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, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Current assets 11,297 9,249 8,819 9,882 13,925
Adjustments
Add: Allowance for doubtful accounts 91 80 51 55 34
After Adjustment
Adjusted current assets 11,388 9,329 8,870 9,937 13,959

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), 10-K (reporting date: 2019-12-31).


Adjustments to Total Assets

Uber Technologies Inc., adjusted total assets

US$ in millions

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Total assets 38,699 32,109 38,774 33,252 31,761
Adjustments
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1
Add: Allowance for doubtful accounts 91 80 51 55 34
Less: Deferred tax assets2 172 166 62 39 50
After Adjustment
Adjusted total assets 38,618 32,023 38,763 33,268 31,745

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), 10-K (reporting date: 2019-12-31).

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, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Total liabilities 26,017 23,605 23,425 19,498 16,578
Adjustments
Add: Operating lease liability (before adoption of FASB Topic 842)1
Less: Deferred tax liabilities2 56 27 365 818 1,027
Less: Restructuring and related charges accrual 1 3
After Adjustment
Adjusted total liabilities 25,961 23,578 23,059 18,677 15,551

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), 10-K (reporting date: 2019-12-31).

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, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Total Uber Technologies, Inc. stockholders’ equity 11,249 7,340 14,458 12,266 14,190
Adjustments
Less: Net deferred tax assets (liabilities)1 116 139 (303) (779) (977)
Add: Allowance for doubtful accounts 91 80 51 55 34
Add: Restructuring and related charges accrual 1 3
Add: Redeemable non-controlling interests 654 430 204 787 311
Add: Non-redeemable non-controlling interests 779 734 687 701 682
After Adjustment
Adjusted total equity 12,657 8,445 15,704 14,591 16,194

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), 10-K (reporting date: 2019-12-31).

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, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Current portion of long-term debt 25 27 27 27 27
Finance leases liabilities, current 156 115 191 177 165
Long-term debt, net of current portion 9,459 9,265 9,276 7,560 5,707
Finance leases liabilities, non-current 322 284 43 120 143
Total reported debt 9,962 9,691 9,537 7,884 6,042
Total Uber Technologies, Inc. stockholders’ equity 11,249 7,340 14,458 12,266 14,190
Total reported capital 21,211 17,031 23,995 20,150 20,232
Adjustments to Debt
Add: Operating lease liability (before adoption of FASB Topic 842)1
Add: Operating lease liabilities, current2 190 201 185 175 196
Add: Operating lease liabilities, non-current3 1,550 1,673 1,644 1,544 1,523
Adjusted total debt 11,702 11,565 11,366 9,603 7,761
Adjustments to Equity
Less: Net deferred tax assets (liabilities)4 116 139 (303) (779) (977)
Add: Allowance for doubtful accounts 91 80 51 55 34
Add: Restructuring and related charges accrual 1 3
Add: Redeemable non-controlling interests 654 430 204 787 311
Add: Non-redeemable non-controlling interests 779 734 687 701 682
Adjusted total equity 12,657 8,445 15,704 14,591 16,194
After Adjustment
Adjusted total capital 24,359 20,010 27,070 24,194 23,955

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), 10-K (reporting date: 2019-12-31).

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, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Net income (loss) attributable to Uber Technologies, Inc. 1,887 (9,141) (496) (6,768) (8,506)
Adjustments
Add: Deferred income tax expense (benefit)1 26 (441) (692) (266) (88)
Add: Increase (decrease) in allowance for doubtful accounts 11 29 (4) 21
Add: Increase (decrease) in restructuring and related charges accrual (1) (2) 3
Add: Other comprehensive income (loss), net of tax 22 81 11 (348) 1
Add: Comprehensive income (loss), net of tax, attributable to noncontrolling interest 269 3 (74) (20) (6)
After Adjustment
Adjusted net income (loss) including non-controlling interests 2,215 (9,470) (1,257) (7,378) (8,599)

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), 10-K (reporting date: 2019-12-31).

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