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