Amount of cash inflow (outflow) from operating activities, excluding discontinued operations. Operating activity cash flows include transactions, adjustments, and changes in value not defined as investing or financing activities. Union Pacific Corp. cash provided by operating activities increased from Q3 2023 to Q4 2023 but then decreased significantly from Q4 2023 to Q1 2024.
Cash used in investing activities Amount of cash inflow (outflow) of investing activities, excluding discontinued operations. Investing activity cash flows include making and collecting loans and acquiring and disposing of debt or equity instruments and property, plant, and equipment and other productive assets. Union Pacific Corp. cash used in investing activities decreased from Q3 2023 to Q4 2023 but then increased from Q4 2023 to Q1 2024 exceeding Q3 2023 level.
Cash used in financing activities Amount of cash inflow (outflow) of financing activities, excluding discontinued operations. Financing activity cash flows include obtaining resources from owners and providing them with a return on, and a return of, their investment; borrowing money and repaying amounts borrowed, or settling the obligation; and obtaining and paying for other resources obtained from creditors on long-term credit. Union Pacific Corp. cash used in financing activities increased from Q3 2023 to Q4 2023 but then decreased significantly from Q4 2023 to Q1 2024.