Stock Analysis on Net

Airbnb Inc. (NASDAQ:ABNB)

Analysis of Investments

Microsoft Excel

Adjustment to Net Income (Loss): Mark to Market Available-for-sale Securities

Airbnb Inc., adjustment to net income (loss)

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Net income (loss) (as reported) 4,792 1,893 (352) (4,585)
Add: Net unrealized gain (loss) on available-for-sale marketable securities, net of tax 6 (15) (4)
Net income (loss) (adjusted) 4,798 1,878 (356) (4,585)

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).


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

Airbnb Inc., adjusted profitability ratios

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Net Profit Margin
Reported net profit margin 48.32% 22.54% -5.88% -135.71%
Adjusted net profit margin 48.38% 22.36% -5.94% -135.71%
Return on Equity (ROE)
Reported ROE 58.69% 34.05% -7.37% -158.00%
Adjusted ROE 58.76% 33.78% -7.45% -158.00%
Return on Assets (ROA)
Reported ROA 23.21% 11.80% -2.57% -43.70%
Adjusted ROA 23.24% 11.71% -2.59% -43.70%

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).

Profitability ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by revenue. Airbnb Inc. adjusted net profit margin ratio improved from 2021 to 2022 and from 2022 to 2023.
Adjusted ROE A profitability ratio calculated as adjusted net income divided by shareholders’ equity. Airbnb Inc. adjusted ROE improved from 2021 to 2022 and from 2022 to 2023.
Adjusted ROA A profitability ratio calculated as adjusted net income divided by total assets. Airbnb Inc. adjusted ROA improved from 2021 to 2022 and from 2022 to 2023.

Airbnb Inc., Profitability Ratios: Reported vs. Adjusted


Adjusted Net Profit Margin

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Selected Financial Data (US$ in millions)
Net income (loss) 4,792 1,893 (352) (4,585)
Revenue 9,917 8,399 5,992 3,378
Profitability Ratio
Net profit margin1 48.32% 22.54% -5.88% -135.71%
Adjusted: Mark to Market Available-for-sale Securities
Selected Financial Data (US$ in millions)
Adjusted net income (loss) 4,798 1,878 (356) (4,585)
Revenue 9,917 8,399 5,992 3,378
Profitability Ratio
Adjusted net profit margin2 48.38% 22.36% -5.94% -135.71%

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).

2023 Calculations

1 Net profit margin = 100 × Net income (loss) ÷ Revenue
= 100 × 4,792 ÷ 9,917 = 48.32%

2 Adjusted net profit margin = 100 × Adjusted net income (loss) ÷ Revenue
= 100 × 4,798 ÷ 9,917 = 48.38%

Profitability ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by revenue. Airbnb Inc. adjusted net profit margin ratio improved 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
As Reported
Selected Financial Data (US$ in millions)
Net income (loss) 4,792 1,893 (352) (4,585)
Stockholders’ equity 8,165 5,560 4,776 2,902
Profitability Ratio
ROE1 58.69% 34.05% -7.37% -158.00%
Adjusted: Mark to Market Available-for-sale Securities
Selected Financial Data (US$ in millions)
Adjusted net income (loss) 4,798 1,878 (356) (4,585)
Stockholders’ equity 8,165 5,560 4,776 2,902
Profitability Ratio
Adjusted ROE2 58.76% 33.78% -7.45% -158.00%

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).

2023 Calculations

1 ROE = 100 × Net income (loss) ÷ Stockholders’ equity
= 100 × 4,792 ÷ 8,165 = 58.69%

2 Adjusted ROE = 100 × Adjusted net income (loss) ÷ Stockholders’ equity
= 100 × 4,798 ÷ 8,165 = 58.76%

Profitability ratio Description The company
Adjusted ROE A profitability ratio calculated as adjusted net income divided by shareholders’ equity. Airbnb Inc. adjusted ROE improved 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
As Reported
Selected Financial Data (US$ in millions)
Net income (loss) 4,792 1,893 (352) (4,585)
Total assets 20,645 16,038 13,708 10,491
Profitability Ratio
ROA1 23.21% 11.80% -2.57% -43.70%
Adjusted: Mark to Market Available-for-sale Securities
Selected Financial Data (US$ in millions)
Adjusted net income (loss) 4,798 1,878 (356) (4,585)
Total assets 20,645 16,038 13,708 10,491
Profitability Ratio
Adjusted ROA2 23.24% 11.71% -2.59% -43.70%

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).

2023 Calculations

1 ROA = 100 × Net income (loss) ÷ Total assets
= 100 × 4,792 ÷ 20,645 = 23.21%

2 Adjusted ROA = 100 × Adjusted net income (loss) ÷ Total assets
= 100 × 4,798 ÷ 20,645 = 23.24%

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