Decomposing ROE involves expressing net income divided by shareholders’ equity as the product of component ratios.
Paying user area
Try for free
United Airlines Holdings Inc. pages available for free this week:
- Statement of Comprehensive Income
- Balance Sheet: Assets
- Analysis of Profitability Ratios
- Analysis of Liquidity Ratios
- Analysis of Short-term (Operating) Activity Ratios
- Analysis of Long-term (Investment) Activity Ratios
- Price to FCFE (P/FCFE)
- Capital Asset Pricing Model (CAPM)
- Analysis of Revenues
- Aggregate Accruals
The data is hidden behind: . Unhide it.
Get full access to the entire website from $10.42/mo, or
get 1-month access to United Airlines Holdings Inc. for $24.99.
This is a one-time payment. There is no automatic renewal.
We accept:
Two-Component Disaggregation of ROE
| ROE | = | ROA | × | Financial Leverage | |
|---|---|---|---|---|---|
| Dec 31, 2025 | = | × | |||
| Dec 31, 2024 | = | × | |||
| Dec 31, 2023 | = | × | |||
| Dec 31, 2022 | = | × | |||
| Dec 31, 2021 | = | × |
Based on: 10-K (reporting date: 2025-12-31), 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).
The period under review demonstrates a significant evolution in financial performance, as evidenced by changes in Return on Assets, Financial Leverage, and Return on Equity. Initially, the company experienced negative profitability, followed by a period of improvement and subsequent stabilization.
- Return on Assets (ROA)
- Return on Assets began at -2.88% and exhibited a consistent upward trajectory, reaching 3.68% by 2023. This growth continued, albeit at a decelerating rate, culminating in 4.39% in 2025. This indicates improving efficiency in asset utilization and profitability.
- Financial Leverage
- Financial Leverage experienced a marked decline throughout the period. Starting at 13.56, it decreased to 9.77 in 2022, then to 7.63 in 2023, and continued to fall to 5.84 in 2024. This downward trend persisted, reaching 5.00 in 2025. This suggests a reduction in the company’s reliance on debt financing.
- Return on Equity (ROE)
- Return on Equity mirrored the initial negative performance of Return on Assets, beginning at -39.05%. A substantial increase was observed in 2022, reaching 10.69%, followed by a peak of 28.08% in 2023. While remaining positive, ROE decreased to 24.84% in 2024 and further to 21.94% in 2025. The initial surge in ROE was likely driven by the combined effect of recovering profitability (ROA) and the application of financial leverage, though the decreasing leverage subsequently moderated ROE growth.
The interplay between ROA and Financial Leverage clearly influences ROE. The initial recovery in ROE was amplified by higher leverage, but as the company reduced its reliance on debt, the rate of ROE increase diminished despite continued improvements in asset utilization. The stabilization of ROA towards the end of the period, coupled with decreasing leverage, suggests a shift towards a more conservative financial structure.
Three-Component Disaggregation of ROE
| ROE | = | Net Profit Margin | × | Asset Turnover | × | Financial Leverage | |
|---|---|---|---|---|---|---|---|
| Dec 31, 2025 | = | × | × | ||||
| Dec 31, 2024 | = | × | × | ||||
| Dec 31, 2023 | = | × | × | ||||
| Dec 31, 2022 | = | × | × | ||||
| Dec 31, 2021 | = | × | × |
Based on: 10-K (reporting date: 2025-12-31), 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).
The period demonstrates a significant recovery and subsequent stabilization in performance, as evidenced by the disaggregation of Return on Equity (ROE). Initially, the company experienced substantial losses, followed by marked improvements across all components of the DuPont analysis. The Net Profit Margin, Asset Turnover, and Financial Leverage all contributed to this shift, though at varying rates and with differing implications.
- Net Profit Margin
- The Net Profit Margin exhibited a dramatic turnaround. Beginning with a negative 7.97% in 2021, it rose to 1.64% in 2022, and continued to improve, reaching 4.87% in 2023, 5.52% in 2024, and stabilizing at 5.68% in 2025. This indicates a substantial improvement in the company’s ability to generate profit from each dollar of revenue.
- Asset Turnover
- Asset Turnover showed consistent improvement, though at a more moderate pace than the Net Profit Margin. It increased from 0.36 in 2021 to 0.67 in 2022, and then to 0.76 in 2023. The rate of increase slowed in subsequent years, holding steady at 0.77 in both 2024 and 2025. This suggests increasing efficiency in utilizing assets to generate sales, but with diminishing returns in later periods.
- Financial Leverage
- Financial Leverage experienced a consistent decline throughout the period. Starting at 13.56 in 2021, it decreased to 9.77 in 2022, 7.63 in 2023, 5.84 in 2024, and further to 5.00 in 2025. This indicates a reduction in the company’s reliance on debt financing, which, while potentially reducing risk, also contributed to the decreasing ROE in later years as the multiplier effect diminished.
- Return on Equity (ROE)
- ROE mirrored the improvements in the underlying components. It moved from a negative 39.05% in 2021 to a positive 10.69% in 2022, and then increased significantly to 28.08% in 2023. While still positive, ROE decreased to 24.84% in 2024 and 21.94% in 2025. The decline in ROE in the latter years is attributable to the combined effect of slowing growth in the Net Profit Margin and Asset Turnover, coupled with the substantial reduction in Financial Leverage.
In summary, the initial period was characterized by a strong recovery driven by improvements in profitability and asset utilization. However, the subsequent stabilization and slight decline in ROE suggest that future growth may require a re-evaluation of capital structure and operational efficiency strategies.
Five-Component Disaggregation of ROE
Based on: 10-K (reporting date: 2025-12-31), 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).
The five-component DuPont analysis reveals a significant improvement in financial performance between 2021 and 2025. Return on Equity (ROE) experienced a dramatic shift from a substantial negative value in 2021 to a positive and progressively decreasing value over the subsequent four years. This improvement is attributable to changes across multiple key ratios.
- Profitability (EBIT Margin)
- The EBIT Margin demonstrated a strong upward trend, moving from -3.98% in 2021 to 9.61% in 2023, and remaining relatively stable at approximately 9.5% through 2025. This indicates a substantial improvement in the company’s operational efficiency and ability to generate earnings from its core business.
- Efficiency (Asset Turnover)
- Asset Turnover exhibited an increasing trend from 0.36 in 2021 to 0.76 in 2023, followed by stabilization around 0.77 for 2024 and 2025. This suggests increasing efficiency in utilizing assets to generate revenue, although the rate of improvement slowed in the later years.
- Financial Leverage
- Financial Leverage decreased consistently from 13.56 in 2021 to 5.00 in 2025. This indicates a reduction in the company’s reliance on debt financing, which, while potentially limiting growth, also reduces financial risk.
- Tax Burden
- The Tax Burden remained relatively stable, increasing slightly from 0.74 in 2022 to 0.78 in 2025. This suggests consistent tax planning and a minimal impact from changes in tax regulations over the period.
- Interest Burden
- The Interest Burden increased significantly from 0.37 in 2022 to 0.79 in 2025. This increase, coupled with the decreasing financial leverage, suggests a potential shift in the composition of debt or an increase in interest rates on outstanding debt. While leverage is decreasing, the cost of financing existing debt is rising.
The substantial improvement in ROE is primarily driven by the positive shift in EBIT Margin and increased Asset Turnover. The decreasing Financial Leverage contributes to reduced risk, but the rising Interest Burden warrants monitoring. The stabilization of Asset Turnover and slight decline in ROE in the later years suggest that further improvements in profitability will be necessary to sustain positive returns.
Two-Component Disaggregation of ROA
| ROA | = | Net Profit Margin | × | Asset Turnover | |
|---|---|---|---|---|---|
| Dec 31, 2025 | = | × | |||
| Dec 31, 2024 | = | × | |||
| Dec 31, 2023 | = | × | |||
| Dec 31, 2022 | = | × | |||
| Dec 31, 2021 | = | × |
Based on: 10-K (reporting date: 2025-12-31), 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).
The financial performance, as indicated by the presented metrics, demonstrates a significant recovery and subsequent stabilization over the observed period. A notable shift occurs between 2021 and 2022, with continued improvement through 2025. This is primarily driven by changes in profitability and efficiency.
- Net Profit Margin
- The Net Profit Margin exhibits a dramatic improvement from a negative 7.97% in 2021 to 1.64% in 2022. This positive trend continues, reaching 4.87% in 2023, and further increasing to 5.52% and 5.68% in 2024 and 2025 respectively. This suggests a substantial enhancement in the company’s ability to translate sales into profit. The rate of increase slows considerably between 2024 and 2025, indicating a potential stabilization of profitability.
- Asset Turnover
- Asset Turnover shows a consistent upward trend. Starting at 0.36 in 2021, it rises to 0.67 in 2022, and continues to 0.76 in 2023. The increase plateaus in the subsequent years, remaining at 0.77 in both 2024 and 2025. This indicates increasing efficiency in utilizing assets to generate revenue, although the improvement decelerates after 2023.
- Return on Assets (ROA)
- The Return on Assets mirrors the improvements seen in the Net Profit Margin and Asset Turnover. Beginning at -2.88% in 2021, ROA turns positive in 2022 at 1.09%, and then increases to 3.68% in 2023. The upward trajectory continues, reaching 4.25% in 2024 and 4.39% in 2025. The incremental gains in ROA diminish between 2024 and 2025, aligning with the stabilization observed in both Net Profit Margin and Asset Turnover.
The combined effect of improving profitability and asset utilization results in a substantial increase in Return on Assets. While significant improvements are observed across all metrics, the rate of improvement decelerates towards the end of the period, suggesting a potential approach to a new, stable operating level.
Four-Component Disaggregation of ROA
| ROA | = | Tax Burden | × | Interest Burden | × | EBIT Margin | × | Asset Turnover | |
|---|---|---|---|---|---|---|---|---|---|
| Dec 31, 2025 | = | × | × | × | |||||
| Dec 31, 2024 | = | × | × | × | |||||
| Dec 31, 2023 | = | × | × | × | |||||
| Dec 31, 2022 | = | × | × | × | |||||
| Dec 31, 2021 | = | × | × | × |
Based on: 10-K (reporting date: 2025-12-31), 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).
The four-component DuPont analysis reveals a significant improvement in financial performance between 2021 and 2025. Return on Assets (ROA) transitioned from a negative value in 2021 to a positive and steadily increasing figure by 2025. This improvement is driven by changes in profitability, efficiency, and financial leverage.
- EBIT Margin
- The EBIT Margin demonstrates a substantial positive trend. Starting at -3.98% in 2021, it rose to 5.92% in 2022 and continued to increase, peaking at 9.61% in 2023. While it experienced a slight decrease to 9.27% in 2025, it remained significantly higher than the 2021 level. This indicates a considerable improvement in the company’s operational profitability.
- Asset Turnover
- Asset Turnover shows a consistent upward trend, increasing from 0.36 in 2021 to 0.77 in 2023 and remaining stable at 0.77 in 2024 and 2025. This suggests increasing efficiency in utilizing assets to generate revenue.
- Interest Burden
- The Interest Burden increased notably from 0.37 in 2022 to 0.66 in 2023 and continued to rise to 0.79 in 2025. This indicates a growing proportion of earnings dedicated to covering interest expenses, potentially due to increased debt levels or higher interest rates.
- Tax Burden
- The Tax Burden remained relatively stable, fluctuating between 0.74 and 0.78 from 2022 to 2025. This suggests a consistent effective tax rate throughout the period.
The combined effect of the improved EBIT Margin and Asset Turnover significantly contributed to the increase in ROA. While the rising Interest Burden partially offset these gains, the overall impact was positive. The consistent Tax Burden suggests it did not play a major role in the observed changes in ROA. The company’s ability to improve both profitability and asset utilization has been key to its enhanced financial performance.
Disaggregation of Net Profit Margin
| Net Profit Margin | = | Tax Burden | × | Interest Burden | × | EBIT Margin | |
|---|---|---|---|---|---|---|---|
| Dec 31, 2025 | = | × | × | ||||
| Dec 31, 2024 | = | × | × | ||||
| Dec 31, 2023 | = | × | × | ||||
| Dec 31, 2022 | = | × | × | ||||
| Dec 31, 2021 | = | × | × |
Based on: 10-K (reporting date: 2025-12-31), 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).
The period demonstrates a significant recovery and stabilization in profitability metrics. Initial values indicate substantial losses, followed by marked improvements across all observed ratios. The analysis focuses on the disaggregation of net profit margin through examination of tax burden, interest burden, and EBIT margin.
- Net Profit Margin
- The net profit margin experienced a dramatic shift from a negative 7.97% in 2021 to 1.64% in 2022, indicating a substantial turnaround in overall profitability. This positive trend continued, reaching 4.87% in 2023, 5.52% in 2024, and further increasing to 5.68% in 2025. The consistent growth suggests increasing efficiency in converting revenue into profit.
- EBIT Margin
- The EBIT margin mirrored the improvement in net profit margin, moving from -3.98% in 2021 to 5.92% in 2022. Subsequent years show continued strengthening, peaking at 9.76% in 2024 before a slight decrease to 9.27% in 2025. This indicates a strong operational performance and increasing profitability before considering interest and taxes.
- Interest Burden
- The interest burden increased consistently from 0.37 in 2022 to 0.79 in 2025. This suggests a growing proportion of earnings are allocated to interest expenses, potentially due to increased debt levels or rising interest rates. While the EBIT margin improved, the rising interest burden partially offset these gains.
- Tax Burden
- The tax burden exhibited a relatively stable upward trend, increasing from 0.74 in 2022 to 0.78 in 2025. This indicates a consistent proportion of pre-tax profits being allocated to taxes as profitability increased. The slight increase suggests a higher effective tax rate or increased taxable income.
The progression from substantial losses to consistent profitability is noteworthy. The increasing interest burden warrants monitoring, as it could constrain future profit growth if not managed effectively. The relatively stable tax burden suggests that tax planning strategies remained consistent throughout the period. Overall, the disaggregation of the net profit margin reveals a story of operational improvement tempered by rising financing costs.