ebay q2 earnings
Post on 05-Apr-2018
222 Views
Preview:
TRANSCRIPT
-
7/31/2019 eBay Q2 Earnings
1/32
-
7/31/2019 eBay Q2 Earnings
2/32
-
7/31/2019 eBay Q2 Earnings
3/32
-
7/31/2019 eBay Q2 Earnings
4/32
-
7/31/2019 eBay Q2 Earnings
5/32
-
7/31/2019 eBay Q2 Earnings
6/32
-
7/31/2019 eBay Q2 Earnings
7/32
-
7/31/2019 eBay Q2 Earnings
8/32
-
7/31/2019 eBay Q2 Earnings
9/32
-
7/31/2019 eBay Q2 Earnings
10/32
-
7/31/2019 eBay Q2 Earnings
11/32
-
7/31/2019 eBay Q2 Earnings
12/32
-
7/31/2019 eBay Q2 Earnings
13/32
-
7/31/2019 eBay Q2 Earnings
14/32
-
7/31/2019 eBay Q2 Earnings
15/32
-
7/31/2019 eBay Q2 Earnings
16/32
-
7/31/2019 eBay Q2 Earnings
17/32
-
7/31/2019 eBay Q2 Earnings
18/32
-
7/31/2019 eBay Q2 Earnings
19/32
-
7/31/2019 eBay Q2 Earnings
20/32
-
7/31/2019 eBay Q2 Earnings
21/32
-
7/31/2019 eBay Q2 Earnings
22/32
-
7/31/2019 eBay Q2 Earnings
23/32
-
7/31/2019 eBay Q2 Earnings
24/32
-
7/31/2019 eBay Q2 Earnings
25/32
-
7/31/2019 eBay Q2 Earnings
26/32
-
7/31/2019 eBay Q2 Earnings
27/32
Reconciliation of GAAP to Non-GAAP
Reported Entries GAAP Reported Entries GAAP
Three Months Ended Three Months Ended
June 30, 2012 June 30, 2011
inmill ions exce t er share dataand ercenta es
Net revenues $ 3,398 $ - $ 3,398 $ 2,760 $ - $ 2,760
Cost of net revenues 987 (14) (a) 954 773 (14) (a) 750(19) (c) (9) (c)-
Gross Profit 2,411 33 2,444 1,987 23 2,010Operating expenses:
,
a es an mar et ng a aProduct development 394 (37) (a) 357 297 (33) (a) 264General and administrative 390 (42) (a) 346 392 (42) (a) 292
(2) (b) (1) (b)(57) (i )
Provision for transaction and loanlosses 131 131 118 - 118Amortization of acquiredintangible assets 84 (84) (c) - 53 (53) (c) -Total operating expense 1,716 (199) 1,517 1,468 (220) 1,248Income from operations 695 232 927 519 243 762Interest and other income, net 156 - 33 28 10 (h) 21
(118) (p) (17) (j)
Accretion of note receivable (5) (m) (256) 256 (k) -Income before income taxes 851 109 960 291 492 783Provision for income taxes (159) (71) (d) (230) (8) (145) (d) (152)
Net income per share:
Basic $ 0.54 $ 0.57 $ 0.22 $ 0.49
Diluted $ 0.53 $ 0.56 $ 0.22 $ 0.48
Weighted average shares:
Basic 1,291 1,291 1,297 1,297
Diluted 1,309 1,309 1,315 1,315
Notes:
(a) Stock-based compensation expense
(b) Employer payroll taxes on stock-based compensation
(c) Amortization of acquired intangible assets and developed technology
(d) Income taxes associated with certain non-GAAP entries
26
Operating margin 20 % 7 % 27 % 19 % 9 % 28 %
Effective tax rate 19 % 5 % 24 % 3 % 16 % 19 %
(p) Gain on the divestiture of abusiness
(h) Amortization of intangibles and stoc k-based compensation for Skype
(i) Acquisition related transaction expense
(j) Gain from the acquisition of a business
(k) Loss on divested business
(m) Accretion of note receivable
-
7/31/2019 eBay Q2 Earnings
28/32
Calculation of Free Cash Flow
Mar 31, Jun 30, Sep 30, Dec 31,
Year
2010 2010 2010 2010 2010
Three Months Ended
GAAP operating cash
flow $ 418 $ 726 $ 747 $ 854 $ 2,745Purchases of propertyandequipment, net (152) (207) (167) (197) (723)
(in millions)
,
Mar 31, Jun 30, Sept 31, Dec 31,Full
Year2011 2011 2011 2011 2011
Three Months Ended
GAAP operating cashflow $ 700 $ 783 $ 809 $ 982 $ 3,274Purchases of propertyandequipment, net (149) (240) (283) (291) (963)Free cash flow $ 551 $ 543 $ 526 $ 691 $ 2,311
(in millions)
Mar 31, Jun 30,2012 2012
GAAP o erat in cash
Three Months Ended
(in millions)
27
flow $ 531 $ 768Purchases of propertyand
equipment, net (242) (357)Free cash flow $ 289 $ 411
-
7/31/2019 eBay Q2 Earnings
29/32
Calculation of GSI Revenue Growth
Three MonthsEnded
,2012
Total proforma revenue growth 9 %
Impact from shift to service fee model 3 %
to service fee model 12 %
28
-
7/31/2019 eBay Q2 Earnings
30/32
Reconciliation and Calculation of Return on
In millions, except percentages
Numerator components: Q2'10 Q3'10 Q4'10 Q1'11 Q2'11 Q3'11 Q4'11 Q1'12 Q2'12
Non-GAAP operating income 646$ 645$ 737$ 749$ 762$ 751$ 972$ 883$ 927$
Tax rate 21 % 21 % 8 % 19 % 19 % 21 % 20 % 20 % 24 %
Non-GAAP operat ing income after tax 511$ 510$ 675$ 608$ 614$ 594$ 778$ 705$ 705$
Denominator components: Q2'10 Q3'10 Q4'10 Q1'11 Q2'11 Q3'11 Q4'11 Q1'12 Q2'12
Total assets 18,748$ 19,948$ 22,004$ 23,005$ 24,834$ 24,901$ 27,320$ 28,207$ 28,258$
Total cash, cash equivalents and
investments 6,726$ 7,464$ 9,115$ 9,480$ 7,475$ 7,031$ 8,382$ 8,732$ 8,384$Current liabilities 3 564 3 809 4 517 4 763 6 143 6 145 6 734 6 965 6 800, , , , , , , , ,
TTM Non-GAAP operating incomeafter tax 2,121$ 2,126$ 2,220$ 2,304$ 2,407$ 2,491$ 2,594$ 2,691$ 2,782$TTM average total assets 17,954 18,630 19,560 20,479 21,708 22,938 24,413 25,653 26,704
,cash equivalents and investments 5,003 5,825 6,866 7,465 7,649 7,707 7,882 7,809 7,601TTM average current liabilities 3,634 3,650 3,824 4,048 4,559 5,076 5,661 6,150 6,558ROIC 22.8 % 23.2 % 25.0 % 25.7 % 25.3 % 24.5 % 23.9 % 23.0 % 22.2 %
29
-
7/31/2019 eBay Q2 Earnings
31/32
Q312 and FY 2012 GAAP and Non-GAAP
(in millions, except per share
Three Months Ending
Septembe r 31, 2012
amoun s GAAP Non-GAAP (a)Revenues $3,300 - $3,400 $3,300 - $3,400Diluted EPS $0.42 - $0.44 $0.53 - $0.55
(a) Estimated non-GAAP amounts above for the three months ending September 30,2012, reflect adjustments that exclude the estimated amortization of acquiredn ang e asse s o approx ma e y - m on, es ma e s oc - asecompensation expense and employer payroll taxes on stock-based compensationexpense of approximately $115-$135 million, and the accretion of a note receivable ofapproximately $5 million as well as the related tax impact
(in millions, except per shareamounts) GAAP Non-GAAP (b)
Revenues $13,800 - $14,100 $13,800 - $14,100
December 31, 2012Full Year Ending
Diluted EPS $1.91 - $ 1.96 $2.30 - $ 2.35
Tax rate 16.0%-17.0% 19.0%-20.0%
(b) Estimated non-GAAP amounts above for the 12 months ending December 31,
30
, re ec a us men s a exc u e e es ma e amor za on o acqu reintangible assets of approximately $400-$420 million, estimated stock-basedcompensation expense and employer payroll taxes on stock-based compensationexpense of approximately $485-$515 million, the gain on a divestiture of approximately$118 million, and the accretion of a note receivable of approximately $20 - $25 millionas well as the related tax impact.
-
7/31/2019 eBay Q2 Earnings
32/32
FY 2012 GAAP and Non-GAAP Cash Flow
(in billions)Year ended
December 31, 2012
Forecasted operating cash flow $3.6 - $3.8Forecasted purchases of PP&E $1.2 - $1.3Forecasted free cash flow $2.4 - $2.5
31
top related