Stock Analysis on Net

PayPal Holdings Inc. (NASDAQ:PYPL)

$22.49

This company has been moved to the archive! The financial data has not been updated since May 9, 2023.

Analysis of Investments

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 Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

Adjustment to Net Income (Loss): Mark to Market Available-for-sale Securities

PayPal Holdings Inc., adjustment to net income

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Net income (as reported)
Add: Unrealized gains (losses) on investments, net of tax
Net income (adjusted)

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).


The financial data reveals notable trends in both reported net income and adjusted net income over the five-year period examined. Both metrics exhibit overall growth from 2018 through 2020, followed by fluctuation in subsequent years.

Reported Net Income
The reported net income increased consistently from 2,057 million USD in 2018 to a peak of 4,202 million USD in 2020. This represents more than a doubling over two years, indicating significant profitability growth during that interval. In 2021, reported net income slightly declined to 4,169 million USD, a marginal decrease from the previous year. The most substantial drop occurred in 2022, where reported net income fell sharply to 2,419 million USD, signaling a considerable decline in earnings performance compared to the preceding two years.
Adjusted Net Income
Adjusted net income follows a pattern similar to reported net income, increasing from 2,057 million USD in 2018 to a high of 4,209 million USD in 2020. Adjusted net income then decreased modestly to 4,093 million USD in 2021. In 2022, the adjusted net income further declined to 2,035 million USD, a substantial reduction that mirrors the trend seen in reported net income but at a slightly lower figure for that year. This suggests adjustments made in the calculation of net income impacted the reported figure somewhat but confirm an overall earnings decline.

Overall, the company experienced strong growth in earnings through 2020, followed by a period of stabilizing income in 2021, and a marked downturn in 2022. The alignment of the trends in reported and adjusted net income indicates the core profitability dynamics remained consistent irrespective of adjustments made. The sharp decrease in 2022 warrants further investigation into underlying causes impacting profitability in that fiscal year.


Adjusted Profitability Ratios: Mark to Market Available-for-sale Securities (Summary)

PayPal Holdings Inc., adjusted profitability ratios

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Net Profit Margin
Reported net profit margin
Adjusted net profit margin
Return on Equity (ROE)
Reported ROE
Adjusted ROE
Return on Assets (ROA)
Reported ROA
Adjusted ROA

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).


Net Profit Margin
The reported net profit margin increased steadily from 13.31% in 2018 to a peak of 19.59% in 2020. Subsequently, it declined to 16.43% in 2021 and further dropped to 8.79% in 2022. The adjusted net profit margin follows a similar pattern, rising from 13.31% in 2018 to 19.62% in 2020, then decreasing to 16.13% in 2021 and sharply falling to 7.4% in 2022. This trend indicates that profitability improved significantly up to 2020 but weakened notably in the last two years, with the decline in 2022 being particularly pronounced.
Return on Equity (ROE)
The reported ROE showed consistent growth from 13.37% in 2018 to a high of 20.99% in 2020. Afterward, it decreased to 19.19% in 2021 and declined further to 11.93% in 2022. Adjusted ROE mirrors this trend, climbing from 13.37% in 2018 to 21.03% in 2020, then dropping to 18.84% in 2021 and 10.04% in 2022. This suggests a strong return on shareholder equity through 2020, but a notable deterioration in the following two years, with 2022 marking a sharp downturn.
Return on Assets (ROA)
The reported ROA increased moderately from 4.75% in 2018 to 5.97% in 2020, then slightly declined to 5.5% in 2021 before falling substantially to 3.07% in 2022. Adjusted ROA follows a comparable pattern, rising from 4.75% in 2018 to 5.98% in 2020, then decreasing to 5.4% in 2021 and 2.59% in 2022. This indicates that asset profitability improved until 2020 but weakened considerably afterwards, particularly in 2022.
Overall Trend and Insights
All key profitability and efficiency metrics—net profit margin, ROE, and ROA—demonstrate a consistent improvement trend from 2018 through 2020. This period reflects strong operational and financial performance. However, beginning in 2021, these indicators show a notable decline, which accelerates in 2022. The sharp decreases in 2022 suggest challenging conditions that materially impacted profitability and efficiency. The similarity between reported and adjusted values indicates that the observed trends are robust and not significantly affected by accounting adjustments. The decline in returns on equity and assets, and especially the narrowing profit margins, could point to increased costs, competitive pressures, or other operational challenges in the most recent period.

PayPal Holdings Inc., Profitability Ratios: Reported vs. Adjusted


Adjusted Net Profit Margin

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
As Reported
Selected Financial Data (US$ in millions)
Net income
Net revenues
Profitability Ratio
Net profit margin1
Adjusted: Mark to Market Available-for-sale Securities
Selected Financial Data (US$ in millions)
Adjusted net income
Net revenues
Profitability Ratio
Adjusted net profit margin2

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).

2022 Calculations

1 Net profit margin = 100 × Net income ÷ Net revenues
= 100 × ÷ =

2 Adjusted net profit margin = 100 × Adjusted net income ÷ Net revenues
= 100 × ÷ =


Net Income Trends
Reported net income increased consistently from 2018 through 2020, rising from 2,057 million USD to a peak of 4,202 million USD. A slight decline occurred in 2021, with net income marginally decreasing to 4,169 million USD, followed by a more pronounced drop in 2022 to 2,419 million USD.
Adjusted net income closely mirrored these trends, starting at 2,057 million USD in 2018 and peaking at 4,209 million USD in 2020. After a modest decrease to 4,093 million USD in 2021, adjusted net income further declined to 2,035 million USD in 2022.
Net Profit Margin Patterns
The reported net profit margin showed improvement from 13.31% in 2018 to a high of 19.59% in 2020. This upward trajectory reversed in subsequent years, dropping to 16.43% in 2021 and further to 8.79% in 2022.
Similarly, the adjusted net profit margin increased from 13.31% in 2018 to 19.62% in 2020. It then declined to 16.13% in 2021 and experienced a steeper decrease to 7.4% in 2022.
Summary of Observations
Overall, both reported and adjusted net income and net profit margins demonstrated strong growth through 2020, reflecting enhanced profitability. However, starting in 2021, there was a notable downturn, particularly in 2022, where net income and margins fell significantly, indicating potential challenges affecting profitability during that period.
The close alignment between reported and adjusted figures suggests that non-recurring items or adjustments have had limited impact on the overall profitability trends.

Adjusted Return on Equity (ROE)

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
As Reported
Selected Financial Data (US$ in millions)
Net income
Total PayPal stockholders’ equity
Profitability Ratio
ROE1
Adjusted: Mark to Market Available-for-sale Securities
Selected Financial Data (US$ in millions)
Adjusted net income
Total PayPal stockholders’ equity
Profitability Ratio
Adjusted ROE2

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).

2022 Calculations

1 ROE = 100 × Net income ÷ Total PayPal stockholders’ equity
= 100 × ÷ =

2 Adjusted ROE = 100 × Adjusted net income ÷ Total PayPal stockholders’ equity
= 100 × ÷ =


Net Income Trends
Reported net income increased steadily from 2018 to 2020, rising from 2057 million to 4202 million US dollars. This upward trajectory suggests significant growth during this period. However, after peaking in 2020, net income plateaued slightly in 2021 at 4169 million US dollars before experiencing a notable decline in 2022 to 2419 million US dollars. The adjusted net income figures mirror this trend closely, with a slight variation in values, indicating consistent adjustments that do not materially alter the overall pattern.
Return on Equity (ROE) Analysis
Reported ROE improved from 13.37% in 2018 to a peak of 20.99% in 2020, reflecting enhanced profitability and efficiency in generating returns from shareholders' equity during that time. In 2021, ROE decreased moderately to 19.19%, followed by a sharp decline in 2022 to 11.93%. Adjusted ROE follows a similar trend, peaking at 21.03% in 2020, slightly lower at 18.84% in 2021, and dropping more substantially to 10.04% in 2022. This decline in both reported and adjusted ROE indicates reduced effectiveness in utilizing equity for profit generation in the most recent year.
Summary of Observations
The data indicates strong growth and improved profitability from 2018 through 2020, with consistent increases in both net income and ROE. The subsequent stabilization in 2021, followed by a pronounced downturn in 2022, suggests challenges impacting financial performance and return efficiencies in the latest year. Adjustments made to net income and ROE are minimal and do not significantly alter the observed trends, underscoring that the reported figures reliably reflect the underlying financial developments.

Adjusted Return on Assets (ROA)

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
As Reported
Selected Financial Data (US$ in millions)
Net income
Total assets
Profitability Ratio
ROA1
Adjusted: Mark to Market Available-for-sale Securities
Selected Financial Data (US$ in millions)
Adjusted net income
Total assets
Profitability Ratio
Adjusted ROA2

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).

2022 Calculations

1 ROA = 100 × Net income ÷ Total assets
= 100 × ÷ =

2 Adjusted ROA = 100 × Adjusted net income ÷ Total assets
= 100 × ÷ =


The financial data exhibits several notable trends over the period analyzed. Net income, both reported and adjusted, experienced growth from 2018 through 2020, reaching a peak in 2020. Specifically, reported net income increased from 2,057 million USD in 2018 to 4,202 million USD in 2020, followed by a slight decline in 2021 and a more pronounced decrease in 2022. Adjusted net income follows a similar pattern, with a peak in 2020 and a subsequent decline through 2022, ending at 2,035 million USD.

Return on Assets (ROA), for both reported and adjusted figures, shows a corresponding pattern reflecting the net income trends. The reported ROA started at 4.75% in 2018, with a gradual increase peaking at 5.97% in 2020, followed by a decrease to 3.07% by the end of 2022. Adjusted ROA reflects a similar trend; it increased from 4.75% in 2018 to 5.98% in 2020 and then declined steadily to 2.59% in 2022.

Net Income Trends
Both reported and adjusted net income increased significantly from 2018 to 2020, more than doubling during this period. This growth plateaued in 2021 and reversed sharply in 2022.
Return on Assets Trends
ROA metrics rose alongside net income until 2020, indicating improved asset efficiency and profitability. However, post-2020, ROA declined steadily, suggesting a reduction in the company's ability to generate income from its assets.
Comparison of Reported vs. Adjusted Figures
The adjusted figures slightly differ from the reported ones, with the adjusted net income generally marginally higher until 2021, after which it becomes noticeably lower in 2022. Adjusted ROA also follows this pattern, slightly exceeding reported ROA before falling below it in the final year. This divergence in the last year might reflect changes in non-recurring items or adjustments affecting profitability measures.

Overall, the data indicates strong growth up to 2020, after which profitability indicators receded. The more pronounced declines in 2022 suggest challenges that impacted both earnings and asset efficiency. The close alignment of reported and adjusted values until 2021 implies consistent earnings quality, while the divergence in 2022 warrants further investigation into one-time charges or adjustments affecting the year’s financial performance.