Stock Analysis on Net

Uber Technologies Inc. (NYSE:UBER)

Adjustments to Financial Statements

Microsoft Excel

Adjustments to Current Assets

Uber Technologies Inc., adjusted current assets

US$ in millions

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Current assets 12,245 11,297 9,249 8,819 9,882
Adjustments
Add: Allowance for doubtful accounts 95 91 80 51 55
After Adjustment
Adjusted current assets 12,340 11,388 9,329 8,870 9,937

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 Assets

Uber Technologies 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 51,244 38,699 32,109 38,774 33,252
Adjustments
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1
Add: Allowance for doubtful accounts 95 91 80 51 55
Less: Deferred tax assets2 6,171 170 166 62 39
After Adjustment
Adjusted total assets 45,168 38,620 32,023 38,763 33,268

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 Deferred tax assets. See details »


Adjustments to Total Liabilities

Uber Technologies 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 28,768 26,017 23,605 23,425 19,498
Adjustments
Add: Operating lease liability (before adoption of FASB Topic 842)1
Less: Deferred tax liabilities2 9 56 27 365 818
Less: Restructuring and related charges accrual 1 3
After Adjustment
Adjusted total liabilities 28,759 25,961 23,578 23,059 18,677

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 Deferred tax liabilities. See details »


Adjustments to Stockholders’ Equity

Uber Technologies Inc., adjusted total Uber Technologies, Inc. stockholders’ equity

US$ in millions

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Total Uber Technologies, Inc. stockholders’ equity 21,558 11,249 7,340 14,458 12,266
Adjustments
Less: Net deferred tax assets (liabilities)1 6,163 116 139 (303) (779)
Add: Allowance for doubtful accounts 95 91 80 51 55
Add: Restructuring and related charges accrual 1 3
Add: Redeemable non-controlling interests 93 654 430 204 787
Add: Non-redeemable non-controlling interests 825 779 734 687 701
After Adjustment
Adjusted total equity 16,408 12,657 8,445 15,704 14,591

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

Uber Technologies 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
Current portion of long-term debt 1,150 25 27 27 27
Finance leases liabilities, current 136 156 115 191 177
Long-term debt, net of current portion 8,347 9,459 9,265 9,276 7,560
Finance leases liabilities, non-current 174 322 284 43 120
Total reported debt 9,807 9,962 9,691 9,537 7,884
Total Uber Technologies, Inc. stockholders’ equity 21,558 11,249 7,340 14,458 12,266
Total reported capital 31,365 21,211 17,031 23,995 20,150
Adjustments to Debt
Add: Operating lease liability (before adoption of FASB Topic 842)1
Add: Operating lease liabilities, current2 175 190 201 185 175
Add: Operating lease liabilities, non-current3 1,454 1,550 1,673 1,644 1,544
Adjusted total debt 11,436 11,702 11,565 11,366 9,603
Adjustments to Equity
Less: Net deferred tax assets (liabilities)4 6,163 116 139 (303) (779)
Add: Allowance for doubtful accounts 95 91 80 51 55
Add: Restructuring and related charges accrual 1 3
Add: Redeemable non-controlling interests 93 654 430 204 787
Add: Non-redeemable non-controlling interests 825 779 734 687 701
Adjusted total equity 16,408 12,657 8,445 15,704 14,591
After Adjustment
Adjusted total capital 27,844 24,359 20,010 27,070 24,194

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 Reported Income

Uber Technologies Inc., adjusted net income (loss) attributable to Uber Technologies, Inc.

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 (loss) attributable to Uber Technologies, Inc. 9,856 1,887 (9,141) (496) (6,768)
Adjustments
Add: Deferred income tax expense (benefit)1 (6,027) 26 (441) (692) (266)
Add: Increase (decrease) in allowance for doubtful accounts 4 11 29 (4) 21
Add: Increase (decrease) in restructuring and related charges accrual (1) (2) 3
Add: Other comprehensive income (loss), net of tax (96) 22 81 11 (348)
Add: Comprehensive income (loss), net of tax, attributable to noncontrolling interest (11) 269 3 (74) (20)
After Adjustment
Adjusted net income (loss) including non-controlling interests 3,726 2,215 (9,470) (1,257) (7,378)

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 »