United Parcel Service Inc. R Financial Ratios — UPAB.DE

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	36.66	8.9	58.52	47.86	82.49	62.8	91.26	69.05	51.84	16.77	111.64	61.55	31.64	27.56	27.15
Return on Assets (%)	11.14	2.19	11.65	8.46	13.14	8.7	11.41	10.02	8.23	2.23	19.56	16.44	9.45	8.21	7.78
Return on Capital (%)	18.82	5.36	23.83	19	27.48	17.78	20.39	17.3	14.55	5.15	35.15	27.93	15.81	13.68	13.35
Return on Invested Capital (%)	21.64	6.25	26.55	21.62	34.27	31.03	24.87	21.97	21.48	18.77	29.28	24.62	16.42	15.27	14.08
Gross Margin (%)	19.28	10.33	20.4	16.32	21.08	19.98	18.9	17.38	18.51	18.06	20.85	20.94	18.95	17.96	18.08
EBITDA Margin (%)	14.8	5.91	16.06	11.83	16.71	16.09	14.73	12.85	13.71	12.27	16.2	16.23	13.75	13.26	13.1
Operating Margin (%)	11.45	2.48	12.69	8.53	13.14	12.48	11.31	9.77	10.52	9.08	13.17	13.05	10.05	9.3	8.87
Incremental Operating Margin (%)	12.33	-463.5	434.1	-73.94	2,061.07	0.62	-3.2	-9.57	34.66	-1.08	40.49	9.31	42.14	-600.89	24.95
Pretax Margin (%)	10.88	1.8	12.04	7.96	12.58	8.31	10.72	8.38	7.63	2.18	17.06	14.78	9.43	8.17	8.08
Profit Margin (%)	7.16	1.49	7.89	5.21	8.3	5.55	7.37	6.67	5.99	1.59	13.25	11.51	7.37	6.35	6.28
Net Income to Common Margin (%)	7.16	1.49	7.89	5.21	8.3	5.55	7.37	6.67	5.99	1.59	13.25	11.51	7.37	6.35	6.28
Effective Tax Rate (%)	34.14	17.15	34.49	34.61	34.02	33.18	31.27	20.4	21.44	27.17	22.33	22.1	21.75	22.31	22.22
Dvd Payout Ratio (%)	52.5	263.94	51.69	78.03	52.13	77.24	56.49	62.85	71.94	251.23	26.66	44.28	80.08	93.38	96.88
Sustainable Growth Rate (%)	17.42	-14.58	28.27	10.51	39.49	14.3	39.71	25.66	14.55	-25.36	81.87	34.29	6.3	1.83	0.85

Credit (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	11,128	12,870	10,872	10,779	14,334	16,075	24,289	22,736	28,167	27,754	25,528	23,521	26,729	25,652	28,590
ST Debt	33	1,781	48	923	3,018	3,681	4,011	2,805	3,958	3,183	2,711	2,962	4,057	2,571	1,371
LT Debt	11,095	11,089	10,824	9,856	11,316	12,394	20,278	19,931	24,209	24,571	22,817	20,559	22,672	23,081	27,219
Total Debt/EBITDA	1.42	4.02	1.22	1.56	1.47	1.62	2.48	2.46	2.77	2.67	1.62	1.44	2.14	2.12	2.46
Net Debt/EBITDA	1.03	1.73	0.7	1.23	1.19	1.27	2.14	2.01	1.97	1.81	0.74	0.86	1.53	1.26	1.57
Total Debt/EBIT	1.83	9.58	1.55	2.17	1.87	2.09	3.23	3.24	3.61	3.61	1.99	1.8	2.92	3.03	3.63
Net Debt/EBIT	1.33	4.13	0.88	1.71	1.51	1.64	2.79	2.64	2.56	2.44	0.91	1.07	2.09	1.79	2.32
EBITDA to Interest Expense	22.59	8.15	23.42	19.52	28.6	26.02	21.66	15.26	15.56	14.81	22.71	23.13	15.89	13.95	11.42
EBITDA-CapEx/Interest Expense	22.59	8.15	23.42	19.52	28.6	26.02	21.66	15.26	15.56	14.81	22.71	23.13	15.89	13.95	11.42
EBIT to Interest Expense	17.47	3.42	18.51	14.07	22.49	20.18	16.62	11.61	11.94	10.96	18.46	18.6	11.61	9.78	7.74
Interest Expense	348	393	380	353	341	381	453	605	653	701	694	704	787	866	1,017
Common Equity/Total Assets	29.22	20.6	19.15	16.18	15.69	12.11	12.86	16.02	15.75	11.06	23.32	30	29.73	29.81	27.58
Long-Term Debt/Equity (%)	156.09	234.29	166.83	456.72	454.28	2,889.04	1,980.27	656.27	737.4	3,672.8	159.91	103.82	130.95	137.85	167.45
Long-Term Debt/Capital (%)	51.99	52.91	60.74	59.62	55.57	59.06	67.19	64.78	64.91	70.87	54.68	45.82	47.43	49.56	55.8
Long-Term Debt/Total Assets (%)	31.97	28.53	29.89	27.81	29.54	30.7	44.49	39.85	41.84	39.37	32.88	28.91	32	32.94	37.24
Total Debt/Equity (%)	156.56	271.92	167.57	499.49	575.43	3,747.09	2,371.97	748.63	857.97	4,148.58	178.91	118.77	154.38	153.21	175.88
Total Debt/Capital (%)	52.15	61.41	61.01	65.2	70.39	76.6	80.48	73.9	75.52	80.05	61.17	52.42	55.92	55.09	58.61
Total Debt/Total Assets (%)	32.07	33.12	30.02	30.41	37.41	39.81	53.3	45.46	48.68	44.47	36.78	33.07	37.72	36.61	39.12
Net Debt to Equity	113.87	117.11	95.67	393.33	465.84	2,936.83	2,047.75	609.52	609.2	2,801.79	81.72	71	110.29	90.62	112.21
Net Debt/Capital (%)	44.22	40.67	47.18	59.61	65.8	71.95	78.07	69.74	62.38	65.17	37.04	35.8	42.78	37.5	42.53
EBITDA	7,862	3,201	8,901	6,891	9,752	9,912	9,811	9,231	10,158	10,382	15,763	16,282	12,507	12,077	11,613
EBITDA-CapEx	7,862	3,201	8,901	6,891	9,752	9,912	9,811	9,231	10,158	10,382	15,763	16,282	12,507	12,077	11,613
Operating Income (Loss)	6,080	1,343	7,034	4,968	7,668	7,688	7,529	7,024	7,798	7,684	12,810	13,094	9,141	8,468	7,867

Liquidity (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.66	0.94	0.74	0.38	0.44	0.39	0.32	0.36	0.37	0.37	0.6	0.42	0.34	0.38	0.38
Current Ratio	1.89	1.86	1.88	1.3	1.23	1.18	1.22	1.15	1.11	1.19	1.42	1.22	1.1	1.17	1.22
Quick Ratio	1.62	1.67	1.65	1.15	1.11	1.1	1.12	1.06	0.99	1	1.32	1.11	0.98	1.05	1.09
CFO/Avg Current Liab	1.14	0.97	0.94	0.73	0.77	0.58	0.12	0.94	0.59	0.65	0.87	0.79	0.57	0.59	0.53
Common Equity/Total Assets	29.22	20.6	19.15	16.18	15.69	12.11	12.86	16.02	15.75	11.06	23.32	30	29.73	29.81	27.58
Long-Term Debt/Equity (%)	156.09	234.29	166.83	456.72	454.28	2,889.04	1,980.27	656.27	737.4	3,672.8	159.91	103.82	130.95	137.85	167.45
Long-Term Debt/Capital (%)	51.99	52.91	60.74	59.62	55.57	59.06	67.19	64.78	64.91	70.87	54.68	45.82	47.43	49.56	55.8
Long-Term Debt/Total Assets (%)	31.97	28.53	29.89	27.81	29.54	30.7	44.49	39.85	41.84	39.37	32.88	28.91	32	32.94	37.24
Total Debt/Equity (%)	156.56	271.92	167.57	499.49	575.43	3,747.09	2,371.97	748.63	857.97	4,148.58	178.91	118.77	154.38	153.21	175.88
Total Debt/Capital (%)	52.15	61.41	61.01	65.2	70.39	76.6	80.48	73.9	75.52	80.05	61.17	52.42	55.92	55.09	58.61
Total Debt/Total Assets (%)	32.07	33.12	30.02	30.41	37.41	39.81	53.3	45.46	48.68	44.47	36.78	33.07	37.72	36.61	39.12
CFO/Total Liabilities	25.63	21.14	24.57	17.2	20.74	16.2	3.32	27.06	15.83	16.94	27.22	27.48	19.12	18.98	14.87
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	4.51	3.43	4.88	4.5	4.34	4.29	4	3.54	3.34	3.61	4.74	4.57	3.95	3.62	3.22

Working Capital (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	8.95	8.76	8.79	8.85	8.46	8.31	8.09	8.11	8.01	8.34	8.35	7.99	7.64	8.25	8.03
Days Sales Outstanding	40.8	41.66	41.52	41.25	43.14	43.93	45.14	45.03	45.59	43.78	43.69	45.7	47.75	44.26	45.45
Inventory Turnover	248.49	131.53	110.87	130.46	141.29	151.7	144.77	143.93	129.56	122.62	115.19	98.78	80.83	84.85	92.82
Days Inventory Outstanding	1.47	2.78	3.29	2.8	2.58	2.41	2.52	2.54	2.82	2.98	3.17	3.69	4.52	4.3	3.93
Accounts Payable Turnover	20.22	21.22	18.56	18.6	17.23	17.53	15.5	13.02	11.26	11.57	11.03	10.57	10.65	11.8	11.22
Accounts Payable Turnover Days	18.05	17.2	19.67	19.62	21.18	20.82	23.55	28.03	32.42	31.56	33.08	34.52	34.28	30.93	32.54
Cash Conversion Cycle	24.22	27.24	25.15	24.43	24.54	25.51	24.11	19.53	15.98	15.2	13.78	14.87	17.99	17.64	16.84
Inventory to Cash Days	39.33	38.89	38.23	38.46	40.55	41.52	42.62	42.49	42.77	40.8	40.52	42	43.24	39.96	41.52
Inventories	345	393	403	344	308	342	404	421	511	620	717	889	935	826	739
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	345	393	403	344	308	342	404	421	511	620	717	889	935	826	739

Enterprise Value (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	71,968	71,414	99,134	102,819	88,957	101,728	104,227	84,320	102,560	147,610	187,091	153,338	134,899	106,608	84,769
- Cash & Cash Equivalents	3,034	7,327	4,665	2,291	2,730	3,476	3,320	4,225	5,238	5,910	10,255	5,602	3,169	6,112	5,887
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	73	80	14	17	21	24	30	16	16	12	16	17	8	25	28
+ Total Debt	11,128	12,870	10,872	10,779	14,334	16,075	24,289	22,736	28,167	27,754	25,528	23,521	26,729	25,652	28,590
Enterprise Value	78,894	76,440	104,775	110,332	98,586	113,260	124,477	102,037	125,002	169,060	202,042	169,281	155,601	125,967	107,500
Total Capital	21,339	20,957	17,820	16,531	20,365	20,987	30,180	30,767	37,297	34,671	41,732	44,873	47,801	46,568	48,778
Total Debt/Capital (%)	52.15	61.41	61.01	65.2	70.39	76.6	80.48	73.9	75.52	80.05	61.17	52.42	55.92	55.09	58.61
Total Debt / EV	0.14	0.17	0.1	0.1	0.15	0.14	0.2	0.22	0.23	0.16	0.13	0.14	0.17	0.2	0.27
EV/Sales	1.49	1.41	1.89	1.89	1.69	1.84	1.87	1.42	1.69	2	2.08	1.69	1.71	1.38	1.21
EV/EBITDA	10.03	23.88	11.77	16.01	10.11	11.43	12.69	11.05	12.31	16.28	12.82	10.4	12.44	10.43	9.26
EV/EBIT	12.98	56.92	14.9	22.21	12.86	14.73	16.53	14.53	16.03	22	15.77	12.93	17.02	14.88	13.66
EV/Cash Flow to Firm	10.8	10.14	13.87	18.52	12.88	16.84	69.53	7.73	13.66	15.41	13	11.55	14.34	11.67	11.63
EV/Free Cash Flow to Firm	10.8	10.14	13.87	18.52	12.88	16.84	69.53	7.73	13.66	15.41	13	11.55	14.34	11.67	11.63
Diluted Market Cap	72,702	72,083	99,978	103,716	89,451	102,189	104,706	84,710	103,154	148,291	187,947	154,042	135,056	106,733	84,869
Diluted Enterprise Value	80,869	77,706	106,199	112,221	101,076	114,812	125,705	103,237	126,099	170,147	203,236	171,978	158,624	126,298	107,600
EV per Share	80.42	79.62	111.46	120.45	109.42	128.27	142.91	117.83	144.68	194.99	231.17	194.35	181.14	147.33	126.62
TTM Sales	53,105	54,127	55,438	58,232	58,363	61,610	66,585	71,861	74,094	84,628	97,287	100,338	90,958	91,070	88,661
TTM EBITDA	7,862	3,201	8,901	6,891	9,752	9,912	9,811	9,231	10,158	10,382	15,763	16,282	12,507	12,077	11,613
TTM Operating Income	6,080	1,343	7,034	4,968	7,668	7,688	7,529	7,024	7,798	7,684	12,810	13,094	9,141	8,468	7,867
TTM Cash Flow to Firm	7,302	7,542	7,553	5,957	7,655	6,728	1,790	13,193	9,152	10,970	15,546	14,652	10,854	10,795	9,241
TTM Free Cash Flow to Firm	7,302	7,542	7,553	5,957	7,655	6,728	1,790	13,193	9,152	10,970	15,546	14,652	10,854	10,795	9,241

Multiples (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	10.28	9.99	13.69	18.11	12.04	15.79	70.8	6.66	11.94	14.18	12.52	10.92	13.19	10.54	10.04
EV/EBIT	12.98	56.92	14.9	22.21	12.86	14.73	16.53	14.53	16.03	22	15.77	12.93	17.02	14.88	13.66
Enterprise Value	78,894	76,440	104,775	110,332	98,586	113,260	124,477	102,037	125,002	169,060	202,042	169,281	155,601	125,967	107,500
Low Price	61.07	63.33	66.6	93.41	56.71	86.85	102.6	93.33	92.74	81.65	154.41	156.4	134.09	122.31	81.92
EV/Sales	1.49	1.41	1.89	1.89	1.69	1.84	1.87	1.42	1.69	2	2.08	1.69	1.71	1.38	1.21
EV/EBITDA	10.03	23.88	11.77	16.01	10.11	11.43	12.69	11.05	12.31	16.28	12.82	10.4	12.44	10.43	9.26
Price/Earnings	18.92	88.49	22.67	33.91	18.36	29.73	21.25	17.6	23.1	109.91	14.51	13.28	20.11	18.44	15.21
Price/Earnings Average	18.19	88.21	18.76	30.4	18.73	27.31	19.89	20.55	21.48	83.69	12.93	14.26	21.96	20.63	15.32
Price/Earnings High	19.69	96.74	22.67	34.13	21.3	31.24	22.08	24.55	24.14	114.24	14.94	17.63	25.34	23.98	20.89
Price/Earnings Low	15.75	75.34	14.32	28.22	10.55	22.41	18.22	16.87	18.05	52.71	10.47	11.8	17.17	18.09	12.48
Price/Book Value	7.1	8.92	14.3	17.93	14.8	20.81	17.78	10.52	11.25	21.38	11.56	7.19	6.4	5.1	4.2
Price/Book Value Average	6.83	8.89	11.83	16.07	15.09	19.12	16.64	12.28	10.47	16.28	10.3	7.72	6.99	5.71	4.23
Price/Book Value High	7.39	9.75	14.3	18.04	17.16	21.87	18.48	14.68	11.76	22.22	11.9	9.54	8.07	6.64	5.77
Price/Book Value Low	5.91	7.59	9.03	14.92	8.5	15.69	15.25	10.08	8.79	10.25	8.34	6.39	5.47	5.01	3.45
Price/Tangible Book Value	16.28	36.49	28.14	-117.78	-35.91	-20	-21.66	-29.59	-38.03	-29.69	23.12	11.99	14.76	11.37	13.25
Price/Tangible Book Value Average	15.65	36.38	23.28	-105.58	-36.62	-18.38	-20.27	-34.54	-35.37	-22.61	20.6	12.88	16.12	12.72	13.35
Price/Tangible Book Value High	16.94	39.89	28.14	-118.52	-41.65	-21.02	-22.51	-41.27	-39.74	-30.86	23.8	15.92	18.6	14.78	18.19
Price/Tangible Book Value Low	13.55	31.07	17.77	-98.01	-20.63	-15.08	-18.57	-28.36	-29.71	-14.24	16.68	10.66	12.61	11.15	10.87
Price/Sales	1.36	1.32	1.79	1.77	1.52	1.65	1.57	1.17	1.38	1.74	1.92	1.53	1.48	1.17	0.96
Price/Sales Average	1.3	1.32	1.48	1.58	1.55	1.52	1.46	1.37	1.29	1.33	1.71	1.64	1.62	1.31	0.96
Price/Sales High	1.41	1.44	1.79	1.78	1.77	1.74	1.63	1.64	1.45	1.81	1.98	2.03	1.87	1.52	1.31
Price/Sales Low	1.13	1.12	1.13	1.47	0.88	1.24	1.34	1.12	1.08	0.84	1.39	1.36	1.27	1.15	0.78
Price/Cash Flow	10.18	9.9	13.57	17.96	11.97	15.72	70.47	6.63	11.87	14.11	12.47	10.87	13.18	10.53	10.03
Price/Cash Flow Average	9.78	9.87	11.23	16.1	12.21	14.44	65.95	7.75	11.04	10.75	11.11	11.68	14.39	11.78	10.1
Price/Cash Flow High	10.59	10.82	13.57	18.07	13.88	16.52	73.23	9.25	12.41	14.67	12.83	14.43	16.6	13.7	13.77
Price/Cash Flow Low	8.47	8.43	8.57	14.94	6.88	11.85	60.42	6.36	9.28	6.77	8.99	9.66	11.25	10.33	8.23
Price/Free Cash Flow Average	9.88	9.96	11.32	16.24	12.28	14.51	66.25	7.78	11.1	10.8	11.16	11.73	14.4	11.8	10.11
Price/Free Cash Flow High	10.7	10.92	13.69	18.23	13.96	16.59	73.56	9.3	12.48	14.74	12.89	14.5	16.62	13.71	13.79
Price/Free Cash Flow Low	8.56	8.5	8.64	15.07	6.92	11.9	60.7	6.39	9.33	6.8	9.03	9.7	11.26	10.34	8.24
EV/Sales Average	1.46	1.42	1.59	1.73	1.75	1.72	1.78	1.63	1.6	1.59	1.87	1.82	1.88	1.52	1.22
EV/Sales High	1.56	1.55	1.9	1.92	1.97	1.94	1.94	1.89	1.76	2.07	2.14	2.21	2.13	1.74	1.57
EV/Sales Low	1.28	1.23	1.24	1.62	1.07	1.45	1.66	1.38	1.39	1.09	1.54	1.54	1.53	1.36	1.04
EV/EBITDA Average	9.84	24	9.91	14.61	10.49	10.7	12.08	12.67	11.65	12.93	11.55	11.22	13.66	11.5	9.31
EV/EBITDA High	10.57	26.15	11.84	16.25	11.77	12.06	13.18	14.75	12.81	16.88	13.19	13.6	15.48	13.1	11.98
EV/EBITDA Low	8.66	20.75	7.73	13.65	6.43	9.01	11.25	10.76	10.15	8.92	9.53	9.47	11.09	10.28	7.95
EV/EBIT Average	12.73	57.19	12.54	20.26	13.35	13.8	15.74	16.65	15.17	17.47	14.21	13.95	18.69	16.4	13.74
EV/EBIT High	13.66	62.32	14.98	22.54	14.97	15.55	17.17	19.38	16.69	22.81	16.23	16.92	21.17	18.68	17.68
EV/EBIT Low	11.2	49.46	9.79	18.93	8.18	11.62	14.66	14.14	13.22	12.06	11.73	11.77	15.18	14.66	11.73
Last Price	73.36	74.39	105.46	112.25	98.73	115.21	119.66	97.37	118.7	170.25	214.06	176.05	157.04	124.69	99.85
High Price	76.37	81.32	105.46	112.96	114.5	121.07	124.34	135.83	124.05	176.95	220.37	233.73	197.89	162.15	137.09
Enterprise Value Average	77,373	76,811	88,223	100,676	102,336	106,093	118,541	116,980	118,328	134,258	181,994	182,630	170,866	138,851	108,100
Enterprise Value High	83,082	83,692	105,355	111,974	114,786	119,526	129,299	136,154	130,128	175,276	207,890	221,516	193,557	158,203	139,124
Enterprise Value Low	68,081	66,421	68,828	94,068	62,725	89,310	110,360	99,348	103,076	92,644	150,242	154,161	138,755	124,138	92,285

Shares Outstanding	963	953	923	905	886	868	859	858	857	865	870	859	854	854	849
Diluted Weighted Avg Shares	991	969	948	924	906	887	875	870	869	871	878	875	860	856	850
Basic Weighted Avg Shares	981	960	940	916	901	883	871	866	864	867	874	871	859	855	849
Revenue per Share	54.13	56.38	58.98	63.57	64.78	69.77	76.45	82.98	85.76	97.61	111.31	115.2	105.89	106.51	104.43
EBITDA per Share	8.01	3.33	9.47	7.52	10.82	11.23	11.26	10.66	11.76	11.97	18.04	18.69	14.56	14.13	13.68
Operating Income per Share	6.2	1.4	7.48	5.42	8.51	8.71	8.64	8.11	9.03	8.86	14.66	15.03	10.64	9.9	9.27
Basic EPS, GAAP	3.88	0.84	4.65	3.31	5.38	3.88	5.63	5.53	5.14	1.55	14.75	13.26	7.81	6.76	6.56
Basic EPS from Cont Ops	3.88	0.84	4.65	3.31	5.38	3.88	5.63	5.53	5.14	1.55	14.75	13.26	7.81	6.76	6.56
Diluted EPS, GAAP	3.84	0.83	4.61	3.28	5.35	3.86	5.61	5.51	5.11	1.54	14.68	13.2	7.8	6.75	6.56
Diluted EPS from Cont Ops	3.84	0.83	4.61	3.28	5.35	3.86	5.61	5.51	5.11	1.54	14.68	13.2	7.8	6.75	6.56
Dividend per Share	2.04	2.22	2.4	2.58	2.8	2.99	3.18	3.48	3.7	3.89	3.93	5.87	6.25	6.31	6.36
Cash Flow per Share	7.21	7.52	7.77	6.25	8.25	7.33	1.7	14.68	10	12.06	17.17	16.19	11.92	11.84	9.95
Free Cash Flow per Basic Share	7.21	7.52	7.77	6.25	8.25	7.33	1.7	14.68	10	12.06	17.17	16.19	11.92	11.84	9.95
Cash & Equivalents per Share	4.36	8.25	5.58	3.58	5.25	5.17	4.67	5.81	6.64	7.28	12.12	8.72	7.03	7.39	6.93
Book Value per Share	10.33	8.34	7.38	6.26	6.67	5.54	6.73	9.26	10.55	7.96	18.52	24.49	24.52	24.43	23.75
Tangible Book Value per Share	4.51	2.04	3.75	-0.95	-2.75	-5.76	-5.52	-3.29	-3.12	-5.73	9.26	14.68	10.64	10.97	7.53

United Parcel Service Inc. R

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)