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, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Net income (as reported) 6,708 11,548 12,890 1,343 4,440
Add: Change in unrealized gain (loss) on marketable securities, net of tax 9 (10) (7) 2 6
Net income (adjusted) 6,717 11,538 12,883 1,345 4,446

Based on: 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), 10-K (reporting date: 2019-12-31).


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

United Parcel Service Inc., adjusted profitability ratios

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Net Profit Margin
Reported net profit margin 7.37% 11.51% 13.25% 1.59% 5.99%
Adjusted net profit margin 7.38% 11.50% 13.24% 1.59% 6.00%
Return on Equity (ROE)
Reported ROE 38.76% 58.36% 90.44% 204.41% 135.90%
Adjusted ROE 38.81% 58.31% 90.39% 204.72% 136.09%
Return on Assets (ROA)
Reported ROA 9.47% 16.24% 18.57% 2.15% 7.67%
Adjusted ROA 9.48% 16.22% 18.56% 2.16% 7.68%

Based on: 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), 10-K (reporting date: 2019-12-31).

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 2021 to 2022 and from 2022 to 2023.
Adjusted ROE A profitability ratio calculated as adjusted net income divided by shareholders’ equity. United Parcel Service Inc. adjusted ROE deteriorated from 2021 to 2022 and from 2022 to 2023.
Adjusted ROA A profitability ratio calculated as adjusted net income divided by total assets. United Parcel Service Inc. adjusted ROA deteriorated from 2021 to 2022 and from 2022 to 2023.

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


Adjusted Net Profit Margin

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Selected Financial Data (US$ in millions)
Net income 6,708 11,548 12,890 1,343 4,440
Revenue 90,958 100,338 97,287 84,628 74,094
Profitability Ratio
Net profit margin1 7.37% 11.51% 13.25% 1.59% 5.99%
Adjusted: Mark to Market Available-for-sale Securities
Selected Financial Data (US$ in millions)
Adjusted net income 6,717 11,538 12,883 1,345 4,446
Revenue 90,958 100,338 97,287 84,628 74,094
Profitability Ratio
Adjusted net profit margin2 7.38% 11.50% 13.24% 1.59% 6.00%

Based on: 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), 10-K (reporting date: 2019-12-31).

2023 Calculations

1 Net profit margin = 100 × Net income ÷ Revenue
= 100 × 6,708 ÷ 90,958 = 7.37%

2 Adjusted net profit margin = 100 × Adjusted net income ÷ Revenue
= 100 × 6,717 ÷ 90,958 = 7.38%

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 2021 to 2022 and from 2022 to 2023.

Adjusted Return on Equity (ROE)

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Selected Financial Data (US$ in millions)
Net income 6,708 11,548 12,890 1,343 4,440
Equity for controlling interests 17,306 19,786 14,253 657 3,267
Profitability Ratio
ROE1 38.76% 58.36% 90.44% 204.41% 135.90%
Adjusted: Mark to Market Available-for-sale Securities
Selected Financial Data (US$ in millions)
Adjusted net income 6,717 11,538 12,883 1,345 4,446
Equity for controlling interests 17,306 19,786 14,253 657 3,267
Profitability Ratio
Adjusted ROE2 38.81% 58.31% 90.39% 204.72% 136.09%

Based on: 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), 10-K (reporting date: 2019-12-31).

2023 Calculations

1 ROE = 100 × Net income ÷ Equity for controlling interests
= 100 × 6,708 ÷ 17,306 = 38.76%

2 Adjusted ROE = 100 × Adjusted net income ÷ Equity for controlling interests
= 100 × 6,717 ÷ 17,306 = 38.81%

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 2021 to 2022 and from 2022 to 2023.

Adjusted Return on Assets (ROA)

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Selected Financial Data (US$ in millions)
Net income 6,708 11,548 12,890 1,343 4,440
Total assets 70,857 71,124 69,405 62,408 57,857
Profitability Ratio
ROA1 9.47% 16.24% 18.57% 2.15% 7.67%
Adjusted: Mark to Market Available-for-sale Securities
Selected Financial Data (US$ in millions)
Adjusted net income 6,717 11,538 12,883 1,345 4,446
Total assets 70,857 71,124 69,405 62,408 57,857
Profitability Ratio
Adjusted ROA2 9.48% 16.22% 18.56% 2.16% 7.68%

Based on: 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), 10-K (reporting date: 2019-12-31).

2023 Calculations

1 ROA = 100 × Net income ÷ Total assets
= 100 × 6,708 ÷ 70,857 = 9.47%

2 Adjusted ROA = 100 × Adjusted net income ÷ Total assets
= 100 × 6,717 ÷ 70,857 = 9.48%

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 2021 to 2022 and from 2022 to 2023.