[pre] eBay Inc.
Unaudited Condensed Consolidated Balance Sheet
(In Thousands)
December 31, September 30,
2005 2006
------------ -------------
ASSETS
Current assets
Cash and cash equivalents $ 1,313,580 $ 2,482,257
Short-term investments 774,650 741,655
Accounts receivable, net 322,788 366,631
Funds receivable from customers 255,282 307,154
Restricted cash and investments 29,702 33,078
Other current assets 487,235 843,908
------------ -------------
Total current assets 3,183,237 4,774,683
Long-term investments 825,667 538,875
Property and equipment, net 801,602 999,214
Goodwill 6,120,079 6,407,973
Intangible assets, net 823,280 719,302
Other assets 35,121 23,071
------------ -------------
$11,788,986 $13,463,118
============ =============
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities
Accounts payable $ 55,692 $ 122,287
Funds payable and amounts due to
customers 586,651 973,541
Accrued expenses and other current
liabilities 578,557 620,078
Deferred revenue and customer advances 81,940 117,791
Income taxes payable 182,095 386,988
------------ -------------
Total current liabilities 1,484,935 2,220,685
Deferred tax liabilities, net 215,682 102,122
Other liabilities 40,388 37,444
------------ -------------
Total liabilities 1,741,005 2,360,251
------------ -------------
Total stockholders' equity 10,047,981 11,102,867
------------ -------------
$11,788,986 $13,463,118
============ =============
eBay Inc.
Unaudited Condensed Consolidated Statement of Income
(In Thousands, Except Per Share Amounts)
Three Months Ended Nine Months Ended
September 30, September 30,
----------------------- -----------------------
2005 2006 2005 2006
----------- ----------- ----------- -----------
Net revenues (2) $1,105,515 $1,448,637 $3,223,542 $4,249,840
Cost of net revenues
(1) 200,375 315,717 578,584 886,764
----------- ----------- ----------- -----------
Gross profit 905,140 1,132,920 2,644,958 3,363,076
----------- ----------- ----------- -----------
Operating expenses
(1):
Sales and marketing 293,746 394,820 852,239 1,193,382
Product development 78,881 120,405 224,309 363,447
General and
administrative 146,578 227,188 419,598 667,785
Amortization of
acquired intangible
assets 29,199 51,474 77,516 165,391
----------- ----------- ----------- -----------
Total operating
expenses 548,404 793,887 1,573,662 2,390,005
----------- ----------- ----------- -----------
Income from operations
(3) 356,736 339,033 1,071,296 973,071
Interest and other
income, net 30,657 41,231 85,585 92,621
Interest expense (431) (553) (2,556) (2,229)
----------- ----------- ----------- -----------
Income before income
taxes and minority
interests 386,962 379,711 1,154,325 1,063,463
Provision for income
taxes (131,989) (98,814) (351,455) (284,288)
Minority interests (2) (1) (48) (3)
----------- ----------- ----------- -----------
Net income $ 254,971 $ 280,896 $ 802,822 $ 779,172
=========== =========== =========== ===========
Net income per share:
Basic $ 0.19 $ 0.20 $ 0.59 $ 0.55
=========== =========== =========== ===========
Diluted $ 0.18 $ 0.20 $ 0.58 $ 0.54
=========== =========== =========== ===========
Weighted average
shares:
Basic 1,357,239 1,406,382 1,350,836 1,405,837
=========== =========== =========== ===========
Diluted 1,387,038 1,426,112 1,383,024 1,433,247
=========== =========== =========== ===========
(1) Includes stock-
based compensation as
follows (2006
increases are due
primarily to the
adoption of FAS
123R):
Cost of net
revenues $ 201 $ 8,001 $ 279 $ 25,108
Sales and marketing 396 23,149 396 74,933
Product development 1,224 19,010 825 62,702
General and
administrative 3,504 23,359 7,471 80,002
----------- ----------- ----------- -----------
Total stock-
based
compensation $ 5,325 $ 73,519 $ 8,971 $ 242,745
=========== =========== =========== ===========
(2) Net revenues in the three-month period ended Q3-06 were positively
impacted by foreign currency translation of $28.6 million compared to
the same period of the prior year. Net revenues in the nine-month
period ended Q3-06 were negatively impacted by foreign currency
translation of $22.2 million, compared to the same period of the
prior year. On a sequential basis, Q3-06 net revenues were positively
impacted by foreign currency translation of $8.7 million.
(3) Operating income in the three-month period ended Q3-06 was
positively impacted by foreign currency translation of $12.0 million,
compared to the same period of the prior year. Operating income in
the nine-month period ended Q3-06 was negatively impacted by foreign
currency translation of $16.2 million, compared to the same period of
the prior year. On a sequential basis, Q3-06 operating income was
positively impacted by foreign currency translation of $4.1 million.
eBay Inc.
Unaudited Condensed Consolidated Statement of Cash Flows
(In Thousands)
Three Months Ended Nine Months Ended
September 30, September 30,
----------------------- ------------------------
2005 2006 2005 2006
----------- ----------- ------------ -----------
Cash flows from
operating
activities:
Net income $ 254,971 $ 280,896 $ 802,822 $ 779,172
Adjustments:
Provision for
doubtful accounts
and authorized
credits 20,932 22,319 65,653 74,193
Provision for
transaction
losses 15,821 31,790 46,956 81,696
Depreciation and
amortization 91,902 135,224 256,867 400,936
Stock-based
compensation
related to stock
options and
employee stock
purchases 5,325 73,519 8,971 242,745
Tax benefit on the
exercise of
employee stock
options 61,565 18,266 172,164 108,790
Excess tax
benefits from
stock-based
compensation -- (16,290) -- (77,263)
Minority interests (28) 1 -- 3
Changes in assets
and liabilities,
net of
acquisition
effects:
Accounts
receivable (11,853) (79,433) (83,235) (117,031)
Funds receivable
from customers (10,538) (88,182) (84,692) (54,372)
Other current
assets (11,111) (205,787) (23,667) (339,278)
Other non-
current assets 2,186 2,092 (6,564) 10,869
Accounts payable (8,237) (11,391) (5,238) 63,901
Funds payable
and amounts due
to customers 11,052 307,451 192,877 387,466
Accrued expenses
and other
liabilities 10,455 (24,509) (3,276) (50,233)
Deferred revenue
and customer
advances 2,201 12,000 (4,394) 36,664
Income taxes
payable (5,336) 182,304 18,586 205,029
Deferred tax
liabilities,
net 62,396 (118,157) 129,824 (131,457)
----------- ----------- ------------ -----------
Net cash provided by
operating activities 491,703 522,113 1,483,654 1,621,830
----------- ----------- ------------ -----------
Cash flows from
investing
activities:
Purchases of
property and
equipment, net (70,471) (136,867) (240,534) (418,875)
Proceeds from sale
of corporate
aircraft 28,290 -- 28,290 --
Purchases of
investments (195,230) (56,189) (849,851) (547,413)
Maturities and
sales of
investments 541,488 121,120 1,335,128 882,279
Acquisitions, net
of cash acquired (592,130) -- (1,118,744) (45,505)
Other (622) (7,551) (2,575) (8,796)
----------- ----------- ------------ -----------
Net cash used in
investing activities (288,675) (79,487) (848,286) (138,310)
----------- ----------- ------------ -----------
Cash flows from
financing
activities:
Proceeds from
issuance of common
stock, net 124,718 34,074 384,384 209,075
Repurchases of
common stock -- (666,541) -- (666,541)
Excess tax benefits
from stock-based
compensation -- 16,290 -- 77,263
Payment of
headquarters
facility lease
obligation -- -- (126,390) --
Principal payments
on long-term
obligations -- -- (1,849) --
----------- ----------- ------------ -----------
Net cash provided by
(used in) financing
activities 124,718 (616,177) 256,145 (380,203)
----------- ----------- ------------ -----------
Effect of exchange
rate changes on cash
and cash equivalents (2,797) 21,427 (40,960) 65,360
----------- ----------- ------------ -----------
Net increase
(decrease) in cash
equivalents 324,949 (152,124) 850,553 1,168,677
Cash and cash
equivalents at
beginning of period 1,855,649 2,634,381 1,330,045 1,313,580
----------- ----------- ------------ -----------
Cash and cash
equivalents at end
of period $2,180,598 $2,482,257 $ 2,180,598 $2,482,257
=========== =========== ============ ===========
Supplemental Non-GAAP
Measure:
Net cash provided by
operating activities $ 491,703 $ 522,113 $ 1,483,654 $1,621,830
Less: Purchases of
property and
equipment, net (42,181) (136,867) (212,244) (418,875)
Less: Payment of
headquarters
facility lease
obligation -- -- (126,390) --
----------- ----------- ------------ -----------
Free cash flow $ 449,522 $ 385,246 $ 1,145,020 $1,202,955
=========== =========== ============ ===========
[/pre]