Stock Analysis on Net

United Parcel Service Inc. (NYSE:UPS)

Analysis of Operating Leases

Microsoft Excel

An operating lease is treated like a rental contract. Neither the leased asset nor the associated liability is reported on the lessee balance sheet, but the rights may be very similar to the rights of an owner. The lessee only records the lease payments as a rental expense in income statement.


Adjustments to Financial Statements for Operating Leases

United Parcel Service Inc., adjustments to financial statements

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Adjustment to Total Assets
Total assets (as reported) 70,857 71,124 69,405 62,408 57,857
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1
Total assets (adjusted) 70,857 71,124 69,405 62,408 57,857
Adjustment to Total Debt
Total debt (as reported) 22,264 19,662 21,915 24,654 25,238
Add: Operating lease liability (before adoption of FASB Topic 842)2
Add: Current maturities of operating leases 709 621 580 560 538
Add: Non-current operating leases 3,756 3,238 3,033 2,540 2,391
Total debt (adjusted) 26,729 23,521 25,528 27,754 28,167

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).

1, 2 Equal to total present value of future operating lease payments.


United Parcel Service Inc., Financial Data: Reported vs. Adjusted


Adjusted Financial Ratios for Operating Leases (Summary)

United Parcel Service Inc., adjusted financial ratios

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Total Asset Turnover1
Reported total asset turnover 1.28 1.41 1.40 1.36 1.28
Adjusted total asset turnover 1.28 1.41 1.40 1.36 1.28
Debt to Equity2
Reported debt to equity 1.29 0.99 1.54 37.53 7.73
Adjusted debt to equity 1.54 1.19 1.79 42.24 8.62
Return on Assets3 (ROA)
Reported ROA 9.47% 16.24% 18.57% 2.15% 7.67%
Adjusted ROA 9.47% 16.24% 18.57% 2.15% 7.67%

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).

Financial ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. United Parcel Service Inc. adjusted total asset turnover ratio improved from 2021 to 2022 but then deteriorated significantly from 2022 to 2023.
Adjusted debt to equity A solvency ratio calculated as adjusted total debt divided by total shareholders’ equity. United Parcel Service Inc. adjusted debt to equity ratio improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023 not reaching 2021 level.
Adjusted ROA A profitability ratio calculated as net income divided by adjusted total assets. United Parcel Service Inc. adjusted ROA deteriorated from 2021 to 2022 and from 2022 to 2023.

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


Adjusted Total Asset Turnover

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)
Revenue 90,958 100,338 97,287 84,628 74,094
Total assets 70,857 71,124 69,405 62,408 57,857
Activity Ratio
Total asset turnover1 1.28 1.41 1.40 1.36 1.28
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Revenue 90,958 100,338 97,287 84,628 74,094
Adjusted total assets 70,857 71,124 69,405 62,408 57,857
Activity Ratio
Adjusted total asset turnover2 1.28 1.41 1.40 1.36 1.28

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 Total asset turnover = Revenue ÷ Total assets
= 90,958 ÷ 70,857 = 1.28

2 Adjusted total asset turnover = Revenue ÷ Adjusted total assets
= 90,958 ÷ 70,857 = 1.28

Activity ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. United Parcel Service Inc. adjusted total asset turnover ratio improved from 2021 to 2022 but then deteriorated significantly from 2022 to 2023.

Adjusted Debt to Equity

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)
Total debt 22,264 19,662 21,915 24,654 25,238
Equity for controlling interests 17,306 19,786 14,253 657 3,267
Solvency Ratio
Debt to equity1 1.29 0.99 1.54 37.53 7.73
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Adjusted total debt 26,729 23,521 25,528 27,754 28,167
Equity for controlling interests 17,306 19,786 14,253 657 3,267
Solvency Ratio
Adjusted debt to equity2 1.54 1.19 1.79 42.24 8.62

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 Debt to equity = Total debt ÷ Equity for controlling interests
= 22,264 ÷ 17,306 = 1.29

2 Adjusted debt to equity = Adjusted total debt ÷ Equity for controlling interests
= 26,729 ÷ 17,306 = 1.54

Solvency ratio Description The company
Adjusted debt-to-equity A solvency ratio calculated as adjusted total debt divided by total shareholders’ equity. United Parcel Service Inc. adjusted debt-to-equity ratio improved from 2021 to 2022 but then slightly deteriorated from 2022 to 2023 not reaching 2021 level.

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 for Operating Leases
Selected Financial Data (US$ in millions)
Net income 6,708 11,548 12,890 1,343 4,440
Adjusted total assets 70,857 71,124 69,405 62,408 57,857
Profitability Ratio
Adjusted ROA2 9.47% 16.24% 18.57% 2.15% 7.67%

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 × Net income ÷ Adjusted total assets
= 100 × 6,708 ÷ 70,857 = 9.47%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as net income divided by adjusted total assets. United Parcel Service Inc. adjusted ROA deteriorated from 2021 to 2022 and from 2022 to 2023.