Stock Analysis on Net

Airbnb Inc. (NASDAQ:ABNB)

$24.99

Adjusted Financial Ratios

Microsoft Excel

Adjusted Financial Ratios (Summary)

Airbnb Inc., adjusted financial ratios

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Activity Ratio
Total Asset Turnover
Reported
Adjusted
Liquidity Ratio
Current Ratio
Reported
Adjusted
Solvency Ratios
Debt to Equity
Reported
Adjusted
Debt to Capital
Reported
Adjusted
Financial Leverage
Reported
Adjusted
Profitability Ratios
Net Profit Margin
Reported
Adjusted
Return on Equity (ROE)
Reported
Adjusted
Return on Assets (ROA)
Reported
Adjusted

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).


The financial data reveals several notable trends regarding operational efficiency, liquidity, leverage, and profitability ratios over the examined periods.

Total Asset Turnover
Both reported and adjusted total asset turnover ratios show an overall increasing trend, suggesting improving efficiency in utilizing assets to generate revenue. The reported ratio increased from 0.32 in 2020 to 0.53 in 2024, while the adjusted ratio grew more steadily from 0.29 to 0.61 over the same period, indicating enhanced asset utilization efficiency.
Current Ratio
The reported current ratio initially rose from 1.73 in 2020 to a peak of 1.95 in 2021 before declining slightly to 1.66 in 2023 and recovering somewhat to 1.69 in 2024. The adjusted current ratio follows a similar pattern but remains consistently higher, peaking at 2.28 in 2021 and stabilizing around 2.0 in the later years, indicating reasonably strong short-term liquidity with some fluctuations.
Debt to Equity
Both reported and adjusted debt to equity ratios exhibited a declining trend from 2020 onwards, dropping from approximately 0.63-0.69 in 2020 to around 0.24-0.30 in 2024. This reduction suggests a strategic move towards lower financial leverage and improved equity financing, reducing reliance on debt over the period.
Debt to Capital
Consistent with debt to equity trends, the debt to capital ratio decreased modestly from about 0.39-0.41 in 2020 to roughly 0.19-0.23 in 2024, reinforcing the observation of a gradual deleveraging process and stronger capital structure resilience.
Financial Leverage
The reported financial leverage ratio declined from 3.62 in 2020 to 2.49 in 2024, indicating less dependence on debt financing relative to equity. The adjusted financial leverage shows more variability but largely remains lower than the 2020 figure, ending at 2.43 in 2024, which aligns with the deleveraging trend.
Net Profit Margin
Profitability improved markedly from deeply negative margins in 2020 (-135.71% reported and -155.08% adjusted) to positive levels by 2022, reaching a peak in 2023 (48.32% reported and 21.16% adjusted). Although reported margins dipped to 23.85% in 2024, adjusted margins increased to 29.56%, signaling improved operational profitability and cost management post-2020 challenges.
Return on Equity (ROE)
ROE followed a similar recovery pattern, moving from substantially negative values in 2020 (-158% reported; -142.97% adjusted) to strong positive results by 2022 and 2023. Although reported ROE declined to 31.48% in 2024 from a high of 58.69% in 2023, adjusted ROE showed a significant increase to 43.8% in 2024, reflecting improved shareholder returns and enhanced equity productivity.
Return on Assets (ROA)
ROA also improved considerably, rising from negative values in 2020 (-43.7% reported; -45.71% adjusted) to positive returns of 12.63% (reported) and 18% (adjusted) in 2024. The adjusted metric indicates steady growth in asset utilization efficiency that positively impacts earnings relative to total assets.

In summary, the company exhibits a trajectory of strengthening asset utilization, prudent liquidity management, consistent deleveraging, and significant recovery in profitability and return measures following an initial period of losses. These trends collectively suggest enhanced operational performance, stronger financial stability, and improved investor value creation over the examined timeframe.


Airbnb Inc., Financial Ratios: Reported vs. Adjusted


Adjusted Total Asset Turnover

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Reported
Selected Financial Data (US$ in millions)
Revenue
Total assets
Activity Ratio
Total asset turnover1
Adjusted
Selected Financial Data (US$ in millions)
Adjusted revenue2
Adjusted total assets3
Activity Ratio
Adjusted total asset turnover4

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 2024 Calculation
Total asset turnover = Revenue ÷ Total assets
= ÷ =

2 Adjusted revenue. See details »

3 Adjusted total assets. See details »

4 2024 Calculation
Adjusted total asset turnover = Adjusted revenue ÷ Adjusted total assets
= ÷ =


The financial data reveals a consistent upward trajectory in revenue from 2020 to 2024, with values increasing from 3,378 million US dollars to 11,102 million US dollars. This represents a substantial growth that highlights increasing sales or service activities over the five-year period.

Total assets also demonstrate a growing pattern, expanding from 10,491 million US dollars in 2020 to 20,959 million US dollars in 2024. The asset base nearly doubled, indicating significant investment or acquisition of assets to support business expansion or operational capacity gains.

Regarding asset efficiency, the reported total asset turnover ratio improves over time with some fluctuations. It starts at 0.32 in 2020, peaks around 0.52 in 2022, declines slightly to 0.48 in 2023, and rises again to 0.53 in 2024. This suggests that the company has generally become better at generating revenue from its assets, despite a temporary easing in 2023.

When adjusted figures are considered, a similar but more pronounced pattern emerges. Adjusted revenue increases steadily, from 3,111 million US dollars in 2020 to 11,291 million US dollars in 2024, mirroring the growth observed in unadjusted revenue. Adjusted total assets also rise from 10,557 million US dollars to 18,548 million US dollars over the same period, though the rise is somewhat more moderate compared to reported total assets, particularly in the last two years.

The adjusted total asset turnover ratio shows a consistent and clear upward trend from 0.29 in 2020 to 0.61 in 2024. This improvement underscores enhanced asset utilization efficiency when adjustments are applied, reflecting stronger revenue generation relative to the asset base.

Summary of trends:
- Strong and continuous revenue growth over five years.
- Significant increase in total assets, indicating asset base expansion.
- Improvement in both reported and adjusted total asset turnover ratios, showing increased efficiency in using assets to generate revenue.
- The adjusted figures depict a somewhat sharper increase in asset turnover, implying that adjustments provide a clearer picture of operational efficiency gains.

Adjusted Current Ratio

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Reported
Selected Financial Data (US$ in millions)
Current assets
Current liabilities
Liquidity Ratio
Current ratio1
Adjusted
Selected Financial Data (US$ in millions)
Adjusted current assets2
Adjusted current liabilities3
Liquidity Ratio
Adjusted current ratio4

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 2024 Calculation
Current ratio = Current assets ÷ Current liabilities
= ÷ =

2 Adjusted current assets. See details »

3 Adjusted current liabilities. See details »

4 2024 Calculation
Adjusted current ratio = Adjusted current assets ÷ Adjusted current liabilities
= ÷ =


The financial data reveals several trends in the company's liquidity position over the observed five-year period. Both current assets and current liabilities have shown a consistent increase annually, indicating growth in operational scale.

Current Assets and Liabilities
Current assets increased steadily from 8,916 million US dollars at the end of 2020 to 17,180 million US dollars by the end of 2024. Concurrently, current liabilities rose from 5,140 million US dollars in 2020 to 10,161 million US dollars in 2024. This parallel growth suggests an expanding business activity requiring more resources and obligations within the short-term horizon.
Reported Current Ratio
The reported current ratio started at 1.73 in 2020, peaked at 1.95 in 2021, then declined to 1.66 by 2023 before a slight recovery to 1.69 in 2024. These fluctuations indicate variations in liquidity strength, with a notable dip after 2021 suggesting a temporary tightening of short-term financial health despite asset growth.
Adjusted Current Assets and Liabilities
Adjusted current assets followed a pattern similar to reported current assets, increasing from 9,007 million US dollars in 2020 to 17,208 million US dollars in 2024. Adjusted current liabilities also climbed, but at a slightly lower rate than reported liabilities, moving from 4,732 million US dollars to 8,545 million US dollars over the same period.
Adjusted Current Ratio
The adjusted current ratio was consistently higher than the reported ratio throughout the timeframe, starting at 1.9 in 2020 and peaking at 2.28 in 2021. Despite a dip to 1.94 in 2023, it improved to 2.01 by 2024. This indicates that adjustments made to the assets and liabilities provide a more favorable liquidity position, suggesting that some liabilities or assets in reported figures may have been reconsidered or reclassified to reflect operational realities better.

Overall, the data depicts growth in both assets and liabilities, with liquidity ratios indicating a stable but gently fluctuating short-term financial robustness. The adjusted ratios' consistently higher values suggest a more conservative or realistic assessment of liquidity when adjustments are considered. The company appears to maintain enough current assets relative to liabilities to meet short-term obligations, though the declining trend in reported ratios after 2021 reflects a possible area for monitoring going forward.


Adjusted Debt to Equity

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Reported
Selected Financial Data (US$ in millions)
Total debt
Stockholders’ equity
Solvency Ratio
Debt to equity1
Adjusted
Selected Financial Data (US$ in millions)
Adjusted total debt2
Adjusted stockholders’ equity3
Solvency Ratio
Adjusted debt to equity4

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 2024 Calculation
Debt to equity = Total debt ÷ Stockholders’ equity
= ÷ =

2 Adjusted total debt. See details »

3 Adjusted stockholders’ equity. See details »

4 2024 Calculation
Adjusted debt to equity = Adjusted total debt ÷ Adjusted stockholders’ equity
= ÷ =


The financial data reveals several notable trends in the company's capital structure and leverage over the five-year period ending December 31, 2024.

Total Debt
Total debt has remained relatively stable, with a slight increase from $1,826 million in 2020 to $1,995 million in 2024. The incremental growth is minimal, indicating a consistent debt level.
Stockholders’ Equity
Stockholders’ equity has exhibited significant growth over the same period, rising from $2,902 million in 2020 to $8,412 million in 2024. This represents a nearly threefold increase, suggesting the company has strengthened its equity base substantially.
Reported Debt to Equity Ratio
The reported debt to equity ratio shows a marked decreasing trend, falling from 0.63 in 2020 to 0.24 in 2024. This sharp decline reflects the faster growth of equity relative to total debt, resulting in lower leverage when viewed through reported figures.
Adjusted Total Debt
Adjusted total debt figures are slightly higher than reported debt levels, beginning at $2,313 million in 2020 and decreasing marginally to $2,294 million in 2024. The downward trend from 2021 through 2024 suggests some adjustments have accounted for debt reduction or reclassification.
Adjusted Stockholders’ Equity
Adjusted equity witnessed an increase from $3,375 million in 2020 to $7,621 million in 2024, although growth was not perfectly steady. There is a notable plateau between 2022 and 2023, followed by a recovery in 2024. The overall trend indicates a solid equity position after adjustments.
Adjusted Debt to Equity Ratio
This ratio decreased from 0.69 in 2020 to 0.30 in 2024, reflecting generally consistent deleveraging when considering the adjustments. Unlike the reported ratio, the adjusted ratio shows a mild increase between 2022 and 2023 before continuing downward, indicating some variability in debt or equity adjustments over time.

Overall, the data demonstrates a strengthening equity base and a consistent or slightly declining adjusted debt level, leading to a pronounced reduction in leverage ratios. This trend is indicative of improved financial stability, reduced dependence on debt financing, and potentially enhanced capacity to absorb financial shocks or pursue growth opportunities through equity.


Adjusted Debt to Capital

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Reported
Selected Financial Data (US$ in millions)
Total debt
Total capital
Solvency Ratio
Debt to capital1
Adjusted
Selected Financial Data (US$ in millions)
Adjusted total debt2
Adjusted total capital3
Solvency Ratio
Adjusted debt to capital4

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 2024 Calculation
Debt to capital = Total debt ÷ Total capital
= ÷ =

2 Adjusted total debt. See details »

3 Adjusted total capital. See details »

4 2024 Calculation
Adjusted debt to capital = Adjusted total debt ÷ Adjusted total capital
= ÷ =


Total Debt
The total debt showed a gradual increase over the five-year period, rising modestly from 1,826 million US dollars at the end of 2020 to 1,995 million US dollars by the end of 2024. This represents a relatively stable debt level with minor increments year to year.
Total Capital
Total capital demonstrated consistent growth throughout the timeframe, increasing from 4,727 million US dollars in 2020 to 10,407 million US dollars in 2024. The most notable surge occurred between 2022 and 2023, indicating significant capital expansion during that period.
Reported Debt to Capital Ratio
This ratio declined steadily from 0.39 in 2020 to 0.19 in 2024, reflecting a reduction in financial leverage when considering reported values. The decreasing trend suggests improved capital structure robustness and a lower relative debt burden.
Adjusted Total Debt
The adjusted total debt showed a slight rise from 2,313 million US dollars in 2020 to a peak of 2,418 million in 2021, followed by a gradual decrease ending at 2,294 million US dollars in 2024. This pattern indicates some adjustment in debt measurement, with an overall stable debt level after 2021.
Adjusted Total Capital
Adjusted total capital grew significantly from 5,688 million US dollars in 2020 to 9,915 million US dollars in 2024. The growth was steady except for a slight decline observed in 2023, yet overall the capital base expanded substantially during the period.
Adjusted Debt to Capital Ratio
This ratio saw a notable decrease from 0.41 in 2020 to 0.23 in 2024. Although the ratio remained slightly higher than the reported debt to capital, the downward movement indicates improving capital adequacy and a declining reliance on debt financing when adjusted values are considered.

Adjusted Financial Leverage

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Reported
Selected Financial Data (US$ in millions)
Total assets
Stockholders’ equity
Solvency Ratio
Financial leverage1
Adjusted
Selected Financial Data (US$ in millions)
Adjusted total assets2
Adjusted stockholders’ equity3
Solvency Ratio
Adjusted financial leverage4

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 2024 Calculation
Financial leverage = Total assets ÷ Stockholders’ equity
= ÷ =

2 Adjusted total assets. See details »

3 Adjusted stockholders’ equity. See details »

4 2024 Calculation
Adjusted financial leverage = Adjusted total assets ÷ Adjusted stockholders’ equity
= ÷ =


The financial data presents several notable trends in the company's asset base, equity position, and financial leverage ratios over the five-year period ending in 2024.

Total Assets
Total assets have shown a steady and significant increase from 10,491 million USD in 2020 to 20,959 million USD in 2024, nearly doubling over the observed period. This indicates consistent growth in the company's asset base, with the largest annual increase observed between 2022 and 2023.
Stockholders’ Equity
Stockholders’ equity has also grown substantially, increasing from 2,902 million USD in 2020 to 8,412 million USD in 2024. The equity growth appears particularly marked from 2022 to 2023, where it rose by approximately 46.8%, reflecting potential improvements in retained earnings, capital injections, or other equity strengthening activities.
Reported Financial Leverage
The reported financial leverage ratio demonstrates a declining trend, moving from 3.62 in 2020 down to 2.49 in 2024. This suggests a gradual reduction in the company’s reliance on debt relative to equity over time, enhancing the financial stability and decreasing financial risk.
Adjusted Total Assets
Adjusted total assets followed a similar upward trajectory as total assets, rising from 10,557 million USD in 2020 to 18,548 million USD in 2024. The growth rate slowed slightly after 2022, with the largest increments occurring earlier in the period.
Adjusted Stockholders’ Equity
Adjusted stockholders’ equity increased from 3,375 million USD in 2020 to 7,621 million USD in 2024. Notably, there was a slight decrease between 2022 and 2023, followed by an increase again in 2024, indicating some fluctuations in the adjusted equity components during this interval.
Adjusted Financial Leverage
Unlike the reported financial leverage, the adjusted financial leverage ratio exhibits a more variable pattern. It decreased from 3.13 in 2020 to 2.37 in 2022, then rose to 2.64 in 2023 before declining again to 2.43 in 2024. This volatility could imply changes in off-balance sheet items, accounting adjustments, or other factors impacting the adjusted leverage metric.

Overall, the data reflect a company that is expanding its asset base and strengthening its equity position while gradually improving its capital structure by lowering leverage ratios. Some variations in the adjusted financial metrics suggest areas for further scrutiny to understand underlying causes fully.


Adjusted Net Profit Margin

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Reported
Selected Financial Data (US$ in millions)
Net income (loss)
Revenue
Profitability Ratio
Net profit margin1
Adjusted
Selected Financial Data (US$ in millions)
Adjusted net income (loss)2
Adjusted revenue3
Profitability Ratio
Adjusted net profit margin4

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 2024 Calculation
Net profit margin = 100 × Net income (loss) ÷ Revenue
= 100 × ÷ =

2 Adjusted net income (loss). See details »

3 Adjusted revenue. See details »

4 2024 Calculation
Adjusted net profit margin = 100 × Adjusted net income (loss) ÷ Adjusted revenue
= 100 × ÷ =


The financial data reveals significant improvements and fluctuations in key performance indicators over the five-year period.

Net Income (Loss)
The company experienced a large net loss of $4,585 million in 2020, which substantially decreased in 2021 to a net loss of $352 million. By 2022, the net income turned positive at $1,893 million, followed by a sharp increase to $4,792 million in 2023. However, the net income declined to $2,648 million in 2024, indicating some volatility after the peak in 2023.
Revenue
Revenue showed a consistent upward trajectory throughout the period. Starting at $3,378 million in 2020, it increased steadily each year, reaching $11,102 million by 2024, reflecting a strong growth trend in the company’s top line.
Reported Net Profit Margin
The net profit margin followed a similar pattern to net income. It was deeply negative at -135.71% in 2020 and improved markedly to -5.88% in 2021. From 2022 onwards, the margin turned positive, reaching a high of 48.32% in 2023, followed by a decrease to 23.85% in 2024. This indicates a recovery from losses with a peak in profitability followed by some contraction.
Adjusted Net Income (Loss)
Adjusted net income figures present a slightly different dynamic. The loss in 2020 was $4,825 million but turned positive in 2021 at $86 million, increasing to $2,153 million in 2022. It remained relatively stable in 2023 at $2,150 million before rising again to $3,338 million in 2024. This suggests that adjusted profitability improved consistently, without the sharp decline seen in reported net income in 2024.
Adjusted Revenue
Adjusted revenue also displayed continuous growth, starting at $3,111 million in 2020 and increasing to $11,291 million in 2024. The margins of growth align closely with the reported revenue figures, indicating consistent expansion in the operational scale.
Adjusted Net Profit Margin
Adjusted net profit margin was deeply negative at -155.08% in 2020 but turned positive at 1.32% in 2021. It rose significantly to 24.81% in 2022, then slightly decreased to 21.16% in 2023, followed by an increase to 29.56% in 2024. This margin trend indicates improving operational efficiency and profitability on an adjusted basis with some fluctuations but an overall positive outlook.

Overall, the data shows a strong recovery from significant losses in 2020, with consistent revenue growth and improving profitability. While reported net income showed some volatility in 2024, the adjusted figures suggest steady enhancement in underlying earnings performance and operational efficiency. The margins and income trends reflect a company transitioning towards sustainable profitability after a period of financial challenges.


Adjusted Return on Equity (ROE)

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Reported
Selected Financial Data (US$ in millions)
Net income (loss)
Stockholders’ equity
Profitability Ratio
ROE1
Adjusted
Selected Financial Data (US$ in millions)
Adjusted net income (loss)2
Adjusted stockholders’ equity3
Profitability Ratio
Adjusted ROE4

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 2024 Calculation
ROE = 100 × Net income (loss) ÷ Stockholders’ equity
= 100 × ÷ =

2 Adjusted net income (loss). See details »

3 Adjusted stockholders’ equity. See details »

4 2024 Calculation
Adjusted ROE = 100 × Adjusted net income (loss) ÷ Adjusted stockholders’ equity
= 100 × ÷ =


The financial data reveals significant improvements in profitability metrics over the analyzed period.

Net Income (Loss)
The company experienced substantial net losses in 2020 and 2021, with values of -4585 million and -352 million US dollars respectively. However, this trend reversed in 2022, showing a positive net income of 1893 million US dollars. The upward trajectory continued strongly in 2023 with net income surging to 4792 million US dollars, before declining moderately to 2648 million US dollars in 2024.
Stockholders’ Equity
Stockholders' equity demonstrated consistent growth throughout the five-year period, increasing from 2902 million US dollars in 2020 to 8412 million US dollars in 2024. The growth was most notable between 2022 and 2023, where equity increased by approximately 47%, reflecting a strengthening financial base.
Reported Return on Equity (ROE)
The reported ROE was deeply negative in 2020, at -158%, indicating severe losses relative to equity. Recovery ensued in 2021 with ROE improving to -7.37%, and a marked shift to profitability in 2022 with 34.05%. ROE peaked at 58.69% in 2023, indicating highly efficient equity utilization, before decreasing to 31.48% in 2024, which remains robust.
Adjusted Net Income (Loss)
Adjusted net income followed a pattern similar to the reported net income, but showed a quicker recovery from losses. After a loss of -4825 million US dollars in 2020, the metric turned positive in 2021 at 86 million US dollars and continued increasing to 2153 million and 2150 million US dollars in 2022 and 2023, respectively. The highest figure came in 2024 at 3338 million US dollars, indicating continual improvement in operational profitability after adjustments.
Adjusted Stockholders’ Equity
Adjusted equity grew steadily from 3375 million US dollars in 2020 to 7621 million US dollars in 2024. The growth was more moderated and stable compared to reported equity, with a slight decline in 2023 before rising again in 2024.
Adjusted Return on Equity (ROE)
Adjusted ROE exhibited a remarkable turnaround from a deeply negative -142.97% in 2020 to positive territory of 1.5% in 2021. Thereafter, it stabilized at 31.83% in 2022 and 2023, before further increasing to 43.8% in 2024. This indicates consistent and improving profitability relative to adjusted equity over time.

Overall, the data reflects a strong recovery and progression towards profitability after initial heavy losses, supported by a growing equity base and improving returns on equity. The adjustments suggest the company’s performance is robust when accounting for non-recurring or exceptional items.


Adjusted Return on Assets (ROA)

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
Reported
Selected Financial Data (US$ in millions)
Net income (loss)
Total assets
Profitability Ratio
ROA1
Adjusted
Selected Financial Data (US$ in millions)
Adjusted net income (loss)2
Adjusted total assets3
Profitability Ratio
Adjusted ROA4

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 2024 Calculation
ROA = 100 × Net income (loss) ÷ Total assets
= 100 × ÷ =

2 Adjusted net income (loss). See details »

3 Adjusted total assets. See details »

4 2024 Calculation
Adjusted ROA = 100 × Adjusted net income (loss) ÷ Adjusted total assets
= 100 × ÷ =


The financial data reflects significant improvements in profitability and asset base over the five-year period.

Net Income (Loss)
The company experienced a substantial turnaround in net income, moving from a considerable loss of $4,585 million in 2020 to positive income figures in subsequent years. The profit rose to $1,893 million in 2022, peaked at $4,792 million in 2023, before decreasing to $2,648 million in 2024. This indicates a recovery and stabilization phase, with some reduction in profitability in the latest year.
Total Assets
Total assets increased steadily from $10,491 million in 2020 to $20,959 million in 2024. This consistent growth demonstrates a strengthening asset base, supporting the company’s expanding operations or investments.
Reported Return on Assets (ROA)
The reported ROA aligns with the net income trend. Initially, there was a negative and substantial ROA of -43.7% in 2020, reflecting losses relative to assets. This improved sharply to positive values in 2022 at 11.8%, peaked at 23.21% in 2023, and then declined to 12.63% in 2024. The peak in 2023 suggests efficient utilization of assets for generating profit, with some decrease in asset efficiency in the latest year.
Adjusted Net Income (Loss)
Adjusted net income figures also corroborate the trend of recovery, moving from a negative $4,825 million in 2020 to positive earnings in all subsequent years. The adjusted income rose to $2,153 million in 2022, remained stable around $2,150 million in 2023, and increased further to $3,338 million in 2024. This adjusted performance indicates improved core profitability after excluding non-recurring or exceptional items.
Adjusted Total Assets
The adjusted total assets follow a similar increasing trend as reported assets, growing from $10,557 million in 2020 to $18,548 million in 2024. The pace of growth appears somewhat moderated compared to reported total assets in later years, which may reflect adjustments for items excluded in this measure.
Adjusted ROA
Adjusted ROA shows recovery from a deep negative -45.71% in 2020 to positive levels starting 2021, peaking at 13.41% in 2022. It dipped slightly to 12.07% in 2023 but then recovered strongly to 18% in 2024. This trend suggests improved sustainable profitability relative to the asset base, reflecting operational efficiency after adjustments.

Overall, the company exhibits a clear transition from heavy losses and low asset efficiency to stabilizing profitability and growth in asset base. The fluctuations in ROA and net income after peaks indicate some volatility but the general trend is towards improved financial health and performance sustainability over the analyzed period.