SlideShare a Scribd company logo
1 of 29
Download to read offline
Q4 2007 Financial Highlights
        January 23, 2008




                               ®
This presentation contains non-GAAP measures relating to the company's performance. You
can find the reconciliation of those measures to the nearest comparable GAAP measures in the
appendix at the end of this presentation.

This presentation may make forward-looking statements regarding matters that involve risk and
uncertainty, including those relating to the company’s ability to grow its businesses, user base
and user activity.

Our actual results may differ materially from those discussed in this call for a variety of reasons,
including our increasing need to grow revenues from existing users in established markets, an
increasingly competitive environment for our businesses, the complexity of managing a growing
company with a broad range of businesses, regulatory, tax, as well as IP and other litigation
risks (including risks specific to PayPal and the financial industry, and risks specific to Skype’s
technology and to the VoiP industry), our need to upgrade our technology and customer service
infrastructure at reasonable cost while adding new features and maintaining site stability,
foreign-exchange-rate fluctuations, changes in political, business, and economic conditions, and
the impact and integration of recent and future acquisitions.

You can find more information about factors that could affect our results in our annual report on
our Form 10-K and our quarterly reports on Form 10-Q (available at http://investor.ebay.com).
You should not unduly rely on any forward-looking statements, and we assume no obligation to
update them. All information in the presentation is as of January 23, 2008, and we do not
intend, and undertake no duty, to update this presentation.
                                                                                                       ®
1
Q4 07 Summary



    Very good quarter financially …
       • Strong revenue growth… first $2B quarter
       • Stronger non-GAAP earnings growth
       • Excellent free cash flow
       • Share repurchases:
           >$300M in Q4… ~$3.2B since July ’06
           • Approved for additional $2B share repurchase program
       • Caps off extremely strong year financially



                                                                    ®
2
Q4 07 Summary… Strong Top-line Growth


                                                                                        Revenue
                             (in $millions)



                                                                                                                                    2,181


                                                                                                                            1,889
                                                                                                                    1,834
                                                                                                            1,768
                                                                                                    1,720


                                              1,390            1,411            1,449
                              1,329




                              Q4 05            Q1 06           Q2 06            Q3 06           Q4 06       Q1 07   Q2 07   Q3 07   Q4 07

Reported Y/Y Growth               42%             35%              30%             31%               29%      27%     30%    30%     27%
    Organic Y/Y Growth            34%             30%              21%             20%               21%      21%     23%    23%     18%


                                                                                                                                            ®
3        Note: Calculation of Organic Y/Y growth is included in the Appendix of this presentation
Q4 07 Summary... Stronger Earnings Growth


                                                                           Non-GAAP EPS
                          (in $)



                                                                                                                                       0.45
                                                                                                                               0.41*


                                                                                                         0.33          0.34
                                                                                         0.31

                                                                          0.26
                           0.24            0.24           0.24




                           Q4 05          Q1 06          Q2 06           Q3 06          Q4 06           Q1 07          Q2 07   Q3 07   Q4 07

 Reported Y/Y Growth          44%            20%             10%            28%            29%             39%          40%     59%     45%
Non-GAAP Op. Margin          34.0%          33.1%           32.6%          32.1%          33.4%           33.6%        32.4%   31.4%   34.6%


                                                                                                                                               ®
       Note: Calculations of Non-GAAP EPS and Non-GAAP Op. Margins are included in the Appendix of this presentation
 4
       *$0.04 EPS from one-time tax benefit
Q4 07 Summary… Excellent Free Cash Flow Generation


                                                                                    Free Cash Flow
                            (in $millions)



                                                                                                                             665



                                                                                            529              533
                                                                                                                     510
                                                                                                     479
                                               451
                              428
                                                               367                  385




                             Q4 05            Q1 06           Q2 06            Q3 06       Q4 06     Q1 07   Q2 07   Q3 07   Q4 07

Reported Y/Y Growth              44%             56%             -10%               -14%    24%        6%     45%     32%     26%
Capex % of Revenue                7%             10%              11%                9%      6%        5%      7%      6%     6%
    FCF % of Revenue             32%             32%              26%               27%     31%       27%     29%     27%     30%
                                                                                                                                     ®
5       Note: Calculation of FCF is included in the Appendix of this presentation
Business Update… Marketplaces Revenue and Volume

                          Revenue                                                                 GMV
                               ($millions)                                                        ($billions)

                                                              Int’l

                                                              US




                                                                                                                              8.9
                                                      806                                7.7    7.5             7.8    7.7
                                       673    678                              6.5
               624     638
        509



                                              643     697                                6.8    6.7             6.7    6.7    7.3
        540    614     613             617                                     6.1



       Q306    Q406    Q107            Q207   Q307    Q407                   Q306        Q406   Q107            Q207   Q307   Q407

$ millions                                                            $ billions
       1,049   1,238   1,250          1,291   1,321   1,503                    12.6      14.4   14.3            14.5   14.4   16.2
y/y growth                                                            y/y growth
         22%    24%     23%             26%    26%     21%                         17%    20%    14%             12%    14%    12%


                                                                                                                                     ®
   6
Business Update… Marketplaces Operating Metrics

                                     Q3 06             Q4 06             Q1 07             Q2 07             Q3 07             Q4 07
Active Users (in millions)
                                                                                                                                                    Active user growth ex-China/
  Global Active Users*                    79.8              81.8              82.9               83.3             83.0              83.2            Taiwan was 7% y/y.
    Y/Y Growth                            17%               14%               10%                 7%               4%                2%
                                                                                                                                                    Focus on re-engaging users

New Listings (in millions)
  US                                       261               272               258                244              254               281
   Y/Y Growth                             16%                4%               -2%                -8%              -2%                3%             Int’l listings ex-China/Taiwan
  Int'l                                    323               339               330                316              301               357            grew 10% y/y
    Y/Y Growth                            38%               19%                6%                -5%              -7%                5%             Global listings ex-China/
                                                                                                                                                    Taiwan grew 7% y/y
  Total Listings                           584               610               588                559              556               637
    Y/Y Growth                            27%               12%                2%                -6%              -5%                4%


GMV (in $millions)
  US                                     6,112             6,777             6,736             6,700             6,729             7,331
   Y/Y Growth                             13%               14%                8%               10%               10%                8%
  Int'l                                  6,528             7,657             7,545             7,764             7,666             8,883
    Y/Y Growth                            21%               26%               20%               14%               17%               16%             Int’l exposure increasingly
    Fx Neutral Y/Y Growth                 16%               17%               11%                8%                9%                8%             important
  Total GMV                            12,639            14,434            14,281             14,464           14,395            16,213
    Y/Y Growth                           17%               20%               14%                12%              14%               12%
    Fx Neutral Y/Y Growth                15%               16%               10%                 9%               9%                8%




       Notes:
       •*Global active users number reflects all users, excluding users of StubHub, Half.com and IAC, who bid on, bought, or listed an item within the                               ®
 7     previous 12-month period.
       •More information on these metrics can be found on Page 10 of our Earnings Press Release dated January 23, 2008
Q4 Listings to Marketplaces Revenue Walk

                                                                                                      0.4%



                                                                                    5.2%




                                                                                 • Shopping.com
                                                                                 • Classifieds
                                                                     3.4%
                                                                                 • Advertising




                                                                                                                   21.3%
                                             4.3%



                                   0.4%


                     3.1%                              12.3%




       4.4%




    New Listings China/Taiwan   Conversion   FX     Q4'07 Y/Y GMV   StubHub      Non-GMV Biz        Pricing,      Q4'07 Y/Y
      Growth       StubHub      Rate & ASP             Growth     China/Taiwan                    Format Shift,   Revenue
                                                                                                     Other         Growth
                                                                                                                              ®
8
Diversifying Marketplaces Revenue Streams




              Shopping.com                                                          Advertising*                                                       Classifieds




                      +26%                                                               +182%                                                               +104%




         Q4 06                        Q4 07                                 Q4 06                        Q4 07                                 Q4 06                 Q4 07




                                                                                                                                                                             ®
9   *Advertising revenue represents all Advertising from Marketplaces, excluding “Other” revenue and advertising realized on Shopping.com and Classifieds sites
Pricing… Listening and Responding to Buyers
 and Sellers
                       Lower prices will stimulate marketplace supply – enhance selection
     Hypotheses        Photos will enhance buyer experience onsite


                       Reduction in Final Value Fee (back end)
                       Reduction in Insertion Fee (front end)
       Primary
        Tests          Free Gallery Photo


                      Impact on key metrics
                            Minimal in Final Value test (A)
     Observations           Good lift in Insertion Fee test (A)
                            Conversion improvement in Free Gallery test


                      Sellers more interested in reducing upfront fee risk… back-end success
                      fee reductions are secondary
     Conclusions
                      Buyers like pervasive photos across all listings


                     New 2008 Price Restructure … specifically addresses our conclusions
     Action Plan     Announcement upcoming to Sellers next week
                                                                                               ®
10                  (A) Key Metrics include New Listings and Sold Items.
Business Update… PayPal Revenue and Volume

                       Revenue                                                     Net TPV
                            ($millions)                                              ($billions)

                                                         Int’l

                                                         US




                                                                                                                 4.9

                                                  246
                                                                                   3.5             3.7    3.9
                                    189    201                              3.4
                     179
              169
                                                                      2.7
       133


                                                                                                                 9.1
                                                  316                       7.0    7.2             7.4    7.7
              248    260            265    270                        6.0
       216




      Q306    Q406   Q107           Q207   Q307   Q407               Q306   Q406   Q107            Q207   Q307   Q407
$ millions                                                   $ billions
        350   417    439             454   470    563                 8.6   10.4   10.8            11.1   11.6   14.0
y/y growth                                                   y/y growth
        41%    37%   31%             34%   35%    35%                 37%   36%    30%             32%    34%    35%

                                                                                                                        ®
 11
Business Update… PayPal Operating Metrics
                                        Q3 06             Q4 06             Q1 07             Q2 07              Q3 07             Q4 07
Active Registered Accounts (in millions)
  Global Active Accounts                     47.2              49.4              51.3              52.8               54.8              57.3         Holiday promotions helped
   Y/Y Growth                                21%               20%               18%               16%                16%               16%          drive active user growth


Net TPV (in $millions)
  On eBay                                   5,516             6,754             6,665             6,460              6,513             7,928
   Y/Y Growth                                27%               26%               19%               18%                18%               17%
  Merchant Services                         3,129             3,686             4,112             4,621              5,055             6,116         Third consecutive quarter of
   Y/Y Growth                                59%               56%               50%               57%                62%               66%          accelerating TPV
  Total Net TPV                             8,645            10,439            10,777            11,080            11,569            14,044
   Y/Y Growth                                37%               36%               30%               32%               34%               35%


On-eBay Penetration Rate
                                                                                                                                                     Continued benefits from
  Global                                   50.7%             51.6%              52.3%             51.9%             53.6%             54.0%
                                                                                                                                                     synergies

Transaction rates
  Transaction exp                          1.13%             1.13%              1.15%             1.18%             1.21%             1.18%          Leveraging technology to
                                                                                                                                                     minimize transaction loss
  Transaction loss                         0.37%             0.43%              0.33%             0.31%             0.27%             0.27%



     Notes:
     •Global Active Registered Accounts reflects all registered accounts, excluding non registered users, that successfully sent or received at least one payment or
     payment reversal through PayPal within the previous 12-month period.
     •TPV has been adjusted to Net TPV, which is the total dollar volume of payments, net of payment reversals successfully completed through the PayPal system during
     the quarter, excluding the payment gateway business.
     •Transaction exp and transaction loss are expressed as % of Net TPV.
     •Penetration Rate has been adjusted to reflect the total dollar volume of addressable GMV paid using PayPal in relation to the total dollar volume of addressable GMV.
                                                                                                                                                                                    ®
12   •More information on these metrics can be found on Page 11 of our Earnings Press Release dated January 23, 2008
Business Update… Skype Revenue and Operating Metrics


                                    Revenue
                              ($millions and Y/Y growth)
                                                                                                                                   Q3 06    Q4 06   Q1 07   Q2 07   Q3 07   Q4 07

                                                                                           Registered Users (in millions)            136      171     196     220     246     276
                                                                                              Y/Y Growth                               --   129%    107%     94%     81%     61%


                                                                                           Skype to Skype Minutes (in billions)      7.5      9.5    10.9    10.8     9.8    11.9
                                                                            115
                                                                                              Y/Y Growth                               --    80%     53%     41%     31%     26%
                                                              98
                                                90
                                  79
                    66                                                                     Skype Out Minutes (in billions)           1.1      1.5     1.3     1.3     1.4     1.6
     50                                                                                       Y/Y Growth                               --   182%     98%     57%     25%     10%




 Q306              Q406          Q107          Q207           Q307          Q407

                           y/y growth
                                  123%         103%            96%          76%




          Notes:
          • Total user number reflects users that may have registered through non-Skype based web sites.                                                                            ®
13        • Skype-to-Skype minutes are estimated; prior period amounts are updated to conform to current estimation methodology.
          • More information on these metrics can be found on Page 12 of our Earnings Press Release dated January 23, 2008.
Total Non-GAAP Operating Expenses

        Sales & Marketing                          Product Development                         General & Admin.
               (% of Revenue)                               (% of Revenue)                            (% of Revenue)




       25.6%                                                                                  14.4%
                                                                             6.9%
                                                     6.5%


                                                                                                                  12.9%
                                23.0%


        Q406                    Q407                 Q406                    Q407             Q406                 Q407


     • Leveraged technology                       • Improvements to buyer                  • Leveraged existing
     • Positive mix shift                           experience                               infrastructure
                                                  • Product enhancements




                                        Q4 Non-GAAP Op Inc:              $755M      +31%
                                        Q4 Non-GAAP Net Inc:             $611M      +42%
                                                                                                                          ®
14
Q4 07 Cash Flow / Capital Allocation… Share
 Repurchase Update


                              Cash Balance / Flows                                                  Free Cash Flow / Other Movements
(in $billions)

                                                                                                    • Strong free cash flow driven by earnings
                                                                                                      expansion
                                                           0.3                                      • $128M in capital expenditures
                                         0.7
                                                                            0.5
                        0.7                                                                         • Proceeds from stock option exercises
                                                                                                    • Skype earn-out… settled in Q3, paid in Q4


                                                                                              5.0
      4.4                                                                                           Q4 Share Repurchases

                                                                                                    • Repurchased ~9 million shares at an average
                                                                                                      price of ~$33.83

 Q307 Ending            FCF        Equity Gains* /      Share        Skype Earnout Q407 Ending
    Cash                              Option          Repurchase                      Cash
                                     Exercise /
                                       Other




                                                                                                                                                    ®
            Note: Cash balance includes cash, cash equivalents and investments
15
            *Equity Gains include changes in market value of minority stake in MercadoLibre
FY 07 Summary… Great Year Financially


                            (in $millions)
                                             Revenues                             (in $)
                                                                                                 EPS                               Free Cash Flow
                                                                                                                           (in $millions)



                                                                                                                                                    2,187
                                                                                                                  1.53*
                                                            7,672

                                                                                                                                            1,732
                                               5,970                                                                         1,574
                                                                                                   1.05

                              4,552                                                 0.86




                              FY 05            FY 06         FY 07                  FY 05         FY 06          FY 07       FY 05          FY 06   FY 07


Reported Y/Y Growth            39%             31%           29%                    42%            21%             46%       59%            10%     26%


Reported Non-GAAP Op. Margin                                                       35.5%          32.8%           33.1%



                                                                                                                                                            ®
        Note: Calculation of Non-GAAP EPS, Non-GAAP Op. Margin, and FCF is included in the Appendix of this presentation
16
        *FY 07 EPS includes one-time $0.04 tax benefit
Guidance Summary


                                              Q108              2008

        Financial Guidance
           Revenues (in millions)         $2,000 - 2,050   $8,500 - 8,750


           Non-GAAP Operating Margin            --             ~32%


           Non-GAAP EPS                    $0.37 - 0.39     $1.63 - 1.67


           Free Cash Flow (in millions)         --         $2,300 - $2,400



        Guidance Assumptions

           Non-GAAP Tax Rate                    --            22 - 23%

           Capex % of Revenue                   --           6.5 - 7.0%




                                                                             ®
17
Summary




     • Carry momentum into 2008

     • Understand challenges ahead

     • Focus on executing strategy
          Investing to extend leadership position

          Diversifying revenue streams




                                                    ®
18
Q&A




           ®
19
Appendix




            ®
20
Q4 07 Top Line Growth… EPS Expansion



                                                                                                        FX +$0.02
             +27%         2,181                                                                                                       $0.05
                                        + 3 pts acquisition
                                        + 6 pts FX                                                                  $0.04

     1,720                                                                                      $0.05

                                                                                                                    +45%
                                                                                                                                                        $0.45



                                                                                  $0.31




     Q406                  Q407                                                   Q406     Top Line Growth /    Productivity >   Capital Allocation /   Q407
                                                                                                  Mix            Investment          Tax Rate


                                                                    Non-GAAP       33.4%         -2.6%                 3.8%                              34.6%
                                                                    Op Margin %




                                                                                                                                                                 ®
      Note: See Appendix for reconciliation of Non-GAAP Op Margin
21
Calculation of Organic Revenue Growth

                                                                          Mar 31,          Jun 30,     Sept 30,    Dec 31,
                                                                           2005             2005        2005        2005

                 Total revenue growth                                           36%             40%         37%         42%
                  Acquisition impact                                            (3%)            (2%)        (5%)      (11%)
                  Foreign currency impact                                       (3%)            (3%)         -           3%
                 Total organic revenue growth                                   30%             35%         32%         34%


                                                                          Mar 31,          Jun 30,     Sep 30,     Dec 31,
                                                                           2006             2006        2006        2006

                 Total revenue growth                                            35%            30%         31%        29%
                  Acquisition impact                                           (10%)            (9%)        (9%)       (3%)
                  Foreign currency impact                                         5%             -          (2%)       (5%)
                 Total organic revenue growth                                    30%            21%         20%        21%


                                                                          Mar 31,          June 30,    Sept 30,    Dec 31,
                                                                           2007              2007       2007        2007

                 Total revenue growth                                           27%             30%         30%        27%
                  Acquisition impact                                            (1%)            (3%)        (3%)       (3%)
                  Foreign currency impact                                       (5%)            (4%)        (4%)       (6%)
                 Total organic revenue growth                                   21%             23%         23%        18%




                                                                                                                              ®
     Note: Acquisition impact includes acquisitions made within 12 months of the quarter
22
Reconciliation of GAAP to Non-GAAP Net Income / EPS

                                           Mar 31,      Jun 30,        Sept 30,         Dec 31,      Mar 31,      Jun 30,      Sep 30,      Dec 31,      Mar 31,      June 30,     Sept 30,       Dec 31,
                                            2005         2005           2005             2005         2006         2006         2006         2006         2007          2007        2007           2007
(in millions, except per share data)

GAAP net income (loss)                 $      256.3 $       291.6 $        255.0 $         279.2 $      248.3 $      250.0 $      280.9 $      346.5 $      377.2 $      375.8 $      (935.6) $      530.9
 Stock-based compensation
   expense related to employee
   stock options and purchases                  3.6           0.1             5.3           22.8         83.8         85.4         73.5         74.7         72.0         79.6         80.6           69.7
 Payroll tax on stock option
   exercises                                    5.7           1.5             2.3            3.5          2.3          1.6          0.4          0.9          1.8           1.3          2.3           1.5
 Amortization of acquired
                     (1)
   intangible assets                           22.5          25.8            29.2           51.4         51.9         62.0         51.5         49.5         51.8         56.9          57.3          57.7
 Impairment of goodwill                         -             -               -              -            -            -            -            -            -            -         1,390.9           -
 Gain on sale of equity
   investment                                   -            (2.3)            -              -            -            -            -            -            -            -             -             -
 Income taxes associated
   with certain non-GAAP
   entries                                    (12.6)         (9.5)          (11.6)         (16.8)       (43.4)       (48.3)       (38.9)       (41.0)       (42.3)        (42.5)       (31.7)        (48.9)

Non-GAAP net income                    $      275.5 $       307.2 $        280.2 $         340.1 $      342.9 $      350.7 $      367.4 $      430.5 $      460.5 $      471.1 $      563.8 $        610.9

Non-GAAP net income per diluted
share                           $              0.20 $        0.22 $          0.20 $         0.24 $       0.24 $       0.24 $       0.26 $       0.31 $       0.33 $       0.34 $       0.41 $         0.45

Shares used in non-GAAP diluted
share calculation                             1,382         1,379          1,387           1,426        1,438        1,436        1,426        1,403        1,384        1,379        1,373          1,368


(1) Includes amortization of developed technology classified in cost of net revenues.




                                                                                                                                                                                                              ®
  23
Reconciliation of GAAP to Non-GAAP Operating Margin


                                        Mar 31,         Jun 30,       Sept 30,          Dec 31,      Mar 31,      Jun 30,      Sep 30,      Dec 31,      Mar 31,      Jun 30,      Sept 30,       Dec 31,
                                         2005            2005          2005              2005         2006         2006         2006         2006         2007         2007         2007           2007
(in millions)

GAAP operating income (loss)        $       335.6 $        379.0 $         356.8 $         370.4 $      322.7 $      311.4 $      339.1 $      449.9 $      467.8 $      456.8 $      (937.7) $      626.1
 Stock-based compensation
  expense related to employee
  stock options and purchases                 3.6             0.1            5.3            22.8         83.8         85.4         73.5         74.7         72.0         79.6         80.6           69.7
 Payroll tax on stock option
  exercises                                   5.7             1.5            2.3             3.5          2.3          1.6          0.4          0.9          1.8          1.3           2.3           1.5
 Amortization of acquired
  intangible assets (1)                      22.5           25.8            29.2            51.4         51.9         62.0         51.5         49.5         51.8         56.9          57.3          57.7
 Impairment of goodwill                       -              -               -               -            -            -            -            -            -            -         1,390.9           -

Non-GAAP operating income           $       367.4 $        406.4 $         393.6 $         448.1 $      460.7 $      460.4 $      464.5 $      575.0 $      593.4 $      594.6 $      593.4 $        755.0


Revenues                            $       1,032 $        1,086 $         1,106 $         1,329 $      1,390 $      1,411 $      1,449 $      1,720 $      1,768 $      1,834 $      1,889 $        2,181
GAAP operating margin                         33%            35%             32%             28%          23%          22%          23%          26%          26%          25%        (50%)            29%
Non-GAAP operating margin                     36%            37%             36%             34%          33%          33%          32%          33%          34%          32%          31%            35%

(1) Includes amortization of developed technology classified in cost of net revenues.




                                                                                                                                                                                                             ®
  24
Calculation of Free Cash Flow

                                           Mar 31,      Jun 30,      Sept 30,     Dec 31,      Full Year
                                            2005         2005         2005         2005          2005


         GAAP operating cash flow      $      495.4 $      496.5 $      491.7 $      526.2 $     2,009.8
          Purchases of property and
           equipment, net                     (79.6)       (90.5)        (70.5)      (97.7)       (338.3)
          Proceeds from sale of
           corporate aircraft                   -            -           28.3          -            28.3
          Payment of headquarters
           facility lease obligation         (126.4)         -             -           -          (126.4)
         Free cash flow                $      289.4 $      406.0 $      449.5 $      428.5 $     1,573.4

                                           Mar 31,      Jun 30,      Sept 30,     Dec 31,      Full Year
                                            2006         2006         2006         2006          2006


         GAAP operating cash flow      $      584.2 $      515.5 $      522.1 $      626.0 $     2,247.8
          Purchases of property and
           equipment, net                    (133.6)      (148.4)       (136.9)      (96.6)       (515.5)

         Free cash flow                $      450.6 $      367.1 $      385.2 $      529.4 $     1,732.3

                                           Mar 31,      Jun 30,      Sept 30,     Dec 31,      Full Year
                                            2007         2007         2007         2007          2007


         GAAP operating cash flow      $      564.5 $      654.6 $      629.5 $      792.5 $     2,641.1
          Purchases of property and
           equipment, net                     (85.4)      (121.3)       (119.3)     (127.9)       (454.0)

         Free cash flow                $      479.1 $      533.3 $      510.2 $      664.6 $     2,187.1




                                                                                                            ®
25
Reconciliation of GAAP to Non-GAAP Quarterly
    Statement of Income
                                                                                     Three Months Ended                                       Three Months Ended
                                                                                         Dec 31, 2006                                             Dec 31, 2007
(in millions, except per share data)                             Reported             Non-GAAP Entries         Non-GAAP        Reported        Non-GAAP Entries         Non-GAAP

Net revenues                                               $           1,719.9 $                 -     $           1,719.9 $       2,180.6 $               -     $          2,180.6
Cost of net revenues                                                     356.3                  (7.9) (a)            344.3           506.0                (9.5) (a)           492.2
                                                                                                (4.1) (c)                                                 (4.3) (c)
  Gross Profit                                                         1,363.6                  12.0               1,375.6         1,674.6                13.8              1,688.4
Operating expenses:
 Sales and marketing                                                       461.3                (21.6)   (a)         439.7           519.1               (16.8)   (a)         502.3
 Product development                                                       131.3                (18.8)   (a)         112.5           169.3               (19.3)   (a)         150.0
 General and administrative                                                275.7                (26.4)   (a)         248.4           306.7               (24.1)   (a)         281.1
                                                                                                 (0.9)   (b)                                              (1.5)   (b)
  Amortization of acquired intangible assets                                 45.4               (45.4)   (c)           -              53.3               (53.3)   (c)           -
  Impairment of goodwill                                                      -                   -                    -               -                   -                    -
   Total operating expense                                                  913.7              (113.1)               800.6         1,048.4              (115.0)               933.4
Income from operations                                                      449.9               125.1                575.0           626.2               128.8                755.0
Interest and other income, net                                               37.4                 -                   37.4            51.9                 -                   51.9
Interest expense                                                             (3.7)                -                   (3.7)           (6.6)                -                   (6.6)
Income before income taxes                                                  483.6               125.1                608.7           671.5               128.8                800.3
Provision for income taxes                                                 (137.1)              (41.0)   (d)        (178.1)         (140.6)              (48.9)   (d)        (189.5)

Net income                                                 $               346.5 $              84.1      $          430.6 $         530.9 $              79.9     $          610.8
Net income per share:
 Basic                                                     $                0.25                         $            0.31 $          0.39                        $            0.45
 Diluted                                                   $                0.25                         $            0.31 $          0.39                        $            0.45
Weighted average shares:
 Basic                                                                     1,381                                     1,381           1,352                                    1,352
  Diluted                                                                  1,403                                     1,403           1,368                                    1,368
Operating margin                                                             26%                  7%                   33%             29%                 6%                   35%
Effective tax rate                                                           28%                  1%                   29%             21%                 3%                   24%
____________________
Notes:
(a) Stock-based compensation
(b) Employer payroll taxes on employee non-qualified stock option grants
(c) Amortization of acquired intangible assets and developed technology
(d) Income taxes associated with certain non-GAAP entries


                                                                                                                                                                                       ®
  26
Reconciliation of GAAP to Non-GAAP Annual
   Statement of Income

                                                                                      Year Ended                                               Year Ended
                                                                                   December 31, 2006                                        December 31, 2007
                                                                 Reported          Non-GAAP Entries         Non-GAAP        Reported        Non-GAAP Entries          Non-GAAP

Net revenues                                               $           5,969.7 $               -     $          5,969.7 $       7,672.3 $                -     $          7,672.3
Cost of net revenues                                                   1,256.7               (33.0) (a)         1,205.9         1,763.0                (37.0) (a)         1,706.4
                                                                                             (17.8) (c)                                                (19.6) (c)
  Gross Profit                                                         4,713.0                50.8              4,763.8         5,909.3                 56.6              5,965.9
Operating expenses:
 Sales and marketing                                                   1,619.8               (96.5)   (a)       1,523.3         1,925.4                (81.3)   (a)       1,844.1
 Product development                                                     494.7               (81.5)   (a)         413.2           619.7                (76.0)   (a)         543.7
 General and administrative                                              978.4              (106.4)   (a)         866.7         1,156.0               (107.6)   (a)       1,041.6
                                                                                              (5.3)   (b)                                               (6.8)   (b)
  Amortization of acquired intangible assets                               197.1            (197.1)   (c)           -             204.1               (204.1)   (c)           -
  Impairment of goodwill                                                                       -                    -           1,390.9             (1,390.9)   (e)           -
   Total operating expense                                             3,290.0              (486.8)             2,803.2         5,296.1             (1,866.7)             3,429.4
Income from operations                                                 1,423.0               537.6              1,960.6           613.2              1,923.3              2,536.5
Interest and other income, net                                           130.0                 -                  130.0           154.3                  -                  154.3
Interest expense                                                          (5.9)                -                   (5.9)          (16.6)                 -                  (16.6)
Income before income taxes                                             1,547.1               537.6              2,084.7           750.9              1,923.3              2,674.2
Provision for income taxes                                              (421.4)             (171.7)   (d)        (593.1)         (402.6)              (165.4)   (d)        (568.0)

Net income                                                 $           1,125.7 $             365.9 $            1,491.6 $         348.3 $            1,757.9     $        2,106.2
Net income per share:
 Basic                                                     $                0.80                      $            1.07 $          0.26                         $            1.55
 Diluted                                                   $                0.79                      $            1.05 $          0.25                         $            1.53
Weighted average shares:
 Basic                                                                     1,399                                  1,399           1,359                                     1,359
  Diluted                                                                  1,425                                  1,425           1,376                                     1,376
Operating margin                                                             24%               9%                   33%              8%                  25%                  33%
Effective tax rate                                                           27%               1%                   28%             54%                (33%)                  21%
____________________
Notes:
(a) Stock-based compensation
(b) Employer payroll taxes on employee non-qualified stock option grants
(c) Amortization of acquired intangible assets and developed technology
(d) Income taxes associated with certain non-GAAP entries
(e) Impairment of goodwill
                                                                                                                                                                                     ®
 27
Reconciliation of GAAP to Non-GAAP Guidance


                                                                        Three Months Ended                           Year Ended
                                                                            March 31, 2008                      December 31, 2008
     (in millions, except per share amounts and percentages)          GAAP             Non-GAAP      (a)     GAAP             Non-GAAP     (a)
     Revenues                                                     $2,000 - $2,050    $2,000 - $2,050     $8,500 -$8,750     $8,500 -$8,750
     Operating Margin                                                    -                  -                ~24%               ~32%
     Diluted EPS                                                   $0.28 - $0.30      $0.37 - $0.39       $1.27 - $1.31      $1.63 - $1.67
     Effective Tax Rate                                                  -                  -            21.0% - 22.0%      22.0% - 23.0%


     (a) Non-GAAP guidance reflects estimated quarterly adjustments to exclude the amortization of acquired intangible assets of
     approximately $55-$60 million and stock-based compensation and payroll taxes on employee stock options of approximately
     $95-$110 million.




                                                                                                                                                 ®
28

More Related Content

Similar to eBay Q4-2007 Earnings Slides

eBay Q2-2007 Earnings Slides
eBay  Q2-2007 Earnings SlideseBay  Q2-2007 Earnings Slides
eBay Q2-2007 Earnings SlidesPhil Wolff
 
eBay 2008, Q3 Earnings
eBay 2008, Q3 EarningseBay 2008, Q3 Earnings
eBay 2008, Q3 EarningsKeith Teare
 
Presentation on Q1 2009 Earning Report of Ebay Inc.
Presentation on Q1 2009 Earning Report of Ebay Inc.Presentation on Q1 2009 Earning Report of Ebay Inc.
Presentation on Q1 2009 Earning Report of Ebay Inc.earningreport earningreport
 
energy future holindings _020205
energy future holindings _020205energy future holindings _020205
energy future holindings _020205finance29
 
energy future holindings _020205
energy future holindings _020205energy future holindings _020205
energy future holindings _020205finance29
 
GasLog Q4 2012 results presentation
GasLog Q4 2012 results presentationGasLog Q4 2012 results presentation
GasLog Q4 2012 results presentationTradeWindsnews
 
yahoo =2Q08_Earnings_Presentation
yahoo =2Q08_Earnings_Presentationyahoo =2Q08_Earnings_Presentation
yahoo =2Q08_Earnings_Presentationfinance32
 
shaw group 8C04E297-E3DD-4F1E-8BB2-56C5BB51CEDA_SGR_AnnualShareholdersMeeting...
shaw group 8C04E297-E3DD-4F1E-8BB2-56C5BB51CEDA_SGR_AnnualShareholdersMeeting...shaw group 8C04E297-E3DD-4F1E-8BB2-56C5BB51CEDA_SGR_AnnualShareholdersMeeting...
shaw group 8C04E297-E3DD-4F1E-8BB2-56C5BB51CEDA_SGR_AnnualShareholdersMeeting...finance36
 
shaw group 8C04E297-E3DD-4F1E-8BB2-56C5BB51CEDA_SGR_AnnualShareholdersMeeting...
shaw group 8C04E297-E3DD-4F1E-8BB2-56C5BB51CEDA_SGR_AnnualShareholdersMeeting...shaw group 8C04E297-E3DD-4F1E-8BB2-56C5BB51CEDA_SGR_AnnualShareholdersMeeting...
shaw group 8C04E297-E3DD-4F1E-8BB2-56C5BB51CEDA_SGR_AnnualShareholdersMeeting...finance36
 
GasLog Q3 2012 results presentation
GasLog Q3 2012 results presentationGasLog Q3 2012 results presentation
GasLog Q3 2012 results presentationTradeWindsnews
 
walt disney Quarter2006 2nd
walt disney  Quarter2006 2ndwalt disney  Quarter2006 2nd
walt disney Quarter2006 2ndfinance7
 
credit-suisse Letter to shareholders Q1/2004
credit-suisse Letter to shareholders Q1/2004credit-suisse Letter to shareholders Q1/2004
credit-suisse Letter to shareholders Q1/2004QuarterlyEarningsReports2
 
credit-suisse Letter to shareholders Q1/2004
credit-suisse Letter to shareholders Q1/2004credit-suisse Letter to shareholders Q1/2004
credit-suisse Letter to shareholders Q1/2004QuarterlyEarningsReports2
 
Yahoo 4Q 2008 Earnings Presentation
Yahoo 4Q 2008 Earnings PresentationYahoo 4Q 2008 Earnings Presentation
Yahoo 4Q 2008 Earnings Presentationguest97a427ac
 
yahoo 4Q08EarningsPresentation
yahoo 4Q08EarningsPresentationyahoo 4Q08EarningsPresentation
yahoo 4Q08EarningsPresentationfinance32
 
Yahoo 2q08 Earnings Presentation
Yahoo 2q08 Earnings PresentationYahoo 2q08 Earnings Presentation
Yahoo 2q08 Earnings Presentationguestdb9b4
 

Similar to eBay Q4-2007 Earnings Slides (20)

eBay Q2-2007 Earnings Slides
eBay  Q2-2007 Earnings SlideseBay  Q2-2007 Earnings Slides
eBay Q2-2007 Earnings Slides
 
eBay 2008, Q3 Earnings
eBay 2008, Q3 EarningseBay 2008, Q3 Earnings
eBay 2008, Q3 Earnings
 
Presentation on Q1 2009 Earning Report of Ebay Inc.
Presentation on Q1 2009 Earning Report of Ebay Inc.Presentation on Q1 2009 Earning Report of Ebay Inc.
Presentation on Q1 2009 Earning Report of Ebay Inc.
 
Ebay 2008 Q4 results
Ebay  2008 Q4 resultsEbay  2008 Q4 results
Ebay 2008 Q4 results
 
energy future holindings _020205
energy future holindings _020205energy future holindings _020205
energy future holindings _020205
 
energy future holindings _020205
energy future holindings _020205energy future holindings _020205
energy future holindings _020205
 
Apimec - 2007 Results
Apimec - 2007 ResultsApimec - 2007 Results
Apimec - 2007 Results
 
Hl td
Hl tdHl td
Hl td
 
GasLog Q4 2012 results presentation
GasLog Q4 2012 results presentationGasLog Q4 2012 results presentation
GasLog Q4 2012 results presentation
 
yahoo =2Q08_Earnings_Presentation
yahoo =2Q08_Earnings_Presentationyahoo =2Q08_Earnings_Presentation
yahoo =2Q08_Earnings_Presentation
 
shaw group 8C04E297-E3DD-4F1E-8BB2-56C5BB51CEDA_SGR_AnnualShareholdersMeeting...
shaw group 8C04E297-E3DD-4F1E-8BB2-56C5BB51CEDA_SGR_AnnualShareholdersMeeting...shaw group 8C04E297-E3DD-4F1E-8BB2-56C5BB51CEDA_SGR_AnnualShareholdersMeeting...
shaw group 8C04E297-E3DD-4F1E-8BB2-56C5BB51CEDA_SGR_AnnualShareholdersMeeting...
 
shaw group 8C04E297-E3DD-4F1E-8BB2-56C5BB51CEDA_SGR_AnnualShareholdersMeeting...
shaw group 8C04E297-E3DD-4F1E-8BB2-56C5BB51CEDA_SGR_AnnualShareholdersMeeting...shaw group 8C04E297-E3DD-4F1E-8BB2-56C5BB51CEDA_SGR_AnnualShareholdersMeeting...
shaw group 8C04E297-E3DD-4F1E-8BB2-56C5BB51CEDA_SGR_AnnualShareholdersMeeting...
 
GasLog Q3 2012 results presentation
GasLog Q3 2012 results presentationGasLog Q3 2012 results presentation
GasLog Q3 2012 results presentation
 
walt disney Quarter2006 2nd
walt disney  Quarter2006 2ndwalt disney  Quarter2006 2nd
walt disney Quarter2006 2nd
 
credit-suisse Letter to shareholders Q1/2004
credit-suisse Letter to shareholders Q1/2004credit-suisse Letter to shareholders Q1/2004
credit-suisse Letter to shareholders Q1/2004
 
credit-suisse Letter to shareholders Q1/2004
credit-suisse Letter to shareholders Q1/2004credit-suisse Letter to shareholders Q1/2004
credit-suisse Letter to shareholders Q1/2004
 
Yahoo 4Q 2008 Earnings Presentation
Yahoo 4Q 2008 Earnings PresentationYahoo 4Q 2008 Earnings Presentation
Yahoo 4Q 2008 Earnings Presentation
 
yahoo 4Q08EarningsPresentation
yahoo 4Q08EarningsPresentationyahoo 4Q08EarningsPresentation
yahoo 4Q08EarningsPresentation
 
Yahoo 2q08 Earnings Presentation
Yahoo 2q08 Earnings PresentationYahoo 2q08 Earnings Presentation
Yahoo 2q08 Earnings Presentation
 
credit suisse
credit suisse credit suisse
credit suisse
 

More from Phil Wolff

A Code of Ethics for Product Managers?
A Code of Ethics for Product Managers?A Code of Ethics for Product Managers?
A Code of Ethics for Product Managers?Phil Wolff
 
14 OpenOakland Leadership Hacks for 2015
14 OpenOakland Leadership Hacks for 201514 OpenOakland Leadership Hacks for 2015
14 OpenOakland Leadership Hacks for 2015Phil Wolff
 
OpenOakland: 3 goals for 2014
OpenOakland: 3 goals for 2014OpenOakland: 3 goals for 2014
OpenOakland: 3 goals for 2014Phil Wolff
 
DRAFT: OpenOakland Product Selection
DRAFT: OpenOakland Product SelectionDRAFT: OpenOakland Product Selection
DRAFT: OpenOakland Product SelectionPhil Wolff
 
So Your Product Is Going To Die. Here's What Happens Next.
So Your Product Is Going To Die. Here's What Happens Next. So Your Product Is Going To Die. Here's What Happens Next.
So Your Product Is Going To Die. Here's What Happens Next. Phil Wolff
 
The Things I Don't Know about Product Retirement Could Fill A Slide Deck
The Things I Don't Know about Product Retirement Could Fill A Slide DeckThe Things I Don't Know about Product Retirement Could Fill A Slide Deck
The Things I Don't Know about Product Retirement Could Fill A Slide DeckPhil Wolff
 
What’s missing from customer service live chat?
What’s missing from customer service live chat?What’s missing from customer service live chat?
What’s missing from customer service live chat?Phil Wolff
 
Proposal: A new City of Oakland Technology Commission
Proposal: A new City of Oakland Technology Commission Proposal: A new City of Oakland Technology Commission
Proposal: A new City of Oakland Technology Commission Phil Wolff
 
Personal Data Economy Action Plan - Get Smart, Get Connected, Get Proof
Personal Data Economy Action Plan - Get Smart, Get Connected, Get ProofPersonal Data Economy Action Plan - Get Smart, Get Connected, Get Proof
Personal Data Economy Action Plan - Get Smart, Get Connected, Get ProofPhil Wolff
 
The Cloud Needs An Operating System – Philip J. Windley
The Cloud Needs An Operating System – Philip J. WindleyThe Cloud Needs An Operating System – Philip J. Windley
The Cloud Needs An Operating System – Philip J. WindleyPhil Wolff
 
Johannes Ernst introduces the first Personal Clouds Community Gathering
Johannes Ernst introduces the first Personal Clouds Community GatheringJohannes Ernst introduces the first Personal Clouds Community Gathering
Johannes Ernst introduces the first Personal Clouds Community GatheringPhil Wolff
 
Why Personal Clouds Need A Network
Why Personal Clouds Need A NetworkWhy Personal Clouds Need A Network
Why Personal Clouds Need A NetworkPhil Wolff
 
What could kill NSTIC? A friendly threat assessment in 3 parts.
What could kill NSTIC? A friendly threat assessment in 3 parts.What could kill NSTIC? A friendly threat assessment in 3 parts.
What could kill NSTIC? A friendly threat assessment in 3 parts.Phil Wolff
 
Fiduciary clouds
Fiduciary cloudsFiduciary clouds
Fiduciary cloudsPhil Wolff
 
Hi! I'm Phil Wolff. And this is PDEC.
Hi! I'm Phil Wolff. And this is PDEC.Hi! I'm Phil Wolff. And this is PDEC.
Hi! I'm Phil Wolff. And this is PDEC.Phil Wolff
 
22 Ways Skype's Digital Identity System Sucks
22 Ways Skype's Digital Identity System Sucks22 Ways Skype's Digital Identity System Sucks
22 Ways Skype's Digital Identity System SucksPhil Wolff
 
Digital Signatures for use by IDA Relying Parties v102
Digital Signatures for use by IDA Relying Parties  v102Digital Signatures for use by IDA Relying Parties  v102
Digital Signatures for use by IDA Relying Parties v102Phil Wolff
 
Skype 2021: The Next 9 Years
Skype 2021: The Next 9 Years Skype 2021: The Next 9 Years
Skype 2021: The Next 9 Years Phil Wolff
 
#Portability4Trust - Personal Data Portability for Trust Frameworks
#Portability4Trust - Personal Data Portability for Trust Frameworks#Portability4Trust - Personal Data Portability for Trust Frameworks
#Portability4Trust - Personal Data Portability for Trust FrameworksPhil Wolff
 
Interop, please
Interop, pleaseInterop, please
Interop, pleasePhil Wolff
 

More from Phil Wolff (20)

A Code of Ethics for Product Managers?
A Code of Ethics for Product Managers?A Code of Ethics for Product Managers?
A Code of Ethics for Product Managers?
 
14 OpenOakland Leadership Hacks for 2015
14 OpenOakland Leadership Hacks for 201514 OpenOakland Leadership Hacks for 2015
14 OpenOakland Leadership Hacks for 2015
 
OpenOakland: 3 goals for 2014
OpenOakland: 3 goals for 2014OpenOakland: 3 goals for 2014
OpenOakland: 3 goals for 2014
 
DRAFT: OpenOakland Product Selection
DRAFT: OpenOakland Product SelectionDRAFT: OpenOakland Product Selection
DRAFT: OpenOakland Product Selection
 
So Your Product Is Going To Die. Here's What Happens Next.
So Your Product Is Going To Die. Here's What Happens Next. So Your Product Is Going To Die. Here's What Happens Next.
So Your Product Is Going To Die. Here's What Happens Next.
 
The Things I Don't Know about Product Retirement Could Fill A Slide Deck
The Things I Don't Know about Product Retirement Could Fill A Slide DeckThe Things I Don't Know about Product Retirement Could Fill A Slide Deck
The Things I Don't Know about Product Retirement Could Fill A Slide Deck
 
What’s missing from customer service live chat?
What’s missing from customer service live chat?What’s missing from customer service live chat?
What’s missing from customer service live chat?
 
Proposal: A new City of Oakland Technology Commission
Proposal: A new City of Oakland Technology Commission Proposal: A new City of Oakland Technology Commission
Proposal: A new City of Oakland Technology Commission
 
Personal Data Economy Action Plan - Get Smart, Get Connected, Get Proof
Personal Data Economy Action Plan - Get Smart, Get Connected, Get ProofPersonal Data Economy Action Plan - Get Smart, Get Connected, Get Proof
Personal Data Economy Action Plan - Get Smart, Get Connected, Get Proof
 
The Cloud Needs An Operating System – Philip J. Windley
The Cloud Needs An Operating System – Philip J. WindleyThe Cloud Needs An Operating System – Philip J. Windley
The Cloud Needs An Operating System – Philip J. Windley
 
Johannes Ernst introduces the first Personal Clouds Community Gathering
Johannes Ernst introduces the first Personal Clouds Community GatheringJohannes Ernst introduces the first Personal Clouds Community Gathering
Johannes Ernst introduces the first Personal Clouds Community Gathering
 
Why Personal Clouds Need A Network
Why Personal Clouds Need A NetworkWhy Personal Clouds Need A Network
Why Personal Clouds Need A Network
 
What could kill NSTIC? A friendly threat assessment in 3 parts.
What could kill NSTIC? A friendly threat assessment in 3 parts.What could kill NSTIC? A friendly threat assessment in 3 parts.
What could kill NSTIC? A friendly threat assessment in 3 parts.
 
Fiduciary clouds
Fiduciary cloudsFiduciary clouds
Fiduciary clouds
 
Hi! I'm Phil Wolff. And this is PDEC.
Hi! I'm Phil Wolff. And this is PDEC.Hi! I'm Phil Wolff. And this is PDEC.
Hi! I'm Phil Wolff. And this is PDEC.
 
22 Ways Skype's Digital Identity System Sucks
22 Ways Skype's Digital Identity System Sucks22 Ways Skype's Digital Identity System Sucks
22 Ways Skype's Digital Identity System Sucks
 
Digital Signatures for use by IDA Relying Parties v102
Digital Signatures for use by IDA Relying Parties  v102Digital Signatures for use by IDA Relying Parties  v102
Digital Signatures for use by IDA Relying Parties v102
 
Skype 2021: The Next 9 Years
Skype 2021: The Next 9 Years Skype 2021: The Next 9 Years
Skype 2021: The Next 9 Years
 
#Portability4Trust - Personal Data Portability for Trust Frameworks
#Portability4Trust - Personal Data Portability for Trust Frameworks#Portability4Trust - Personal Data Portability for Trust Frameworks
#Portability4Trust - Personal Data Portability for Trust Frameworks
 
Interop, please
Interop, pleaseInterop, please
Interop, please
 

Recently uploaded

Planning of societal re/production in a commonist society
Planning of societal re/production in a commonist societyPlanning of societal re/production in a commonist society
Planning of societal re/production in a commonist societyStefanMz
 
Buy-Side Leaps Into Gen AI Era by Jasper Colin
Buy-Side Leaps Into Gen AI Era by Jasper ColinBuy-Side Leaps Into Gen AI Era by Jasper Colin
Buy-Side Leaps Into Gen AI Era by Jasper ColinJasper Colin
 
Pros and Cons of Interest-Only DSCR Loans
Pros and Cons of Interest-Only DSCR LoansPros and Cons of Interest-Only DSCR Loans
Pros and Cons of Interest-Only DSCR LoansPark Place Finance LLC
 
14.11.2024 AMOO-MOCA African Creative Economy Summit London summary.pdf
14.11.2024 AMOO-MOCA African Creative Economy Summit London summary.pdf14.11.2024 AMOO-MOCA African Creative Economy Summit London summary.pdf
14.11.2024 AMOO-MOCA African Creative Economy Summit London summary.pdfjamie766122
 
Economic Risk Factor Update: March 2024 [SlideShare]
Economic Risk Factor Update: March 2024 [SlideShare]Economic Risk Factor Update: March 2024 [SlideShare]
Economic Risk Factor Update: March 2024 [SlideShare]Commonwealth
 
Swift_Maintaining Critical Standards(...).pptx.pdf
Swift_Maintaining Critical Standards(...).pptx.pdfSwift_Maintaining Critical Standards(...).pptx.pdf
Swift_Maintaining Critical Standards(...).pptx.pdfNeo4j
 
Stock Market Brief Deck FOR 3142024..pdf
Stock Market Brief Deck FOR 3142024..pdfStock Market Brief Deck FOR 3142024..pdf
Stock Market Brief Deck FOR 3142024..pdfMichael Silva
 
Stock Market Brief Deck FOR 31124 yt.pdf
Stock Market Brief Deck FOR 31124 yt.pdfStock Market Brief Deck FOR 31124 yt.pdf
Stock Market Brief Deck FOR 31124 yt.pdfMichael Silva
 
The Role of Non-Banking Financial Companies (NBFCs).pdf
The Role of Non-Banking Financial Companies (NBFCs).pdfThe Role of Non-Banking Financial Companies (NBFCs).pdf
The Role of Non-Banking Financial Companies (NBFCs).pdfChampak Jhagmag
 
Challenging Factors of Rural Women Entrepreneurs in West Bengal
Challenging Factors of Rural Women Entrepreneurs in West  BengalChallenging Factors of Rural Women Entrepreneurs in West  Bengal
Challenging Factors of Rural Women Entrepreneurs in West BengalNabarun Chakraborty
 
Islamic banking in Afghanistan from start until now
Islamic banking in Afghanistan from start until nowIslamic banking in Afghanistan from start until now
Islamic banking in Afghanistan from start until nowhamidzafar6
 
AUDITING FRAUDS OF AN ENGLISH COMPANY.PPTX
AUDITING FRAUDS OF AN ENGLISH COMPANY.PPTXAUDITING FRAUDS OF AN ENGLISH COMPANY.PPTX
AUDITING FRAUDS OF AN ENGLISH COMPANY.PPTXkamikazekujoh
 
renaltumors upasana sahu Group 50.pptxism
renaltumors upasana sahu Group 50.pptxismrenaltumors upasana sahu Group 50.pptxism
renaltumors upasana sahu Group 50.pptxismthxz2fdqxw
 
powerpoint presentation about asian regioonalism
powerpoint presentation about asian regioonalismpowerpoint presentation about asian regioonalism
powerpoint presentation about asian regioonalismrezeraaisla
 
Mytilineos (OW, TP_ €46.0_sh)_ Strong organic progress 14-03-2024.pdf
Mytilineos (OW, TP_ €46.0_sh)_ Strong organic progress 14-03-2024.pdfMytilineos (OW, TP_ €46.0_sh)_ Strong organic progress 14-03-2024.pdf
Mytilineos (OW, TP_ €46.0_sh)_ Strong organic progress 14-03-2024.pdfNewsroom8
 
BIHC Briefing Greece March 2024, with Crédit Agricole CIB
BIHC Briefing Greece March 2024, with Crédit Agricole CIBBIHC Briefing Greece March 2024, with Crédit Agricole CIB
BIHC Briefing Greece March 2024, with Crédit Agricole CIBNeil Day
 
First, Second, and Third Generation Islamic Economicss
First, Second, and Third Generation Islamic EconomicssFirst, Second, and Third Generation Islamic Economicss
First, Second, and Third Generation Islamic EconomicssAsad Zaman
 
ANALYSIS OF BANK MANDIRI S HEALTH LEVEL BASED ON RISK PROFILE, GOOD CORPORATE...
ANALYSIS OF BANK MANDIRI S HEALTH LEVEL BASED ON RISK PROFILE, GOOD CORPORATE...ANALYSIS OF BANK MANDIRI S HEALTH LEVEL BASED ON RISK PROFILE, GOOD CORPORATE...
ANALYSIS OF BANK MANDIRI S HEALTH LEVEL BASED ON RISK PROFILE, GOOD CORPORATE...indexPub
 
2024.03 Strategic Resources_Pub presentation
2024.03 Strategic Resources_Pub presentation2024.03 Strategic Resources_Pub presentation
2024.03 Strategic Resources_Pub presentationAdnet Communications
 

Recently uploaded (20)

Planning of societal re/production in a commonist society
Planning of societal re/production in a commonist societyPlanning of societal re/production in a commonist society
Planning of societal re/production in a commonist society
 
Buy-Side Leaps Into Gen AI Era by Jasper Colin
Buy-Side Leaps Into Gen AI Era by Jasper ColinBuy-Side Leaps Into Gen AI Era by Jasper Colin
Buy-Side Leaps Into Gen AI Era by Jasper Colin
 
Pros and Cons of Interest-Only DSCR Loans
Pros and Cons of Interest-Only DSCR LoansPros and Cons of Interest-Only DSCR Loans
Pros and Cons of Interest-Only DSCR Loans
 
14.11.2024 AMOO-MOCA African Creative Economy Summit London summary.pdf
14.11.2024 AMOO-MOCA African Creative Economy Summit London summary.pdf14.11.2024 AMOO-MOCA African Creative Economy Summit London summary.pdf
14.11.2024 AMOO-MOCA African Creative Economy Summit London summary.pdf
 
Economic Risk Factor Update: March 2024 [SlideShare]
Economic Risk Factor Update: March 2024 [SlideShare]Economic Risk Factor Update: March 2024 [SlideShare]
Economic Risk Factor Update: March 2024 [SlideShare]
 
Swift_Maintaining Critical Standards(...).pptx.pdf
Swift_Maintaining Critical Standards(...).pptx.pdfSwift_Maintaining Critical Standards(...).pptx.pdf
Swift_Maintaining Critical Standards(...).pptx.pdf
 
Stock Market Brief Deck FOR 3142024..pdf
Stock Market Brief Deck FOR 3142024..pdfStock Market Brief Deck FOR 3142024..pdf
Stock Market Brief Deck FOR 3142024..pdf
 
Stock Market Brief Deck FOR 31124 yt.pdf
Stock Market Brief Deck FOR 31124 yt.pdfStock Market Brief Deck FOR 31124 yt.pdf
Stock Market Brief Deck FOR 31124 yt.pdf
 
The Role of Non-Banking Financial Companies (NBFCs).pdf
The Role of Non-Banking Financial Companies (NBFCs).pdfThe Role of Non-Banking Financial Companies (NBFCs).pdf
The Role of Non-Banking Financial Companies (NBFCs).pdf
 
Challenging Factors of Rural Women Entrepreneurs in West Bengal
Challenging Factors of Rural Women Entrepreneurs in West  BengalChallenging Factors of Rural Women Entrepreneurs in West  Bengal
Challenging Factors of Rural Women Entrepreneurs in West Bengal
 
Islamic banking in Afghanistan from start until now
Islamic banking in Afghanistan from start until nowIslamic banking in Afghanistan from start until now
Islamic banking in Afghanistan from start until now
 
AUDITING FRAUDS OF AN ENGLISH COMPANY.PPTX
AUDITING FRAUDS OF AN ENGLISH COMPANY.PPTXAUDITING FRAUDS OF AN ENGLISH COMPANY.PPTX
AUDITING FRAUDS OF AN ENGLISH COMPANY.PPTX
 
renaltumors upasana sahu Group 50.pptxism
renaltumors upasana sahu Group 50.pptxismrenaltumors upasana sahu Group 50.pptxism
renaltumors upasana sahu Group 50.pptxism
 
powerpoint presentation about asian regioonalism
powerpoint presentation about asian regioonalismpowerpoint presentation about asian regioonalism
powerpoint presentation about asian regioonalism
 
Mytilineos (OW, TP_ €46.0_sh)_ Strong organic progress 14-03-2024.pdf
Mytilineos (OW, TP_ €46.0_sh)_ Strong organic progress 14-03-2024.pdfMytilineos (OW, TP_ €46.0_sh)_ Strong organic progress 14-03-2024.pdf
Mytilineos (OW, TP_ €46.0_sh)_ Strong organic progress 14-03-2024.pdf
 
BIHC Briefing Greece March 2024, with Crédit Agricole CIB
BIHC Briefing Greece March 2024, with Crédit Agricole CIBBIHC Briefing Greece March 2024, with Crédit Agricole CIB
BIHC Briefing Greece March 2024, with Crédit Agricole CIB
 
First, Second, and Third Generation Islamic Economicss
First, Second, and Third Generation Islamic EconomicssFirst, Second, and Third Generation Islamic Economicss
First, Second, and Third Generation Islamic Economicss
 
ANALYSIS OF BANK MANDIRI S HEALTH LEVEL BASED ON RISK PROFILE, GOOD CORPORATE...
ANALYSIS OF BANK MANDIRI S HEALTH LEVEL BASED ON RISK PROFILE, GOOD CORPORATE...ANALYSIS OF BANK MANDIRI S HEALTH LEVEL BASED ON RISK PROFILE, GOOD CORPORATE...
ANALYSIS OF BANK MANDIRI S HEALTH LEVEL BASED ON RISK PROFILE, GOOD CORPORATE...
 
Closing Remarks International Women's Day 2024
Closing Remarks International Women's Day 2024Closing Remarks International Women's Day 2024
Closing Remarks International Women's Day 2024
 
2024.03 Strategic Resources_Pub presentation
2024.03 Strategic Resources_Pub presentation2024.03 Strategic Resources_Pub presentation
2024.03 Strategic Resources_Pub presentation
 

eBay Q4-2007 Earnings Slides

  • 1. Q4 2007 Financial Highlights January 23, 2008 ®
  • 2. This presentation contains non-GAAP measures relating to the company's performance. You can find the reconciliation of those measures to the nearest comparable GAAP measures in the appendix at the end of this presentation. This presentation may make forward-looking statements regarding matters that involve risk and uncertainty, including those relating to the company’s ability to grow its businesses, user base and user activity. Our actual results may differ materially from those discussed in this call for a variety of reasons, including our increasing need to grow revenues from existing users in established markets, an increasingly competitive environment for our businesses, the complexity of managing a growing company with a broad range of businesses, regulatory, tax, as well as IP and other litigation risks (including risks specific to PayPal and the financial industry, and risks specific to Skype’s technology and to the VoiP industry), our need to upgrade our technology and customer service infrastructure at reasonable cost while adding new features and maintaining site stability, foreign-exchange-rate fluctuations, changes in political, business, and economic conditions, and the impact and integration of recent and future acquisitions. You can find more information about factors that could affect our results in our annual report on our Form 10-K and our quarterly reports on Form 10-Q (available at http://investor.ebay.com). You should not unduly rely on any forward-looking statements, and we assume no obligation to update them. All information in the presentation is as of January 23, 2008, and we do not intend, and undertake no duty, to update this presentation. ® 1
  • 3. Q4 07 Summary Very good quarter financially … • Strong revenue growth… first $2B quarter • Stronger non-GAAP earnings growth • Excellent free cash flow • Share repurchases: >$300M in Q4… ~$3.2B since July ’06 • Approved for additional $2B share repurchase program • Caps off extremely strong year financially ® 2
  • 4. Q4 07 Summary… Strong Top-line Growth Revenue (in $millions) 2,181 1,889 1,834 1,768 1,720 1,390 1,411 1,449 1,329 Q4 05 Q1 06 Q2 06 Q3 06 Q4 06 Q1 07 Q2 07 Q3 07 Q4 07 Reported Y/Y Growth 42% 35% 30% 31% 29% 27% 30% 30% 27% Organic Y/Y Growth 34% 30% 21% 20% 21% 21% 23% 23% 18% ® 3 Note: Calculation of Organic Y/Y growth is included in the Appendix of this presentation
  • 5. Q4 07 Summary... Stronger Earnings Growth Non-GAAP EPS (in $) 0.45 0.41* 0.33 0.34 0.31 0.26 0.24 0.24 0.24 Q4 05 Q1 06 Q2 06 Q3 06 Q4 06 Q1 07 Q2 07 Q3 07 Q4 07 Reported Y/Y Growth 44% 20% 10% 28% 29% 39% 40% 59% 45% Non-GAAP Op. Margin 34.0% 33.1% 32.6% 32.1% 33.4% 33.6% 32.4% 31.4% 34.6% ® Note: Calculations of Non-GAAP EPS and Non-GAAP Op. Margins are included in the Appendix of this presentation 4 *$0.04 EPS from one-time tax benefit
  • 6. Q4 07 Summary… Excellent Free Cash Flow Generation Free Cash Flow (in $millions) 665 529 533 510 479 451 428 367 385 Q4 05 Q1 06 Q2 06 Q3 06 Q4 06 Q1 07 Q2 07 Q3 07 Q4 07 Reported Y/Y Growth 44% 56% -10% -14% 24% 6% 45% 32% 26% Capex % of Revenue 7% 10% 11% 9% 6% 5% 7% 6% 6% FCF % of Revenue 32% 32% 26% 27% 31% 27% 29% 27% 30% ® 5 Note: Calculation of FCF is included in the Appendix of this presentation
  • 7. Business Update… Marketplaces Revenue and Volume Revenue GMV ($millions) ($billions) Int’l US 8.9 806 7.7 7.5 7.8 7.7 673 678 6.5 624 638 509 643 697 6.8 6.7 6.7 6.7 7.3 540 614 613 617 6.1 Q306 Q406 Q107 Q207 Q307 Q407 Q306 Q406 Q107 Q207 Q307 Q407 $ millions $ billions 1,049 1,238 1,250 1,291 1,321 1,503 12.6 14.4 14.3 14.5 14.4 16.2 y/y growth y/y growth 22% 24% 23% 26% 26% 21% 17% 20% 14% 12% 14% 12% ® 6
  • 8. Business Update… Marketplaces Operating Metrics Q3 06 Q4 06 Q1 07 Q2 07 Q3 07 Q4 07 Active Users (in millions) Active user growth ex-China/ Global Active Users* 79.8 81.8 82.9 83.3 83.0 83.2 Taiwan was 7% y/y. Y/Y Growth 17% 14% 10% 7% 4% 2% Focus on re-engaging users New Listings (in millions) US 261 272 258 244 254 281 Y/Y Growth 16% 4% -2% -8% -2% 3% Int’l listings ex-China/Taiwan Int'l 323 339 330 316 301 357 grew 10% y/y Y/Y Growth 38% 19% 6% -5% -7% 5% Global listings ex-China/ Taiwan grew 7% y/y Total Listings 584 610 588 559 556 637 Y/Y Growth 27% 12% 2% -6% -5% 4% GMV (in $millions) US 6,112 6,777 6,736 6,700 6,729 7,331 Y/Y Growth 13% 14% 8% 10% 10% 8% Int'l 6,528 7,657 7,545 7,764 7,666 8,883 Y/Y Growth 21% 26% 20% 14% 17% 16% Int’l exposure increasingly Fx Neutral Y/Y Growth 16% 17% 11% 8% 9% 8% important Total GMV 12,639 14,434 14,281 14,464 14,395 16,213 Y/Y Growth 17% 20% 14% 12% 14% 12% Fx Neutral Y/Y Growth 15% 16% 10% 9% 9% 8% Notes: •*Global active users number reflects all users, excluding users of StubHub, Half.com and IAC, who bid on, bought, or listed an item within the ® 7 previous 12-month period. •More information on these metrics can be found on Page 10 of our Earnings Press Release dated January 23, 2008
  • 9. Q4 Listings to Marketplaces Revenue Walk 0.4% 5.2% • Shopping.com • Classifieds 3.4% • Advertising 21.3% 4.3% 0.4% 3.1% 12.3% 4.4% New Listings China/Taiwan Conversion FX Q4'07 Y/Y GMV StubHub Non-GMV Biz Pricing, Q4'07 Y/Y Growth StubHub Rate & ASP Growth China/Taiwan Format Shift, Revenue Other Growth ® 8
  • 10. Diversifying Marketplaces Revenue Streams Shopping.com Advertising* Classifieds +26% +182% +104% Q4 06 Q4 07 Q4 06 Q4 07 Q4 06 Q4 07 ® 9 *Advertising revenue represents all Advertising from Marketplaces, excluding “Other” revenue and advertising realized on Shopping.com and Classifieds sites
  • 11. Pricing… Listening and Responding to Buyers and Sellers Lower prices will stimulate marketplace supply – enhance selection Hypotheses Photos will enhance buyer experience onsite Reduction in Final Value Fee (back end) Reduction in Insertion Fee (front end) Primary Tests Free Gallery Photo Impact on key metrics Minimal in Final Value test (A) Observations Good lift in Insertion Fee test (A) Conversion improvement in Free Gallery test Sellers more interested in reducing upfront fee risk… back-end success fee reductions are secondary Conclusions Buyers like pervasive photos across all listings New 2008 Price Restructure … specifically addresses our conclusions Action Plan Announcement upcoming to Sellers next week ® 10 (A) Key Metrics include New Listings and Sold Items.
  • 12. Business Update… PayPal Revenue and Volume Revenue Net TPV ($millions) ($billions) Int’l US 4.9 246 3.5 3.7 3.9 189 201 3.4 179 169 2.7 133 9.1 316 7.0 7.2 7.4 7.7 248 260 265 270 6.0 216 Q306 Q406 Q107 Q207 Q307 Q407 Q306 Q406 Q107 Q207 Q307 Q407 $ millions $ billions 350 417 439 454 470 563 8.6 10.4 10.8 11.1 11.6 14.0 y/y growth y/y growth 41% 37% 31% 34% 35% 35% 37% 36% 30% 32% 34% 35% ® 11
  • 13. Business Update… PayPal Operating Metrics Q3 06 Q4 06 Q1 07 Q2 07 Q3 07 Q4 07 Active Registered Accounts (in millions) Global Active Accounts 47.2 49.4 51.3 52.8 54.8 57.3 Holiday promotions helped Y/Y Growth 21% 20% 18% 16% 16% 16% drive active user growth Net TPV (in $millions) On eBay 5,516 6,754 6,665 6,460 6,513 7,928 Y/Y Growth 27% 26% 19% 18% 18% 17% Merchant Services 3,129 3,686 4,112 4,621 5,055 6,116 Third consecutive quarter of Y/Y Growth 59% 56% 50% 57% 62% 66% accelerating TPV Total Net TPV 8,645 10,439 10,777 11,080 11,569 14,044 Y/Y Growth 37% 36% 30% 32% 34% 35% On-eBay Penetration Rate Continued benefits from Global 50.7% 51.6% 52.3% 51.9% 53.6% 54.0% synergies Transaction rates Transaction exp 1.13% 1.13% 1.15% 1.18% 1.21% 1.18% Leveraging technology to minimize transaction loss Transaction loss 0.37% 0.43% 0.33% 0.31% 0.27% 0.27% Notes: •Global Active Registered Accounts reflects all registered accounts, excluding non registered users, that successfully sent or received at least one payment or payment reversal through PayPal within the previous 12-month period. •TPV has been adjusted to Net TPV, which is the total dollar volume of payments, net of payment reversals successfully completed through the PayPal system during the quarter, excluding the payment gateway business. •Transaction exp and transaction loss are expressed as % of Net TPV. •Penetration Rate has been adjusted to reflect the total dollar volume of addressable GMV paid using PayPal in relation to the total dollar volume of addressable GMV. ® 12 •More information on these metrics can be found on Page 11 of our Earnings Press Release dated January 23, 2008
  • 14. Business Update… Skype Revenue and Operating Metrics Revenue ($millions and Y/Y growth) Q3 06 Q4 06 Q1 07 Q2 07 Q3 07 Q4 07 Registered Users (in millions) 136 171 196 220 246 276 Y/Y Growth -- 129% 107% 94% 81% 61% Skype to Skype Minutes (in billions) 7.5 9.5 10.9 10.8 9.8 11.9 115 Y/Y Growth -- 80% 53% 41% 31% 26% 98 90 79 66 Skype Out Minutes (in billions) 1.1 1.5 1.3 1.3 1.4 1.6 50 Y/Y Growth -- 182% 98% 57% 25% 10% Q306 Q406 Q107 Q207 Q307 Q407 y/y growth 123% 103% 96% 76% Notes: • Total user number reflects users that may have registered through non-Skype based web sites. ® 13 • Skype-to-Skype minutes are estimated; prior period amounts are updated to conform to current estimation methodology. • More information on these metrics can be found on Page 12 of our Earnings Press Release dated January 23, 2008.
  • 15. Total Non-GAAP Operating Expenses Sales & Marketing Product Development General & Admin. (% of Revenue) (% of Revenue) (% of Revenue) 25.6% 14.4% 6.9% 6.5% 12.9% 23.0% Q406 Q407 Q406 Q407 Q406 Q407 • Leveraged technology • Improvements to buyer • Leveraged existing • Positive mix shift experience infrastructure • Product enhancements Q4 Non-GAAP Op Inc: $755M +31% Q4 Non-GAAP Net Inc: $611M +42% ® 14
  • 16. Q4 07 Cash Flow / Capital Allocation… Share Repurchase Update Cash Balance / Flows Free Cash Flow / Other Movements (in $billions) • Strong free cash flow driven by earnings expansion 0.3 • $128M in capital expenditures 0.7 0.5 0.7 • Proceeds from stock option exercises • Skype earn-out… settled in Q3, paid in Q4 5.0 4.4 Q4 Share Repurchases • Repurchased ~9 million shares at an average price of ~$33.83 Q307 Ending FCF Equity Gains* / Share Skype Earnout Q407 Ending Cash Option Repurchase Cash Exercise / Other ® Note: Cash balance includes cash, cash equivalents and investments 15 *Equity Gains include changes in market value of minority stake in MercadoLibre
  • 17. FY 07 Summary… Great Year Financially (in $millions) Revenues (in $) EPS Free Cash Flow (in $millions) 2,187 1.53* 7,672 1,732 5,970 1,574 1.05 4,552 0.86 FY 05 FY 06 FY 07 FY 05 FY 06 FY 07 FY 05 FY 06 FY 07 Reported Y/Y Growth 39% 31% 29% 42% 21% 46% 59% 10% 26% Reported Non-GAAP Op. Margin 35.5% 32.8% 33.1% ® Note: Calculation of Non-GAAP EPS, Non-GAAP Op. Margin, and FCF is included in the Appendix of this presentation 16 *FY 07 EPS includes one-time $0.04 tax benefit
  • 18. Guidance Summary Q108 2008 Financial Guidance Revenues (in millions) $2,000 - 2,050 $8,500 - 8,750 Non-GAAP Operating Margin -- ~32% Non-GAAP EPS $0.37 - 0.39 $1.63 - 1.67 Free Cash Flow (in millions) -- $2,300 - $2,400 Guidance Assumptions Non-GAAP Tax Rate -- 22 - 23% Capex % of Revenue -- 6.5 - 7.0% ® 17
  • 19. Summary • Carry momentum into 2008 • Understand challenges ahead • Focus on executing strategy Investing to extend leadership position Diversifying revenue streams ® 18
  • 20. Q&A ® 19
  • 21. Appendix ® 20
  • 22. Q4 07 Top Line Growth… EPS Expansion FX +$0.02 +27% 2,181 $0.05 + 3 pts acquisition + 6 pts FX $0.04 1,720 $0.05 +45% $0.45 $0.31 Q406 Q407 Q406 Top Line Growth / Productivity > Capital Allocation / Q407 Mix Investment Tax Rate Non-GAAP 33.4% -2.6% 3.8% 34.6% Op Margin % ® Note: See Appendix for reconciliation of Non-GAAP Op Margin 21
  • 23. Calculation of Organic Revenue Growth Mar 31, Jun 30, Sept 30, Dec 31, 2005 2005 2005 2005 Total revenue growth 36% 40% 37% 42% Acquisition impact (3%) (2%) (5%) (11%) Foreign currency impact (3%) (3%) - 3% Total organic revenue growth 30% 35% 32% 34% Mar 31, Jun 30, Sep 30, Dec 31, 2006 2006 2006 2006 Total revenue growth 35% 30% 31% 29% Acquisition impact (10%) (9%) (9%) (3%) Foreign currency impact 5% - (2%) (5%) Total organic revenue growth 30% 21% 20% 21% Mar 31, June 30, Sept 30, Dec 31, 2007 2007 2007 2007 Total revenue growth 27% 30% 30% 27% Acquisition impact (1%) (3%) (3%) (3%) Foreign currency impact (5%) (4%) (4%) (6%) Total organic revenue growth 21% 23% 23% 18% ® Note: Acquisition impact includes acquisitions made within 12 months of the quarter 22
  • 24. Reconciliation of GAAP to Non-GAAP Net Income / EPS Mar 31, Jun 30, Sept 30, Dec 31, Mar 31, Jun 30, Sep 30, Dec 31, Mar 31, June 30, Sept 30, Dec 31, 2005 2005 2005 2005 2006 2006 2006 2006 2007 2007 2007 2007 (in millions, except per share data) GAAP net income (loss) $ 256.3 $ 291.6 $ 255.0 $ 279.2 $ 248.3 $ 250.0 $ 280.9 $ 346.5 $ 377.2 $ 375.8 $ (935.6) $ 530.9 Stock-based compensation expense related to employee stock options and purchases 3.6 0.1 5.3 22.8 83.8 85.4 73.5 74.7 72.0 79.6 80.6 69.7 Payroll tax on stock option exercises 5.7 1.5 2.3 3.5 2.3 1.6 0.4 0.9 1.8 1.3 2.3 1.5 Amortization of acquired (1) intangible assets 22.5 25.8 29.2 51.4 51.9 62.0 51.5 49.5 51.8 56.9 57.3 57.7 Impairment of goodwill - - - - - - - - - - 1,390.9 - Gain on sale of equity investment - (2.3) - - - - - - - - - - Income taxes associated with certain non-GAAP entries (12.6) (9.5) (11.6) (16.8) (43.4) (48.3) (38.9) (41.0) (42.3) (42.5) (31.7) (48.9) Non-GAAP net income $ 275.5 $ 307.2 $ 280.2 $ 340.1 $ 342.9 $ 350.7 $ 367.4 $ 430.5 $ 460.5 $ 471.1 $ 563.8 $ 610.9 Non-GAAP net income per diluted share $ 0.20 $ 0.22 $ 0.20 $ 0.24 $ 0.24 $ 0.24 $ 0.26 $ 0.31 $ 0.33 $ 0.34 $ 0.41 $ 0.45 Shares used in non-GAAP diluted share calculation 1,382 1,379 1,387 1,426 1,438 1,436 1,426 1,403 1,384 1,379 1,373 1,368 (1) Includes amortization of developed technology classified in cost of net revenues. ® 23
  • 25. Reconciliation of GAAP to Non-GAAP Operating Margin Mar 31, Jun 30, Sept 30, Dec 31, Mar 31, Jun 30, Sep 30, Dec 31, Mar 31, Jun 30, Sept 30, Dec 31, 2005 2005 2005 2005 2006 2006 2006 2006 2007 2007 2007 2007 (in millions) GAAP operating income (loss) $ 335.6 $ 379.0 $ 356.8 $ 370.4 $ 322.7 $ 311.4 $ 339.1 $ 449.9 $ 467.8 $ 456.8 $ (937.7) $ 626.1 Stock-based compensation expense related to employee stock options and purchases 3.6 0.1 5.3 22.8 83.8 85.4 73.5 74.7 72.0 79.6 80.6 69.7 Payroll tax on stock option exercises 5.7 1.5 2.3 3.5 2.3 1.6 0.4 0.9 1.8 1.3 2.3 1.5 Amortization of acquired intangible assets (1) 22.5 25.8 29.2 51.4 51.9 62.0 51.5 49.5 51.8 56.9 57.3 57.7 Impairment of goodwill - - - - - - - - - - 1,390.9 - Non-GAAP operating income $ 367.4 $ 406.4 $ 393.6 $ 448.1 $ 460.7 $ 460.4 $ 464.5 $ 575.0 $ 593.4 $ 594.6 $ 593.4 $ 755.0 Revenues $ 1,032 $ 1,086 $ 1,106 $ 1,329 $ 1,390 $ 1,411 $ 1,449 $ 1,720 $ 1,768 $ 1,834 $ 1,889 $ 2,181 GAAP operating margin 33% 35% 32% 28% 23% 22% 23% 26% 26% 25% (50%) 29% Non-GAAP operating margin 36% 37% 36% 34% 33% 33% 32% 33% 34% 32% 31% 35% (1) Includes amortization of developed technology classified in cost of net revenues. ® 24
  • 26. Calculation of Free Cash Flow Mar 31, Jun 30, Sept 30, Dec 31, Full Year 2005 2005 2005 2005 2005 GAAP operating cash flow $ 495.4 $ 496.5 $ 491.7 $ 526.2 $ 2,009.8 Purchases of property and equipment, net (79.6) (90.5) (70.5) (97.7) (338.3) Proceeds from sale of corporate aircraft - - 28.3 - 28.3 Payment of headquarters facility lease obligation (126.4) - - - (126.4) Free cash flow $ 289.4 $ 406.0 $ 449.5 $ 428.5 $ 1,573.4 Mar 31, Jun 30, Sept 30, Dec 31, Full Year 2006 2006 2006 2006 2006 GAAP operating cash flow $ 584.2 $ 515.5 $ 522.1 $ 626.0 $ 2,247.8 Purchases of property and equipment, net (133.6) (148.4) (136.9) (96.6) (515.5) Free cash flow $ 450.6 $ 367.1 $ 385.2 $ 529.4 $ 1,732.3 Mar 31, Jun 30, Sept 30, Dec 31, Full Year 2007 2007 2007 2007 2007 GAAP operating cash flow $ 564.5 $ 654.6 $ 629.5 $ 792.5 $ 2,641.1 Purchases of property and equipment, net (85.4) (121.3) (119.3) (127.9) (454.0) Free cash flow $ 479.1 $ 533.3 $ 510.2 $ 664.6 $ 2,187.1 ® 25
  • 27. Reconciliation of GAAP to Non-GAAP Quarterly Statement of Income Three Months Ended Three Months Ended Dec 31, 2006 Dec 31, 2007 (in millions, except per share data) Reported Non-GAAP Entries Non-GAAP Reported Non-GAAP Entries Non-GAAP Net revenues $ 1,719.9 $ - $ 1,719.9 $ 2,180.6 $ - $ 2,180.6 Cost of net revenues 356.3 (7.9) (a) 344.3 506.0 (9.5) (a) 492.2 (4.1) (c) (4.3) (c) Gross Profit 1,363.6 12.0 1,375.6 1,674.6 13.8 1,688.4 Operating expenses: Sales and marketing 461.3 (21.6) (a) 439.7 519.1 (16.8) (a) 502.3 Product development 131.3 (18.8) (a) 112.5 169.3 (19.3) (a) 150.0 General and administrative 275.7 (26.4) (a) 248.4 306.7 (24.1) (a) 281.1 (0.9) (b) (1.5) (b) Amortization of acquired intangible assets 45.4 (45.4) (c) - 53.3 (53.3) (c) - Impairment of goodwill - - - - - - Total operating expense 913.7 (113.1) 800.6 1,048.4 (115.0) 933.4 Income from operations 449.9 125.1 575.0 626.2 128.8 755.0 Interest and other income, net 37.4 - 37.4 51.9 - 51.9 Interest expense (3.7) - (3.7) (6.6) - (6.6) Income before income taxes 483.6 125.1 608.7 671.5 128.8 800.3 Provision for income taxes (137.1) (41.0) (d) (178.1) (140.6) (48.9) (d) (189.5) Net income $ 346.5 $ 84.1 $ 430.6 $ 530.9 $ 79.9 $ 610.8 Net income per share: Basic $ 0.25 $ 0.31 $ 0.39 $ 0.45 Diluted $ 0.25 $ 0.31 $ 0.39 $ 0.45 Weighted average shares: Basic 1,381 1,381 1,352 1,352 Diluted 1,403 1,403 1,368 1,368 Operating margin 26% 7% 33% 29% 6% 35% Effective tax rate 28% 1% 29% 21% 3% 24% ____________________ Notes: (a) Stock-based compensation (b) Employer payroll taxes on employee non-qualified stock option grants (c) Amortization of acquired intangible assets and developed technology (d) Income taxes associated with certain non-GAAP entries ® 26
  • 28. Reconciliation of GAAP to Non-GAAP Annual Statement of Income Year Ended Year Ended December 31, 2006 December 31, 2007 Reported Non-GAAP Entries Non-GAAP Reported Non-GAAP Entries Non-GAAP Net revenues $ 5,969.7 $ - $ 5,969.7 $ 7,672.3 $ - $ 7,672.3 Cost of net revenues 1,256.7 (33.0) (a) 1,205.9 1,763.0 (37.0) (a) 1,706.4 (17.8) (c) (19.6) (c) Gross Profit 4,713.0 50.8 4,763.8 5,909.3 56.6 5,965.9 Operating expenses: Sales and marketing 1,619.8 (96.5) (a) 1,523.3 1,925.4 (81.3) (a) 1,844.1 Product development 494.7 (81.5) (a) 413.2 619.7 (76.0) (a) 543.7 General and administrative 978.4 (106.4) (a) 866.7 1,156.0 (107.6) (a) 1,041.6 (5.3) (b) (6.8) (b) Amortization of acquired intangible assets 197.1 (197.1) (c) - 204.1 (204.1) (c) - Impairment of goodwill - - 1,390.9 (1,390.9) (e) - Total operating expense 3,290.0 (486.8) 2,803.2 5,296.1 (1,866.7) 3,429.4 Income from operations 1,423.0 537.6 1,960.6 613.2 1,923.3 2,536.5 Interest and other income, net 130.0 - 130.0 154.3 - 154.3 Interest expense (5.9) - (5.9) (16.6) - (16.6) Income before income taxes 1,547.1 537.6 2,084.7 750.9 1,923.3 2,674.2 Provision for income taxes (421.4) (171.7) (d) (593.1) (402.6) (165.4) (d) (568.0) Net income $ 1,125.7 $ 365.9 $ 1,491.6 $ 348.3 $ 1,757.9 $ 2,106.2 Net income per share: Basic $ 0.80 $ 1.07 $ 0.26 $ 1.55 Diluted $ 0.79 $ 1.05 $ 0.25 $ 1.53 Weighted average shares: Basic 1,399 1,399 1,359 1,359 Diluted 1,425 1,425 1,376 1,376 Operating margin 24% 9% 33% 8% 25% 33% Effective tax rate 27% 1% 28% 54% (33%) 21% ____________________ Notes: (a) Stock-based compensation (b) Employer payroll taxes on employee non-qualified stock option grants (c) Amortization of acquired intangible assets and developed technology (d) Income taxes associated with certain non-GAAP entries (e) Impairment of goodwill ® 27
  • 29. Reconciliation of GAAP to Non-GAAP Guidance Three Months Ended Year Ended March 31, 2008 December 31, 2008 (in millions, except per share amounts and percentages) GAAP Non-GAAP (a) GAAP Non-GAAP (a) Revenues $2,000 - $2,050 $2,000 - $2,050 $8,500 -$8,750 $8,500 -$8,750 Operating Margin - - ~24% ~32% Diluted EPS $0.28 - $0.30 $0.37 - $0.39 $1.27 - $1.31 $1.63 - $1.67 Effective Tax Rate - - 21.0% - 22.0% 22.0% - 23.0% (a) Non-GAAP guidance reflects estimated quarterly adjustments to exclude the amortization of acquired intangible assets of approximately $55-$60 million and stock-based compensation and payroll taxes on employee stock options of approximately $95-$110 million. ® 28