| [April 22, 2008] |
 |
Yahoo! Reports First Quarter 2008 Financial Results
SUNNYVALE, Calif. --(Business Wire)-- Yahoo! Inc. (Nasdaq:YHOO) today reported results for the first quarter ended March 31, 2008.
"As outlined in our investor presentation, we believe we can significantly accelerate our revenue growth, return to our historically high margins, and double our operating cash flow by 2010. This quarter's solid performance underscores the fact that we are executing on that plan. Yahoo! is beginning to realize the benefits of the very substantial and deliberate long-term investments we've made to capitalize on the opportunities ahead in display and to recapture momentum in search," said Jerry Yang, co-founder and chief executive officer, Yahoo! Inc.
"Not only does Yahoo! have a unique franchise, it increasingly has industry-leading tools, technology and, most importantly, people. It is the hard work, dedication and professionalism of our people that is our greatest asset -- and this quarter's performance demonstrates how well they can perform under unusually challenging circumstances."
First Quarter 2008 Financial Results
-- Revenues were $1,818 million for the first quarter of 2008, a 9 percent increase compared to $1,672 million for the same period of 2007.
-- Marketing services revenues were $1,572 million for the first quarter of 2008, a 7 percent increase compared to $1,469 million for the same period of 2007.
-- Marketing services revenues from Owned and Operated sites were $966 million for the first quarter of 2008, an 18 percent increase compared to $820 million for the same period of 2007.
-- Marketing services revenues from Affiliate sites were $606 million for the first quarter of 2008, a 7 percent decrease compared to $649 million for the same period of 2007.
-- Fees revenues were $245 million for the first quarter of 2008, a 21 percent increase compared to $203 million for the same period of 2007.
-- Revenues excluding traffic acquisition costs ("TAC") were $1,352 million for the first quarter of 2008, a 14 percent increase compared to $1,183 million for the same period of 2007.
-- Gross profit for the first quarter of 2008 was $1,063 million, an 11 percent increase compared to $958 million for the same period of 2007.
-- Operating income for the first quarter of 2008 was $121 million, a 28 percent decrease compared to $169 million for the same period of 2007.
-- Operating income for the first quarter of 2008 includes a pre-tax cash charge of $29 million for severance pay expenses and related cash expenditures related to a strategic workforce realignment the Company implemented during the quarter. Offsetting this cash charge was a $12 million credit related to stock-based compensation expense reversals, resulting in a net total strategic workforce realignment charge of $17 million.
-- Operating income for the first quarter of 2008 includes incremental costs of $14 million incurred for outside advisors related to Microsoft's unsolicited proposal, other strategic alternatives, and related litigation defense costs.
-- Operating income before depreciation, amortization, and stock-based compensation expense for the first quarter of 2008 was $433 million, a 6 percent decrease compared to $460 million for the same period of 2007.
-- Operating income before depreciation, amortization, and stock-based compensation expense for the first quarter of 2008 includes a pre-tax cash charge of $29 million for severance pay expenses and related cash expenditures related to a strategic workforce realignment the Company implemented during the quarter.
-- Operating income before depreciation, amortization, and stock-based compensation expense for the first quarter of 2008 includes incremental costs of $14 million incurred for outside advisors related to Microsoft's unsolicited proposal, other strategic alternatives, and related litigation defense costs.
-- Cash flow from operating activities for the first quarter of 2008 was $786 million, an 81 percent increase compared to $435 million for the same period of 2007.
-- Cash flow from operating activities for the first quarter of 2008 includes a $350 million one-time payment from AT&T Inc.
-- Free cash flow for the first quarter of 2008 was $647 million, a 75 percent increase compared to $369 million for the same period of 2007.
-- Free cash flow for the first quarter of 2008 includes a $350 million one-time payment from AT&T Inc.
-- Net income for the first quarter of 2008 was $542 million or $0.37 per diluted share compared to $142 million or $0.10 per diluted share for the same period of 2007.
-- Net income for the first quarter of 2008 includes the Company's net non-cash gain of $401 million related to Alibaba Group's initial public offering of Alibaba.com, net of tax, which is included in earnings in equity interests.
-- Non-GAAP net income for the first quarter of 2008 was $150 million or $0.11 per diluted share compared to non-GAAP net income of $154 million or $0.11 per diluted share for the same period of 2007.
"The heart of Yahoo!'s strategy to win is the simple proposition that if we are the starting point for the most users and provide the most comprehensive, easiest-to-use, 'must-buy' platform for advertisers, we can drive the growth in volume and the improvement in yield we need to accelerate growth in revenues and operating cash flow. That, in turn, we believe will deliver attractive value to our stockholders," said Sue Decker, president, Yahoo! Inc. "This past quarter's financial results, important acquisitions, and, most importantly, the string of successful product rollouts demonstrate our enhanced execution against our longer-range goals. As we look forward, we are particularly excited by the potential capability of AMP! from Yahoo!, our revolutionary new ad management platform to help us further extend our lead in display advertising, which more than any other area of online advertising we believe has great potential for growth."
First Quarter 2008 Segment Financial Results
-- United States segment revenues for the first quarter of 2008 were $1,307 million, a 19 percent increase compared to $1,101 million for the same period of 2007.
-- International segment revenues for the first quarter of 2008 were $510 million, an 11 percent decrease compared to $571 million for the same period of 2007.
-- United States segment operating income before depreciation, amortization, and stock-based compensation expense for the first quarter of 2008 was $315 million, an 8 percent decrease compared to $342 million for the same period of 2007.
-- International segment operating income before depreciation, amortization, and stock-based compensation expense for the first quarter of 2008 was $118 million, a 1 percent decrease compared to $119 million for the same period of 2007.
Cash Flow Information
In addition to free cash flow of $647 million for the first quarter of 2008 (including a $350 million one-time payment from AT&T Inc.), Yahoo! generated $127 million from the issuance of common stock as a result of the exercise of employee stock options. This was offset by $79 million used for direct stock repurchases, $52 million used for tax withholdings related to net share settlements of restricted stock awards and restricted stock units, and $166 million used for acquisitions. Cash, cash equivalents, and investments in marketable debt securities were $2,848 million at March 31, 2008 as compared to $2,363 million at December 31, 2007, an increase of $485 million.
"Yahoo!'s first quarter 2008 financial performance was on target and aligned with our strategy to generate substantial value for stockholders," said Blake Jorgensen, chief financial officer, Yahoo! Inc. "Our strong growth in free cash flow, excellent capital position, and ample scale give us the resources to execute our plans to grow operating cash flow substantially. Core revenue grew at an attractive, double-digit pace. The capital expenditures and substantial investments we made in people last year and early this year are now producing gains in our core, long term growth initiatives," Jorgensen added.
Non-GAAP Financial Measures
Explanations of the Company's non-GAAP financial measures and the related reconciliations to the GAAP financial measures the Company considers most comparable are included in the accompanying "Note to Unaudited Condensed Consolidated Statements of Income," "Reconciliations to Unaudited Condensed Consolidated Statements of Income," and "Reconciliation of GAAP Net Income and GAAP Net Income Per Share to Non-GAAP Net Income and Non-GAAP Net Income Per Share."
Quarterly Conference Call
Yahoo! will host a conference call to discuss first quarter results at 5:00 p.m. Eastern Time today. A live webcast of the conference call, together with supplemental financial information, can be accessed through the Company's Investor Relations website at http://yhoo.client.shareholder.com/results.cfm. In addition, an archive of the webcast can be accessed through the same link. An audio replay of the call will be available following the conference call by calling 888-286-8010 or 617-801-6888, reservation number: 73814552.
About Yahoo!
Yahoo! Inc. is a leading global Internet brand and one of the most trafficked Internet destinations worldwide. Yahoo! is focused on powering its communities of users, advertisers, publishers, and developers by creating indispensable experiences built on trust. Yahoo! is headquartered in Sunnyvale, California. For more information, visit pressroom.yahoo.com or the Company's blog, Yodel Anecdotal.
Owned and Operated sites refer to Yahoo!'s owned and operated online properties and services.
Affiliate sites refer to Yahoo!'s distribution network of third-party entities who have integrated Yahoo!'s advertising offerings into their websites or their other offerings.
This press release and its attachments include the following financial measures defined as non-GAAP financial measures by the Securities and Exchange Commission ("SEC"): revenues excluding traffic acquisition costs or TAC, operating income before depreciation, amortization, and stock-based compensation expense, free cash flow, and non-GAAP net income and non-GAAP net income per share. These measures may be different from non-GAAP financial measures used by other companies. The presentation of this financial information is not intended to be considered in isolation or as a substitute for the financial information prepared and presented in accordance with generally accepted accounting principles ("GAAP"). See "Note to Unaudited Condensed Consolidated Statements of Income," "Reconciliations to Unaudited Condensed Consolidated Statements of Income," and "Reconciliation of GAAP Net Income and GAAP Net Income Per Share to Non-GAAP Net Income and Non-GAAP Net Income Per Share" included in this press release for further information regarding these non-GAAP financial measures.
This press release and its attachments contain forward-looking statements that involve risks and uncertainties concerning Yahoo!'s expected financial performance (including without limitation the statements and information in the Business Outlook section and the quotations from management in this press release), as well as Yahoo!'s strategic and operational plans. Actual results may differ materially from the results predicted and reported results should not be considered as an indication of future performance. The potential risks and uncertainties include, among others, the implementation and results of the Company's ongoing strategic initiatives; the Company's ability to compete with new or existing competitors; reduction in spending by, or loss of, marketing services customers; the demand by customers for Yahoo!'s premium services; acceptance by users of new products and services; risks related to joint ventures and the integration of acquisitions; risks related to the Company's international operations; failure to manage growth and diversification; adverse results in litigation, including intellectual property infringement claims; the Company's ability to protect its intellectual property and the value of its brands; dependence on key personnel; dependence on third parties for technology, services, content and distribution; general economic conditions and changes in economic conditions; and risks and uncertainties arising in connection with Microsoft's unsolicited proposal to acquire Yahoo!, including the loss of key employees who pursue other employment opportunities due to concerns as to their employment security, increased difficulty for the Company in executing its strategic plan and pursuing other strategic opportunities and the possibility of significant costs of defense, indemnification and liability resulting from stockholder litigation. All information set forth in this press release and its attachments is as of April 22, 2008. Yahoo! does not intend, and undertakes no duty, to update this information to reflect future events or circumstances. More information about potential factors that could affect the Company's business and financial results is included under the captions "Risk Factors" and "Management's Discussion and Analysis of Financial Condition and Results of Operations" in the Company's Annual Report on Form 10-K for the year ended December 31, 2007 which is on file with the SEC and available at the SEC's website at www.sec.gov. Additional information will also be set forth in those sections in Yahoo!'s Quarterly Report on Form 10-Q for the quarter ended March 31, 2008, which will be filed with the SEC in the second quarter of 2008. More information about factors that could affect the Company's projected financial performance in its three year plan and related quotations of management in this press release and its attachments are included in the Company's report on Form 8-K dated March 18, 2008 which is also available at the SEC's website at www.sec.gov.
Yahoo! and the Yahoo! logos are trademarks and/or registered trademarks of Yahoo! Inc. All other names are trademarks and/or registered trademarks of their respective owners.
Yahoo! Inc.
Unaudited Condensed Consolidated Statements of Income
(in thousands, except per share amounts)
Three Months Ended
March 31,
-----------------------
2007 2008
----------- -----------
Revenues $1,671,850 $1,817,602
Cost of revenues 713,637 755,083
---------- ----------
Gross profit 958,213 1,062,519
---------- ----------
Operating expenses:
Sales and marketing 367,419 424,591
Product development 239,500 305,606
General and administrative 155,165 171,080
Amortization of intangibles 27,102 23,740
Strategic workforce realignment
costs, net - 16,885
---------- ----------
Total operating expenses 789,186 941,902
---------- ----------
Income from operations 169,027 120,617
Other income, net 35,451 23,662
---------- ----------
Income before income taxes, earnings in
equity interests, and minority interests 204,478 144,279
Provision for income taxes (92,358) (56,973)
Earnings in equity interests (1) 29,149 454,782
Minority interests in operations of
consolidated subsidiaries 1,155 75
---------- ----------
Net income $ 142,424 $ 542,163
========== ==========
Net income per share - diluted (2) $ 0.10 $ 0.37
========== ==========
Shares used in per share calculation -
diluted 1,418,225 1,395,416
========== ==========
Stock-based compensation expense was
allocated as follows:
Cost of revenues $ 2,007 $ 3,280
Sales and marketing 50,268 65,538
Product development 48,300 48,082
General and administrative 39,431 20,389
Strategic workforce realignment
expense reversals - (12,284)
---------- ----------
Total stock-based compensation
expense $ 140,006 $ 125,005
========== ==========
-----------------------------------------------------------
----------
Supplemental Financial Data (See Note)
-----------------------------------------
Revenues excluding TAC $1,183,076 $1,352,058
Operating income before depreciation,
amortization, and stock-based
compensation expense $ 460,035 $ 433,133
Free cash flow (3) $ 368,750 $ 646,512
Non-GAAP net income per share $ 0.11 $ 0.11
-----------------------------------------------------------------
----
(1) The three months ended March 31, 2008 includes Yahoo!'s net non-
cash gain of $401 million related to Alibaba Group's initial
public offering of Alibaba.com, net of tax.
(2) The impact of outstanding stock awards of entities in which the
Company holds equity interests that are accounted for using the
equity method reduced the Company's diluted earnings per share
by $0.02 for the three months ended March 31, 2008.
(3) The three months ended March 31, 2008 includes a $350
million one-time payment from AT&T Inc.
Yahoo! Inc.
Note to Unaudited Condensed Consolidated Statements of Income
This press release and its attachments include the non-GAAP financial
measures of revenues excluding traffic acquisition costs or TAC,
operating income before depreciation, amortization, and stock-based
compensation expense, free cash flow, non-GAAP net income, and non-
GAAP net income per share, which are reconciled to GAAP revenue,
income from operations, cash flow from operating activities, net
income, and net income per share, respectively, which we believe are
the most comparable GAAP measures. We use these non-GAAP financial
measures for internal managerial purposes, when publicly providing
our business outlook, and to facilitate period-to-period comparisons.
We describe limitations specific to each non-GAAP financial measure
below. Management generally compensates for limitations in the use of
non-GAAP financial measures by relying on comparable GAAP financial
measures and providing investors with a reconciliation of the non-
GAAP financial measure to the most directly comparable GAAP financial
measure or measures. Further, management uses non-GAAP financial
measures only in addition to and in conjunction with results
presented in accordance with GAAP. We believe that these non-GAAP
financial measures reflect an additional way of viewing aspects of
our operations that, when viewed with our GAAP results, provide a
more complete understanding of factors and trends affecting our
business. These non-GAAP measures should be considered as a
supplement to, and not as a substitute for, or superior to, GAAP
revenue, income from operations, cash flow from operating activities,
net income, and net income per share calculated in accordance with
GAAP.
Revenues excluding TAC is defined as GAAP revenue less TAC. TAC
consists of payments made to Affiliate sites and payments made to
companies that direct consumer and business traffic to the Yahoo!
website. We present revenues excluding TAC: (1) to provide a metric
for our investors to analyze and value our Company and (2) to provide
investors one of the primary metrics used by the Company for
evaluation and decision-making purposes. We provide revenues
excluding TAC because we believe it is useful to investors in valuing
our Company. One of the ways investors value companies is to apply a
multiple to revenues. Since a significant portion of the GAAP
revenues associated with our sponsored search offerings is paid to
our Affiliate sites, we believe investors find it more meaningful to
apply multiples to revenues excluding TAC to assess our value as this
avoids "double counting" revenues that are paid to, and being
reported by, our Affiliate sites. Further, management uses revenues
excluding TAC for evaluating the performance of our business, making
operating decisions, budgeting purposes, and as a factor in
determining management compensation. A limitation of revenues
excluding TAC is that it is a measure which we have defined for
internal and investor purposes that may be unique to the Company, and
therefore it may not enhance the comparability of our results to
other companies in our industry who have similar business
arrangements but address the impact of TAC differently. Management
compensates for these limitations by also relying on the comparable
GAAP financial measures of revenues, cost of revenues, and gross
profit, each of which includes the impact of TAC.
Operating income before depreciation, amortization, and stock-based
compensation expense is defined as income from operations before
depreciation, amortization of intangible assets, and stock-based
compensation expense (including the compensation of Terry Semel, who
served as our chief executive officer through June 18, 2007 and whose
compensation after June 1, 2006 consisted almost entirely of stock-
based compensation). We consider this measure to be an important
indicator of the operational strength of the Company. We exclude
depreciation and amortization because while tangible and intangible
assets support our businesses, we do not believe the related
depreciation and amortization costs are directly attributable to the
operating performance of our business. This measure is used by some
investors when assessing the performance of our Company. In addition,
because of the variety of equity awards used by companies, the
varying methodologies for determining stock-based compensation
expense, and the subjective assumptions involved in those
determinations, we believe excluding stock-based compensation
enhances the ability of management and investors to understand the
impact of stock-based compensation expense on our operating income.
We do not include depreciation, amortization, and stock-based
compensation expense in our internal measures or in the measures used
by the Company to formulate our business outlook presented with our
quarterly financial information to investors. A limitation associated
with the non-GAAP measure of operating income before depreciation,
amortization, and stock-based compensation expense is that it does
not reflect the periodic costs of certain capitalized tangible and
intangible assets used in generating revenues in our businesses.
Management evaluates the costs of such tangible and intangible assets
through other financial measures such as capital expenditures. A
further limitation associated with this measure is that it does not
include stock-based compensation expense related to the Company's
workforce. Management compensates for these limitations by also
relying on the comparable GAAP financial measure of income from
operations, which includes depreciation, amortization, and stock-
based compensation expense.
Free cash flow is a non-GAAP measure defined as cash flow from
operating activities (adjusted to include excess tax benefits from
stock-based compensation), less net capital expenditures and
dividends received. We consider free cash flow to be a liquidity
measure which provides useful information to management and investors
about the amount of cash generated by the business after the
acquisition of property and equipment, which can then be used for
strategic opportunities including, among others, investing in the
Company's business, making strategic acquisitions, strengthening the
balance sheet, and repurchasing stock. A limitation of free cash flow
is that it does not represent the total increase or decrease in the
cash balance for the period. Management compensates for this
limitation by also relying on the net change in cash and cash
equivalents as presented in the Company's unaudited condensed
consolidated statements of cash flows prepared in accordance with
GAAP which incorporates all cash movements during the period.
Non-GAAP net income is defined as net income excluding certain gains,
losses, expenses, and their related tax effects that we do not
believe are indicative of our ongoing operating results. Previously,
in reporting results for 2006 and 2007, for comparative purposes,
stock-based compensation expense calculated in accordance with
Statement of Financial Accounting Standard No. 123 (revised 2004),
"Share-based Payment," and its related tax effects were excluded in
calculating non-GAAP net income. No such adjustment is made to non-
GAAP net income numbers reported in this press release and its
attachments since net income amounts reported in 2007 and 2008 in
each case include stock-based compensation expense. We consider non-
GAAP net income and non-GAAP net income per share to be profitability
measures which facilitate the forecasting of our operating results
for future periods and allow for the comparison of our results to
historical periods. A limitation of non-GAAP net income and non-GAAP
net income per share is that they do not include all items that
impact our net income and net income per share for the period.
Management compensates for this limitation by also relying on the
comparable GAAP financial measures of net income and net income per
share, both of which include the gains, losses, expenses and related
tax effects that are excluded from non-GAAP net income and non-GAAP
net income per share.
Yahoo! Inc.
Reconciliations to Unaudited Condensed Consolidated Statements of
Income
(in thousands)
Three Months Ended
March 31,
-----------------------
2007 2008
----------- -----------
Revenues for groups of similar services:
Marketing services:
Owned and Operated sites $ 819,544 $ 965,739
Affiliate sites 649,075 606,705
---------- ----------
Marketing services 1,468,619 1,572,444
Fees 203,231 245,158
---------- ----------
Total revenues $1,671,850 $1,817,602
========== ==========
Revenues by segment:
United States $1,100,757 $1,307,410
International 571,093 510,192
---------- ----------
Total revenues $1,671,850 $1,817,602
========== ==========
Revenues excluding traffic acquisition costs
("TAC"):
GAAP revenue $1,671,850 $1,817,602
TAC (488,774) (465,544)
---------- ----------
Revenues excluding TAC $1,183,076 $1,352,058
========== ==========
Revenues excluding TAC by segment:
United States:
GAAP revenue $1,100,757 $1,307,410
TAC (217,825) (277,416)
---------- ----------
Revenues excluding TAC $ 882,932 $1,029,994
========== ==========
International:
GAAP revenue $ 571,093 $ 510,192
TAC (270,949) (188,128)
---------- ----------
Revenues excluding TAC $ 300,144 $ 322,064
========== ==========
Operating income before depreciation,
amortization, and stock-based compensation
expense:
Income from operations $ 169,027 $ 120,617
Depreciation and amortization 151,002 187,511
Stock-based compensation expense 140,006 125,005
---------- ----------
Operating income before depreciation,
amortization, and stock-based
compensation expense $ 460,035 $ 433,133
========== ==========
Operating income before depreciation,
amortization, and stock-based compensation
expense by segment:
Operating income before depreciation,
amortization, and stock-based
compensation expense - United States $ 341,518 $ 315,163
Operating income before depreciation,
amortization, and stock-based
compensation expense - International 118,517 117,970
---------- ----------
Operating income before depreciation,
amortization, and stock-based
compensation expense $ 460,035 $ 433,133
========== ==========
United States:
Income from operations $ 92,829 $ 49,165
Depreciation and amortization 121,753 153,183
Stock-based compensation expense 126,936 112,815
---------- ----------
Operating income before depreciation,
amortization, and stock-based
compensation expense - United States $ 341,518 $ 315,163
========== ==========
International:
Income from operations $ 76,198 $ 71,452
Depreciation and amortization 29,249 34,328
Stock-based compensation expense 13,070 12,190
---------- ----------
Operating income before depreciation,
amortization, and stock-based
compensation expense - International $ 118,517 $ 117,970
========== ==========
Free cash flow:
Cash flow from operating activities (3) $ 434,700 $ 786,305
Acquisition of property and equipment,
net (118,019) (139,793)
Excess tax benefits from stock-based
awards 52,069 -
---------- ----------
Free cash flow (3) $ 368,750 $ 646,512
========== ==========
(3) The three months ended March 31, 2008 includes a $350 million
one-time payment from AT&T Inc.
Yahoo! Inc.
Reconciliation of GAAP Net Income and GAAP Net Income Per Share to
Non-GAAP Net Income and Non-GAAP Net Income Per Share
(in thousands, except per share amounts)
Three Months Ended
March 31,
----------------------
2007 2008
---------- -----------
GAAP Net income $ 142,424 $ 542,163
========= ==========
(a) Incremental costs incurred for outside
advisors related to Microsoft's
unsolicited proposal, other strategic
alternatives, and related litigation
defense costs - 13,856
(b) Strategic workforce realignment costs, net
(comprised of $29 million in pre-tax cash
charges, net of $12 million in stock-
based compensation expense reversals) - 16,885
(c) To adjust the provision for income taxes
to reflect the tax impact of items (a)
and (b) above for the three months ended
March 31, 2008 - (10,566)
(d) To adjust the provision for income taxes
to reflect an effective tax rate of 39.7%
and 45.0% in the three month periods
ended March 31, 2007 and March 31, 2008,
respectively 11,180 (11,220)
(e) Yahoo!'s net non-cash gain related to
Alibaba Group's initial public offering
of Alibaba.com, net of tax, which is
included in earnings in equity interests - (401,090)
--------- ----------
Non-GAAP Net income $ 153,604 $ 150,028
========= ==========
GAAP Net income per share - diluted (2) $ 0.10 $ 0.37
========= ==========
Non-GAAP Net income per share - diluted $ 0.11 $ 0.11
========= ==========
Shares used in per share calculations -
diluted 1,418,225 1,395,416
========= ==========
(2) The impact of outstanding stock awards of entities in which the
Company holds equity interests that are accounted for using the
equity method reduced the Company's diluted earnings per share
by $0.02 for the three months ended March 31, 2008.
Yahoo! Inc.
Business Outlook
The following business outlook is based on current information and
expectations as of April 22, 2008. Yahoo!'s business outlook as of
today is expected to be available on the Company's Investor
Relations website throughout the current quarter. Yahoo! does not
expect, and undertakes no obligation, to update the business
outlook prior to the release of the Company's next quarterly
earnings announcement, notwithstanding subsequent developments;
however, Yahoo! may update the business outlook or any portion
thereof at any time at its discretion.
Three Months Year
Ending Ending
June 30, December 31,
2008 (5) 2008 (6)
--------------- ---------------
Revenues (in millions): $1,730 - $1,930 $7,200 - $8,000
=============== ===============
Operating income before
depreciation, amortization, and
stock-based compensation expense
(4) outlook (in millions):
Income from operations $135 - $155 $595 - $705
Depreciation and
Amortization 170 - 190 710 - 790
Stock-based compensation
expense 120 - 130 470 - 530
--------------- ---------------
Operating income before
depreciation, amortization,
and stock-based compensation
expense $425 - $475 $1,775 - $2,025
=============== ===============
(4) Refer to Note to Unaudited Condensed Consolidated Statements of
Income.
(5) This outlook for the three months ending June 30, 2008 excludes
any incremental costs incurred for outside advisors related to
Microsoft's unsolicited proposal, other strategic alternatives,
and related litigation defense costs.
(6) This outlook for the year ending December 31, 2008 excludes any
impact of the Company's strategic workforce realignment and
incremental costs incurred for outside advisors related to
Microsoft's unsolicited proposal, other strategic alternatives,
and related litigation defense costs.
Yahoo! Inc.
Unaudited Condensed Consolidated Statements of Cash Flows
(in thousands)
Three Months Ended
March 31,
------------------------
2007 2008
------------ -----------
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income $ 142,424 $ 542,163
Adjustments to reconcile net income to net
cash provided by operating activities:
Depreciation 94,509 117,557
Amortization of intangible assets 56,493 69,954
Stock-based compensation expense 140,006 137,289
Stock-based strategic workforce
realignment expense reversals - (12,284)
Tax benefits from stock-based awards 67,691 -
Excess tax benefits from stock-based
awards (52,069) -
Deferred income taxes (42,300) 29,636
Earnings in equity interests (29,149) (454,782)
Minority interests in operations of
consolidated subsidiaries (1,155) (75)
Gains from sale of investments, assets
and other, net (2,857) (3,307)
Changes in assets and liabilities, net
of effects of acquisitions:
Accounts receivable, net 40,214 27,180
Prepaid expenses and other 13,358 (4,446)
Accounts payable 30,980 (44,343)
Accrued expenses and other liabilities (34,722) 46,235
Deferred revenue 11,277 335,528
---------- ----------
Net cash provided by operating activities 434,700 786,305
---------- ----------
CASH FLOWS FROM INVESTING ACTIVITIES:
Acquisition of property and equipment, net (118,019) (139,793)
Purchases of marketable debt securities (570,287) (32,757)
Proceeds from sales and maturities of
marketable debt securities 727,996 376,542
Acquisitions, net of cash acquired (11,579) (166,289)
Purchase of intangible assets (6,570) (8,858)
Other investing activities, net - (10,435)
---------- ----------
Net cash provided by investing activities 21,541 18,410
---------- ----------
CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from issuance of common stock,
net 71,922 126,570
Repurchases of common stock (595,006) (79,236)
Structured stock repurchases, net (250,000) -
Excess tax benefits from stock-based
awards 52,069 -
Tax withholdings related to net share
settlements of restricted stock awards
and restricted stock units - (52,493)
---------- ----------
Net cash used in financing activities (721,015) (5,159)
---------- ----------
Effect of exchange rate changes on cash and
cash equivalents 3,981 27,719
Net change in cash and cash equivalents (260,793) 827,275
Cash and cash equivalents, beginning of
period 1,569,871 1,513,930
---------- ----------
Cash and cash equivalents, end of period $1,309,078 $2,341,205
========== ==========
Supplemental schedule of acquisition-
related activities:
Cash paid for acquisitions $ 15,873 $ 166,546
Cash acquired in acquisitions (4,294) (257)
---------- ----------
$ 11,579 $ 166,289
========== ==========
Fair value of common stock and vested
stock-based awards issued in connection
with acquisitions
$ 35,004 $ -
========== ==========
Yahoo! Inc.
Unaudited Condensed Consolidated Balance Sheets
(in thousands)
December 31, March 31,
2007 2008
------------ -----------
ASSETS
Current assets:
Cash and cash equivalents $ 1,513,930 $ 2,341,205
Short-term marketable debt securities 487,544 267,129
Accounts receivable, net 1,055,532 1,039,957
Prepaid expenses and other current assets 180,716 190,878
---------- ----------
Total current assets 3,237,722 3,839,169
Long-term marketable debt securities 361,998 239,428
Property and equipment, net 1,331,632 1,363,475
Goodwill 4,002,030 4,156,598
Intangible assets, net 611,497 651,774
Other long-term assets 503,945 221,594
Investments in equity interests 2,180,917 2,953,765
---------- ----------
Total assets $12,229,741 $13,425,803
========== ==========
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
Accounts payable $ 176,162 $ 134,133
Accrued expenses and other current
liabilities 1,006,188 1,053,271
Deferred revenue 368,470 495,999
Short-term debt 749,628 -
---------- ----------
Total current liabilities 2,300,448 1,683,403
Long-term deferred revenue 95,129 307,191
Long-term debt - 582,954
Other long-term liabilities 28,086 25,693
Deferred and other long-term tax
liabilities, net 260,993 314,415
Minority interests in consolidated
subsidiaries 12,254 12,179
Stockholders' equity 9,532,831 10,499,968
---------- ----------
Total liabilities and stockholders' equity $12,229,741 $13,425,803
========== ==========
[ Back To TMCnet.com's Homepage ]
|
INDUSTRIES
Activate Email 
Find Solutions for Enterprises, SMBs & Service Providers at the INTERNET TELEPHONY Conference and EXPO East, January 20-22, 2010. Miami, FL.
