Stock Analysis on Net

United Parcel Service Inc. (NYSE:UPS)

Adjustments to Financial Statements

Microsoft Excel

Adjustments to Current Assets

United Parcel Service Inc., adjusted current assets

US$ in millions

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Current assets 19,310 19,413 22,217 24,934 20,216
Adjustments
Add: Allowance for credit losses 136 126 146 128 138
After Adjustment
Adjusted current assets 19,446 19,539 22,363 25,062 20,354

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).


Adjustments to Total Assets

United Parcel Service Inc., adjusted total assets

US$ in millions

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Total assets 70,070 70,857 71,124 69,405 62,408
Adjustments
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1
Add: Allowance for credit losses 136 126 146 128 138
Less: Deferred tax assets2 112 126 139 176 527
After Adjustment
Adjusted total assets 70,094 70,857 71,131 69,357 62,019

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).

1 Operating lease right-of-use asset (before adoption of FASB Topic 842). See details »

2 Deferred tax assets. See details »


Adjustments to Total Liabilities

United Parcel Service Inc., adjusted total liabilities

US$ in millions

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Total liabilities 53,327 53,543 51,321 55,136 61,739
Adjustments
Add: Operating lease liability (before adoption of FASB Topic 842)1
Less: Deferred tax liabilities2 3,595 3,772 4,302 3,125 488
After Adjustment
Adjusted total liabilities 49,732 49,771 47,019 52,011 61,251

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).

1 Operating lease liability (before adoption of FASB Topic 842). See details »

2 Deferred tax liabilities. See details »


Adjustments to Stockholders’ Equity

United Parcel Service Inc., adjusted equity for controlling interests

US$ in millions

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Equity for controlling interests 16,718 17,306 19,786 14,253 657
Adjustments
Less: Net deferred tax asset (liability)1 (3,483) (3,646) (4,163) (2,949) 39
Add: Allowance for credit losses 136 126 146 128 138
Add: Noncontrolling interests 25 8 17 16 12
After Adjustment
Adjusted total shareowners’ equity 20,362 21,086 24,112 17,346 768

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).

1 Net deferred tax asset (liability). See details »


Adjustments to Capitalization Table

United Parcel Service Inc., adjusted capitalization table

US$ in millions

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Current maturities of long-term debt, commercial paper and finance leases 1,838 3,348 2,341 2,131 2,623
Long-term debt and finance leases, excluding current maturities 19,446 18,916 17,321 19,784 22,031
Total reported debt 21,284 22,264 19,662 21,915 24,654
Equity for controlling interests 16,718 17,306 19,786 14,253 657
Total reported capital 38,002 39,570 39,448 36,168 25,311
Adjustments to Debt
Add: Operating lease liability (before adoption of FASB Topic 842)1
Add: Current maturities of operating leases2 733 709 621 580 560
Add: Non-current operating leases3 3,635 3,756 3,238 3,033 2,540
Adjusted total debt 25,652 26,729 23,521 25,528 27,754
Adjustments to Equity
Less: Net deferred tax asset (liability)4 (3,483) (3,646) (4,163) (2,949) 39
Add: Allowance for credit losses 136 126 146 128 138
Add: Noncontrolling interests 25 8 17 16 12
Adjusted total shareowners’ equity 20,362 21,086 24,112 17,346 768
After Adjustment
Adjusted total capital 46,014 47,815 47,633 42,874 28,522

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).

1 Operating lease liability (before adoption of FASB Topic 842). See details »

2 Current maturities of operating leases. See details »

3 Non-current operating leases. See details »

4 Net deferred tax asset (liability). See details »


Adjustments to Reported Income

United Parcel Service Inc., adjusted 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
As Reported
Net income 5,782 6,708 11,548 12,890 1,343
Adjustments
Add: Deferred income tax expense (benefit)1 (15) 199 531 1,645 (858)
Add: Increase (decrease) in allowance for credit losses 10 (20) 18 (10) 45
Add: Other comprehensive income (loss) (551) (2,209) 1,729 3,835 (1,116)
After Adjustment
Adjusted net income 5,226 4,678 13,826 18,360 (586)

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).

1 Deferred income tax expense (benefit). See details »