Reseach the last two years of financial statements for Alphabet Inc http www marketwatch com investing stock goog financials Fiscal year is January December All values USD millions 2011 2012 2013 2014 2015 5 year trend Sales Revenue 37 86B 49 96B 59 73B 65 83B 73 59B Cost of Goods Sold (COGS) incl D A 13 19B 20 51B 25 82B 25 31B 28 16B COGS excluding D A 11 34B 17 54B 21 89B 20 33B 23 1B Depreciation Amortization Expense 1 85B 2 96B 3 94B 4 98B 5 06B Depreciation 1 4B 1 99B 2 78B 3 52B 4 13B Amortization of Intangibles 455M 974M 1 16B 1 46B 931M Gross Income 24 67B 29 45B 33 91B 40 52B 45 43B 2011 2012 2013 2014 2015 5 year trend SG A Expense 12 48B 16 33B 19 91B 23 81B 27 47B Research Development 5 16B 6 59B 7 91B 9 83B 12 28B Other SG A 7 31B 9 74B 12B 13 98B 15 18B Other Operating Expense Unusual Expense 937M 1 1B 10M 319M 302M EBIT after Unusual Expense 11 26B 12 02B 13 98B 16 38B 17 66B Non Operating Income Expense 310M 742M (190M) 230M 1 1B Non Operating Interest Income 812M 713M 785M 746M 999M Equity in Affiliates (Pretax) Interest Expense 58M 84M 83M 101M 104M Gross Interest Expense 58M 84M 83M 101M 104M Interest Capitalized Pretax Income 12 33B 13 39B 14 5B 17 26B 19 65B Income Tax 2 59B 2 6B 2 28B 3 33B 3 3B Income Tax Current Domestic 2B 2 51B 1 96B 2 56B 2 84B Income Tax Current Foreign 248M 358M 771M 774M 723M Income Tax Deferred Domestic 343M (347M) (425M) 36M (241M) Income Tax Deferred Foreign 74M (28M) (43M) (17M) Income Tax Credits Equity in Affiliates Other After Tax Income (Expense) (522M) Consolidated Net Income 9 74B 10 79B 12 21B 13 93B 15 83B Minority Interest Expense Net Income 9 74B 10 79B 12 21B 13 93B 15 83B Extraordinaries Discontinued Operations (51M) 706M 516M Extra Items Gain Loss Sale Of Assets 757M 740M Cumulative Effect Accounting Chg Discontinued Operations (51M) (51M) (224M) Net Income After Extraordinaries 9 74B 10 74B 12 92B 14 44B 15 83B Preferred Dividends Net Income Available to Common 9 74B 10 74B 12 16B 13 7B 15 83B EPS (Basic) 15 10 16 42 18 29 20 27 23 88 Basic Shares Outstanding 644 93M 653 79M 665 05M 675 94M 684 63M EPS (Diluted) 14 89 16 17 17 97 19 17 22 84 Diluted Shares Outstanding 653 8M 663 97M 676 96M 687 07M 692 93M EBITDA 14 05B 16 08B 17 93B 21 68B 23 02B Then write a financial analysis that applies financial theories, methods, and analytical tools, including capital structure and financial statement ratio analysis

The Answer is in the image, click to view ...

Answered step by step

Verified Expert Solution

Link Copied!

Question

1 Approved Answer

Posted on Sep 11, 2024

Reseach the last two years of financial statements for Alphabet Inc. http://www.marketwatch.com/investing/stock/goog/financials Fiscal year is January-December. All values USD millions. 2011 2012 2013 2014 2015

Reseach the last two years of financial statements for Alphabet Inc.

http://www.marketwatch.com/investing/stock/goog/financials

Fiscal year is January-December. All values USD millions.	2011	2012	2013	2014	2015
Sales/Revenue	37.86B	49.96B	59.73B	65.83B	73.59B
Cost of Goods Sold (COGS) incl. D&A	13.19B	20.51B	25.82B	25.31B	28.16B
COGS excluding D&A	11.34B	17.54B	21.89B	20.33B	23.1B
Depreciation & Amortization Expense	1.85B	2.96B	3.94B	4.98B	5.06B
Depreciation	1.4B	1.99B	2.78B	3.52B	4.13B
Amortization of Intangibles	455M	974M	1.16B	1.46B	931M
Gross Income	24.67B	29.45B	33.91B	40.52B	45.43B

	2011	2012	2013	2014	2015
SG&A Expense	12.48B	16.33B	19.91B	23.81B	27.47B
Research & Development	5.16B	6.59B	7.91B	9.83B	12.28B
Other SG&A	7.31B	9.74B	12B	13.98B	15.18B
Other Operating Expense	-	-	-	-	-
Unusual Expense	937M	1.1B	10M	319M	302M
EBIT after Unusual Expense	11.26B	12.02B	13.98B	16.38B	17.66B
Non Operating Income/Expense	310M	742M	(190M)	230M	1.1B
Non-Operating Interest Income	812M	713M	785M	746M	999M
Equity in Affiliates (Pretax)	-	-	-	-	-
Interest Expense	58M	84M	83M	101M	104M
Gross Interest Expense	58M	84M	83M	101M	104M
Interest Capitalized	-	-	-	-	-
Pretax Income	12.33B	13.39B	14.5B	17.26B	19.65B
Income Tax	2.59B	2.6B	2.28B	3.33B	3.3B
Income Tax - Current Domestic	2B	2.51B	1.96B	2.56B	2.84B
Income Tax - Current Foreign	248M	358M	771M	774M	723M
Income Tax - Deferred Domestic	343M	(347M)	(425M)	36M	(241M)
Income Tax - Deferred Foreign	-	74M	(28M)	(43M)	(17M)
Income Tax Credits	-	-	-	-	-
Equity in Affiliates	-	-	-	-	-
Other After Tax Income (Expense)	-	-	-	-	(522M)
Consolidated Net Income	9.74B	10.79B	12.21B	13.93B	15.83B
Minority Interest Expense	-	-	-	-	-
Net Income	9.74B	10.79B	12.21B	13.93B	15.83B
Extraordinaries & Discontinued Operations	-	(51M)	706M	516M	-
Extra Items & Gain/Loss Sale Of Assets	-	-	757M	740M	-
Cumulative Effect - Accounting Chg	-	-	-	-	-
Discontinued Operations	-	(51M)	(51M)	(224M)	-
Net Income After Extraordinaries	9.74B	10.74B	12.92B	14.44B	15.83B
Preferred Dividends	-	-	-	-	-
Net Income Available to Common	9.74B	10.74B	12.16B	13.7B	15.83B
EPS (Basic)	15.10	16.42	18.29	20.27	23.88
Basic Shares Outstanding	644.93M	653.79M	665.05M	675.94M	684.63M
EPS (Diluted)	14.89	16.17	17.97	19.17	22.84
Diluted Shares Outstanding	653.8M	663.97M	676.96M	687.07M	692.93M
EBITDA	14.05B	16.08B	17.93B	21.68B	23.02B

Then write a financial analysis that applies financial theories, methods, and analytical tools, including capital structure and financial statement ratio analysis.