Attached files
file | filename |
---|---|
8-K - FORM 8-K - GOOGLE INC. | d333341d8k.htm |
EX-99.4 - GOOGLE'S INTERNAL COMMUNICATIONS DOCUMENTS DESCRIBING THE PROPOSAL - GOOGLE INC. | d333341dex994.htm |
EX-99.3 - LETTER FROM LARRY PAGE AND SERGEY BRIN - GOOGLE INC. | d333341dex993.htm |
EX-99.1 - PRESS RELEASE - GOOGLE INC. | d333341dex991.htm |
Exhibit 99.2
Google Inc.
CONSOLIDATED BALANCE SHEETS
(In millions)
As of December 31, 2011* |
As of March 31, 2012 |
|||||||
(unaudited) | ||||||||
Assets |
||||||||
Current assets: |
||||||||
Cash and cash equivalents |
$ | 9,983 | $ | 23,108 | ||||
Marketable securities |
34,643 | 26,208 | ||||||
Accounts receivable, net of allowance |
5,427 | 5,163 | ||||||
Receivable under reverse repurchase agreements |
745 | 550 | ||||||
Deferred income taxes, net |
215 | 51 | ||||||
Prepaid revenue share, expenses and other assets |
1,745 | 1,779 | ||||||
|
|
|
|
|||||
Total current assets |
52,758 | 56,859 | ||||||
Prepaid revenue share, expenses and other assets, non-current |
499 | 664 | ||||||
Non-marketable equity securities |
790 | 880 | ||||||
Property and equipment, net |
9,603 | 9,875 | ||||||
Intangible assets, net |
1,578 | 1,541 | ||||||
Goodwill |
7,346 | 7,325 | ||||||
|
|
|
|
|||||
Total assets |
$ | 72,574 | $ | 77,144 | ||||
|
|
|
|
|||||
Liabilities and Stockholders Equity |
||||||||
Current liabilities: |
||||||||
Accounts payable |
$ | 588 | $ | 760 | ||||
Short-term debt |
1,218 | 2,468 | ||||||
Accrued compensation and benefits |
1,818 | 1,017 | ||||||
Accrued expenses and other current liabilities |
1,370 | 1,248 | ||||||
Accrued revenue share |
1,168 | 1,164 | ||||||
Securities lending payable |
2,007 | 2,252 | ||||||
Deferred revenue |
547 | 594 | ||||||
Income taxes payable, net |
197 | 239 | ||||||
|
|
|
|
|||||
Total current liabilities |
8,913 | 9,742 | ||||||
Long-term debt |
2,986 | 2,987 | ||||||
Deferred revenue, non-current |
44 | 42 | ||||||
Income taxes payable, non-current |
1,693 | 1,787 | ||||||
Deferred income taxes, net, non-current |
287 | 384 | ||||||
Other long-term liabilities |
506 | 490 | ||||||
Stockholders equity: |
||||||||
Common stock and additional paid-in capital |
20,264 | 20,795 | ||||||
Accumulated other comprehensive income |
276 | 422 | ||||||
Retained earnings |
37,605 | 40,495 | ||||||
|
|
|
|
|||||
Total stockholders equity |
58,145 | 61,712 | ||||||
|
|
|
|
|||||
Total liabilities and stockholders equity |
$ | 72,574 | $ | 77,144 | ||||
|
|
|
|
* | Derived from audited financial statements. |
Google Inc.
CONSOLIDATED STATEMENTS OF INCOME
(In millions, except share amounts which are reflected in thousands and per share amounts)
Three Months Ended March 31, |
||||||||
2011 | 2012 | |||||||
(unaudited) | ||||||||
Revenues: |
$ | 8,575 | $ | 10,645 | ||||
Costs and expenses: |
||||||||
Costs of revenues (1) |
2,936 | 3,789 | ||||||
Research and development (1) |
1,226 | 1,441 | ||||||
Sales and marketing (1) |
1,026 | 1,269 | ||||||
General and administrative (1) |
591 | 757 | ||||||
Charge related to the resolution of Department of Justice investigation |
500 | | ||||||
|
|
|
|
|||||
Total costs and expenses |
6,279 | 7,256 | ||||||
|
|
|
|
|||||
Income from operations |
2,296 | 3,389 | ||||||
Interest and other income, net |
96 | 156 | ||||||
|
|
|
|
|||||
Income before income taxes |
2,392 | 3,545 | ||||||
Provision for income taxes |
594 | 655 | ||||||
|
|
|
|
|||||
Net income |
$ | 1,798 | $ | 2,890 | ||||
|
|
|
|
|||||
Net income per share - basic |
$ | 5.59 | $ | 8.88 | ||||
|
|
|
|
|||||
Net income per share - diluted |
$ | 5.51 | $ | 8.75 | ||||
|
|
|
|
|||||
Shares used in per share calculation - basic |
321,527 | 325,299 | ||||||
|
|
|
|
|||||
Shares used in per share calculation - diluted |
326,383 | 330,136 | ||||||
|
|
|
|
|||||
(1) Includes stock-based compensation expense as follows: |
| |||||||
Costs of revenues |
$ | 49 | $ | 74 | ||||
Research and development |
237 | 299 | ||||||
Sales and marketing |
78 | 97 | ||||||
General and administrative |
68 | 86 |
Google Inc.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In millions)
Three Months Ended March 31, |
||||||||
2011 | 2012 | |||||||
(unaudited) | ||||||||
Operating activities |
||||||||
Net income |
$ | 1,798 | $ | 2,890 | ||||
Adjustments: |
||||||||
Depreciation and amortization of property and equipment |
301 | 378 | ||||||
Amortization of intangible and other assets |
100 | 133 | ||||||
Stock-based compensation expense |
432 | 556 | ||||||
Excess tax benefits from stock-based award activities |
(24 | ) | (28 | ) | ||||
Deferred income taxes |
289 | 354 | ||||||
Gain on marketable equity securities |
| (44 | ) | |||||
Other |
36 | (24 | ) | |||||
Changes in assets and liabilities, net of effects of acquisitions: |
||||||||
Accounts receivable |
181 | 301 | ||||||
Income taxes, net |
73 | 143 | ||||||
Prepaid revenue share, expenses and other assets |
(78 | ) | (308 | ) | ||||
Accounts payable |
27 | 169 | ||||||
Accrued expenses and other liabilities |
37 | (855 | ) | |||||
Accrued revenue share |
(33 | ) | (11 | ) | ||||
Deferred revenue |
33 | 40 | ||||||
|
|
|
|
|||||
Net cash provided by operating activities |
3,172 | 3,694 | ||||||
|
|
|
|
|||||
Investing activities |
||||||||
Purchases of property and equipment |
(890 | ) | (607 | ) | ||||
Purchases of marketable securities |
(7,591 | ) | (8,688 | ) | ||||
Maturities and sales of marketable securities |
4,645 | 17,201 | ||||||
Investments in non-marketable equity securities |
(131 | ) | (103 | ) | ||||
Cash collateral received (returned) related to securities lending |
(481 | ) | 245 | |||||
Maturities of reverse repurchase agreements |
175 | 195 | ||||||
Acquisitions, net of cash acquired, and purchases of intangible and other assets |
(148 | ) | (92 | ) | ||||
|
|
|
|
|||||
Net cash provided by (used in) investing activities |
(4,421 | ) | 8,151 | |||||
|
|
|
|
|||||
Financing activities |
||||||||
Net proceeds (payments) related to stock-based award activities |
116 | (47 | ) | |||||
Excess tax benefits from stock-based award activities |
24 | 28 | ||||||
Proceeds from issuance of debt, net of costs |
2,184 | 3,149 | ||||||
Repayments of debt |
(2,435 | ) | (1,900 | ) | ||||
|
|
|
|
|||||
Net cash provided by (used in) financing activities |
(111 | ) | 1,230 | |||||
|
|
|
|
|||||
Effect of exchange rate changes on cash and cash equivalents |
145 | 50 | ||||||
Net increase (decrease) in cash and cash equivalents |
(1,215 | ) | 13,125 | |||||
Cash and cash equivalents at beginning of period |
13,630 | 9,983 | ||||||
|
|
|
|
|||||
Cash and cash equivalents at end of period |
$ | 12,415 | $ | 23,108 | ||||
|
|
|
|
The following table presents our revenues by revenue source (in millions, unaudited):
Three Months Ended March 31, |
||||||||
2011 | 2012 | |||||||
Advertising revenues: |
||||||||
Google websites |
$ | 5,879 | $ | 7,312 | ||||
Google Network Members websites |
2,427 | 2,913 | ||||||
|
|
|
|
|||||
Total advertising revenues |
8,306 | 10,225 | ||||||
Other revenues |
269 | 420 | ||||||
|
|
|
|
|||||
Revenues |
$ | 8,575 | $ | 10,645 | ||||
|
|
|
|
The following table presents our revenues, by revenue source, as a percentage of total revenues (unaudited):
Three Months Ended March 31, |
||||||||
2011 | 2012 | |||||||
Advertising revenues: |
||||||||
Google websites |
69 | % | 69 | % | ||||
Google Network Members websites |
28 | % | 27 | % | ||||
|
|
|
|
|||||
Total advertising revenues |
97 | % | 96 | % | ||||
Other revenues |
3 | % | 4 | % | ||||
|
|
|
|
|||||
Revenues |
100 | % | 100 | % | ||||
|
|
|
|