Stock Analysis on Net

eBay Inc. (NASDAQ:EBAY)

This company has been moved to the archive! The financial data has not been updated since October 24, 2019.

Adjustments to Financial Statements

Microsoft Excel

Adjustments to Current Assets

eBay Inc., adjusted current assets

US$ in millions

Microsoft Excel
Dec 31, 2018 Dec 31, 2017 Dec 31, 2016 Dec 31, 2015 Dec 31, 2014
As Reported
Current assets 7,126 7,743 8,875 7,904 26,531
Adjustments
Add: Allowance for doubtful accounts and authorized credits 106 102 81 84 102
After Adjustment
Adjusted current assets 7,232 7,845 8,956 7,988 26,633

Based on: 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31), 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31), 10-K (reporting date: 2014-12-31).


Adjustments to Total Assets

eBay Inc., adjusted total assets

US$ in millions

Microsoft Excel
Dec 31, 2018 Dec 31, 2017 Dec 31, 2016 Dec 31, 2015 Dec 31, 2014
As Reported
Total assets 22,819 25,981 23,847 17,785 45,132
Adjustments
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1 515 281 212 206 419
Add: Allowance for doubtful accounts and authorized credits 106 102 81 84 102
Less: Deferred tax assets2 4,792 5,195 4,608
After Adjustment
Adjusted total assets 18,648 21,169 19,532 18,075 45,653

Based on: 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31), 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31), 10-K (reporting date: 2014-12-31).

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

eBay Inc., adjusted current liabilities

US$ in millions

Microsoft Excel
Dec 31, 2018 Dec 31, 2017 Dec 31, 2016 Dec 31, 2015 Dec 31, 2014
As Reported
Current liabilities 4,454 3,539 3,847 2,263 17,531
Adjustments
Less: Current deferred revenue 170 117 110 106 188
After Adjustment
Adjusted current liabilities 4,284 3,422 3,737 2,157 17,343

Based on: 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31), 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31), 10-K (reporting date: 2014-12-31).


Adjustments to Total Liabilities

eBay Inc., adjusted total liabilities

US$ in millions

Microsoft Excel
Dec 31, 2018 Dec 31, 2017 Dec 31, 2016 Dec 31, 2015 Dec 31, 2014
As Reported
Total liabilities 16,538 17,918 13,308 11,209 25,226
Adjustments
Add: Operating lease liability (before adoption of FASB Topic 842)1 515 281 212 206 419
Less: Deferred tax liabilities2 2,925 3,425 1,888 2,092 792
Less: Deferred revenue 170 117 110 106 188
Less: Restructuring reserve 8
After Adjustment
Adjusted total liabilities 13,950 14,657 11,522 9,217 24,665

Based on: 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31), 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31), 10-K (reporting date: 2014-12-31).

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

2 Deferred tax liabilities. See details »


Adjustments to Stockholders’ Equity

eBay Inc., adjusted stockholders’ equity

US$ in millions

Microsoft Excel
Dec 31, 2018 Dec 31, 2017 Dec 31, 2016 Dec 31, 2015 Dec 31, 2014
As Reported
Stockholders’ equity 6,281 8,063 10,539 6,576 19,906
Adjustments
Less: Net deferred tax assets and liabilities1 1,868 1,769 3,155 (1,669) (3,188)
Add: Allowance for doubtful accounts and authorized credits 106 102 81 84 102
Add: Deferred revenue 170 117 110 106 188
Add: Restructuring reserve 8
After Adjustment
Adjusted stockholders’ equity 4,697 6,513 7,575 8,435 23,384

Based on: 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31), 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31), 10-K (reporting date: 2014-12-31).

1 Net deferred tax assets and liabilities. See details »


Adjustments to Capitalization Table

eBay Inc., adjusted capitalization table

US$ in millions

Microsoft Excel
Dec 31, 2018 Dec 31, 2017 Dec 31, 2016 Dec 31, 2015 Dec 31, 2014
As Reported
Short-term debt 1,546 781 1,451 850
Long-term debt 7,685 9,234 7,509 6,779 6,777
Total reported debt 9,231 10,015 8,960 6,779 7,627
Stockholders’ equity 6,281 8,063 10,539 6,576 19,906
Total reported capital 15,512 18,078 19,499 13,355 27,533
Adjustments to Debt
Add: Operating lease liability (before adoption of FASB Topic 842)1 515 281 212 206 419
Adjusted total debt 9,746 10,296 9,172 6,985 8,046
Adjustments to Equity
Less: Net deferred tax assets and liabilities2 1,868 1,769 3,155 (1,669) (3,188)
Add: Allowance for doubtful accounts and authorized credits 106 102 81 84 102
Add: Deferred revenue 170 117 110 106 188
Add: Restructuring reserve 8
Adjusted stockholders’ equity 4,697 6,513 7,575 8,435 23,384
After Adjustment
Adjusted total capital 14,443 16,809 16,747 15,420 31,430

Based on: 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31), 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31), 10-K (reporting date: 2014-12-31).

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

2 Net deferred tax assets and liabilities. See details »


Adjustments to Revenues

eBay Inc., adjusted net revenues

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2018 Dec 31, 2017 Dec 31, 2016 Dec 31, 2015 Dec 31, 2014
As Reported
Net revenues 10,746 9,567 8,979 8,592 17,902
Adjustment
Add: Increase (decrease) in deferred revenue 33 7 4 (2) 30
After Adjustment
Adjusted net revenues 10,779 9,574 8,983 8,590 17,932

Based on: 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31), 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31), 10-K (reporting date: 2014-12-31).


Adjustments to Reported Income

eBay Inc., adjusted net income (loss)

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2018 Dec 31, 2017 Dec 31, 2016 Dec 31, 2015 Dec 31, 2014
As Reported
Net income (loss) 2,530 (1,016) 7,266 1,725 46
Adjustments
Add: Deferred income tax expense (benefit)1 (153) 1,729 (4,556) (32) 2,808
Add: Increase (decrease) in allowance for doubtful accounts and authorized credits 4 21 (3) (2) (4)
Add: Increase (decrease) in deferred revenue 33 7 4 (2) 30
Add: Increase (decrease) in restructuring reserve 8
Less: Income (loss) from discontinued operations, net of income taxes 2 (4) (19) (222)
Add: Other comprehensive income (loss), net tax (219) 841 (650) (633) 15
After Adjustment
Adjusted net income (loss) 2,201 1,586 2,080 1,278 2,895

Based on: 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31), 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31), 10-K (reporting date: 2014-12-31).

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