Stock Analysis on Net
Stock Analysis on Net

Airbnb Inc. (NASDAQ:ABNB)

Analysis of Operating Leases

Microsoft Excel

Adjustments to Financial Statements for Operating Leases

Airbnb Inc., adjustments to financial statements

US$ in millions

Microsoft Excel
Dec 31, 2025 Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021
Adjustment to Total Assets
Total assets (as reported) 22,208 20,959 20,645 16,038 13,708
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1
Total assets (adjusted) 22,208 20,959 20,645 16,038 13,708
Adjustment to Total Debt
Total debt (as reported) 1,999 1,995 1,991 1,987 1,983
Add: Operating lease liability (before adoption of FASB Topic 842)2
Add: Operating lease liabilities, current 68 63 61 59 63
Add: Operating lease liabilities, noncurrent 204 236 252 295 372
Total debt (adjusted) 2,271 2,294 2,304 2,341 2,418

Based on: 10-K (reporting date: 2025-12-31), 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).

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


Airbnb Inc., Financial Data: Reported vs. Adjusted



Adjusted Financial Ratios for Operating Leases (Summary)

Airbnb Inc., adjusted financial ratios

Microsoft Excel
Dec 31, 2025 Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021
Total Asset Turnover1
Reported total asset turnover 0.55 0.53 0.48 0.52 0.44
Adjusted total asset turnover 0.55 0.53 0.48 0.52 0.44
Debt to Equity2
Reported debt to equity 0.24 0.24 0.24 0.36 0.42
Adjusted debt to equity 0.28 0.27 0.28 0.42 0.51
Return on Assets3 (ROA)
Reported ROA 11.31% 12.63% 23.21% 11.80% -2.57%
Adjusted ROA 11.31% 12.63% 23.21% 11.80% -2.57%

Based on: 10-K (reporting date: 2025-12-31), 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).

Financial ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Airbnb Inc. adjusted total asset turnover ratio improved from 2023 to 2024 and from 2024 to 2025.
Adjusted debt to equity A solvency ratio calculated as adjusted total debt divided by total shareholders’ equity. Airbnb Inc. adjusted debt to equity ratio improved from 2023 to 2024 but then slightly deteriorated from 2024 to 2025.
Adjusted ROA A profitability ratio calculated as net income divided by adjusted total assets. Airbnb Inc. adjusted ROA deteriorated from 2023 to 2024 and from 2024 to 2025.

Airbnb Inc., Financial Ratios: Reported vs. Adjusted



Adjusted Total Asset Turnover

Microsoft Excel
Dec 31, 2025 Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021
As Reported
Selected Financial Data (US$ in millions)
Revenue 12,241 11,102 9,917 8,399 5,992
Total assets 22,208 20,959 20,645 16,038 13,708
Activity Ratio
Total asset turnover1 0.55 0.53 0.48 0.52 0.44
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Revenue 12,241 11,102 9,917 8,399 5,992
Adjusted total assets 22,208 20,959 20,645 16,038 13,708
Activity Ratio
Adjusted total asset turnover2 0.55 0.53 0.48 0.52 0.44

Based on: 10-K (reporting date: 2025-12-31), 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).

2025 Calculations

1 Total asset turnover = Revenue ÷ Total assets
= 12,241 ÷ 22,208 = 0.55

2 Adjusted total asset turnover = Revenue ÷ Adjusted total assets
= 12,241 ÷ 22,208 = 0.55

Activity ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Airbnb Inc. adjusted total asset turnover ratio improved from 2023 to 2024 and from 2024 to 2025.


Adjusted Debt to Equity

Microsoft Excel
Dec 31, 2025 Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021
As Reported
Selected Financial Data (US$ in millions)
Total debt 1,999 1,995 1,991 1,987 1,983
Stockholders’ equity 8,199 8,412 8,165 5,560 4,776
Solvency Ratio
Debt to equity1 0.24 0.24 0.24 0.36 0.42
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Adjusted total debt 2,271 2,294 2,304 2,341 2,418
Stockholders’ equity 8,199 8,412 8,165 5,560 4,776
Solvency Ratio
Adjusted debt to equity2 0.28 0.27 0.28 0.42 0.51

Based on: 10-K (reporting date: 2025-12-31), 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).

2025 Calculations

1 Debt to equity = Total debt ÷ Stockholders’ equity
= 1,999 ÷ 8,199 = 0.24

2 Adjusted debt to equity = Adjusted total debt ÷ Stockholders’ equity
= 2,271 ÷ 8,199 = 0.28

Solvency ratio Description The company
Adjusted debt-to-equity A solvency ratio calculated as adjusted total debt divided by total shareholders’ equity. Airbnb Inc. adjusted debt-to-equity ratio improved from 2023 to 2024 but then slightly deteriorated from 2024 to 2025.


Adjusted Return on Assets (ROA)

Microsoft Excel
Dec 31, 2025 Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021
As Reported
Selected Financial Data (US$ in millions)
Net income (loss) 2,511 2,648 4,792 1,893 (352)
Total assets 22,208 20,959 20,645 16,038 13,708
Profitability Ratio
ROA1 11.31% 12.63% 23.21% 11.80% -2.57%
Adjusted for Operating Leases
Selected Financial Data (US$ in millions)
Net income (loss) 2,511 2,648 4,792 1,893 (352)
Adjusted total assets 22,208 20,959 20,645 16,038 13,708
Profitability Ratio
Adjusted ROA2 11.31% 12.63% 23.21% 11.80% -2.57%

Based on: 10-K (reporting date: 2025-12-31), 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).

2025 Calculations

1 ROA = 100 × Net income (loss) ÷ Total assets
= 100 × 2,511 ÷ 22,208 = 11.31%

2 Adjusted ROA = 100 × Net income (loss) ÷ Adjusted total assets
= 100 × 2,511 ÷ 22,208 = 11.31%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as net income divided by adjusted total assets. Airbnb Inc. adjusted ROA deteriorated from 2023 to 2024 and from 2024 to 2025.