Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Evaluate financial analyses used for general business management planning and decision making for google. Identify and analyze important segments (percentage of sales or subsidiaries). Analyze
Evaluate financial analyses used for general business management planning and decision making for google.
Identify and analyze important segments (percentage of sales or subsidiaries).
Analyze cash flows.
Compare and evaluate google ratios against the industry averages.
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