Stock Analysis on Net

Meta Platforms Inc. (NASDAQ:META)

Adjustments to Financial Statements

Microsoft Excel

Adjustments to Total Assets

Meta Platforms Inc., adjusted total assets

US$ in millions

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Total assets 276,054 229,623 185,727 165,987 159,316
Adjustments
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1
Less: Noncurrent deferred tax assets, net2 9,578 4,864 4,946 1,729 2,258
After Adjustment
Adjusted total assets 266,476 224,759 180,781 164,258 157,058

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).

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

2 Noncurrent deferred tax assets, net. See details »


Adjustments to Current Liabilities

Meta Platforms Inc., adjusted current liabilities

US$ in millions

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Current liabilities 33,596 31,960 27,026 21,135 14,981
Adjustments
Less: Current accrued severance and other personnel liabilities 76 772
After Adjustment
Adjusted current liabilities 33,596 31,884 26,254 21,135 14,981

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).


Adjustments to Total Liabilities

Meta Platforms Inc., adjusted total liabilities

US$ in millions

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Total liabilities 93,417 76,455 60,014 41,108 31,026
Adjustments
Add: Operating lease liability (before adoption of FASB Topic 842)1
Less: Noncurrent deferred tax liabilities2
Less: Deferred revenue 772 675 526 596 335
Less: Accrued severance and other personnel liabilities 76 772
After Adjustment
Adjusted total liabilities 92,645 75,704 58,716 40,512 30,691

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).

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

2 Noncurrent deferred tax liabilities. See details »


Adjustments to Stockholders’ Equity

Meta Platforms Inc., adjusted stockholders’ equity

US$ in millions

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Stockholders’ equity 182,637 153,168 125,713 124,879 128,290
Adjustments
Less: Net deferred tax assets (liabilities)1 9,578 4,864 4,946 1,729 2,258
Add: Deferred revenue 772 675 526 596 335
Add: Accrued severance and other personnel liabilities 76 772
After Adjustment
Adjusted stockholders’ equity 173,831 149,055 122,065 123,746 126,367

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).

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


Adjustments to Capitalization Table

Meta Platforms Inc., adjusted capitalization table

US$ in millions

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Finance lease liabilities, current 76 90 129 75 54
Long-term debt 28,826 18,385 9,923
Finance lease liabilities, non-current 633 600 558 506 469
Total reported debt 29,535 19,075 10,610 581 523
Stockholders’ equity 182,637 153,168 125,713 124,879 128,290
Total reported capital 212,172 172,243 136,323 125,460 128,813
Adjustments to Debt
Add: Operating lease liability (before adoption of FASB Topic 842)1
Add: Operating lease liabilities, current2 1,942 1,623 1,367 1,127 1,023
Add: Operating lease liabilities, non-current3 18,292 17,226 15,301 12,746 9,631
Adjusted total debt 49,769 37,924 27,278 14,454 11,177
Adjustments to Equity
Less: Net deferred tax assets (liabilities)4 9,578 4,864 4,946 1,729 2,258
Add: Deferred revenue 772 675 526 596 335
Add: Accrued severance and other personnel liabilities 76 772
Adjusted stockholders’ equity 173,831 149,055 122,065 123,746 126,367
After Adjustment
Adjusted total capital 223,600 186,979 149,343 138,200 137,544

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).

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

2 Operating lease liabilities, current. See details »

3 Operating lease liabilities, non-current. See details »

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


Adjustments to Revenues

Meta Platforms Inc., adjusted revenue

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Revenue 164,501 134,902 116,609 117,929 85,965
Adjustment
Add: Increase (decrease) in deferred revenue 97 149 (70) 225 101
After Adjustment
Adjusted revenue 164,598 135,051 116,539 118,154 86,066

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).


Adjustments to Reported Income

Meta Platforms Inc., adjusted net income

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Net income 62,360 39,098 23,200 39,370 29,146
Adjustments
Add: Deferred income tax expense (benefit)1 (4,737) 131 (3,277) 609 (997)
Add: Increase (decrease) in deferred revenue 97 149 (70) 225 101
Add: Increase (decrease) in accrued severance and other personnel liabilities (76) (696) 772
Add: Other comprehensive income (loss) (942) 1,375 (2,837) (1,620) 1,416
After Adjustment
Adjusted net income 56,702 40,057 17,788 38,584 29,666

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).

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