Stock Analysis on Net

Procter & Gamble Co. (NYSE:PG)

Analysis of Investments

Microsoft Excel

Adjustment to Net Income (Loss): Mark to Market Available-for-sale Securities

Procter & Gamble Co., adjustment to net earnings attributable to Procter & Gamble (P&G)

US$ in millions

Microsoft Excel
12 months ended: Jun 30, 2024 Jun 30, 2023 Jun 30, 2022 Jun 30, 2021 Jun 30, 2020 Jun 30, 2019
Net earnings attributable to Procter & Gamble (P&G) (as reported) 14,879 14,653 14,742 14,306 13,027 3,897
Add: Unrealized gains (losses) on investment securities, net of tax (3) (7) 5 16 (12) 184
Net earnings attributable to Procter & Gamble (P&G) (adjusted) 14,876 14,646 14,747 14,322 13,015 4,081

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


Adjusted Profitability Ratios: Mark to Market Available-for-sale Securities (Summary)

Procter & Gamble Co., adjusted profitability ratios

Microsoft Excel
Jun 30, 2024 Jun 30, 2023 Jun 30, 2022 Jun 30, 2021 Jun 30, 2020 Jun 30, 2019
Net Profit Margin
Reported net profit margin 17.70% 17.87% 18.38% 18.79% 18.36% 5.76%
Adjusted net profit margin 17.70% 17.86% 18.39% 18.82% 18.34% 6.03%
Return on Equity (ROE)
Reported ROE 29.59% 31.33% 31.64% 30.85% 28.00% 8.26%
Adjusted ROE 29.58% 31.31% 31.65% 30.88% 27.98% 8.65%
Return on Assets (ROA)
Reported ROA 12.16% 12.13% 12.58% 11.99% 10.79% 3.39%
Adjusted ROA 12.16% 12.12% 12.58% 12.00% 10.78% 3.55%

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

Profitability ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by revenue. Procter & Gamble Co. adjusted net profit margin ratio deteriorated from 2022 to 2023 and from 2023 to 2024.
Adjusted ROE A profitability ratio calculated as adjusted net income divided by shareholders’ equity. Procter & Gamble Co. adjusted ROE deteriorated from 2022 to 2023 and from 2023 to 2024.
Adjusted ROA A profitability ratio calculated as adjusted net income divided by total assets. Procter & Gamble Co. adjusted ROA deteriorated from 2022 to 2023 but then slightly improved from 2023 to 2024.

Procter & Gamble Co., Profitability Ratios: Reported vs. Adjusted


Adjusted Net Profit Margin

Microsoft Excel
Jun 30, 2024 Jun 30, 2023 Jun 30, 2022 Jun 30, 2021 Jun 30, 2020 Jun 30, 2019
As Reported
Selected Financial Data (US$ in millions)
Net earnings attributable to Procter & Gamble (P&G) 14,879 14,653 14,742 14,306 13,027 3,897
Net sales 84,039 82,006 80,187 76,118 70,950 67,684
Profitability Ratio
Net profit margin1 17.70% 17.87% 18.38% 18.79% 18.36% 5.76%
Adjusted: Mark to Market Available-for-sale Securities
Selected Financial Data (US$ in millions)
Adjusted net earnings attributable to Procter & Gamble (P&G) 14,876 14,646 14,747 14,322 13,015 4,081
Net sales 84,039 82,006 80,187 76,118 70,950 67,684
Profitability Ratio
Adjusted net profit margin2 17.70% 17.86% 18.39% 18.82% 18.34% 6.03%

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

2024 Calculations

1 Net profit margin = 100 × Net earnings attributable to Procter & Gamble (P&G) ÷ Net sales
= 100 × 14,879 ÷ 84,039 = 17.70%

2 Adjusted net profit margin = 100 × Adjusted net earnings attributable to Procter & Gamble (P&G) ÷ Net sales
= 100 × 14,876 ÷ 84,039 = 17.70%

Profitability ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by revenue. Procter & Gamble Co. adjusted net profit margin ratio deteriorated from 2022 to 2023 and from 2023 to 2024.

Adjusted Return on Equity (ROE)

Microsoft Excel
Jun 30, 2024 Jun 30, 2023 Jun 30, 2022 Jun 30, 2021 Jun 30, 2020 Jun 30, 2019
As Reported
Selected Financial Data (US$ in millions)
Net earnings attributable to Procter & Gamble (P&G) 14,879 14,653 14,742 14,306 13,027 3,897
Shareholders’ equity attributable to Procter & Gamble 50,287 46,777 46,589 46,378 46,521 47,194
Profitability Ratio
ROE1 29.59% 31.33% 31.64% 30.85% 28.00% 8.26%
Adjusted: Mark to Market Available-for-sale Securities
Selected Financial Data (US$ in millions)
Adjusted net earnings attributable to Procter & Gamble (P&G) 14,876 14,646 14,747 14,322 13,015 4,081
Shareholders’ equity attributable to Procter & Gamble 50,287 46,777 46,589 46,378 46,521 47,194
Profitability Ratio
Adjusted ROE2 29.58% 31.31% 31.65% 30.88% 27.98% 8.65%

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

2024 Calculations

1 ROE = 100 × Net earnings attributable to Procter & Gamble (P&G) ÷ Shareholders’ equity attributable to Procter & Gamble
= 100 × 14,879 ÷ 50,287 = 29.59%

2 Adjusted ROE = 100 × Adjusted net earnings attributable to Procter & Gamble (P&G) ÷ Shareholders’ equity attributable to Procter & Gamble
= 100 × 14,876 ÷ 50,287 = 29.58%

Profitability ratio Description The company
Adjusted ROE A profitability ratio calculated as adjusted net income divided by shareholders’ equity. Procter & Gamble Co. adjusted ROE deteriorated from 2022 to 2023 and from 2023 to 2024.

Adjusted Return on Assets (ROA)

Microsoft Excel
Jun 30, 2024 Jun 30, 2023 Jun 30, 2022 Jun 30, 2021 Jun 30, 2020 Jun 30, 2019
As Reported
Selected Financial Data (US$ in millions)
Net earnings attributable to Procter & Gamble (P&G) 14,879 14,653 14,742 14,306 13,027 3,897
Total assets 122,370 120,829 117,208 119,307 120,700 115,095
Profitability Ratio
ROA1 12.16% 12.13% 12.58% 11.99% 10.79% 3.39%
Adjusted: Mark to Market Available-for-sale Securities
Selected Financial Data (US$ in millions)
Adjusted net earnings attributable to Procter & Gamble (P&G) 14,876 14,646 14,747 14,322 13,015 4,081
Total assets 122,370 120,829 117,208 119,307 120,700 115,095
Profitability Ratio
Adjusted ROA2 12.16% 12.12% 12.58% 12.00% 10.78% 3.55%

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

2024 Calculations

1 ROA = 100 × Net earnings attributable to Procter & Gamble (P&G) ÷ Total assets
= 100 × 14,879 ÷ 122,370 = 12.16%

2 Adjusted ROA = 100 × Adjusted net earnings attributable to Procter & Gamble (P&G) ÷ Total assets
= 100 × 14,876 ÷ 122,370 = 12.16%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as adjusted net income divided by total assets. Procter & Gamble Co. adjusted ROA deteriorated from 2022 to 2023 but then slightly improved from 2023 to 2024.