Stock Analysis on Net
Stock Analysis on Net

PayPal Holdings Inc. (NASDAQ:PYPL)

Paying users zone. Data is hidden behind: .

  • Get 1-month access to PayPal Holdings Inc. for $19.99, or

  • get full access to the entire website for at least 3 months from $49.99.


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Apple Pay Google Pay
Verified by Visa MasterCard SecureCode American Express SafeKey

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

Adjustments to Financial Statements

Microsoft Excel LibreOffice Calc

Adjustments to Total Assets

PayPal Holdings Inc., adjusted total assets

US$ in millions

Microsoft Excel LibreOffice Calc
Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017 Dec 31, 2016
As Reported
Total assets
Adjustments
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1
Less: Deferred tax assets, non-current (included in Other assets)2
After Adjustment
Adjusted total assets

Based on: 10-K (filing date: 2021-02-05), 10-K (filing date: 2020-02-06), 10-K (filing date: 2019-02-07), 10-K (filing date: 2018-02-07), 10-K (filing date: 2017-02-08).

1 Operating lease right-of-use asset (before adoption of FASB Topic 842). See details »

2 Deferred tax assets, non-current (included in Other assets). See details »


Adjustments to Total Liabilities

PayPal Holdings Inc., adjusted total liabilities

US$ in millions

Microsoft Excel LibreOffice Calc
Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017 Dec 31, 2016
As Reported
Total liabilities
Adjustments
Add: Operating lease liability (before adoption of FASB Topic 842)1
Less: Deferred tax liabilities, non-current (included in Deferred tax liability and other long-term liabilities)2
Less: Restructuring reserve
After Adjustment
Adjusted total liabilities

Based on: 10-K (filing date: 2021-02-05), 10-K (filing date: 2020-02-06), 10-K (filing date: 2019-02-07), 10-K (filing date: 2018-02-07), 10-K (filing date: 2017-02-08).

1 Operating lease liability (before adoption of FASB Topic 842). See details »

2 Deferred tax liabilities, non-current (included in Deferred tax liability and other long-term liabilities). See details »


Adjustments to Stockholders’ Equity

PayPal Holdings Inc., adjusted total PayPal stockholders’ equity

US$ in millions

Microsoft Excel LibreOffice Calc
Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017 Dec 31, 2016
As Reported
Total PayPal stockholders’ equity
Adjustments
Less: Net deferred tax assets (liabilities)1
Add: Restructuring reserve
Add: Noncontrolling interest
After Adjustment
Adjusted total equity

Based on: 10-K (filing date: 2021-02-05), 10-K (filing date: 2020-02-06), 10-K (filing date: 2019-02-07), 10-K (filing date: 2018-02-07), 10-K (filing date: 2017-02-08).

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


Adjustments to Capitalization Table

PayPal Holdings Inc., adjusted capitalization table

US$ in millions

Microsoft Excel LibreOffice Calc
Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017 Dec 31, 2016
As Reported
Short-term debt
Long-term debt
Total reported debt
Total PayPal stockholders’ equity
Total reported capital
Adjustments to Debt
Add: Operating lease liability (before adoption of FASB Topic 842)1
Add: Other current operating lease liabilities (included in Accrued expenses and other current liabilities)2
Add: Operating lease liabilities (included in Deferred tax liability and other long-term liabilities)3
Adjusted total debt
Adjustments to Equity
Less: Net deferred tax assets (liabilities)4
Add: Restructuring reserve
Add: Noncontrolling interest
Adjusted total equity
After Adjustment
Adjusted total capital

Based on: 10-K (filing date: 2021-02-05), 10-K (filing date: 2020-02-06), 10-K (filing date: 2019-02-07), 10-K (filing date: 2018-02-07), 10-K (filing date: 2017-02-08).

1 Operating lease liability (before adoption of FASB Topic 842). See details »

2 Other current operating lease liabilities (included in Accrued expenses and other current liabilities). See details »

3 Operating lease liabilities (included in Deferred tax liability and other long-term liabilities). See details »

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


Adjustments to Reported Income

PayPal Holdings Inc., adjusted net income

US$ in millions

Microsoft Excel LibreOffice Calc
12 months ended: Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017 Dec 31, 2016
As Reported
Net income
Adjustments
Add: Deferred income tax expense (benefit)1
Add: Increase (decrease) in restructuring reserve
Add: Other comprehensive income (loss), net of tax
After Adjustment
Adjusted net income

Based on: 10-K (filing date: 2021-02-05), 10-K (filing date: 2020-02-06), 10-K (filing date: 2019-02-07), 10-K (filing date: 2018-02-07), 10-K (filing date: 2017-02-08).

1 Deferred income tax expense (benefit). See details »