View:
================================================================================
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
==================
FORM 8-K
==================
Current Report Pursuant to Section 13 or 15(d)
of the Securities Exchange Act of 1934
July 17, 2007
Date of Report (Date of Earliest Event Reported)
==================
Yahoo! Inc.
(Exact name of Registrant as specified in its charter)
==================
Delaware 0-28018 77-0398689
(State or other Jurisdiction (Commission File No.) (IRS Employer
of Incorporation) Identification No.)
701 First Ave.
Sunnyvale, California 94089
(Address of principal executive offices, including zip code)
(408) 349-3300
(Registrant's telephone number, including area code)
================================================================================
Check the appropriate box below if the Form 8-K filing is intended to
simultaneously satisfy the filing obligation of the registrant under any of the
following provisions (see General Instruction A.2. below):
[ ] Written communications pursuant to Rule 425 under the Securities Act
(17 CFR 230.425)
[ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act
(17 CFR 240.14a-12)
[ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the
Exchange Act (17 CFR 240.14d-2(b))
[ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the
Exchange Act (17 CFR 240.13e-4(c))
================================================================================
================================================================================
Item 2.02 Results of Operations and Financial Condition
On July 17, 2007, Yahoo! Inc., a Delaware corporation ("Yahoo!")
announced its financial results for the second quarter ended June 30, 2007 and
certain other information. A copy of Yahoo!'s press release announcing these
financial results and certain other information is attached hereto as
Exhibit 99.1.
The information in this Current Report, including Exhibit 99.1, shall
not be deemed "filed" for purposes of Section 18 of the Securities Exchange Act
of 1934, as amended (the "Exchange Act") or otherwise subject to the liabilities
under that Section and shall not be deemed to be incorporated by reference into
any filing of Yahoo! under the Securities Act of 1933, as amended, or the
Exchange Act.
Item 9.01 Financial Statements and Exhibits
(d) Exhibits.
The following exhibit is furnished with this report on Form 8-K:
99.1 Yahoo! Inc. Press Release dated July 17, 2007.
================================================================================
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned hereunto duly authorized.
YAHOO! INC.
By: /s/ Blake Jorgensen
--------------------------------------
Blake Jorgensen
Chief Financial Officer (Principal
Financial Officer)
Date: July 17, 2007
YAHOO! INC.
INDEX TO EXHIBITS
Exhibit Number Description
- -------------- -----------
99.1 Yahoo! Inc. Press Release dated July 17, 2007
Exhibit 99.1
Yahoo! Reports Second Quarter 2007 Financial Results
Revenues - $1,698 Million
Operating Income - $185 Million
Operating Income Before Depreciation, Amortization and Stock-Based
Compensation Expense - $474 Million
SUNNYVALE, Calif.--(BUSINESS WIRE)--July 17, 2007--Yahoo! Inc.
(Nasdaq:YHOO) today reported results for the second quarter ended June
30, 2007.
"I am focused on doing everything we need to do to strengthen our
business, capture long-term growth opportunities and create increased
value for our shareholders," said Jerry Yang, co-founder and chief
executive officer, Yahoo! Inc. "By sharpening our focus, speeding
execution, building our technology and talent, and investing in key
growth areas, we can put Yahoo! on a clear path to fulfill its
potential as an Internet leader."
Second Quarter 2007 Financial Results
-- Revenues were $1,698 million for the second quarter of 2007,
an 8 percent increase compared to $1,576 million for the same
period of 2006.
-- Marketing services revenues were $1,486 million for the second
quarter of 2007, a 7 percent increase compared to $1,386
million for the same period of 2006.
-- Marketing services revenues from Owned and Operated sites were
$887 million for the second quarter of 2007, an 18 percent
increase compared to $752 million for the same period of 2006.
-- Marketing services revenues from Affiliate sites were $599
million for the second quarter of 2007, a 5 percent decrease
compared to $634 million for the same period of 2006.
-- Fees revenues were $212 million for the second quarter of
2007, a 12 percent increase compared to $190 million for the
same period of 2006.
-- Revenues excluding traffic acquisition costs ("TAC") were
$1,244 million for the second quarter of 2007, an 11 percent
increase compared to $1,123 million for the same period of
2006.
-- Gross profit for the second quarter of 2007 was $1,015
million, a 9 percent increase compared to $930 million for the
same period of 2006.
-- Operating income for the second quarter of 2007 was $185
million, a 19 percent decrease compared to $230 million for
the same period of 2006.
-- Operating income before depreciation, amortization and
stock-based compensation expense for the second quarter of
2007 was $474 million, a 4 percent increase compared to $457
million for the same period of 2006.
-- Cash flow from operating activities for the second quarter of
2007 was $406 million, a 6 percent decrease compared to $430
million for the same period of 2006.
-- Free cash flow for the second quarter of 2007 was $328
million, an 8 percent decrease compared to $358 million for
the same period of 2006.
-- Net income for the second quarter of 2007 was $161 million or
$0.11 per diluted share compared to $164 million or $0.11 per
diluted share for the same period of 2006.
-- Non-GAAP net income for the second quarter of 2007 was $238
million or $0.17 per diluted share compared to non-GAAP net
income of $241 million or $0.16 per diluted share for the same
period of 2006.
-- The provision for income taxes for the second quarter of 2007
was $88 million and yielded an effective tax rate of 41
percent. The provision for income taxes for the second quarter
of 2006 was $123 million and yielded an effective tax rate of
46 percent.
-- 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."
"Over the last several months, we have made considerable progress
driving much tighter focus within our core operations to drive growth.
This will take time and continued investment, but we are operating
with a great sense of urgency," said Susan Decker, president, Yahoo!
Inc. "In order to create meaningful value for shareholders and to
drive growth in the future, we will aggressively look at all
opportunities to allocate our capital and talent in the most effective
ways."
Segment Financial Results
-- United States segment revenues for the second quarter of 2007
were $1,119 million, a 5 percent increase compared to $1,070
million for the same period of 2006.
-- International segment revenues for the second quarter of 2007
were $579 million, a 15 percent increase compared to $506
million for the same period of 2006.
-- United States segment operating income before depreciation,
amortization and stock-based compensation expense for the
second quarter of 2007 was $362 million, a 6 percent increase
compared to $341 million for the same period of 2006.
-- International segment operating income before depreciation,
amortization and stock-based compensation expense for the
second quarter of 2007 was $111 million, a 4 percent decrease
compared to $116 million for the same period of 2006.
Cash Flow Information
Free cash flow was $328 million for the second quarter of 2007
compared to $358 million for the same period of 2006. In addition to
free cash flow, Yahoo! generated $132 million from the issuance of
common stock as a result of the exercise of employee stock options.
This was offset by $418 million used for direct stock repurchases and
$24 million used for acquisitions. Cash, cash equivalents and
investments in marketable debt securities were $3,152 million at June
30, 2007 as compared to $3,128 million at March 31, 2007, an increase
of $24 million.
"While Yahoo! delivered another quarter of revenue growth,
profitability and most importantly, strong free cash flow, we are
committed to making continued improvements across all of our financial
metrics," said Blake Jorgensen, chief financial officer, Yahoo! Inc.
"Though there is hard work ahead, I believe the potential for this
great company is enormous, and I look forward to partnering with Jerry
and Sue to help take Yahoo! into its next phase of growth."
Quarterly Conference Call
Yahoo! will host a conference call to discuss second 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/earnings.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: 21933763.
About Yahoo!
Yahoo! Inc. is a leading global Internet brand and one of the most
trafficked Internet destinations worldwide. Yahoo!'s mission is to
connect people to their passions, their communities, and the world's
knowledge. Yahoo! is headquartered in Sunnyvale, California.
Affiliate sites refer to Yahoo!'s distribution network of
third-party entities who have integrated Yahoo!'s search and/or
display advertising offerings into their websites.
This press release and its attachments include the
following financial measures defined as non-GAAP financial measures by
the Securities and Exchange Commission: 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 successful
implementation, and acceptance by advertisers, of the Company's new
search advertising system; the Company's ability to compete with new
or existing competitors; the implementation and results of the
Company's ongoing strategic initiatives; 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; and
general economic conditions. All information set forth in this press
release and its attachments is as of July 17, 2007. 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, 2006 and the Quarterly Report on Form 10-Q for the
quarter ended March 31, 2007, which are 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 June 30, 2007, which will be filed
with the SEC in the third quarter of 2007.
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 Six Months Ended
June 30, June 30,
----------------------- ----------------------
2006 2007 2006 2007
----------- ----------- ---------- -----------
Revenues $1,575,854 $1,697,920 $3,142,909 $3,369,770
Cost of revenues 645,767 683,012 1,303,710 1,396,649
---------- ---------- ---------- ----------
Gross profit 930,087 1,014,908 1,839,199 1,973,121
---------- ---------- ---------- ----------
Operating expenses:
Sales and marketing 325,845 390,430 657,005 757,849
Product development 208,743 281,086 426,320 520,586
General and
administrative 131,909 133,258 260,214 288,423
Amortization of
intangibles 34,003 25,177 64,861 52,279
---------- ----------- ---------- ----------
Total operating
expenses 700,500 829,951 1,408,400 1,619,137
---------- ---------- ---------- ----------
Income from operations 229,587 184,957 430,799 353,984
Other income, net 36,090 30,736 71,526 66,187
---------- ---------- ---------- ----------
Income before income
taxes, earnings in
equity interests and
minority interests 265,677 215,693 502,325 420,171
Provision for income
taxes (122,698) (87,732) (225,630) (180,090)
Earnings in equity
interests 21,634 32,106 48,071 61,255
Minority interests in
operations of
consolidated
subsidiaries (283) 500 (577) 1,655
---------- ---------- ---------- ----------
Net income $ 164,330 $ 160,567 $ 324,189 $ 302,991
========== ========== ========== ==========
Net income per share -
diluted $ 0.11 $ 0.11 $ 0.22 $ 0.21
========== ========== ========== ==========
Shares used in per
share calculation -
diluted 1,476,642 1,403,819 1,484,809 1,410,779
========== ========== ========== ==========
Stock-based
compensation expense
was allocated as
follows:
Cost of revenues $ 1,582 $ 2,357 $ 3,267 $ 4,364
Sales and marketing 38,489 52,110 77,356 102,378
Product development 36,170 64,451 73,887 112,751
General and
administrative 23,482 9,861 53,854 49,292
---------- ---------- ---------- ----------
Total stock-based
compensation
expense $ 99,723 $ 128,779 $ 208,364 $ 268,785
========== ========== ========== ==========
- ----------------------------------------------------------------------
Supplemental Financial Data (See Note)
- ----------------------------------------------------------------------
Revenues excluding TAC $1,122,655 $1,243,766 $2,210,353 $2,426,842
Operating income
before depreciation,
amortization and
stock-based
compensation expense $ 456,858 $ 473,629 $ 891,790 $ 933,664
Free cash flow $ 357,830 $ 328,193 $ 700,776 $ 696,943
Non-GAAP net income
per share excluding
stock-based
compensation expense $ 0.16 $ 0.17 $ 0.32 $ 0.33
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 and non-GAAP net income and non-
GAAP net income per share, which are reconciled to gross profit,
income from operations, cash flow from operating activities, and 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, gross
profit, income from operations, cash flow from operating activities,
and net income and net income per share calculated in accordance with
GAAP.
Revenues excluding TAC is defined as gross profit plus other cost of
revenues. Under GAAP, both our revenues and cost of revenues include
TAC. In defining revenues excluding TAC as our non-GAAP gross profit
measure, we have removed TAC from both revenues and cost of revenues.
TAC consists of payments made to affiliates that have integrated our
sponsored search and/or display advertising offerings into their
websites 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 third-party affiliates, 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 third-party affiliates.
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 since 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 defined as cash flow from operating activities, less
net capital expenditures and dividends received and includes the
excess tax benefits from stock-based compensation. 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 and expenses and their related tax effects that we do not
believe are indicative of our ongoing operating results and further
adjusted for stock-based compensation expense. Effective January 1,
2006, we adopted Statement of Financial Accounting Standard No. 123
(revised 2004), "Share-Based Payment" ("SFAS 123R"). In our
calculation of non-GAAP net income and non-GAAP net income per share,
we have excluded stock-based compensation expense calculated in
accordance with SFAS123R and its related tax effects. 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 expense and related tax effects
of the item 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 Six Months Ended
June 30, June 30,
----------------------- -----------------------
2006 2007 2006 2007
----------- ----------- ----------- -----------
Revenues for groups of
similar services :
Marketing services:
Owned and Operated
sites $ 752,414 $ 886,643 $1,468,982 $1,703,989
Affiliate sites 633,831 599,389 1,298,117 1,250,662
---------- ---------- ---------- ----------
Marketing services 1,386,245 1,486,032 2,767,099 2,954,651
Fees 189,609 211,888 375,810 415,119
---------- ---------- ---------- ----------
Total revenues $1,575,854 $1,697,920 $3,142,909 $3,369,770
========== ========== ========== ==========
Revenues by segment:
United States $1,070,134 $1,118,514 $2,167,172 $2,219,271
International 505,720 579,406 975,737 1,150,499
---------- ---------- ---------- ----------
Total revenues $1,575,854 $1,697,920 $3,142,909 $3,369,770
========== ========== ========== ==========
Cost of revenues:
Traffic acquisition
costs ("TAC") $ 453,199 $ 454,154 $ 932,556 $ 942,928
Other cost of
revenues 192,568 228,858 371,154 453,721
---------- ---------- ---------- ----------
Total cost of
revenues $ 645,767 $ 683,012 $1,303,710 $1,396,649
========== ========== ========== ==========
Revenues excluding
TAC:
Gross profit $ 930,087 $1,014,908 $1,839,199 $1,973,121
Other cost of
revenues 192,568 228,858 371,154 453,721
---------- ---------- ---------- ----------
Revenues excluding
TAC $1,122,655 $1,243,766 $2,210,353 $2,426,842
========== ========== ========== ==========
Revenues excluding TAC
by segment:
United States:
Gross profit $ 679,116 $ 752,598 $1,361,507 $1,454,350
Other cost of
revenues 157,388 183,091 301,662 364,271
---------- ---------- ---------- ----------
Revenues excluding
TAC $ 836,504 $ 935,689 $1,663,169 $1,818,621
========== ========== ========== ==========
International:
Gross profit $ 250,971 $ 262,310 $ 477,692 $ 518,771
Other cost of
revenues 35,180 45,767 69,492 89,450
---------- ---------- ---------- ----------
Revenues excluding
TAC $ 286,151 $ 308,077 $ 547,184 $ 608,221
========== ========== ========== ==========
Operating income
before depreciation,
amortization and
stock-based
compensation expense:
Income from
operations $ 229,587 184,957 $ 430,799 $ 353,984
Depreciation and
amortization 127,548 159,893 252,627 310,895
Stock-based
compensation
expense 99,723 128,779 208,364 268,785
---------- ---------- ---------- ----------
Operating income
before
depreciation,
amortization and
stock-based
compensation
expense $ 456,858 $ 473,629 $ 891,790 $ 933,664
========== ========== ========== ==========
Operating income
before depreciation,
amortization and
stock-based
compensation expense
by segment:
Operating income
before
depreciation,
amortization and
stock-based
compensation
expense - United
States $ 340,598 $ 362,337 $ 675,867 $ 703,855
Operating income
before
depreciation,
amortization and
stock-based
compensation
expense -
International 116,260 111,292 215,923 229,809
---------- ---------- ---------- ----------
Operating income
before
depreciation,
amortization and
stock-based
compensation
expense $ 456,858 $ 473,629 $ 891,790 $ 933,664
========== ========== ========== ==========
United States:
Income from
operations $ 148,144 $ 116,895 $ 285,095 $ 209,724
Depreciation and
amortization 103,081 129,893 203,638 251,646
Stock-based
compensation
expense 89,373 115,549 187,134 242,485
---------- ---------- ---------- ----------
Operating income
before
depreciation,
amortization and
stock-based
compensation
expense - United
States $ 340,598 $ 362,337 $ 675,867 $ 703,855
========== ========== ========== ==========
International:
Income from
operations $ 81,443 $ 68,062 $ 145,704 $ 144,260
Depreciation and
amortization 24,467 30,000 48,989 59,249
Stock-based
compensation
expense 10,350 13,230 21,230 26,300
---------- ---------- ---------- ----------
Operating income
before
depreciation,
amortization and
stock-based
compensation
expense -
International $ 116,260 $ 111,292 $ 215,923 $ 229,809
========== ========== ========== ==========
Free cash flow:
Cash flow from
operating
activities $ 429,684 $ 405,603 $ 814,565 $ 840,303
Acquisition of
property and
equipment, net (175,078) (144,676) (316,825) (262,695)
Dividends received (12,908) (15,156) (12,908) (15,156)
Excess tax benefits
from stock-based
awards 116,132 82,422 215,944 134,491
---------- ---------- ---------- ----------
Free cash flow $ 357,830 $ 328,193 $ 700,776 $ 696,943
========== ========== ========== ==========
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
June 30,
-----------------------
2006 2007
----------- -----------
GAAP Net income $ 164,330 $ 160,567
========== ==========
(a) Stock-based compensation as measured using
the fair value method under SFAS 123R 99,723 128,779
To adjust the provision for income taxes
to reflect an effective tax rate of 40%
(b) in both the three month periods ended
June 30, 2006 and 2007, respectively, and
to reflect the tax impact of item (a) in
both periods (23,462) (51,584)
---------- ----------
Non-GAAP Net income excluding stock-based
compensation expense $ 240,591 $ 237,762
========== ==========
GAAP Net income per share - diluted $ 0.11 $ 0.11
========== ==========
Non-GAAP Net income excluding stock-based
compensation expense per share - diluted $ 0.16 $ 0.17
========== ==========
Shares used in per share calculations -
diluted 1,476,642 1,403,819
========== ==========
Six Months Ended
June 30,
-----------------------
2006 2007
----------- -----------
GAAP Net income $ 324,189 $ 302,991
========== ==========
(a) Stock-based compensation as measured using
the fair value method under SFAS 123R 208,364 268,785
To adjust the provision for income taxes
to reflect an effective tax rate of 40%
(b) in the six months ended June 30, 2006 and
41% in the six months ended June 30,
2007, and to reflect the tax impact of
item (a) in both periods (58,646) (99,940)
---------- ----------
Non-GAAP Net income excluding stock-based
compensation expense $ 473,907 $ 471,836
========== ==========
GAAP Net income per share - diluted $ 0.22 $ 0.21
========== ==========
Non-GAAP Net income excluding stock-based
compensation expense per share - diluted $ 0.32 $ 0.33
========== ==========
Shares used in per share calculations -
diluted 1,484,809 1,410,779
========== ==========
Yahoo! Inc.
Business Outlook
The following business outlook is based on current information and
expectations as of July 17, 2007. 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
September 30, December 31,
2007 2007
--------------- ---------------
Revenues excluding TAC(1) outlook (in
millions):
Gross profit $945 - $1,055 $4,025 - $4,205
Other cost of revenues 225 - 255 865 - 985
--------------- ---------------
Revenues excluding TAC $1,170 - $1,310 $4,890 - $5,190
=============== ===============
Operating income before depreciation,
amortization and stock-based
compensation expense(1) outlook (in
millions):
Income from operations $90 - $120 $625 - $725
Depreciation and Amortization 150 - 170 600 - 640
Stock-based compensation expense 140 - 160 550 - 590
--------------- ---------------
Operating income before
depreciation, amortization and
stock-based compensation expense $380 - $450 $1,775 - $1,955
=============== ===============
(1) Refer to Note to Unaudited Condensed Consolidated Statements of
Income.
Yahoo! Inc.
Unaudited Condensed Consolidated Statements of Cash Flows
(in thousands)
Three Months Ended Six Months Ended
June 30, June 30,
----------------------- ------------------------
2006 2007 2006 2007
----------- ----------- ----------- ------------
CASH FLOWS FROM
OPERATING
ACTIVITIES:
Net income $ 164,330 $ 160,567 $ 324,189 $ 302,991
Adjustments to
reconcile net
income to net cash
provided by
operating
activities:
Depreciation 70,587 103,002 139,201 197,511
Amortization of
intangible
assets 56,961 56,891 113,426 113,384
Stock-based
compensation
expense 99,723 128,779 208,364 268,785
Tax benefits from
stock-based
awards 115,985 96,964 227,820 164,655
Excess tax
benefits from
stock-based
awards (116,132) (82,422) (215,944) (134,491)
Deferred income
taxes (31,449) (48,539) (63,539) (90,839)
Earnings in
equity interests (21,634) (32,106) (48,071) (61,255)
Dividends
received 12,908 15,156 12,908 15,156
Minority
interests in
operations of
consolidated
subsidiaries 283 (500) 577 (1,655)
(Gains)/losses
from sale of
investments,
assets and
other, net 5,207 4,379 (2,070) 1,522
Changes in assets
and liabilities,
net of effects
of acquisitions:
Accounts
receivable,
net (13,254) 3,151 (53,355) 43,365
Prepaid
expenses and
other (4,604) (25,877) (15,963) (12,519)
Accounts
payable 28,100 98 63,753 31,078
Accrued
expenses and
other
liabilities 42,327 18,883 88,596 (15,839)
Deferred
revenue 20,346 7,177 34,673 18,454
---------- ---------- ---------- -----------
Net cash provided
by operating
activities 429,684 405,603 814,565 840,303
---------- ---------- ---------- -----------
CASH FLOWS FROM
INVESTING
ACTIVITIES:
Acquisition of
property and
equipment, net (175,078) (144,676) (316,825) (262,695)
Purchases of
marketable debt
securities (313,571) (422,752) (648,333) (993,039)
Proceeds from sales
and maturities of
marketable debt
securities 409,679 616,756 845,674 1,344,752
Acquisitions, net
of cash acquired (60,833) (24,432) (55,329) (36,011)
Other investing
activities, net (299) (13,344) (644) (19,914)
---------- ---------- ---------- -----------
Net cash (used in)
provided by
investing
activities (140,102) 11,552 (175,457) 33,093
---------- ---------- ---------- -----------
CASH FLOWS FROM
FINANCING
ACTIVITIES:
Proceeds from
issuance of common
stock, net 102,306 131,803 189,825 203,725
Repurchases of
common stock (51,311) (418,175) (690,209) (1,013,181)
Structured stock
repurchases, net (250,000) - (227,705) (250,000)
Excess tax benefits
from stock-based
awards 116,132 82,422 215,944 134,491
Other financing
activities, net - (3,708) - (3,708)
---------- ---------- ---------- -----------
Net cash used in
financing
activities (82,873) (207,658) (512,145) (928,673)
---------- ---------- ---------- -----------
Effect of exchange
rate changes on cash
and cash equivalents 22,419 7,237 34,567 11,218
Net change in cash
and cash equivalents 229,128 216,734 161,530 (44,059)
Cash and cash
equivalents,
beginning of period 1,362,095 1,309,078 1,429,693 1,569,871
---------- ---------- ---------- -----------
Cash and cash
equivalents, end of
period $1,591,223 $1,525,812 $1,591,223 $ 1,525,812
========== ========== ========== ===========
Supplemental schedule
of acquisition-
related activities:
Cash paid for
acquisitions $ 60,983 $ 25,894 $ 63,006 $ 41,767
Cash acquired in
acquisitions (150) (1,462) (7,677) (5,756)
---------- ---------- ---------- -----------
$ 60,833 $ 24,432 $ 55,329 $ 36,011
========== ========== ========== ===========
Common stock,
restricted stock and
stock options issued
in connection with
acquisitions $ - $ - $ - $ 54,528
========== ========== ========== ===========
Yahoo! Inc.
Unaudited Condensed Consolidated Balance Sheets
(in thousands)
December 31, June 30,
2006 2007
------------ -------------
ASSETS
Current assets:
Cash and cash equivalents $ 1,569,871 $ 1,525,812
Short-term marketable debt securities 1,031,528 865,325
Accounts receivable, net 930,964 891,621
Prepaid expenses and other current assets 217,779 361,891
----------- -----------
Total current assets 3,750,142 3,644,649
Long-term marketable debt securities 935,886 760,402
Property and equipment, net 1,101,379 1,175,858
Goodwill 2,968,557 3,004,052
Intangible assets, net 405,822 393,337
Other long-term assets 459,988 550,339
Investments in equity interests 1,891,834 1,962,671
----------- -----------
Total assets $ 11,513,608 $ 11,491,308
=========== ===========
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
Accounts payable $ 109,130 $ 142,552
Accrued expenses and other current
liabilities 1,046,882 923,044
Deferred revenue 317,982 341,504
----------- -----------
Total current liabilities 1,473,994 1,407,100
Long-term deferred revenue 64,939 61,170
Long-term debt 749,915 749,632
Other long-term liabilities 36,890 36,451
Deferred and other tax liabilities, net 19,204 261,478
Minority interests in consolidated
subsidiaries 8,056 7,748
Stockholders' equity 9,160,610 8,967,729
----------- -----------
Total liabilities and stockholders' equity $ 11,513,608 $ 11,491,308
=========== ===========
CONTACT: Yahoo! Inc.
Helena Maus, 408-349-2579 (Media Relations)
helena@yahoo-inc.com
Cathy La Rocca, 408-349-5188 (Investor Relations)
cathy@yahoo-inc.com