Paying user area
Try for free
Sysco Corp. pages available for free this week:
The data is hidden behind: . Unhide it.
Get full access to the entire website from $10.42/mo, or
get 1-month access to Sysco Corp. for $22.49.
This is a one-time payment. There is no automatic renewal.
We accept:
Adjusted Financial Ratios (Summary)
Based on: 10-K (reporting date: 2024-06-29), 10-K (reporting date: 2023-07-01), 10-K (reporting date: 2022-07-02), 10-K (reporting date: 2021-07-03), 10-K (reporting date: 2020-06-27), 10-K (reporting date: 2019-06-29).
The analysis of the financial ratios over the six-year period reveals several notable trends concerning asset utilization, liquidity, leverage, profitability, and returns.
- Total Asset Turnover
- Both reported and adjusted total asset turnover ratios exhibit a decline from 2019 through 2021, dropping from above 3.3 to around 2.3-2.4, indicating a reduction in the effectiveness of asset use during this time. However, this trend reverses in 2022, with ratios rising again close to previous levels around 3.1 to 3.4, followed by a slight dip in 2024. Overall, asset turnover shows resilience with fluctuating efficiency but maintains a relatively high turnover rate throughout.
- Current Ratio
- The reported and adjusted current ratios display an inconsistent pattern. Starting at approximately 1.33-1.34 in 2019, the ratio notably increases to near 1.84-1.89 in 2020, suggesting improved short-term liquidity. However, it subsequently declines steadily to about 1.2 by 2024, pointing to a tightening liquidity position over the latter years.
- Debt to Equity
- This leverage metric reveals significant volatility. Initially stable at around 3.26 in 2019, it surges dramatically to double-digit levels in 2020, peaking at 12.47 (reported) and 10.62 (adjusted), indicating a sharp increase in financial leverage or reliance on debt financing. Thereafter, it gradually decreases but remains elevated relative to the earliest period, ending near 6.44 (reported) and 7.02 (adjusted) in 2024. This indicates a substantial reduction in leverage from the peak but overall higher indebtedness than in 2019.
- Debt to Capital
- This ratio remains relatively stable throughout the period, fluctuating narrowly between 0.77 and 0.93. Despite the fluctuations in debt to equity, the proportion of debt in the capital structure shows limited variation, implying that changes in equity levels may contribute materially to the variations observed in debt to equity.
- Financial Leverage
- The financial leverage ratio aligns with the debt to equity movement, showing a significant spike in 2020, peaking above 19 (reported) and 16 (adjusted). This is followed by a gradual decline but maintaining elevated levels compared to 2019, ending at around 13.4 (reported) and 13.3 (adjusted) in 2024. The data suggests increased use of debt to finance assets during 2020 and a moderate deleveraging trend thereafter.
- Net Profit Margin
- Margins experience a steep decline in 2020 to about 0.4%, reflecting reduced profitability during this period. Recovery begins in 2021 and continues steadily, with margins reaching approximately 2.3% to 2.6% by 2023 and maintaining this level into 2024. This pattern indicates resilience and improved operational profitability post-2020 downturn.
- Return on Equity (ROE)
- ROE demonstrates considerable volatility, dropping sharply in 2020 to below 20%, recovering substantially in subsequent years, and peaking at over 100% in 2024 (reported and adjusted). The high values in later years suggest exceptionally strong returns to shareholders, potentially influenced by the high financial leverage evidenced during the period.
- Return on Assets (ROA)
- ROA declines significantly in 2020, aligning with other profitability measures, then progressively improves from 2021 onward, stabilizing near 7.8% by 2024. Although not as dramatic as ROE, the upward trend post-2020 signals stronger asset profitability, consistent with improved operational performance.
In summary, the fiscal years reflect a period of stress and recovery. The surge in debt-related ratios in 2020 suggests increased borrowing or financing challenges, coinciding with reduced profitability and liquidity. Subsequent years show efforts toward deleveraging and recovery in profitability and efficiency, culminating in strong returns to equity holders despite a tempered asset turnover and current ratio. The company's financial dynamics point to adaptation during a disruptive period with improved operational and financial performance in the later years.
Sysco Corp., Financial Ratios: Reported vs. Adjusted
Adjusted Total Asset Turnover
Based on: 10-K (reporting date: 2024-06-29), 10-K (reporting date: 2023-07-01), 10-K (reporting date: 2022-07-02), 10-K (reporting date: 2021-07-03), 10-K (reporting date: 2020-06-27), 10-K (reporting date: 2019-06-29).
1 2024 Calculation
Total asset turnover = Sales ÷ Total assets
= ÷ =
2 Adjusted total assets. See details »
3 2024 Calculation
Adjusted total asset turnover = Sales ÷ Adjusted total assets
= ÷ =
The financial data reveals several key trends over the six-year period under review. Sales experienced a decline from 2019 to 2021, dropping from 60,114 million to 51,298 million US dollars. However, starting in 2022, there was a pronounced recovery and growth trend, with sales increasing significantly to 68,636 million, then continuing to rise to 76,325 million in 2023 and 78,844 million in 2024. This indicates a strong rebound and expansion phase in recent years.
Total assets presented a generally upward trajectory with some fluctuations. From 17,967 million US dollars in 2019, total assets increased to 22,628 million in 2020, then slightly decreased to 21,414 million in 2021, followed by modest growth through 2022 and 2023, reaching 24,917 million by 2024. This suggests ongoing investment and asset accumulation despite a brief dip in 2021.
The reported total asset turnover ratio, which measures the efficiency of asset use to generate sales, declined sharply from 3.35 in 2019 to 2.34 in 2020, then held steady around 2.4 in 2021. Subsequently, it recovered strongly to 3.11 in 2022 and further increased to 3.34 in 2023 before slightly declining to 3.16 in 2024. This pattern aligns with the sales trends, reflecting lower asset utilization efficiency in the initial period followed by improved operational efficiency during the sales recovery phase.
Adjusted total assets show similar movement to reported total assets, although with slightly different levels due to adjustments. The adjusted total assets rose from 18,455 million in 2019 to a peak of 22,769 million in 2020, then fell to 21,179 million in 2021, followed by gradual increases through 2024 to 24,526 million. This adjustment likely accounts for revaluations or asset reclassifications.
The adjusted total asset turnover ratio parallels the reported turnover trends. It dropped from 3.26 in 2019 to 2.32 in 2020, then began to recover steadily, reaching a high of 3.4 in 2023 before a slight decline to 3.21 in 2024. The recovery in turnover after 2020 suggests improving efficiency in the deployment of the adjusted asset base in generating sales revenue.
Overall, the data reflects a period of initial contraction or operational challenges through 2020 and 2021, evidenced by declining sales and asset turnover ratios, followed by a robust recovery characterized by significant sales growth and improved asset utilization efficiency from 2022 onward. Asset levels have steadily increased over the full period, supporting the growth in sales and enhanced turnover ratios in the later years.
Adjusted Current Ratio
Based on: 10-K (reporting date: 2024-06-29), 10-K (reporting date: 2023-07-01), 10-K (reporting date: 2022-07-02), 10-K (reporting date: 2021-07-03), 10-K (reporting date: 2020-06-27), 10-K (reporting date: 2019-06-29).
1 2024 Calculation
Current ratio = Current assets ÷ Current liabilities
= ÷ =
2 Adjusted current assets. See details »
3 2024 Calculation
Adjusted current ratio = Adjusted current assets ÷ Current liabilities
= ÷ =
The financial data reveals several notable trends regarding liquidity and short-term financial health over the six-year period examined.
- Current Assets
- Current assets exhibited significant growth from 2019 through 2020, with a considerable increase from $8,142 million to $12,348 million. However, following this peak, current assets declined somewhat in 2021 and 2022, stabilizing around the $10,500 million mark in subsequent years. The level remained relatively consistent between 2022 and 2024, with a marginal upward trajectory towards $11,043 million by 2024.
- Current Liabilities
- Current liabilities steadily increased every year, rising from $6,103 million in 2019 to $9,241 million in 2024. The rise was relatively consistent year-over-year, indicating increasing short-term obligations. The largest increase in current liabilities occurred between 2021 and 2022.
- Reported Current Ratio
- The reported current ratio peaked in 2020 at 1.84, reflecting the high growth in current assets relative to liabilities during that period. Post-2020, the current ratio declined progressively, falling to 1.2 by 2024. This trend suggests a tightening of liquidity and a diminishing buffer for covering short-term liabilities with current assets.
- Adjusted Current Assets
- The adjusted current assets mirrored the pattern of reported current assets, showing an increase from 2019 to 2020, a decline in 2021 and 2022, and stabilization in the later years. The adjusted figures are slightly higher than the reported values but follow the same overall trends.
- Adjusted Current Ratio
- The adjusted current ratio trend closely follows the reported current ratio, peaking in 2020 at 1.89 then decreasing steadily to 1.2 by 2024. This decline is consistent with the rise in current liabilities, indicating that liquidity has become more constrained when using adjusted asset figures as well.
Overall, the data indicates that while current assets experienced a sharp increase in 2020, this was not sustained in the following years. At the same time, current liabilities have consistently increased, resulting in a declining current ratio and adjusted current ratio since 2020. This trend suggests increasing pressure on the company’s short-term liquidity position, warranting close monitoring and potential strategic adjustments to manage working capital efficiently.
Adjusted Debt to Equity
Based on: 10-K (reporting date: 2024-06-29), 10-K (reporting date: 2023-07-01), 10-K (reporting date: 2022-07-02), 10-K (reporting date: 2021-07-03), 10-K (reporting date: 2020-06-27), 10-K (reporting date: 2019-06-29).
1 2024 Calculation
Debt to equity = Total debt ÷ Shareholders’ equity
= ÷ =
2 Adjusted total debt. See details »
3 Adjusted shareholders’ equity. See details »
4 2024 Calculation
Adjusted debt to equity = Adjusted total debt ÷ Adjusted shareholders’ equity
= ÷ =
- Total Debt
- The total debt experienced a significant increase from 8,163 million USD in mid-2019 to a peak of 14,447 million USD in mid-2020. Subsequently, it declined to 10,648 million USD by mid-2022 but has risen again to 11,982 million USD by mid-2024, indicating some volatility in the debt levels over the period.
- Shareholders’ Equity
- Shareholders’ equity displayed considerable fluctuation, starting at 2,503 million USD in mid-2019, dropping sharply to 1,159 million USD in mid-2020. This was followed by a partial recovery to 2,009 million USD in mid-2023, then a slight decrease to 1,860 million USD by mid-2024. Overall, equity values have been volatile, with notable declines and recoveries.
- Reported Debt to Equity Ratio
- The reported debt to equity ratio surged from 3.26 in mid-2019 to an especially high 12.47 in mid-2020, reflecting the simultaneous increase in debt and sharp decrease in equity. This ratio then decreased steadily to 5.18 in mid-2023, before increasing slightly to 6.44 in mid-2024, suggesting some normalization but with relatively high leverage maintained.
- Adjusted Total Debt
- Adjusted total debt generally follows the trend of reported total debt, increasing from 8,704 million USD in mid-2019 to a maximum of 15,078 million USD in mid-2020. Thereafter, it declined gradually to 11,166 million USD in mid-2023 before a rise to 12,945 million USD by mid-2024. The adjustments do not substantially alter the overall debt pattern.
- Adjusted Shareholders’ Equity
- Adjusted shareholders’ equity began at 2,658 million USD in mid-2019, declined to 1,420 million USD in mid-2020, and then remained relatively stable around the 1,358 to 1,970 million USD range from mid-2021 to mid-2024, ending slightly lower at 1,845 million USD in mid-2024. This reflects similar volatility as the unadjusted equity figures.
- Adjusted Debt to Equity Ratio
- The adjusted debt to equity ratio shows a sharp increase from 3.28 in mid-2019 to 10.62 in mid-2020, reflecting increased leverage and decreased equity during this period. It peaked further at 8.39 in mid-2022 before declining to 5.67 in mid-2023. By mid-2024, it rose again to 7.02, indicating leverage remains elevated despite some intermediate improvements.
Adjusted Debt to Capital
Based on: 10-K (reporting date: 2024-06-29), 10-K (reporting date: 2023-07-01), 10-K (reporting date: 2022-07-02), 10-K (reporting date: 2021-07-03), 10-K (reporting date: 2020-06-27), 10-K (reporting date: 2019-06-29).
1 2024 Calculation
Debt to capital = Total debt ÷ Total capital
= ÷ =
2 Adjusted total debt. See details »
3 Adjusted total capital. See details »
4 2024 Calculation
Adjusted debt to capital = Adjusted total debt ÷ Adjusted total capital
= ÷ =
- Total Debt
- The total debt experienced a significant increase from 8,163 million USD in 2019 to a peak of 14,447 million USD in 2020, indicating a substantial rise in borrowings. Subsequently, it declined over the next three years to 10,411 million USD in 2023 before rising again to 11,982 million USD in 2024. This pattern suggests a possible strategic adjustment in debt levels, with a notable reduction after 2020 followed by a moderate increase in the latest period.
- Total Capital
- Total capital followed a comparable trend to total debt, increasing sharply from 10,666 million USD in 2019 to 15,605 million USD in 2020. It then decreased progressively until 2022 before rising again modestly through 2023 and 2024, reaching 13,842 million USD. This movement reflects changes in the company’s capital structure, with a peak in 2020 and a recovery phase starting from 2023.
- Reported Debt to Capital Ratio
- The reported debt to capital ratio showed a high leverage position across the period. It surged from 0.77 in 2019 to 0.93 in 2020, indicating increased reliance on debt financing. After 2020, the ratio declined but remained elevated, fluctuating between 0.84 and 0.89, and ending at 0.87 in 2024. This suggests the company maintained a consistently leveraged capital structure with some reduction in risk after 2020 but still a significant proportion of debt relative to capital.
- Adjusted Total Debt
- Adjusted total debt mirrored the reported total debt's pattern, rising sharply in 2020 to 15,078 million USD and then declining over the next three years. It increased again in 2024 to 12,945 million USD, slightly higher than the reported figure, indicating inclusion of additional debt-related adjustments. This adjustment reinforces the trend of initial peak debt levels, subsequent reduction, and a moderate rebound.
- Adjusted Total Capital
- Adjusted total capital also demonstrated a pattern similar to total capital, with a peak in 2020 at 16,498 million USD followed by declines through 2022 and a gradual upward movement in 2023 and 2024, reaching 14,790 million USD. The adjustments indicate a slightly larger capital base than reported figures but maintain the same overall trend.
- Adjusted Debt to Capital Ratio
- The adjusted debt to capital ratio was consistently high, increasing sharply from 0.77 in 2019 to 0.91 in 2020. Thereafter, it remained relatively stable around 0.89 before declining slightly to 0.85 in 2023 and rising slightly to 0.88 in 2024. This pattern shows sustained leverage with minor fluctuations, reflecting ongoing dependence on debt financing when considering adjusted figures.
- Overall Analysis
- Over the observed six-year period, the company increased its leverage significantly in 2020, as reflected in both total and adjusted debt and capital figures and corresponding debt to capital ratios. Following this peak, there was a clear trend towards deleveraging, demonstrated by reductions in debt and capital and lower debt to capital ratios through 2023. However, this trend reversed somewhat in 2024, with an uptick in debt levels and leverage ratios. The consistent high leverage ratios indicate a strategic preference or necessity to maintain substantial debt funding relative to capital, accompanied by periodic adjustments.
Adjusted Financial Leverage
Based on: 10-K (reporting date: 2024-06-29), 10-K (reporting date: 2023-07-01), 10-K (reporting date: 2022-07-02), 10-K (reporting date: 2021-07-03), 10-K (reporting date: 2020-06-27), 10-K (reporting date: 2019-06-29).
1 2024 Calculation
Financial leverage = Total assets ÷ Shareholders’ equity
= ÷ =
2 Adjusted total assets. See details »
3 Adjusted shareholders’ equity. See details »
4 2024 Calculation
Adjusted financial leverage = Adjusted total assets ÷ Adjusted shareholders’ equity
= ÷ =
- Total Assets
- Total assets increased steadily over the six-year period, growing from US$17,967 million in mid-2019 to US$24,917 million by mid-2024. This growth reflects an overall expansion in the company's asset base, with a notable acceleration in the last year analyzed.
- Shareholders’ Equity
- Shareholders’ equity displayed volatility, starting at US$2,503 million in 2019, declining sharply to US$1,159 million in 2020, then partially recovering to US$1,860 million by 2024. The equity value decreased significantly in 2020, saw fluctuations in subsequent years, and remained below the initial 2019 value by the end of the period.
- Reported Financial Leverage
- Reported financial leverage exhibited considerable variation, peaking at 19.53 in 2020, indicating increased reliance on debt relative to equity that year. Subsequently, leverage decreased to 11.36 in 2023 before rising again to 13.4 in 2024, demonstrating fluctuating capital structure risk levels throughout the period.
- Adjusted Total Assets
- The trend in adjusted total assets was similar to the reported total assets, rising from US$18,455 million in 2019 to US$24,526 million in 2024. Slight differences exist between reported and adjusted figures, but the overall asset growth pattern remains consistent.
- Adjusted Shareholders’ Equity
- Adjusted shareholders’ equity mirrored the volatility seen in reported equity, starting at US$2,658 million in 2019, dropping to US$1,420 million in 2020, and recovering to US$1,845 million by 2024. This implies adjustments did not significantly alter the equity trend.
- Adjusted Financial Leverage
- Adjusted financial leverage followed a similar pattern to reported leverage, peaking at 16.04 in 2022 before decreasing and then slightly increasing to 13.29 by 2024. This indicates consistent trends in leverage when considering adjusted figures, reinforcing observations regarding debt-equity dynamics.
- Overall Analysis
- The company experienced substantial growth in asset size over the period combined with a fluctuating equity base, leading to variable financial leverage levels. The sharp decline in equity in 2020 coincided with the highest leverage ratios, suggesting increased financial risk during that year. Subsequent partial recovery in equity and reductions in leverage indicate efforts to strengthen the balance sheet, though leverage levels remain elevated compared to 2019. Adjusted figures confirm these trends, underscoring persistent volatility in capital structure while assets showed steady growth.
Adjusted Net Profit Margin
Based on: 10-K (reporting date: 2024-06-29), 10-K (reporting date: 2023-07-01), 10-K (reporting date: 2022-07-02), 10-K (reporting date: 2021-07-03), 10-K (reporting date: 2020-06-27), 10-K (reporting date: 2019-06-29).
1 2024 Calculation
Net profit margin = 100 × Net earnings ÷ Sales
= 100 × ÷ =
2 Adjusted net earnings. See details »
3 2024 Calculation
Adjusted net profit margin = 100 × Adjusted net earnings ÷ Sales
= 100 × ÷ =
- Net Earnings
- Net earnings experienced a significant decline from 1,674 million USD in 2019 to 215 million USD in 2020, indicating a sharp drop during that period. Subsequently, net earnings showed recovery, increasing to 524 million USD in 2021, rising further to 1,359 million USD in 2022, and continuing to grow to reach 1,955 million USD by 2024. Overall, the trend suggests a substantial rebound after the 2020 low point, culminating in the highest reported net earnings in the latest period.
- Sales
- Sales figures demonstrate fluctuations over the observed years. Sales decreased from 60,114 million USD in 2019 to 51,298 million USD in 2021, with a notable trough occurring in 2021. A strong increase followed, rising to 68,636 million USD in 2022, and continuing upward trend through 2024 to 78,844 million USD. This pattern indicates a recovery and growth phase post-2021, surpassing earlier sales levels significantly by the final period.
- Reported Net Profit Margin
- The reported net profit margin declined sharply from 2.79% in 2019 to a low of 0.41% in 2020. It then exhibited a gradual recovery, moving up to 1.02% in 2021 and nearly doubling to 1.98% in 2022. Margins continued to improve, reaching 2.48% in 2024. This progression reflects the company’s improving profitability relative to sales after the significant downturn in 2020.
- Adjusted Net Earnings
- Adjusted net earnings mirrored the trend in net earnings, with a drop from 1,360 million USD in 2019 to 220 million USD in 2020, followed by an increase to 711 million USD in 2021. Although there was a decrease to 914 million USD in 2022, adjusted earnings surged to 1,958 million USD in 2023 before a slight decline to 1,903 million USD in 2024. Despite the minor dip in the last period, adjusted earnings generally show recovery and growth compared to the low point in 2020.
- Adjusted Net Profit Margin
- The adjusted net profit margin declined from 2.26% in 2019 to 0.42% in 2020, closely paralleling the reported margin pattern. It improved to 1.39% in 2021 but decreased slightly to 1.33% in 2022. Subsequent periods showed substantial improvements reaching 2.57% in 2023, followed by a small decline to 2.41% in 2024. This indicates enhanced profitability on an adjusted basis after the 2020 drop, with some volatility in recent years.
Adjusted Return on Equity (ROE)
Based on: 10-K (reporting date: 2024-06-29), 10-K (reporting date: 2023-07-01), 10-K (reporting date: 2022-07-02), 10-K (reporting date: 2021-07-03), 10-K (reporting date: 2020-06-27), 10-K (reporting date: 2019-06-29).
1 2024 Calculation
ROE = 100 × Net earnings ÷ Shareholders’ equity
= 100 × ÷ =
2 Adjusted net earnings. See details »
3 Adjusted shareholders’ equity. See details »
4 2024 Calculation
Adjusted ROE = 100 × Adjusted net earnings ÷ Adjusted shareholders’ equity
= 100 × ÷ =
The financial data reveals several notable trends across the examined periods. Net earnings demonstrated significant fluctuations, beginning with a strong figure of 1,674 million US dollars in 2019, plunging to 215 million in 2020, followed by a recovery and steady increase to 1,955 million by 2024. This pattern indicates a sharp downturn in 2020, likely attributable to extraordinary circumstances, with gradual restoration and growth in subsequent years.
Shareholders' equity displayed a contrasting trajectory. It decreased markedly from 2,503 million in 2019 to 1,159 million in 2020 and then along fluctuating lines, ultimately recording 1,860 million in 2024. Despite some recovery after 2020, it did not return to the initial levels observed in 2019. The reduction in equity, especially in 2020, alongside the net earnings dip, suggests challenging conditions that affected the company’s net worth.
Reported return on equity (ROE) mirrored these changes but exhibited extreme volatility. Starting at a high 66.9% in 2019, it fell drastically to 18.6% in 2020, surged to a peak of 105.11% by 2024, with notable spikes in 2022 and 2023. The wide range of ROE values points to significant shifts in profitability relative to equity, heavily influenced by the fluctuations in both net earnings and shareholders’ equity.
Adjusted net earnings followed a somewhat similar pattern to the reported net earnings but with less volatility. Initially at 1,360 million in 2019, adjusted net earnings dropped to 220 million in 2020 but rebounded steadily to 1,903 million by 2024. This smoother recovery pattern compared to reported net earnings underscores efforts to normalize results by excluding irregular items, yielding a steady growth trend post-2020.
Adjusted shareholders’ equity trends declined sharply from 2,658 million in 2019 to 1,420 million in 2020, then remained relatively stable around the 1,300–1,500 million range until an increase to 1,970 million in 2023, before a slight decrease to 1,845 million in 2024. The less pronounced variation relative to reported equity suggests adjustments accounted for certain extraordinary impacts, leading to more consistent equity valuation.
Adjusted ROE showed a smoother yet pronounced improvement trajectory, starting at 51.15% in 2019, dropping to 15.47% in 2020, then growing steadily to a high of 103.14% in 2024. This indicates improving profitability on adjusted equity, with a clear rebound after the 2020 decline and sustained growth thereafter.
- Summary of insights
- There is clear evidence of a significant downturn in 2020 across earnings and equity, likely linked to unusual or adverse conditions impacting the company. Subsequent years demonstrate a recovery phase, with growth in net earnings and ROE, both reported and adjusted, although shareholders’ equity has not fully returned to pre-2020 levels.
- The extreme volatility in reported ROE contrasts with the more moderated fluctuations in adjusted ROE, suggesting that adjustments help provide a more stable perspective on profitability trends. By 2024, adjusted and reported ROE values exceed those from previous years, indicating improved efficiency in generating returns on equity.
- The disparity between net earnings and shareholders' equity trends indicates that earnings improvements were not fully matched by equity growth, potentially reflecting share buybacks, dividend policies, or other capital management strategies.
Adjusted Return on Assets (ROA)
Based on: 10-K (reporting date: 2024-06-29), 10-K (reporting date: 2023-07-01), 10-K (reporting date: 2022-07-02), 10-K (reporting date: 2021-07-03), 10-K (reporting date: 2020-06-27), 10-K (reporting date: 2019-06-29).
1 2024 Calculation
ROA = 100 × Net earnings ÷ Total assets
= 100 × ÷ =
2 Adjusted net earnings. See details »
3 Adjusted total assets. See details »
4 2024 Calculation
Adjusted ROA = 100 × Adjusted net earnings ÷ Adjusted total assets
= 100 × ÷ =
- Net Earnings
- Net earnings exhibit significant fluctuations over the analyzed period. Starting at 1,674 million USD in mid-2019, there was a steep decline to 215 million USD in 2020, likely reflecting an extraordinary or external adverse event. A recovery trend is evident thereafter, with earnings increasing to 524 million USD in 2021 and continuing an upward trajectory to 1,955 million USD by mid-2024, surpassing the initial 2019 level.
- Total Assets
- Total assets increased steadily across the years. Beginning at 17,967 million USD in 2019, assets grew to 22,628 million USD in 2020, followed by minor fluctuations but an overall upward trend culminating at 24,917 million USD in 2024. This consistent asset growth suggests ongoing investments or asset acquisitions despite variable earnings performance.
- Reported Return on Assets (ROA)
- The reported ROA shows a decline from 9.32% in 2019 to a sharply lower 0.95% in 2020, mirroring the drop in net earnings. Subsequent years reveal gradual improvement to 7.85% in 2024, indicating enhanced asset profitability recovery but not yet reaching the earlier peak. The general pattern confirms the impact of the 2020 downturn and a positive recovery phase afterwards.
- Adjusted Net Earnings
- Adjusted net earnings corroborate the pattern observed in reported net earnings but show slightly different values, generally lower in initial years and higher in later years. The adjustment resulted in 1,360 million USD in 2019 and a marked decline to 220 million USD in 2020, followed by progressive increases to 1,903 million USD by 2024. The peak adjusted earnings in 2023 slightly surpassed the 2019 level, indicating improved operational profitability after adjustments.
- Adjusted Total Assets
- The adjusted total assets follow a similar increasing trend as the reported total assets, starting at 18,455 million USD in 2019 and reaching 24,526 million USD by 2024. The values remain consistently higher than reported total assets, indicating adjustments that potentially increase asset valuation or include additional asset components.
- Adjusted Return on Assets (Adjusted ROA)
- Adjusted ROA reflects a trend similar to reported ROA but with some variation in magnitude. It drops from 7.37% in 2019 to 0.96% in 2020, then rises gradually to a peak of 8.72% in 2023 before slightly declining to 7.76% in 2024. This pattern suggests overall improved asset efficiency in adjusted terms, particularly in 2023, exceeding the initial profitability measured in 2019.