Stock Analysis on Net

Airbnb Inc. (NASDAQ:ABNB)

Adjustments to Financial Statements

Microsoft Excel

Adjustments to Current Assets

Airbnb Inc., adjusted current assets

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Current assets 16,509 14,861 12,386 8,916
Adjustments
Add: Customer receivable reserve 44 39 31 91
After Adjustment
Adjusted current assets 16,553 14,900 12,417 9,007

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).


Adjustments to Total Assets

Airbnb Inc., adjusted total assets

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Total assets 20,645 16,038 13,708 10,491
Adjustments
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1
Add: Customer receivable reserve 44 39 31 91
Less: Deferred tax assets2 2,881 16 15 26
After Adjustment
Adjusted total assets 17,808 16,061 13,725 10,557

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).

1 Operating lease right-of-use asset (before adoption of FASB Topic 842). See details »

2 Deferred tax assets. See details »


Adjustments to Current Liabilities

Airbnb Inc., adjusted current liabilities

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Current liabilities 9,950 7,978 6,359 5,140
Adjustments
Less: Unearned fees, current 1,427 1,182 904 408
After Adjustment
Adjusted current liabilities 8,523 6,796 5,456 4,732

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).


Adjustments to Total Liabilities

Airbnb Inc., adjusted total liabilities

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Total liabilities 12,480 10,478 8,933 7,590
Adjustments
Add: Operating lease liability (before adoption of FASB Topic 842)1
Less: Unearned fees 1,427 1,182 904 408
After Adjustment
Adjusted total liabilities 11,053 9,296 8,029 7,182

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).

1 Operating lease liability (before adoption of FASB Topic 842). See details »


Adjustments to Stockholders’ Equity

Airbnb Inc., adjusted stockholders’ equity

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Stockholders’ equity 8,165 5,560 4,776 2,902
Adjustments
Less: Net deferred tax assets (liabilities)1 2,881 16 15 26
Add: Customer receivable reserve 44 39 31 91
Add: Unearned fees 1,427 1,182 904 408
After Adjustment
Adjusted stockholders’ equity 6,755 6,765 5,696 3,375

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).

1 Net deferred tax assets (liabilities). See details »


Adjustments to Capitalization Table

Airbnb Inc., adjusted capitalization table

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Current portion of long-term debt 10
Long-term debt, net of current portion 1,991 1,987 1,983 1,816
Total reported debt 1,991 1,987 1,983 1,826
Stockholders’ equity 8,165 5,560 4,776 2,902
Total reported capital 10,156 7,547 6,758 4,727
Adjustments to Debt
Add: Operating lease liability (before adoption of FASB Topic 842)1
Add: Operating lease liabilities, current2 61 59 63 57
Add: Operating lease liabilities, noncurrent3 252 295 372 431
Adjusted total debt 2,304 2,341 2,418 2,313
Adjustments to Equity
Less: Net deferred tax assets (liabilities)4 2,881 16 15 26
Add: Customer receivable reserve 44 39 31 91
Add: Unearned fees 1,427 1,182 904 408
Adjusted stockholders’ equity 6,755 6,765 5,696 3,375
After Adjustment
Adjusted total capital 9,059 9,106 8,114 5,688

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).

1 Operating lease liability (before adoption of FASB Topic 842). See details »

2 Operating lease liabilities, current. See details »

3 Operating lease liabilities, noncurrent. See details »

4 Net deferred tax assets (liabilities). See details »


Adjustments to Revenues

Airbnb Inc., adjusted revenue

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Revenue 9,917 8,399 5,992 3,378
Adjustment
Add: Increase (decrease) in unearned fees 245 278 496 (267)
After Adjustment
Adjusted revenue 10,162 8,677 6,488 3,111

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).


Adjustments to Reported Income

Airbnb Inc., adjusted net income (loss)

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Net income (loss) 4,792 1,893 (352) (4,585)
Adjustments
Add: Deferred income tax expense (benefit)1 (2,875) (1) 11 (20)
Add: Increase (decrease) in customer receivable reserve 5 8 (60) 39
Add: Increase (decrease) in unearned fees 245 278 496 (267)
Add: Other comprehensive income (loss) (17) (25) (10) 7
After Adjustment
Adjusted net income (loss) 2,150 2,153 86 (4,825)

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).

1 Deferred income tax expense (benefit). See details »