Stock Analysis on Net

Meta Platforms Inc. (NASDAQ:META)

$24.99

Adjustments to Financial Statements

Microsoft Excel

Paying user area


We accept:

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

Adjustments to Total Assets

Meta Platforms 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
Less: Noncurrent deferred tax assets, net2
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 Noncurrent deferred tax assets, net. See details »

Total assets

The total assets of the entity have shown a consistent upward trend over the five-year period. Starting from approximately $159.3 billion at the end of 2020, the total assets increased to about $277.1 billion by the end of 2024. This represents a significant growth, with the largest annual increase observed between 2022 and 2023, where total assets grew by roughly $43.9 billion. The data indicates an increasing scale of asset accumulation year over year, reflecting possible expansion in the company's asset base.

Adjusted total assets

The adjusted total assets follow a similar positive trajectory, starting from about $157.1 billion in 2020 and rising steadily to approximately $266.5 billion in 2024. The increases in adjusted total assets closely mirror that of total assets, with notable expansion during the 2022-2023 period. The difference between total assets and adjusted total assets remains relatively constant over time, suggesting consistent adjustments in the asset valuations or reclassifications applied.


Adjustments to Current Liabilities

Meta Platforms 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 accrued severance and other personnel 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 exhibit an increasing trend over the five-year period. Starting at 14,981 million US dollars at the end of 2020, the figure rises to 21,135 million in 2021, representing a significant year-over-year increase. This upward trajectory continues through subsequent years, reaching 27,026 million in 2022, 31,960 million in 2023, and finally 33,596 million in 2024, indicating a consistent growth in short-term obligations.
Adjusted Current Liabilities
The adjusted current liabilities data closely mirrors the trend of the reported current liabilities, beginning at 14,981 million US dollars in 2020 and increasing to 21,135 million in 2021. A slight deviation is observed in 2022 where adjusted liabilities are marginally lower at 26,254 million compared to the reported 27,026 million, suggesting possible reclassification or adjustments. Following this, the adjusted figure increases steadily to 31,884 million in 2023 and 33,596 million in 2024, matching the reported amount in the final year. This consistent rise indicates increasing short-term financial obligations after adjustments.

Adjustments to Total Liabilities

Meta Platforms 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: Noncurrent deferred tax liabilities2
Less: Deferred revenue
Less: Accrued severance and other personnel 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 Noncurrent deferred tax liabilities. See details »

The financial data reveals a clear upward trend in both total liabilities and adjusted total liabilities over the five-year period from 2020 to 2024. Each year shows a consistent increase compared to the previous year, indicating a steady growth in the company's obligations.

Total Liabilities
The total liabilities increased from approximately $31.0 billion in 2020 to $93.4 billion in 2024. This represents a threefold increase over five years, with the highest annual increments observed between 2021-2022 and 2022-2023. The growth appears to accelerate slightly in the latter years, suggesting increased borrowing or obligations during these periods.
Adjusted Total Liabilities
Adjusted total liabilities follow a similar upward trajectory, starting at about $30.7 billion in 2020 and reaching approximately $92.6 billion in 2024. The adjusted figures remain slightly below the total liabilities each year, but the pattern of increase closely mirrors that of the total liabilities, indicating consistent adjustments applied over time without materially altering the long-term growth trend.

Overall, the data points to a significant expansion in the company's liabilities, which may reflect increased financing activities, investments, or operational needs. The parallel increase in both total and adjusted liabilities suggests stable accounting adjustments with no major one-off impacts distorting the liability figures. Such growth in liabilities should be contextualized with the company's asset growth and equity to assess financial stability and risk profiles comprehensively.


Adjustments to Stockholders’ Equity

Meta Platforms Inc., adjusted stockholders’ equity

US$ in millions

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Stockholders’ equity
Adjustments
Less: Net deferred tax assets (liabilities)1
Add: Deferred revenue
Add: Accrued severance and other personnel liabilities
After Adjustment
Adjusted stockholders’ equity

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 »

Stockholders’ equity
The stockholders’ equity exhibited a fluctuating trend over the five-year period. It decreased from 128,290 million USD at the end of 2020 to 124,879 million USD in 2021, followed by a slight increase to 125,713 million USD in 2022. Subsequently, a marked growth is observed with stockholders’ equity rising significantly to 153,168 million USD in 2023 and continuing to increase to 182,637 million USD by the end of 2024. This indicates a positive development in the company's net asset value from 2022 onwards.
Adjusted stockholders’ equity
The adjusted stockholders’ equity follows a similar pattern to the unadjusted measure, starting at 126,367 million USD in 2020 and declining consistently over the next two years to 123,746 million USD in 2021 and further to 122,065 million USD in 2022. From 2023, the adjusted equity shows a notable recovery and upward trend, increasing sharply to 149,055 million USD and then advancing to 173,831 million USD by the end of 2024. The upward movement from 2022 to 2024 may reflect improved operational performance, asset revaluation, or other favorable adjustments influencing equity.
General observations
Both stockholders’ equity and adjusted stockholders’ equity experienced declines in the early years of the period analyzed, followed by strong growth in the later years. The alignment between the two metrics suggests consistent adjustments and recognition of equity components. The significant increases in 2023 and 2024 highlight a robust recovery and suggest strengthening financial stability and potential value creation for shareholders during this time frame.

Adjustments to Capitalization Table

Meta Platforms 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
Finance lease liabilities, current
Long-term debt
Finance lease liabilities, non-current
Total reported debt
Stockholders’ equity
Total reported capital
Adjustments to Debt
Add: Operating lease liability (before adoption of FASB Topic 842)1
Add: Operating lease liabilities, current2
Add: Operating lease liabilities, non-current3
Adjusted total debt
Adjustments to Equity
Less: Net deferred tax assets (liabilities)4
Add: Deferred revenue
Add: Accrued severance and other personnel liabilities
Adjusted stockholders’ equity
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 Operating lease liabilities, current. See details »

3 Operating lease liabilities, non-current. See details »

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

Over the period analyzed, total reported debt exhibited a notable and continuous increase, rising sharply from US$523 million at the end of 2020 to US$29,535 million by the end of 2024. This substantial growth suggests a significant expansion in the company's leverage or debt-financed activities.

In contrast, stockholders’ equity showed a relatively stable trend initially, with a slight decrease from US$128,290 million in 2020 to US$124,879 million in 2021, followed by a modest recovery and growth thereafter, reaching US$182,637 million in 2024. This indicates an overall strengthening of the equity base, particularly in the later years.

Total reported capital, which combines debt and equity, gradually increased from US$128,813 million in 2020 to US$212,172 million in 2024. The rise was more pronounced from 2022 onwards, reflecting both increased debt levels and growth in equity.

The adjusted figures provide further insight into the company’s financial position. Adjusted total debt grew significantly from US$11,177 million in 2020 to US$49,769 million in 2024, reflecting a broader definition or inclusion of additional liabilities beyond the reported debt. This increase is consistent with the trend observed in reported debt but at a higher scale, highlighting an expansion in overall indebtedness.

Adjusted stockholders’ equity slightly declined from US$126,367 million in 2020 to US$122,065 million in 2022, then reversed course and steadily increased to US$173,831 million in 2024. This pattern mirrors the trend in reported equity but suggests a somewhat more volatile equity base when considering additional adjustments.

Adjusted total capital rose consistently from US$137,544 million in 2020 to US$223,600 million in 2024, in line with the increase in both adjusted debt and equity. The growth in adjusted total capital signifies an overall expansion of the company’s financial resources and obligations.

In summary, the data indicate a strong upward trajectory in both reported and adjusted debt levels, pointing to increased leverage or funding through borrowing. Stockholders’ equity, while initially showing minor fluctuations, generally trended upward toward the end of the period, enhancing the capitalization structure. The expanding total and adjusted capital values reflect overall growth in the financial scale of the company, driven by both equity accumulation and higher debt exposure.


Adjustments to Revenues

Meta Platforms Inc., adjusted revenue

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
Revenue
Adjustment
Add: Increase (decrease) in deferred revenue
After Adjustment
Adjusted revenue

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 demonstrates a consistent upward trend in revenue over the five-year period examined. Revenue increased from approximately US$85.97 billion in 2020 to US$164.50 billion in 2024, indicating a near doubling of top-line growth within this timeframe.

The adjusted revenue follows a very similar pattern to the reported revenue, beginning at US$86.07 billion in 2020 and rising to US$164.60 billion in 2024. This close alignment between reported and adjusted revenue suggests minimal discrepancies and adjustments impacting reported revenues, ensuring reliability in revenue recognition practices.

More specifically, the revenue exhibited strong growth between 2020 and 2021, rising by roughly 37% from US$85.97 billion to US$117.93 billion. Following this peak, revenue saw a slight decrease of approximately 1.1% in 2022 to US$116.61 billion. However, the upward trajectory resumed in 2023, with revenue increasing by about 15.7% to US$134.90 billion, and again by around 21.9% in 2024 to reach US$164.50 billion.

Overall, this data reflects robust growth in revenue over the medium term with a minor, isolated dip in 2022. The increasing revenues in 2023 and 2024 provide evidence of significant recovery and expansion. The adjusted revenue figures reinforce these insights, suggesting consistent financial performance without substantial adjustments or restatements.


Adjustments to Reported Income

Meta Platforms 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 deferred revenue
Add: Increase (decrease) in accrued severance and other personnel liabilities
Add: Other comprehensive income (loss)
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 »

Net Income
The net income exhibited significant fluctuations over the five-year period. Starting at 29,146 million USD in 2020, it showed a marked increase in 2021 to 39,370 million USD. However, in 2022, net income decreased substantively to 23,200 million USD, representing a notable dip. In 2023, the net income rebounded sharply to 39,098 million USD, nearly returning to the 2021 level. The upward trend continued robustly into 2024, reaching 62,360 million USD, the highest figure in the observed period, indicating strong profitability growth in the most recent year.
Adjusted Net Income
Adjusted net income followed a similar pattern but with some variance in magnitude. It began at 29,666 million USD in 2020, increased to 38,584 million USD in 2021, and then dropped more steeply in 2022 to 17,788 million USD, a more pronounced decline compared to the net income figure. In 2023, adjusted net income increased markedly to 40,057 million USD, surpassing the previous high in 2021. For 2024, it reached 56,702 million USD, showing substantial recovery and growth, although it remained below the net income figure for that year.
Overall Analysis
The data reveals a pattern of initial growth followed by a significant downturn in 2022 for both net and adjusted net income. Subsequently, there is a strong recovery and growth trend through 2023 and 2024, culminating in historically high profitability. The sharper decline in adjusted net income in 2022 suggests increased one-time or non-recurring adjustments during that period. The disparity between net income and adjusted net income in 2024 indicates rising adjustments or possibly changing accounting practices, warranting further investigation to understand underlying factors.