Stock Analysis on Net

PayPal Holdings Inc. (NASDAQ:PYPL)

This company has been moved to the archive! The financial data has not been updated since May 9, 2023.

Analysis of Operating Leases

Microsoft Excel

Adjustments to Financial Statements for Operating Leases

PayPal Holdings Inc., adjustments to financial statements

US$ in millions

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Adjustment to Total Assets
Total assets (as reported) 78,717 75,803 70,379 51,333 43,332
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1 586
Total assets (adjusted) 78,717 75,803 70,379 51,333 43,918
Adjustment to Total Debt
Total debt (as reported) 10,835 9,048 8,939 4,965 1,998
Add: Operating lease liability (before adoption of FASB Topic 842)2 586
Add: Current operating lease liabilities (included in Accrued expenses and other current liabilities) 151 142 144 104
Add: Operating lease liabilities (included in Deferred tax liability and other long-term liabilities) 569 620 642 403
Total debt (adjusted) 11,555 9,810 9,725 5,472 2,584

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).

1, 2 Equal to total present value of future operating lease payments.


PayPal Holdings Inc., Financial Data: Reported vs. Adjusted


Adjusted Financial Ratios for Operating Leases (Summary)

PayPal Holdings Inc., adjusted financial ratios

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Total Asset Turnover1
Reported total asset turnover 0.35 0.33 0.30 0.35 0.36
Adjusted total asset turnover 0.35 0.33 0.30 0.35 0.35
Debt to Equity2
Reported debt to equity 0.53 0.42 0.45 0.29 0.13
Adjusted debt to equity 0.57 0.45 0.49 0.32 0.17
Return on Assets3 (ROA)
Reported ROA 3.07% 5.50% 5.97% 4.79% 4.75%
Adjusted ROA 3.07% 5.50% 5.97% 4.79% 4.68%

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).

Financial ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. PayPal Holdings Inc. adjusted total asset turnover ratio improved from 2020 to 2021 and from 2021 to 2022.
Adjusted debt to equity A solvency ratio calculated as adjusted total debt divided by total shareholders’ equity. PayPal Holdings Inc. adjusted debt to equity ratio improved from 2020 to 2021 but then deteriorated significantly from 2021 to 2022.
Adjusted ROA A profitability ratio calculated as net income divided by adjusted total assets. PayPal Holdings Inc. adjusted ROA deteriorated from 2020 to 2021 and from 2021 to 2022.

PayPal Holdings Inc., Financial Ratios: Reported vs. Adjusted


Adjusted Total Asset Turnover

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
As Reported
Selected Financial Data (US$ in millions)
Net revenues 27,518 25,371 21,454 17,772 15,451
Total assets 78,717 75,803 70,379 51,333 43,332
Activity Ratio
Total asset turnover1 0.35 0.33 0.30 0.35 0.36
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Net revenues 27,518 25,371 21,454 17,772 15,451
Adjusted total assets 78,717 75,803 70,379 51,333 43,918
Activity Ratio
Adjusted total asset turnover2 0.35 0.33 0.30 0.35 0.35

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).

2022 Calculations

1 Total asset turnover = Net revenues ÷ Total assets
= 27,518 ÷ 78,717 = 0.35

2 Adjusted total asset turnover = Net revenues ÷ Adjusted total assets
= 27,518 ÷ 78,717 = 0.35

Activity ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. PayPal Holdings Inc. adjusted total asset turnover ratio improved from 2020 to 2021 and from 2021 to 2022.

Adjusted Debt to Equity

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
As Reported
Selected Financial Data (US$ in millions)
Total debt 10,835 9,048 8,939 4,965 1,998
Total PayPal stockholders’ equity 20,274 21,727 20,019 16,885 15,386
Solvency Ratio
Debt to equity1 0.53 0.42 0.45 0.29 0.13
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Adjusted total debt 11,555 9,810 9,725 5,472 2,584
Total PayPal stockholders’ equity 20,274 21,727 20,019 16,885 15,386
Solvency Ratio
Adjusted debt to equity2 0.57 0.45 0.49 0.32 0.17

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).

2022 Calculations

1 Debt to equity = Total debt ÷ Total PayPal stockholders’ equity
= 10,835 ÷ 20,274 = 0.53

2 Adjusted debt to equity = Adjusted total debt ÷ Total PayPal stockholders’ equity
= 11,555 ÷ 20,274 = 0.57

Solvency ratio Description The company
Adjusted debt-to-equity A solvency ratio calculated as adjusted total debt divided by total shareholders’ equity. PayPal Holdings Inc. adjusted debt-to-equity ratio improved from 2020 to 2021 but then deteriorated significantly from 2021 to 2022.

Adjusted Return on Assets (ROA)

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
As Reported
Selected Financial Data (US$ in millions)
Net income 2,419 4,169 4,202 2,459 2,057
Total assets 78,717 75,803 70,379 51,333 43,332
Profitability Ratio
ROA1 3.07% 5.50% 5.97% 4.79% 4.75%
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Net income 2,419 4,169 4,202 2,459 2,057
Adjusted total assets 78,717 75,803 70,379 51,333 43,918
Profitability Ratio
Adjusted ROA2 3.07% 5.50% 5.97% 4.79% 4.68%

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).

2022 Calculations

1 ROA = 100 × Net income ÷ Total assets
= 100 × 2,419 ÷ 78,717 = 3.07%

2 Adjusted ROA = 100 × Net income ÷ Adjusted total assets
= 100 × 2,419 ÷ 78,717 = 3.07%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as net income divided by adjusted total assets. PayPal Holdings Inc. adjusted ROA deteriorated from 2020 to 2021 and from 2021 to 2022.