Answered step by step
Verified Expert Solution
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
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started