Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Explain the financial changes of this company . begin{tabular}{|c|c|c|c|c|c|c|c|} hline & multicolumn{3}{|c|}{ Monthly Active Users (in Million) } & multicolumn{4}{|c|}{ US$ Million } hline

Explain the financial changes of this companyimage text in transcribed.

image text in transcribed

\begin{tabular}{|c|c|c|c|c|c|c|c|} \hline & \multicolumn{3}{|c|}{ Monthly Active Users (in Million) } & \multicolumn{4}{|c|}{ US\$ Million } \\ \hline Year & Total & 5% & 20% & Revenue & OperatingIncome & NetIncome & FreeCashFlows \\ \hline 2010 & 54.0 & 3 & 11 & 28 & -67 & -67 & -54 \\ \hline 2011 & 117.0 & 6 & 23 & 106 & -127 & -164 & -82 \\ \hline 2012 & 185.0 & 9 & 37 & 317 & -77 & -79 & -78 \\ \hline 2013 & 241.0 & 12 & 48 & 665 & -636 & -645 & -74 \\ \hline 2014 & 288.0 & 14 & 58 & 1,403 & -539 & -578 & -120 \\ \hline 2015 & 305.0 & 15 & 61 & 2,218 & -450 & -521 & 36 \\ \hline 2016 & 318.0 & 16 & 64 & 2,530 & -367 & -457 & 544 \\ \hline 2017 & 330.0 & 17 & 66 & 2,443 & 39 & -108 & 708 \\ \hline 2018 & 321.0 & 16 & 64 & 3,042 & 453 & 1206 & 869 \\ \hline 2019 & 330.0 & 17 & 66 & 3,459 & 366 & 1466 & 769 \\ \hline 2020 & 353.0 & 18 & 71 & 3,716 & 27 & -1136 & 129 \\ \hline 2021 & 396.5 & 20 & 79 & 5,077 & -493 & 221 & -370 \\ \hline \end{tabular} \begin{tabular}{|c|c|c|c|} \hline \multirow{2}{*}{\multicolumn{4}{|c|}{ Income Statement }} \\ \hline & & & \\ \hline Revenue & 3,459.33 & 3,716.35 & 5,077.48 \\ \hline Growth & & 7.43% & 36.63% \\ \hline Recurring Operating Expenses (including D\&A) & (3,092.96) & (3,689.69) & (4,804.52) \\ \hline Non-Recurring Operating Expenses & - & - & (765.70) \\ \hline Operating Income / (Loss) & 366.37 & 26.66 & (492.74) \\ \hline Operating Margin & 10.59% & 0.72% & 9.70% \\ \hline Depreciation and Amortization & 465.50 & 495.18 & 544.85 \\ \hline EBITDA & 831.87 & 521.84 & 817.81 \\ \hline EBITDA Margin & 24.05% & 14.04% & 16.11% \\ \hline Interest Expense & (138.18) & (152.88) & (51.19) \\ \hline Interest Income & 157.70 & 88.18 & 35.68 \\ \hline Other Income / (Expense) & 4.24 & (12.90) & 97.13 \\ \hline Net Interest Income / (Expense) & 23.77 & (77.60) & 81.63 \\ \hline Taxable Income & 390.14 & (50.94) & (411.11) \\ \hline Provision / (Benefit) For Income Taxes & 1,075.52 & (1,084.69) & 189.70 \\ \hline Net Income / (Loss) & 1,465.66 & (1,135.63) & (221.41) \\ \hline \multicolumn{4}{|l|}{ Balance Sheet } \\ \hline Cash and cash equivalents & 1,799.08 & 1,988.43 & 2,186.55 \\ \hline Short-term investments & 4,839.97 & 5,483.87 & 4,207.13 \\ \hline Total Current Assets & 7,620.08 & 8,637.11 & 7,918.37 \\ \hline Property and Equipment, Net & 1,031.78 & 1,493.79 & 2,082.16 \\ \hline Intangible Assets, Net & 55.11 & 58.34 & 69.32 \\ \hline Goodwill & 1,256.70 & 1,312.35 & 1,301.52 \\ \hline Total Assets & 12,703.39 & 13,379.09 & 14,059.52 \\ \hline Convertible Notes, Short-Term & - & 917.87 & - \\ \hline Total Current Liabilities & 832.48 & 1,952.83 & 1,343.87 \\ \hline Convertible Notes, Long-Term & 1,816.83 & 1,875.88 & 3,559.02 \\ \hline Senior Notes, Long-Term & 691.97 & 692.99 & 694.00 \\ \hline Total Liabilities & 3,999.00 & 5,409.01 & 6,752.32 \\ \hline Total Stockholders' Equity & 8,704.39 & 7,970.08 & 7,307.20 \\ \hline \end{tabular}

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

Introductory Course On Financial Mathematics

Authors: M V Tretyakov

1st Edition

1908977388, 978-1908977380

More Books

Students also viewed these Finance questions

Question

5. Recognize your ability to repair and let go of painful conflict

Answered: 1 week ago