Stock Analysis on Net

Booking Holdings Inc. (NASDAQ:BKNG)

$24.99

Adjustments to Financial Statements

Microsoft Excel

Paying user area

The data is hidden behind: . Unhide it.

This is a one-time payment. There is no automatic renewal.


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Apple Pay Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

Adjustments to Current Assets

Booking Holdings 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
Adjustments
Add: Allowance for expected credit losses
After Adjustment
Adjusted current assets

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 data indicates a consistent upward trend in both current assets and adjusted current assets over the five-year period under review.

Current assets
The current assets increased steadily from 12,206 million US dollars at the end of 2020 to 20,491 million US dollars by the end of 2024. This reflects a cumulative increase of approximately 67.8% over the period. The annual growth appears relatively stable, with notable incremental rises each year, exemplifying enhanced liquidity or asset base expansion.
Adjusted current assets
The adjusted current assets exhibit a comparable growth pattern, rising from 12,372 million US dollars in 2020 to 20,637 million US dollars in 2024. The adjusted figures consistently remain slightly higher than the reported current assets each year, suggesting adjustments that marginally increase the reported value. The growth rate closely mirrors that of the current assets, indicating that the adjustments do not significantly distort the trend progression.

Overall, the financial metrics reflect a positive progression in the short-term asset base, which may imply improved operational capacity, enhanced cash reserves, or better management of current assets over the examined timeframe.


Adjustments to Total Assets

Booking Holdings 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
Adjustments
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1
Add: Allowance for expected credit losses
Less: Deferred tax assets (reported in Other assets, net)2
After Adjustment
Adjusted total assets

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 (reported in Other assets, net). See details »


The analysis of the annual data from the end of 2020 through 2024 reveals notable trends in the asset base.

Total Assets
Total assets have demonstrated consistent growth over the observed period, increasing from US$21,874 million in 2020 to US$27,708 million in 2024. There was a steady rise each year except for a slight decrease from 2022 (US$25,361 million) to 2023 (US$24,342 million), before rebounding in 2024.
Adjusted Total Assets
Adjusted total assets closely mirror the trend in total assets, beginning at US$21,585 million in 2020 and increasing to US$27,192 million by 2024. Similar to total assets, a minor decrease is observed from 2022 (US$24,865 million) to 2023 (US$23,804 million), followed by growth in 2024.
Trend Analysis
The general upward trajectory of both total assets and adjusted total assets indicates an expansion in asset holdings or capital investments. The temporary dip in 2023 could indicate either an adjustment or revaluation, or possibly a strategic divestment during that period. The recovery and growth in 2024 suggest renewed asset accumulation or improvement in asset values.
Summary
Overall, the data point towards a healthy balance sheet expansion over the five-year span, with only a minor fluctuation in the penultimate year. The parallel movement of total assets and adjusted total assets reflects consistency in the adjustment methodologies applied.

Adjustments to Current Liabilities

Booking Holdings Inc., adjusted current liabilities

US$ in millions

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Current liabilities
Adjustments
Less: Current restructuring liabilities
After Adjustment
Adjusted current liabilities

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).


Current liabilities

The current liabilities have shown a consistent and significant upward trend over the five-year period. Starting at 3,425 million USD in 2020, they nearly doubled in 2021 to 6,246 million USD. This growth continued through 2022, reaching 8,474 million USD, and escalated sharply in the last two years, hitting 13,330 million USD in 2023 and 15,647 million USD in 2024.

This sustained increase indicates a growing short-term obligation profile, which may reflect increased operational activity, expansion efforts, or greater reliance on short-term financing.

Adjusted current liabilities

The adjusted current liabilities mirror the same pattern as the unadjusted current liabilities, with values almost identical across all years. This suggests that the adjustments made are minimal or not materially significant, supporting the validity of the observed upward trend in the short-term obligations.


Adjustments to Total Liabilities

Booking Holdings 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
Adjustments
Add: Operating lease liability (before adoption of FASB Topic 842)1
Less: Deferred tax liabilities2
Less: Restructuring liabilities
After Adjustment
Adjusted total liabilities

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 »


Total liabilities
The total liabilities demonstrate a consistent upward trend across the analyzed periods. Starting at 16,981 million US dollars in 2020, liabilities increased moderately to 17,463 million in 2021. Following that, a more pronounced rise is observed, reaching 22,579 million in 2022 and continuing to grow to 27,086 million in 2023. The upward momentum persists into 2024, with total liabilities reaching 31,728 million. This steady increase suggests expanding financial obligations or increased leverage over the five-year timeframe.
Adjusted total liabilities
Adjusted total liabilities follow a similar increasing pattern to total liabilities, starting at 15,817 million US dollars in 2020 and rising to 16,555 million in 2021. A significant increase occurs in 2022, with values climbing to 21,894 million, followed by further increases to 26,828 million in 2023 and 31,439 million in 2024. The adjusted figures consistently remain slightly lower than the total liabilities, indicating certain adjustments or exclusions in the calculation of this metric. The parallel growth between total and adjusted liabilities reflects an ongoing expansion in obligations, consistent with the overall liability trend.

Adjustments to Stockholders’ Equity

Booking Holdings Inc., adjusted stockholders’ equity (deficit)

US$ in millions

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Stockholders’ equity (deficit)
Adjustments
Less: Net deferred tax assets (liabilities)1
Add: Allowance for expected credit losses
Add: Restructuring liabilities
After Adjustment
Adjusted stockholders’ equity (deficit)

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 »


The financial data reveals a notable trend in the stockholders’ equity and adjusted stockholders’ equity over the five-year period.

Stockholders’ Equity (Deficit)
The stockholders’ equity showed an increasing trend from 2020 to 2021, rising from 4,893 million US dollars to 6,178 million US dollars. However, a significant decline is observed starting in 2022, where the equity drops sharply to 2,782 million US dollars. The downward trend continues into 2023 and 2024, with the equity turning negative, registering a deficit of -2,744 million US dollars in 2023 and further decreasing to -4,020 million US dollars by 2024.
Adjusted Stockholders’ Equity (Deficit)
The adjusted stockholders’ equity follows a similar trajectory as the unadjusted equity. It increased from 5,768 million US dollars in 2020 to 6,633 million US dollars in 2021, indicating a growth phase. This is followed by a sharp decline in 2022 to 2,971 million US dollars. By 2023, the adjusted equity turns negative at -3,024 million US dollars and declines further to -4,247 million US dollars in 2024.

Overall, the data indicates a period of growth in equity until 2021, followed by a marked deterioration starting in 2022 that accelerates through 2023 and 2024, ultimately resulting in substantial equity deficits. This pattern suggests increasing financial challenges or significant losses impacting the equity base in recent years.


Adjustments to Capitalization Table

Booking Holdings 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 finance lease liabilities
Short-term debt
Non-current finance lease liabilities
Long-term debt
Total reported debt
Stockholders’ equity (deficit)
Total reported capital
Adjustments to Debt
Add: Operating lease liability (before adoption of FASB Topic 842)1
Add: Current operating lease liabilities (classified in Accrued expenses and other current liabilities)2
Add: Non-current operating lease liabilities3
Adjusted total debt
Adjustments to Equity
Less: Net deferred tax assets (liabilities)4
Add: Allowance for expected credit losses
Add: Restructuring liabilities
Adjusted stockholders’ equity (deficit)
After Adjustment
Adjusted total capital

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 Current operating lease liabilities (classified in Accrued expenses and other current liabilities). See details »

3 Non-current operating lease liabilities. See details »

4 Net deferred tax assets (liabilities). See details »


The financial data exhibits several notable trends in the capital structure and equity position over the five-year period analyzed.

Total Reported Debt

This metric shows a generally increasing trend, rising from $12,014 million in 2020 to $16,631 million in 2024. There was a slight dip observed in 2021, but overall, debt levels have escalated significantly, with the most substantial increases occurring between 2022 and 2024.

Stockholders’ Equity (Deficit)

The company's reported equity position experienced an initial increase from $4,893 million in 2020 to $6,178 million in 2021 before declining sharply in subsequent years. By 2023 and 2024, equity turned negative, registering at -$2,744 million and further deteriorating to -$4,020 million, indicating a significant erosion of shareholder value and potential financial stress.

Total Reported Capital

Total capital, combining debt and equity, peaked in 2021 at $17,114 million then started to decline, reaching a low of $11,508 million in 2023 before slightly recovering to $12,611 million in 2024. The decline mirrors the decreasing equity levels and the variable debt increases.

Adjusted Total Debt

Adjusted debt follows the same upward trajectory as total reported debt, increasing from $12,539 million in 2020 to $17,236 million in 2024. The increase indicates the company's leverage position has been strengthened over the period under both reporting bases.

Adjusted Stockholders’ Equity (Deficit)

Adjusted equity also traces the reported equity's pattern, growing initially to $6,633 million in 2021 then declining sharply to negative values from 2023 onwards (-$3,024 million in 2023 and -$4,247 million in 2024). This adjustment further confirms the deterioration in the company's net asset base.

Adjusted Total Capital

Adjusted total capital decreased over time, from $18,307 million in 2020 to $12,989 million by 2024. The decline follows the trend of falling equity despite rising debt, reflecting an overall contraction in the company's net invested capital on an adjusted basis.

In summary, the company’s financial data reveals increasing leverage with rising debt levels and a deteriorating equity base that turns negative in the latter years under review. The contraction in total capital alongside the shift from positive to negative equity suggests heightened financial risk and potential solvency concerns emerging over the period.


Adjustments to Reported Income

Booking Holdings Inc., adjusted net income

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
Adjustments
Add: Deferred income tax expense (benefit)1
Add: Increase (decrease) in allowance for expected credit losses
Add: Increase (decrease) in restructuring liabilities
Add: Other comprehensive income (loss), net of tax
After Adjustment
Adjusted net income

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 »


The annual financial data reveals significant upward trends in both net income and adjusted net income over the observed five-year period.

Net Income
The net income increased substantially from 59 million US dollars in 2020 to 5,882 million US dollars in 2024. This represents a strong growth trajectory, with particularly notable jumps between 2020 and 2021, and continued steady increases thereafter. The growth between 2022 and 2023, and again into 2024, suggests improving profitability and effective management in cost control or revenue enhancement.
Adjusted Net Income
Adjusted net income also follows a pronounced upward trend, rising from 492 million US dollars in 2020 to 5,937 million US dollars in 2024. The data shows a relatively moderate increase from 2020 to 2021, followed by a substantial leap in 2022. Subsequent years maintain a strong increase, reflecting positively on the company’s recurring profitability after removing one-time or non-operational impacts. Notably, the adjusted net income surpasses net income by a margin that narrows significantly by 2024, indicating fewer adjustments or that adjustments are positively aligned with net income trends.

Overall, the data highlights a robust improvement in profitability metrics, with both net income and adjusted net income exhibiting strong and consistent growth. The accelerated gains post-2021 indicate a period of expanding operational success and potentially growing market share or efficiency. This pattern suggests a positive outlook for financial performance continuity in subsequent years.