Stock Analysis on Net

United Parcel Service Inc. (NYSE:UPS)

Analysis of Investments

Microsoft Excel

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

United Parcel Service Inc., adjustment to net income

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Net income (as reported) 5,782 6,708 11,548 12,890 1,343
Add: Change in unrealized gain (loss) on marketable securities, net of tax 1 9 (10) (7) 2
Net income (adjusted) 5,783 6,717 11,538 12,883 1,345

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).


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

United Parcel Service Inc., adjusted profitability ratios

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Net Profit Margin
Reported net profit margin 6.35% 7.37% 11.51% 13.25% 1.59%
Adjusted net profit margin 6.35% 7.38% 11.50% 13.24% 1.59%
Return on Equity (ROE)
Reported ROE 34.59% 38.76% 58.36% 90.44% 204.41%
Adjusted ROE 34.59% 38.81% 58.31% 90.39% 204.72%
Return on Assets (ROA)
Reported ROA 8.25% 9.47% 16.24% 18.57% 2.15%
Adjusted ROA 8.25% 9.48% 16.22% 18.56% 2.16%

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).

Profitability ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by revenue. United Parcel Service Inc. 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. United Parcel Service Inc. 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. United Parcel Service Inc. adjusted ROA deteriorated from 2022 to 2023 and from 2023 to 2024.

United Parcel Service Inc., Profitability Ratios: Reported vs. Adjusted


Adjusted Net Profit Margin

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Selected Financial Data (US$ in millions)
Net income 5,782 6,708 11,548 12,890 1,343
Revenue 91,070 90,958 100,338 97,287 84,628
Profitability Ratio
Net profit margin1 6.35% 7.37% 11.51% 13.25% 1.59%
Adjusted: Mark to Market Available-for-sale Securities
Selected Financial Data (US$ in millions)
Adjusted net income 5,783 6,717 11,538 12,883 1,345
Revenue 91,070 90,958 100,338 97,287 84,628
Profitability Ratio
Adjusted net profit margin2 6.35% 7.38% 11.50% 13.24% 1.59%

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).

2024 Calculations

1 Net profit margin = 100 × Net income ÷ Revenue
= 100 × 5,782 ÷ 91,070 = 6.35%

2 Adjusted net profit margin = 100 × Adjusted net income ÷ Revenue
= 100 × 5,783 ÷ 91,070 = 6.35%

Profitability ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by revenue. United Parcel Service Inc. adjusted net profit margin ratio deteriorated from 2022 to 2023 and from 2023 to 2024.

Adjusted Return on Equity (ROE)

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Selected Financial Data (US$ in millions)
Net income 5,782 6,708 11,548 12,890 1,343
Equity for controlling interests 16,718 17,306 19,786 14,253 657
Profitability Ratio
ROE1 34.59% 38.76% 58.36% 90.44% 204.41%
Adjusted: Mark to Market Available-for-sale Securities
Selected Financial Data (US$ in millions)
Adjusted net income 5,783 6,717 11,538 12,883 1,345
Equity for controlling interests 16,718 17,306 19,786 14,253 657
Profitability Ratio
Adjusted ROE2 34.59% 38.81% 58.31% 90.39% 204.72%

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).

2024 Calculations

1 ROE = 100 × Net income ÷ Equity for controlling interests
= 100 × 5,782 ÷ 16,718 = 34.59%

2 Adjusted ROE = 100 × Adjusted net income ÷ Equity for controlling interests
= 100 × 5,783 ÷ 16,718 = 34.59%

Profitability ratio Description The company
Adjusted ROE A profitability ratio calculated as adjusted net income divided by shareholders’ equity. United Parcel Service Inc. adjusted ROE deteriorated from 2022 to 2023 and from 2023 to 2024.

Adjusted Return on Assets (ROA)

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Selected Financial Data (US$ in millions)
Net income 5,782 6,708 11,548 12,890 1,343
Total assets 70,070 70,857 71,124 69,405 62,408
Profitability Ratio
ROA1 8.25% 9.47% 16.24% 18.57% 2.15%
Adjusted: Mark to Market Available-for-sale Securities
Selected Financial Data (US$ in millions)
Adjusted net income 5,783 6,717 11,538 12,883 1,345
Total assets 70,070 70,857 71,124 69,405 62,408
Profitability Ratio
Adjusted ROA2 8.25% 9.48% 16.22% 18.56% 2.16%

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).

2024 Calculations

1 ROA = 100 × Net income ÷ Total assets
= 100 × 5,782 ÷ 70,070 = 8.25%

2 Adjusted ROA = 100 × Adjusted net income ÷ Total assets
= 100 × 5,783 ÷ 70,070 = 8.25%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as adjusted net income divided by total assets. United Parcel Service Inc. adjusted ROA deteriorated from 2022 to 2023 and from 2023 to 2024.