Stock Analysis on Net

PayPal Holdings Inc. (NASDAQ:PYPL)

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

Adjustments to Financial Statements

Microsoft Excel

Adjustments to Total Assets

PayPal Holdings Inc., adjusted total assets

US$ in millions

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
As Reported
Total assets 78,717 75,803 70,379 51,333 43,332
Adjustments
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1 586
Less: Deferred tax assets, non-current (included in Other assets)2 1,310 547 142 396 224
After Adjustment
Adjusted total assets 77,407 75,256 70,237 50,937 43,694

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).

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
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
As Reported
Total liabilities 58,443 54,076 50,316 34,404 27,946
Adjustments
Add: Operating lease liability (before adoption of FASB Topic 842)1 586
Less: Deferred tax liabilities, non-current (included in Deferred tax liability and other long-term liabilities)2 25 186 75 89 109
Less: Restructuring reserve 24 5 55 9 3
After Adjustment
Adjusted total liabilities 58,394 53,885 50,186 34,306 28,420

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).

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
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
As Reported
Total PayPal stockholders’ equity 20,274 21,727 20,019 16,885 15,386
Adjustments
Less: Net deferred tax assets (liabilities)1 1,285 361 67 307 115
Add: Restructuring reserve 24 5 55 9 3
Add: Noncontrolling interest 44 44
After Adjustment
Adjusted total equity 19,013 21,371 20,051 16,631 15,274

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).

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


Adjustments to Capitalization Table

PayPal Holdings Inc., adjusted capitalization table

US$ in millions

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
As Reported
Short-term debt 1,998
Current portion of long-term debt 418 999
Long-term debt, excluding current portion 10,417 8,049 8,939 4,965
Total reported debt 10,835 9,048 8,939 4,965 1,998
Total PayPal stockholders’ equity 20,274 21,727 20,019 16,885 15,386
Total reported capital 31,109 30,775 28,958 21,850 17,384
Adjustments to Debt
Add: Operating lease liability (before adoption of FASB Topic 842)1 586
Add: Current operating lease liabilities (included in Accrued expenses and other current liabilities)2 151 142 144 104
Add: Operating lease liabilities (included in Deferred tax liability and other long-term liabilities)3 569 620 642 403
Adjusted total debt 11,555 9,810 9,725 5,472 2,584
Adjustments to Equity
Less: Net deferred tax assets (liabilities)4 1,285 361 67 307 115
Add: Restructuring reserve 24 5 55 9 3
Add: Noncontrolling interest 44 44
Adjusted total equity 19,013 21,371 20,051 16,631 15,274
After Adjustment
Adjusted total capital 30,568 31,181 29,776 22,103 17,858

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).

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

2 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
12 months ended: Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
As Reported
Net income 2,419 4,169 4,202 2,459 2,057
Adjustments
Add: Deferred income tax expense (benefit)1 (811) (482) 165 (269) (171)
Add: Increase (decrease) in restructuring reserve 19 (50) 46 6 3
Add: Other comprehensive income (loss), net of tax (792) 348 (311) (251) 220
After Adjustment
Adjusted net income 835 3,985 4,102 1,945 2,109

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).

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