Stock Analysis on Net

Airbnb Inc. (NASDAQ:ABNB)

Analysis of Income Taxes

Microsoft Excel

Income Tax Expense (Benefit)

Airbnb Inc., income tax expense (benefit), continuing operations

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Federal 103 19 19 5 (91)
State 23 8 10 2 (1)
Foreign 124 158 68 34 14
Current provision for (benefit from) income taxes 250 185 97 41 (78)
Federal 397 (2,410)
State 36 (461)
Foreign (4) (1) 11 (20)
Deferred provision for (benefit from) income taxes 433 (2,875) (1) 11 (20)
Provision for (benefit from) income taxes 683 (2,690) 96 52 (97)

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).

Item Description The company
Current provision for (benefit from) income taxes Amount of current income tax expense (benefit) pertaining to taxable income (loss) from continuing operations. Airbnb Inc. current provision for (benefit from) income taxes increased from 2022 to 2023 and from 2023 to 2024.
Deferred provision for (benefit from) income taxes Amount of deferred income tax expense (benefit) pertaining to income (loss) from continuing operations. Airbnb Inc. deferred provision for (benefit from) income taxes decreased from 2022 to 2023 but then increased from 2023 to 2024 exceeding 2022 level.
Provision for (benefit from) income taxes Amount of current income tax expense (benefit) and deferred income tax expense (benefit) pertaining to continuing operations. Airbnb Inc. provision for (benefit from) income taxes decreased from 2022 to 2023 but then increased from 2023 to 2024 exceeding 2022 level.

Effective Income Tax Rate (EITR)

Airbnb Inc., effective income tax rate (EITR) reconciliation

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Statutory federal income tax rate 21.00% 21.00% 21.00% 21.00% 21.00%
State taxes, net of federal benefits 1.30% 0.30% 0.40% -0.70% 0.00%
Foreign tax rate differential 0.80% 2.90% 1.00% -5.10% -0.50%
Stock-based compensation -0.20% -16.70% -6.90% 282.40% 7.10%
Deferred tax impacts of restructuring 0.00% 0.00% 0.00% -9.70% 6.50%
Other statutorily non-deductible expenses 0.10% 0.10% 0.30% -1.10% -0.30%
Non-deductible warrant revaluations 0.00% 0.00% -0.10% -20.40% -3.90%
Research and development credits -2.20% -5.50% -4.70% 51.00% 4.30%
Uncertain tax positions, prior year positions 0.00% 1.80% 0.10% -3.10% -0.10%
Uncertain tax positions, current year positions 1.40% 1.70% 0.80% -1.00% -0.20%
U.S. tax on foreign income, net of allowable credits and deductions 0.00% 3.90% 0.70% 0.00% 0.00%
Foreign-derived intangible income deduction -2.00% -1.00% -1.90% 0.00% 0.00%
Change in valuation allowance 0.30% -136.60% -6.00% -331.90% -32.10%
Other, net 0.00% 0.10% 0.10% 1.30% 0.30%
Effective tax rate 20.50% -128.00% 4.80% -17.30% 2.10%

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).

Item Description The company
Effective tax rate Percentage of current income tax expense (benefit) and deferred income tax expense (benefit) pertaining to continuing operations. Airbnb Inc. effective tax rate decreased from 2022 to 2023 but then increased from 2023 to 2024 exceeding 2022 level.

Components of Deferred Tax Assets and Liabilities

Airbnb Inc., components of deferred tax assets and liabilities

US$ in millions

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Loss carryforwards 462 1,232 1,539 1,988 1,078
Tax credit carryforwards 999 844 664 568 334
Accruals and reserves 122 113 123 106 70
Non-income tax accruals 84 78 68 65 72
Stock-based compensation 70 70 111 157 211
Operating lease liabilities 61 62 73 87 95
Intangible assets 140 158 188 210 274
Capitalized research and development costs 882 671 413
Other, net 62 55 37 155 53
Gross deferred tax assets 2,882 3,283 3,216 3,335 2,188
Valuation allowance (395) (364) (3,166) (3,264) (2,053)
Deferred tax assets 2,487 2,919 50 71 135
Property and equipment basis differences (20) (18) (9) (8) (34)
Operating lease assets (25) (18) (23) (49) (73)
Other, net (7) (2) (2) (3)
Deferred tax liabilities (52) (38) (34) (56) (109)
Net deferred tax assets (liabilities) 2,435 2,881 16 15 26

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).

Item Description The company
Gross deferred tax assets Amount before allocation of valuation allowances of deferred tax asset attributable to deductible temporary differences and carryforwards. Airbnb Inc. gross deferred tax assets increased from 2022 to 2023 but then decreased significantly from 2023 to 2024.
Deferred tax assets Amount after allocation of valuation allowances of deferred tax asset attributable to deductible temporary differences and carryforwards. Airbnb Inc. deferred tax assets increased from 2022 to 2023 but then slightly decreased from 2023 to 2024.
Net deferred tax assets (liabilities) Amount, after allocation of valuation allowances and deferred tax liability, of deferred tax asset attributable to deductible differences and carryforwards, without jurisdictional netting. Airbnb Inc. net deferred tax assets (liabilities) increased from 2022 to 2023 but then slightly decreased from 2023 to 2024.

Deferred Tax Assets and Liabilities, Classification

Airbnb Inc., deferred tax assets and liabilities, classification

US$ in millions

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Deferred tax assets 2,439 2,881 16 15 26
Deferred tax liabilities 4

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).

Item Description The company
Deferred tax assets Amount, after allocation of valuation allowances and deferred tax liability, of deferred tax asset attributable to deductible differences and carryforwards, with jurisdictional netting and classified as noncurrent. Airbnb Inc. deferred tax assets increased from 2022 to 2023 but then slightly decreased from 2023 to 2024.
Deferred tax liabilities Amount, after deferred tax asset, of deferred tax liability attributable to taxable differences, with jurisdictional netting and classified as noncurrent.

Adjustments to Financial Statements: Removal of Deferred Taxes

Airbnb Inc., adjustments to financial statements

US$ in millions

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Adjustment to Total Assets
Total assets (as reported) 20,959 20,645 16,038 13,708 10,491
Less: Noncurrent deferred tax assets, net 2,439 2,881 16 15 26
Total assets (adjusted) 18,520 17,764 16,022 13,694 10,466
Adjustment to Total Liabilities
Total liabilities (as reported) 12,547 12,480 10,478 8,933 7,590
Less: Noncurrent deferred tax liabilities, net 4
Total liabilities (adjusted) 12,543 12,480 10,478 8,933 7,590
Adjustment to Stockholders’ Equity
Stockholders’ equity (as reported) 8,412 8,165 5,560 4,776 2,902
Less: Net deferred tax assets (liabilities) 2,435 2,881 16 15 26
Stockholders’ equity (adjusted) 5,977 5,284 5,544 4,761 2,876
Adjustment to Net Income (loss)
Net income (loss) (as reported) 2,648 4,792 1,893 (352) (4,585)
Add: Deferred income tax expense (benefit) 433 (2,875) (1) 11 (20)
Net income (loss) (adjusted) 3,081 1,917 1,892 (341) (4,604)

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).


Airbnb Inc., Financial Data: Reported vs. Adjusted


Adjusted Financial Ratios: Removal of Deferred Taxes (Summary)

Airbnb Inc., adjusted financial ratios

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Net Profit Margin
Reported net profit margin 23.85% 48.32% 22.54% -5.88% -135.71%
Adjusted net profit margin 27.75% 19.33% 22.53% -5.69% -136.30%
Total Asset Turnover
Reported total asset turnover 0.53 0.48 0.52 0.44 0.32
Adjusted total asset turnover 0.60 0.56 0.52 0.44 0.32
Financial Leverage
Reported financial leverage 2.49 2.53 2.88 2.87 3.62
Adjusted financial leverage 3.10 3.36 2.89 2.88 3.64
Return on Equity (ROE)
Reported ROE 31.48% 58.69% 34.05% -7.37% -158.00%
Adjusted ROE 51.55% 36.28% 34.13% -7.16% -160.08%
Return on Assets (ROA)
Reported ROA 12.63% 23.21% 11.80% -2.57% -43.70%
Adjusted ROA 16.64% 10.79% 11.81% -2.49% -43.99%

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).

Financial ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. Airbnb Inc. adjusted net profit margin ratio deteriorated from 2022 to 2023 but then improved from 2023 to 2024 exceeding 2022 level.
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Airbnb Inc. adjusted total asset turnover ratio improved from 2022 to 2023 and from 2023 to 2024.
Adjusted financial leverage A measure of financial leverage calculated as adjusted total assets divided by adjusted total equity.
Financial leverage is the extent to which a company can effect, through the use of debt, a proportional change in the return on common equity that is greater than a given proportional change in operating income.
Airbnb Inc. adjusted financial leverage ratio increased from 2022 to 2023 but then slightly decreased from 2023 to 2024 not reaching 2022 level.
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted shareholders’ equity. Airbnb Inc. adjusted ROE improved from 2022 to 2023 and from 2023 to 2024.
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Airbnb Inc. adjusted ROA deteriorated from 2022 to 2023 but then improved from 2023 to 2024 exceeding 2022 level.

Airbnb Inc., Financial Ratios: Reported vs. Adjusted


Adjusted Net Profit Margin

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Selected Financial Data (US$ in millions)
Net income (loss) 2,648 4,792 1,893 (352) (4,585)
Revenue 11,102 9,917 8,399 5,992 3,378
Profitability Ratio
Net profit margin1 23.85% 48.32% 22.54% -5.88% -135.71%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net income (loss) 3,081 1,917 1,892 (341) (4,604)
Revenue 11,102 9,917 8,399 5,992 3,378
Profitability Ratio
Adjusted net profit margin2 27.75% 19.33% 22.53% -5.69% -136.30%

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).

2024 Calculations

1 Net profit margin = 100 × Net income (loss) ÷ Revenue
= 100 × 2,648 ÷ 11,102 = 23.85%

2 Adjusted net profit margin = 100 × Adjusted net income (loss) ÷ Revenue
= 100 × 3,081 ÷ 11,102 = 27.75%

Profitability ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. Airbnb Inc. adjusted net profit margin ratio deteriorated from 2022 to 2023 but then improved from 2023 to 2024 exceeding 2022 level.

Adjusted Total Asset Turnover

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Selected Financial Data (US$ in millions)
Revenue 11,102 9,917 8,399 5,992 3,378
Total assets 20,959 20,645 16,038 13,708 10,491
Activity Ratio
Total asset turnover1 0.53 0.48 0.52 0.44 0.32
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Revenue 11,102 9,917 8,399 5,992 3,378
Adjusted total assets 18,520 17,764 16,022 13,694 10,466
Activity Ratio
Adjusted total asset turnover2 0.60 0.56 0.52 0.44 0.32

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).

2024 Calculations

1 Total asset turnover = Revenue ÷ Total assets
= 11,102 ÷ 20,959 = 0.53

2 Adjusted total asset turnover = Revenue ÷ Adjusted total assets
= 11,102 ÷ 18,520 = 0.60

Activity ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Airbnb Inc. adjusted total asset turnover ratio improved from 2022 to 2023 and from 2023 to 2024.

Adjusted Financial Leverage

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Selected Financial Data (US$ in millions)
Total assets 20,959 20,645 16,038 13,708 10,491
Stockholders’ equity 8,412 8,165 5,560 4,776 2,902
Solvency Ratio
Financial leverage1 2.49 2.53 2.88 2.87 3.62
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted total assets 18,520 17,764 16,022 13,694 10,466
Adjusted stockholders’ equity 5,977 5,284 5,544 4,761 2,876
Solvency Ratio
Adjusted financial leverage2 3.10 3.36 2.89 2.88 3.64

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).

2024 Calculations

1 Financial leverage = Total assets ÷ Stockholders’ equity
= 20,959 ÷ 8,412 = 2.49

2 Adjusted financial leverage = Adjusted total assets ÷ Adjusted stockholders’ equity
= 18,520 ÷ 5,977 = 3.10

Solvency ratio Description The company
Adjusted financial leverage A measure of financial leverage calculated as adjusted total assets divided by adjusted total equity.
Financial leverage is the extent to which a company can effect, through the use of debt, a proportional change in the return on common equity that is greater than a given proportional change in operating income.
Airbnb Inc. adjusted financial leverage ratio increased from 2022 to 2023 but then slightly decreased from 2023 to 2024 not reaching 2022 level.

Adjusted Return on Equity (ROE)

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Selected Financial Data (US$ in millions)
Net income (loss) 2,648 4,792 1,893 (352) (4,585)
Stockholders’ equity 8,412 8,165 5,560 4,776 2,902
Profitability Ratio
ROE1 31.48% 58.69% 34.05% -7.37% -158.00%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net income (loss) 3,081 1,917 1,892 (341) (4,604)
Adjusted stockholders’ equity 5,977 5,284 5,544 4,761 2,876
Profitability Ratio
Adjusted ROE2 51.55% 36.28% 34.13% -7.16% -160.08%

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).

2024 Calculations

1 ROE = 100 × Net income (loss) ÷ Stockholders’ equity
= 100 × 2,648 ÷ 8,412 = 31.48%

2 Adjusted ROE = 100 × Adjusted net income (loss) ÷ Adjusted stockholders’ equity
= 100 × 3,081 ÷ 5,977 = 51.55%

Profitability ratio Description The company
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted shareholders’ equity. Airbnb Inc. adjusted ROE improved from 2022 to 2023 and from 2023 to 2024.

Adjusted Return on Assets (ROA)

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Selected Financial Data (US$ in millions)
Net income (loss) 2,648 4,792 1,893 (352) (4,585)
Total assets 20,959 20,645 16,038 13,708 10,491
Profitability Ratio
ROA1 12.63% 23.21% 11.80% -2.57% -43.70%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in millions)
Adjusted net income (loss) 3,081 1,917 1,892 (341) (4,604)
Adjusted total assets 18,520 17,764 16,022 13,694 10,466
Profitability Ratio
Adjusted ROA2 16.64% 10.79% 11.81% -2.49% -43.99%

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).

2024 Calculations

1 ROA = 100 × Net income (loss) ÷ Total assets
= 100 × 2,648 ÷ 20,959 = 12.63%

2 Adjusted ROA = 100 × Adjusted net income (loss) ÷ Adjusted total assets
= 100 × 3,081 ÷ 18,520 = 16.64%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Airbnb Inc. adjusted ROA deteriorated from 2022 to 2023 but then improved from 2023 to 2024 exceeding 2022 level.