Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Analyze the financial statements of Google. Identify the industry of the organization and present industry statistics. Perform a complete financial analysis of the organization's financial

Analyze the financial statements of Google.

Identify the industry of the organization and present industry statistics.

Perform a complete financial analysis of the organization's financial statements for the last two years, including horizontal, vertical, and changes in ratios, Current Ratio (Liquidity Ratio), Quick Ratio , and Operating Cash Flow Ratio.

Cash Flow

All numbers in thousands

Period Ending

12/31/2016 12/31/2015 12/31/2014
Net Income 19,478,000 16,348,000 14,136,000
Operating Activities, Cash Flows Provided By or Used In
Depreciation 6,144,000 5,063,000 4,979,000
Adjustments To Net Income 7,114,000 5,570,000 3,237,000
Changes In Accounts Receivables -2,578,000 -2,094,000 -1,641,000
Changes In Liabilities 5,566,000 2,003,000 1,854,000
Changes In Inventories - - -
Changes In Other Operating Activities 312,000 -318,000 459,000
Total Cash Flow From Operating Activities 36,036,000 26,572,000 23,024,000
Investing Activities, Cash Flows Provided By or Used In
Capital Expenditures -10,212,000 -9,950,000 -11,014,000
Investments -20,207,000 -13,560,000 -5,594,000
Other Cash flows from Investing Activities -746,000 -201,000 -4,447,000
Total Cash Flows From Investing Activities -31,165,000 -23,711,000 -21,055,000
Financing Activities, Cash Flows Provided By or Used In
Dividends Paid - -47,000 -47,000
Sale Purchase of Stock -6,997,000 -4,155,000 -2,069,000
Net Borrowings -1,335,000 -23,000 -18,000
Other Cash Flows from Financing Activities - - -
Total Cash Flows From Financing Activities -8,332,000 -4,225,000 -2,087,000
Effect Of Exchange Rate Changes -170,000 -434,000 -433,000
Change In Cash and Cash Equivalents -3,631,000 -1,798,000 -551,000
Balance Sheet
All numbers in thousands

Period Ending

12/31/2016 12/31/2015 12/31/2014
Current Assets
Cash And Cash Equivalents 12,918,000 16,549,000 18,347,000
Short Term Investments 73,415,000 56,517,000 46,048,000
Net Receivables 14,232,000 13,909,000 10,849,000
Inventory 268,000 491,000 -
Other Current Assets 4,575,000 2,648,000 3,412,000
Total Current Assets 105,408,000 90,114,000 78,656,000
Long Term Investments 5,878,000 5,183,000 3,079,000
Property Plant and Equipment 34,234,000 29,016,000 23,883,000
Goodwill 16,468,000 15,869,000 15,599,000
Intangible Assets 3,307,000 3,847,000 4,607,000
Accumulated Amortization - - -
Other Assets 1,819,000 3,181,000 3,187,000
Deferred Long Term Asset Charges 383,000 251,000 176,000
Total Assets 167,497,000 147,461,000 129,187,000
Current Liabilities
Accounts Payable 15,657,000 15,297,000 14,018,000
Short/Current Long Term Debt - 3,225,000 2,009,000
Other Current Liabilities 1,099,000 788,000 752,000
Total Current Liabilities 16,756,000 19,310,000 16,779,000
Long Term Debt 3,935,000 1,995,000 3,228,000
Other Liabilities 7,342,000 5,485,000 4,458,000
Deferred Long Term Liability Charges 428,000 340,000 862,000
Minority Interest - - -
Negative Goodwill - - -
Total Liabilities 28,461,000 27,130,000 25,327,000
Stockholders' Equity
Misc. Stocks Options Warrants - - -
Redeemable Preferred Stock - - -
Preferred Stock - - -
Common Stock 36,307,000 32,982,000 28,767,000
Retained Earnings 105,131,000 89,223,000 75,066,000
Treasury Stock - - -
Capital Surplus - - -
Other Stockholder Equity -2,402,000 -1,874,000 27,000
Total Stockholder Equity 139,036,000 120,331,000 103,860,000
Net Tangible Assets 119,261,000 100,615,000

83,654,000

Income Statement
All numbers in thousands

Revenue

12/31/2016 12/31/2015 12/31/2014
Total Revenue 90,272,000 74,989,000 66,001,000
Cost of Revenue 35,138,000 28,164,000 25,691,000
Gross Profit 55,134,000 46,825,000 40,310,000
Operating Expenses
Research Development 13,948,000 12,282,000 9,832,000
Selling General and Administrative 17,470,000 15,183,000 13,982,000
Non Recurring - - -
Others - - -
Total Operating Expenses - - -
Operating Income or Loss 23,716,000 19,360,000 16,496,000
Income from Continuing Operations
Total Other Income/Expenses Net 434,000 291,000 763,000
Earnings Before Interest and Taxes 24,150,000 19,651,000 17,259,000
Interest Expense - - -
Income Before Tax 24,150,000 19,651,000 17,259,000
Income Tax Expense 4,672,000 3,303,000 3,639,000
Minority Interest - - -
Net Income From Continuing Ops 19,478,000 16,348,000 13,620,000
Non-recurring Events
Discontinued Operations - - 516,000
Extraordinary Items - - -
Effect Of Accounting Changes - - -
Other Items - - -
Net Income
Net Income 19,478,000 16,348,000 14,136,000
Preferred Stock And Other Adjustments - - -
Net Income Applicable To Common Shares 19,478,000 15,826,000 14,136,000

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Mis And Edp Auditing For Accountants And Auditors

Authors: Srv

1st Edition

9993730351, 978-9993730354

More Books

Students also viewed these Accounting questions

Question

9. Describe the characteristics of power.

Answered: 1 week ago

Question

3. Identify and describe nine cultural value orientations.

Answered: 1 week ago