In: Accounting
What dollar amounts of Net Income reported in 2012,2011,2010 ?
4) Compute Google's liabilities as a percent of total asset in 2012 and 2011. Did the percentage increase or decrease ?
5) How much cash was provided by operating activities during 2012,2011,2010 ?
6) Comment on Financial Performance and Condition ??
|
2010 |
|
2011 |
|
2012 |
|||||||
Revenues: |
|
|
|
|||||||||
Google (advertising and other) |
|
$ |
29,321 |
|
|
$ |
37,905 |
|
|
$ |
46,039 |
|
Motorola Mobile (hardware and other) |
|
0 |
|
|
0 |
|
|
4,136 |
|
|||
|
|
|
||||||||||
Total revenues |
|
$ |
29,321 |
|
|
$ |
37,905 |
|
|
$ |
50,175 |
|
|
|
|
||||||||||
Costs and expenses: |
|
|
|
|||||||||
Cost of revenues—Google (advertising and other)(1) |
|
10,417 |
|
|
13,188 |
|
|
17,176 |
|
|||
Cost of revenues—Motorola Mobile (hardware and other)(1) |
|
0 |
|
|
0 |
|
|
3,458 |
|
|||
Research and development(1) |
|
3,762 |
|
|
5,162 |
|
|
6,793 |
|
|||
Sales and marketing(1) |
|
2,799 |
|
|
4,589 |
|
|
6,143 |
|
|||
General and administrative(1) |
|
1,962 |
|
|
2,724 |
|
|
3,845 |
|
|||
Charge related to the resolution of Department of Justice investigation |
|
0 |
|
|
500 |
|
|
0 |
|
|||
|
|
|
||||||||||
Total costs and expenses |
|
18,940 |
|
|
26,163 |
|
|
37,415 |
|
|||
|
|
|
||||||||||
Income from operations |
|
10,381 |
|
|
11,742 |
|
|
12,760 |
|
|||
Interest and other income, net |
|
415 |
|
|
584 |
|
|
626 |
|
|||
|
|
|
||||||||||
Income from continuing operations before income taxes |
|
10,796 |
|
|
12,326 |
|
|
13,386 |
|
|||
Provision for income taxes |
|
2,291 |
|
|
2,589 |
|
|
2,598 |
|
|||
|
|
|
||||||||||
Net income from continuing operations |
|
$ |
8,505 |
|
|
$ |
9,737 |
|
|
$ |
10,788 |
|
Net loss from discontinued operations |
|
0 |
|
|
0 |
|
|
(51 |
) |
|||
|
|
|
||||||||||
Net income |
|
$ |
8,505 |
|
|
$ |
9,737 |
|
|
$ |
10,737 |
|
|
|
|
||||||||||
Net income (loss) per share of Class A and Class B common stock—basic: |
|
|
|
|||||||||
Continuing operations |
|
$ |
26.69 |
|
|
$ |
30.17 |
|
|
$ |
32.97 |
|
Discontinued operations |
|
0.00 |
|
|
0.00 |
|
|
(0.16 |
) |
|||
|
|
|
||||||||||
Net income per share of Class A and Class B common stock—basic |
|
$ |
26.69 |
|
|
$ |
30.17 |
|
|
$ |
32.81 |
|
|
|
|
||||||||||
Net income (loss) per share of Class A and Class B common stock—diluted: |
|
|
|
|||||||||
Continuing operations |
|
$ |
26.31 |
|
|
$ |
29.76 |
|
|
$ |
32.46 |
|
Discontinued operations |
|
0.00 |
|
|
0.00 |
|
|
(0.15 |
) |
|||
|
|
|
||||||||||
Net income per share of Class A and Class B common stock—diluted |
|
$ |
26.31 |
|
|
$ |
29.76 |
|
|
$ |
32.31 |
|
|
|
|
||||||||||
(1) Includes stock-based compensation expense as follows: |
|
|
|
|||||||||
Cost of revenues—Google (advertising and other) |
|
$ |
67 |
|
|
$ |
249 |
|
|
$ |
359 |
|
Cost of revenues—Motorola Mobile (hardware and other) |
|
0 |
|
|
0 |
|
|
14 |
|
|||
Research and development |
|
861 |
|
|
1,061 |
|
|
1,325 |
|
|||
Sales and marketing |
|
261 |
|
|
361 |
|
|
498 |
|
|||
General and administrative |
|
187 |
|
|
303 |
|
|
453 |
|
|||
|
|
|
||||||||||
|
$ |
1,376 |
|
|
$ |
1,974 |
|
|
$ |
2,649 |
|
|
|
|
|
in million $ | |||||
ans 3 | 2010 | 2011 | 2012 | ||
Net Income | $8,505 | $9,737 | $10,737 | ||
ans 4 | 19.88177584 | 23.54314591 | |||
Liabilities as a % of total asset | (8913+2986+44+1693+287+506)/72574*100 | (14337+2988+100+2046+1872+740)/93798 | |||
ans 5 | |||||
Cash provided by operating activities | $11,081 | $14,565 | $16,619 | ||
ans 6 | |||||
We could calculate various ratios to know the performance | |||||
Net Margin Ratio | 29.0 | 25.7 | 21.4 | % | |
8505/29321*100 | 9737/37905*100 | 10737/50175*100 | |||
13.4 | 11.4 | % | |||
Return on assets | 9737/72574*100 | 10737/93798*100 | |||
So the profitability is showing decreasing trend. In 2012 the net income ratio is 21.4% which | |||||
is good but is less as comparison to 2011 and 2010. The Return on assets is also showing decraesing trend | |||||
So the profitability is showing doen trend. Sales have increased but the expense also increased in a higher | |||||
proporation. |