SlideShare a Scribd company logo
1 of 23
Download to read offline
Q3’08 Financial Highlights



            October 21, 2008

1
Note:
    The matters discussed in this presentation contain forward-looking statements that involve risks and uncertainties
    concerning Yahoo!’s expected financial performance, as well as Yahoo!’s strategic and operational plans. Actual results
    may differ materially from the results predicted, and reported results should not be considered as an indication of future
    performance. The potential risks and uncertainties include, among others, the expected benefits of the commercial
    agreement with Google may not be realized, including as a result of actions taken by United States or foreign regulatory
    authorities and the response or acceptance of the agreement by publishers, advertisers, users, and employees; the
    implementation and results of Yahoo!'s ongoing strategic initiatives; the impact of organizational changes; Yahoo!'s ability to
    compete with new or existing competitors; reduction in spending by, or loss of, marketing services customers; the demand
    by customers for Yahoo!'s premium services; acceptance by users of new products and services; risks related to joint
    ventures and the integration of acquisitions; risks related to Yahoo!'s international operations; failure to manage growth and
    diversification; adverse results in litigation, including intellectual property infringement claims; Yahoo!'s ability to protect its
    intellectual property and the value of its brands; dependence on key personnel; dependence on third parties for technology,
    services, content, and distribution; general economic conditions and changes in economic conditions; the possibility that
    Microsoft or another person may in the future make proposals to acquire all or part of Yahoo!, or take other actions which
    may create uncertainty for our employees, publishers, advertisers, and other business partners; and the possibility of
    significant costs of defense, indemnification, and liability resulting from stockholder litigation relating to such proposals. All
    information in this presentation is as of October 21, 2008 and Yahoo! does not intend, and undertakes no duty, to update
    this information to reflect future events or circumstances. More information about potential factors that could affect Yahoo!’s
    business and financial results is included under the captions “Risk Factors” and “Management’s Discussion and Analysis of
    Financial Condition and Results of Operation” in Yahoo!’s Annual Report on Form 10-K for the fiscal year ended December
    31, 2007, as amended, and the quarterly report on Form 10-Q for the quarter ended June 30, 2008, which are on file with
    the Securities and Exchange Commission (“SEC”) and available online at www.sec.gov. Additional information will also be
    set forth in those sections in Yahoo!’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2008, which will
    be filed with the SEC in the fourth quarter of 2008.




2
Quarterly Revenue ex-TAC Trends

                                                                   $1,403 $1,352 $1,346 $1,325
                                                     $1,283
                                $1,400 $1,183 $1,244

                                $1,200

                                $1,000
                $ in millions




                                 $800

                                 $600

                                 $400

                                 $200                                                                             Fees
                                    $0                                                                            Marketing Services
                                         Q1'07

                                                 Q2'07

                                                          Q3'07

                                                                    Q4'07

                                                                              Q1'08

                                                                                        Q2'08

                                                                                                  Q3'08
Note: Revenue excluding traffic acquisition costs (Revenue ex-TAC) is a non-GAAP financial measure defined as GAAP revenue less TAC. Please refer
to supporting Table 1 for Revenue ex-TAC Calculation by Segment.
Throughout this presentation, we have rounded numbers as appropriate.

3
Revenue and Revenue ex-TAC
                         Comparisons

    $ in millions                                                            Q3’07             Q2’08            Q3’08                   Q3’08
                                                                                                                                   YOY        QOQ
    Revenues for Groups of Similar Services
     Marketing Services:
      Owned and Operated sites(1)                                           $923.1         $1,015.7         $1,002.1             9%               (1%)
      Affiliate sites(2)                                                      620.5             571.3            560.7         (10%)              (2%)
     Fees                                                                     223.9             211.1            223.7           0%                6%
    Total Revenue                                                         $1,767.5         $1,798.1         $1,786.4             1%               (1%)


    Revenue ex-TAC
     United States                                                          $962.1            $993.6           $993.5            3%                0%
     International                                                            320.5             352.3            331.8           4%               (6%)
    Total                                                                 $1,282.6         $1,346.0         $1,325.3             3%               (2%)

    Note: Revenue excluding traffic acquisition costs (Revenue ex-TAC) is a non-GAAP financial measure defined as GAAP Revenue less TAC. Please
    refer to supporting Table 1 for Revenue ex-TAC Calculation by Segment.
    (1) Refers to Yahoo!’s owned and operated online properties and services.
    (2) Refers to Yahoo!’s distribution network of third-party entities who have integrated Yahoo!’s advertising offerings into their websites or their other
    offerings.

4
Adjusted GAAP Revenue Growth

                  Year/Year Growth                                                                       Q1’08                Q2’08                Q3’08
                  Reported GAAP Revenue Growth                                                                   9%                    6%                   1%
                  Impact Of:
                            Overture Japan Transaction                                                           7%                    7%                   5%
                            Currency                                                                          (2%)                 (1%)                     0%
                            Acquisitions                                                                      (2%)                 (3%)                  (1%)
                  Total Impact                                                                                   3%                    3%                   4%
                  Adjusted Growth Rate                                                                         12%                     9%                   5%



    In August 2007, the Company sold its Overture Japan business to Yahoo! Japan, and the transaction reduced reported GAAP revenue growth in Q1-Q3’08 as shown above. The
    currency impact shown above reflects the impact on year-over-year reported GAAP revenue growth from changes in currency exchange rates. The acquisition impact shown above
    reflects the contribution to reported GAAP revenue growth from acquisitions made in the prior 12 months.




5
GAAP Revenue Details
$ in millions                         Q1’07    Q2’07    Q3’07    Q4’07     Q1’08     Q2’08     Q3’08


O&O Search                             $342      $361    $375      $392      $410      $424      $438
Year/Year Growth                         17%      30%      29%      28%       20%       18%       17%

O&O Display                            $367      $413    $421      $518      $426      $457      $435
Year/Year Growth                         16%      12%      21%      20%       16%       11%        3%

Affiliate                              $649      $594    $621      $555      $607      $571      $561
Year/Year Growth                         -2%      -6%      -1%      -13%       -7%       -4%      -10%

Listings & Other Marketing Services    $110      $119    $126      $125      $130      $135      $130
Year/Year Growth                         1%        6%      18%       8%       18%       13%        3%

Total Marketing Services              $1,469   $1,486   $1,544   $1,590    $1,572    $1,587    $1,563
Year/Year Growth                         6%        7%      13%       7%        7%        7%        1%


Fees                                   $203      $212    $224      $242      $245      $211      $224
Year/Year Growth                         9%       12%      7%       14%       21%        0%        0%


Total Revenue
                                      $1,672   $1,698   $1,768   $1,832    $1,818    $1,798    $1,786
Year/Year Growth
                                         7%        8%      12%       8%        9%        6%        1%



 6
Operating Cash Flow (OCF) Trends
                                $600
                                                                                              $527

                                $500        $460 $474 $466
                                                                                                                           $43            $22               $37
                $ in millions




                                $400
                                                                                                             $433                                                  Costs related to strategic
                                $300                                                                                                                               workforce realignment
                                                                                                                                                                   and/or outside advisors
                                                                                                                                                                   (see Note below)
                                $200                                                                                        $427 $410


                                $100

                                  $0
                                                Q1'07

                                                                 Q2'07

                                                                                 Q3'07

                                                                                                 Q4'07

                                                                                                                 Q1'08

                                                                                                                                  Q2'08

                                                                                                                                                  Q3'08
    OCF as a %
    of Rev ex-TAC: 39%                                        38%              36% 38% 32%                                   32%               31%
    Note: Operating Cash Flow (OCF) is also referred to as operating income before depreciation, amortization, and stock-based compensation expense. Operating Cash Flow is a non-GAAP financial
    measure defined as income from operations before depreciation, amortization of intangible assets, and stock-based compensation expense (including the compensation of Terry Semel, who served as
    our chief executive officer through June 18, 2007 and whose compensation after June 1, 2006 consisted almost entirely of stock-based compensation). Q1’08 OCF of $433 million includes a pre-tax cash
    charge of $29 million for severance pay expenses and cash expenditures related to a strategic workforce realignment the Company implemented during the quarter, as well as incremental costs of $14
    million incurred for outside advisors related to Microsoft’s unsolicited proposal, other strategic alternatives, and related litigation defense costs. Q2’08 OCF of $427 million and Q3’08 OCF of $410 million
    include incremental costs of $22 million and $37 million, respectively, incurred for outside advisors related to Microsoft’s proposals to acquire all or a part of the Company, other strategic alternatives,
    including the Google agreement, the proxy contest, and related litigation defense costs.
    Please refer to supporting Table 2 for Operating Cash Flow Calculation by Segment and Table 8 for GAAP Operating Income as a Percentage of GAAP Revenue by Segment.
7
Operating Cash Flow Comparisons

    $ in millions                                                                                            Q3’07                    Q2’08                     Q3’08                              Q3’08
                                                                                                                                                                                           YOY QOQ
    Operating Cash Flow
       United States                                                                                          $338.4                   $297.9                    $291.4                  (14%)                   (2%)
       International                                                                                             127.9                     129.2                    119.0                  (7%)                  (8%)
    Total                                                                                                     $466.3                   $427.0                    $410.4                  (12%)                   (4%)
    Operating Cash Flow as a
    Percent of Revenue ex-TAC
       United States                                                                                                35%                      30%                       29%
       International                                                                                                40%                      37%                       36%

    Total                                                                                                           36%                      32%                       31%
    Note: Operating Cash Flow (OCF) is a non-GAAP financial measure defined as income from operations before depreciation, amortization of intangible assets, and stock-based compensation expense (including the
    compensation of Terry Semel, who served as our chief executive officer through June 18, 2007 and whose compensation after June 1, 2006 consisted almost entirely of stock-based compensation). Q2’08 OCF of $427
    million and Q3’08 OCF of $410 million include incremental costs of $22 million and $37 million, respectively, incurred for outside advisors related to Microsoft’s proposals to acquire all or a part of the Company, other
    strategic alternatives, including the Google agreement, the proxy contest, and related litigation defense costs.
    Please refer to supporting Table 2 for Operating Cash Flow Calculation by Segment and Table 8 for GAAP Operating Income as a Percentage of GAAP Revenue by Segment.

8
Free Cash Flow (FCF) Trends

                                                                                    $647
                                        $700
                                        $600
                                        $500
                        $ in millions


                                                $369
                                                       $328 $310 $330
                                        $400
                                                                                            $231
                                                                                                                    One-Time Payment from
                                        $300                                                         $215           Broadband Partners

                                        $200
                                        $100
                                         $0
                                               Q1'07

                                                       Q2'07

                                                                Q3'07

                                                                         Q4'07

                                                                                  Q1'08

                                                                                            Q2'08

                                                                                                     Q3'08
          FCF as a %
          of OCF:                              80% 69% 66% 63% 149% 54% 52%
Note: Free Cash Flow (FCF) is a non-GAAP financial measure defined as cash flow from operating activities (adjusted to include excess tax benefits
from stock-based compensation), less net capital expenditures and dividends received. Q1’08 free cash flow includes a $350 million one-time payment
from AT&T Inc. Q4’07 free cash flow includes a $52 million one-time payment from Rogers Communications. Please refer to supporting Table 3 for
Free Cash Flow Calculation and Table 9 for Cash Flow from Operations as a Percentage of Operating Income and as a Percentage of GAAP
Revenue.
9
Non-GAAP Net Income Per Share Trends

                                  $0.20
            $ per diluted share




                                  $0.15                                                   $0.13
                                                          $0.12
                                           $0.11                         $0.11                           $0.11
                                                                                                                           $0.10
                                  $0.10                                                                                                    $0.09




                                  $0.05


                                  $0.00
                                            Q1'07


                                                           Q2'07


                                                                           Q3'07


                                                                                          Q4'07


                                                                                                          Q1'08


                                                                                                                         Q2'08


                                                                                                                                         Q3'08
Note: Non-GAAP Net Income is a non-GAAP financial measure defined as net income excluding certain gains, losses, expenses, and their related tax effects that we believe are not indicative of
our ongoing operating results. All per share amounts are based on fully diluted share counts. Q1’08 non-GAAP net income excludes a net strategic workforce realignment charge of $17 million
(comprised of $29 million in pre-tax cash charges, offset by $12 million in stock-based compensation expense reversals), as well as incremental costs of $14 million incurred for outside advisors
related to Microsoft’s unsolicited proposal, other strategic alternatives, and related litigation defense costs. Q2’08 non-GAAP net income and Q3’08 non-GAAP net income exclude incremental
costs of $22 million and $37 million, respectively, incurred for outside advisors related to Microsoft’s proposals to acquire all or a part of the Company, other strategic alternatives, including the
Google agreement, the proxy contest, and related litigation defense costs. See Table 4 for Reconciliation of GAAP Net Income and GAAP Net Income per Share to Non-GAAP Net Income and
Non-GAAP Net Income per Share and Table 5 for Reconciliation of GAAP Net Income to Non-GAAP Net Income, with details on adjustments.



 10
Key Operational & Balance Sheet Metrics

 $ in millions except where                   Q1’07           Q2’07           Q3’07            Q4’07           Q1’08           Q2’08            Q3’08
 noted


 Cash & Marketable Debt                        $3,128           $3,152          $2,763          $2,363           $2,848          $3,219          $3,299
 Securities

 Accounts Receivable, net                         $893            $892            $950          $1,056           $1,040          $1,042             $993
 DSO (in days)                                       48              48               49              53              52               53              51


 Current Deferred Revenue                         $331            $342            $337             $368            $496            $478             $447



 Ending Employees (ones)                       11,700           12,400          13,600          14,300           13,800          14,300          15,200




Note: In Q3’08, the cash and marketable debt securities balance was $3.3 billion, an increase of $80 million from Q2’08, due to $215 million of Free Cash
Flow (see Table 3 for Free Cash Flow Calculation) and $14 million of cash generated from the issuance of common stock as a result of the exercise of
employee stock options, offset by $29 million used for acquisitions, $97 million due to the effect of exchange rate changes on cash and cash equivalents, and
$16 million used to acquire intellectual property rights.


 11
Business Outlook

        $ in millions                                          Previous Outlook                                                       Current Outlook


                                                                             FY’08                                           Q4’08                                    FY’08

        GAAP Revenue                                                $7,350-$7,850                                  $1,773-$1,973                              $7,175-$7,375

        Operating Cash Flow                                         $1,825-$1,975                                      $490-$570                              $1,862-$1,942
        (OCF)
        Free Cash Flow (FCF)                                          $900-$1,050                                                 -                             $925-$1,025

        Capital Expenditures                                            $675-$775                                                 -                               $700-$750


     Note: The above business outlook is based on current information and expectations as of October 21, 2008. Yahoo! does not expect, and undertakes no obligation, to update this
     business outlook prior to the release of the Company’s next quarterly earnings announcement, notwithstanding subsequent developments; however, Yahoo! may update this business
     outlook or any portion thereof at any time at its discretion. The outlook for the three months ending December 31, 2008 (Q4’08) excludes any incremental costs incurred for outside
     advisors related to strategic alternatives, including the Google agreement, defense costs for securities litigation relating to Microsoft’s proposals to acquire all or a part of the Company
     and other strategic alternatives and any charges arising from the cost reduction initiatives to be implemented in Q4’08. The outlook for the year ending December 31, 2008 (FY’08)
     excludes charges arising from the Company’s strategic workforce realignment implemented in Q1’08, including $29 million of such costs incurred through September 30, 2008,
     incremental costs incurred for outside advisors related to Microsoft’s proposals to acquire all or a part of the Company, other strategic alternatives, including the Google agreement,
     the proxy contest, and related litigation defense costs, including $73 million of such incremental costs incurred through September 30, 2008, and the charges arising from the cost
     reduction initiatives to be implemented in Q4’08. Free Cash Flow outlook does not include a $350 million one-time payment from AT&T Inc. recorded in the first quarter of 2008.
     Please refer to supporting Tables 6 and 7 for Operating Cash Flow Outlook and Free Cash Flow Outlook Calculations.
12
13
Table 1 – Revenue ex-TAC Calculation by Segment
                       Reconciliation of GAAP Revenue to Revenue ex-TAC

 $ in millions                      Q1’07           Q2’07           Q3’07           Q4’07       Q1’08      Q2’08      Q3’08
 United States
     GAAP Revenue                $1,100.8        $1,118.5        $1,194.9         $1,312.9    $1,307.4   $1,264.5   $1,279.9
     TAC                           (217.8)         (182.8)         (232.8)         (255.2)     (277.4)    (270.9)    (286.4)
 US Revenue ex-TAC                 $882.9          $935.7          $962.1         $1,057.8    $1,030.0    $993.6     $993.5

 International
     GAAP Revenue                  $571.1          $579.4          $572.6           $519.1     $510.2     $533.6     $506.5
     TAC                           (270.9)         (271.3)         (252.1)         (173.7)     (188.1)    (181.2)    (174.7)
 Int’l Revenue ex-                 $300.1          $308.1          $320.5           $345.3     $322.1     $352.3     $331.8
 TAC
 Worldwide
     GAAP Revenue                $1,671.9        $1,697.9        $1,767.5         $1,832.0    $1,817.6   $1,798.1   $1,786.4
     TAC                           (488.8)         (454.2)         (484.9)         (428.9)     (465.5)    (452.1)    (461.1)
 Revenue ex-TAC                  $1,183.1        $1,243.8        $1,282.6         $1,403.1    $1,352.1   $1,346.0   $1,325.3




     Note: Revenue ex-TAC is a non-GAAP financial measure defined as GAAP Revenue less TAC.



14
Table 2 – Operating Cash Flow Calculation by Segment
                                    Reconciliation of Operating Income to Operating Cash Flow

     $ in millions                                                            Q1’07              Q2’07              Q3’07              Q4’07              Q1’08              Q2’08              Q3’08
     United States
        Operating Income                                                       $92.8            $116.9               $68.6            $102.4               $49.2              $21.7                $5.7
        Depreciation & Amortization                                            121.8              129.9              139.8              144.8              153.2              168.5              171.4
        Stock-Based Compensation Expense                                       126.9              115.6              130.0              144.1              112.8              107.7              114.3
     Operating Cash Flow                                                     $341.5             $362.3             $338.4             $391.3             $315.2             $297.9             $291.4
     International
        Operating Income                                                       $76.2              $68.1              $81.6              $88.8              $71.5              $78.8              $64.5
        Depreciation & Amortization                                              29.2               30.0               30.8               33.0               34.3               34.9               36.2
        Stock-Based Compensation Expense                                         13.1               13.2               15.5               14.0               12.2               15.5               18.3
     Operating Cash Flow                                                     $118.5             $111.3             $127.9             $135.7             $118.0             $129.2             $119.0
     Worldwide
        Operating Income                                                     $169.0             $185.0             $150.2             $191.2             $120.6             $100.5               $70.2
        Depreciation & Amortization                                            151.0              159.9              170.6              177.7              187.5              203.4              207.6
        Stock-Based Compensation Expense                                       140.0              128.8              145.5              158.1              125.0              123.2              132.6
     Operating Cash Flow                                                     $460.0             $473.6             $466.3             $527.1             $433.1             $427.0             $410.4

Note: Operating Cash Flow (OCF) is a non-GAAP financial measure defined as income from operations before depreciation, amortization of intangible assets, and stock-based compensation expense
(including the compensation of Terry Semel, who served as our chief executive officer through June 18, 2007 and whose compensation after June 1, 2006 consisted almost entirely of stock-based
compensation). Q1’08 OCF includes a pre-tax cash charge of $29 million for severance pay expenses and related cash expenditures related to a strategic workforce realignment the Company
implemented in the quarter, as well as incremental costs of $14 million incurred for outside advisors related to Microsoft’s unsolicited proposal, other strategic alternatives, and related litigation defense
costs. Q2’08 OCF and Q3’08 OCF includes incremental costs of $22 million and $37 million, respectively, incurred for outside advisors related to Microsoft’s proposals to acquire all or a part of the
Company, other strategic alternatives, including the Google agreement, the proxy contest, and related litigation defense costs.

   15
Table 3 - Free Cash Flow Calculation
                          Reconciliation of Cash Flow from Operating Activities to FCF




$ in millions                                                    Q1’07         Q2’07          Q3’07         Q4’07         Q1’08         Q2’08         Q3’08
Free Cash Flow
Cash Flow from Operating Activities                             $434.7        $405.6         $456.7        $621.9        $786.3        $425.8        $347.9
Excess Tax Benefits from Stock-Based Awards                        52.1           82.4              -       (99.1)               -             -       (35.5)
Acquisition of Property & Equipment, Net                        (118.0)       (144.7)       (147.2)       (192.4)        (139.8)       (175.9)       (167.2)
Dividends Received                                                      -       (15.2)              -             -              -      (18.9)              -
Total                                                           $368.8        $328.2         $309.6        $330.4        $646.5        $231.0        $215.3




 Note: Free Cash Flow (FCF) is a non-GAAP financial measure defined as cash flow from operating activities (adjusted to include excess tax benefits
 from stock-based compensation), less net capital expenditures and dividends received. The excess tax benefits from stock-based compensation, as
 reported on the statements of cash flows in financing activities, represent the reduction in income taxes otherwise payable during the period,
 attributable to the actual gross tax benefits in excess of the expected tax benefits for options exercised/awards released in current and prior periods.




16
Table 4 – Non-GAAP Net Income Per Share
                             Calculation
                             Reconciliation of GAAP Net Income and GAAP Net Income Per Share to
                             Non-GAAP Net Income and Non-GAAP Net Income Per Share

   in millions except per share amounts                          Q1’07            Q2’07            Q3’07            Q4’07              Q1’08      Q2’08           Q3’08


   GAAP Net Income                                              $142.4           $160.6           $151.3           $205.7             $542.2     $131.2            $54.3
   Adjustments                                                      11.2              2.1              1.7          (19.0)            (386.9)         8.0            68.8
   Non-GAAP Net Income                                          $153.6           $162.7           $152.9           $186.7             $155.3     $139.3          $123.1


   GAAP Net Income Per Share                                      $0.10            $0.11            $0.11            $0.15            $0.37[1]    $0.09            $0.04
   Non-GAAP Net Income Per Share                                  $0.11            $0.12            $0.11            $0.13             $0.11      $0.10            $0.09


   Diluted Shares Outstanding                                   1,418.2         1,403.8          1,395.1          1,396.3             1,395.4    1,399.3        1,397.6




Note: All per share amounts are based on fully diluted share counts. Please refer to supporting Table 5 for details on Adjustments.

[1] The impact of outstanding stock awards of entities in which the Company holds equity interests that are accounted for using the equity method reduced the Company's
diluted earnings per share by $0.02 for the three months ended March 31, 2008.




  17
Table 5 - Non-GAAP Net Income Calculation
                         Reconciliation of GAAP Net Income to Non-GAAP Net Income, with Details
                         on Adjustments

                                                                                     Q1'07           Q2'07           Q3'07           Q4'07            Q1'08           Q2'08           Q3'08

     GAAP Net Income ($ 000s)                                                    $   142,424     $   160,567     $   151,286     $   205,723      $   542,163     $   131,215     $    54,348


     (a)   Non-cash gain arising from increased dilution of our ownership
           in Alibaba Group, resulting in the recognition of a further gain on               -               -               -         (6,842)                -               -               -
           the sale of Yahoo! China

     (b)   Incremental costs incurred for outside advisors related to
           Microsoft's unsolicited proposal (in Q1'08) and proposals to
           acquire all or a part of the Company (in Q2'08 and Q3'08), other
                                                                                             -               -               -                -        13,856          22,300          36,555
           strategic alternatives, including the Google agreement (in Q2'08
           and Q3’08), the proxy contest (in Q2'08 and Q3’08) and related
           litigation defense costs

     (c)   Strategic workforce realignment costs, net (comprised of $29
           million in pre-tax cash charges, offset by $12 million in related                 -               -               -                -        16,885                 -               -
           stock-based compensation expense reversals)

     (d)   To adjust the provision for income taxes to reflect the tax impact
           of items (a) - (c)                                                                -               -               -         2,707           (11,495)         (8,854)       (14,516)



     (e)   To adjust the provision for income taxes to reflect the applicable
           effective tax rates for the period                                         11,180           2,102           1,659         (14,890)           (5,039)         (5,400)        16,537



     (f)   Yahoo!'s non-cash gain related to Alibaba Group's initial public
           offering of Alibaba.com, net of tax, which is included in earnings                -               -               -                -       (401,090)               -               -
           in equity interests

     (g)   Yahoo!'s non-cash loss related to the impairment of our direct
           investment in Alibaba.com, net of tax, which is included in                       -               -               -            -                   -               -        30,188
           earnings in equity interests



     Non-GAAP Net income                                                         $   153,604     $   162,669     $   152,945     $   186,698      $   155,278     $   139,261     $   123,112


18
Table 6 – Operating Cash Flow Outlook Calculation
                                    Reconciliation of Operating Income to OCF Outlook




     $ in millions                                                                                    Previous                                                         Current
                                                                                                          FY’08                                        Q4’08                                FY’08


     Operating Cash Flow Outlook
       Operating Income                                                                              $525-$595                                 $195-$235                                 $588-$628
       Depreciation & Amortization                                                                      800-840                                   205-225                                   803-823
       Stock-Based Compensation Expense                                                                 500-540                                    90-110                                   471-491
     Total                                                                                       $1,825-$1,975                                 $490-$570                             $1,862-$1,942




     Note: Operating Cash Flow (OCF) is a non-GAAP financial measure defined as income from operations before depreciation, amortization of intangible assets, and stock-based compensation expense
     (including the compensation of Terry Semel, who served as our chief executive officer through June 18, 2007 and whose compensation after June 1, 2006 consisted almost entirely of stock-based
     compensation). The current outlook is based on current information and expectations as of October 21, 2008. Yahoo! does not expect, and undertakes no obligation, to update this outlook prior to the release
     of the Company’s next quarterly earnings announcement, notwithstanding subsequent developments; however, Yahoo! may update this business outlook or any portion thereof at any time at its discretion. The
     outlook for the three months ending December 31, 2008 (Q4’08) excludes any incremental costs incurred for outside advisors related to other strategic alternatives, including the Google agreement, defense
     costs for securities litigation relating to Microsoft’s proposals to acquire all or a part of the Company and other strategic alternatives and any charges arising form the cost-reduction initiatives to be
     implemented in Q4’08. The outlook for the year ending December 31, 2008 (FY’08) excludes charges arising from the Company’s strategic workforce realignment implemented in Q1’08, including $29 million of
     such costs incurred through September 30, 2008, incremental costs incurred for outside advisors related to Microsoft's proposals to acquire all or a part of the Company, other strategic alternatives, including
     the Google agreement, the proxy contest, and related litigation defense costs, including $73 million of such incremental costs incurred through September 30, 2008, and any charges arising from the cost
     reduction initiatives to be implemented in Q4’08.

19
Table 7 - Free Cash Flow Outlook Calculation
                         Reconciliation of Cash Flow from Operating Activities Outlook to FCF Outlook




      $ in millions                                                                               Previous                      Current
                                                                                                     FY’08                        FY’08

      Free Cash Flow Outlook
        Cash Flow from Operating Activities                                                   $1,819-$1,969                 $1,929-$2,059
        Excess Tax Benefits from Stock-Based Awards                                                125-225                        65-85
        Acquisition of Property & Equipment, Net                                                  (675-775)                    (700-750)
        One-Time Payment from AT&T Inc.                                                              (350)                         (350)
        Dividends Received                                                                            (19)                          (19)
      Total                                                                                     $900-$1,050                  $925-$1,025




     Note: Free Cash Flow (FCF) is a non-GAAP financial measure defined as cash flow from operating activities (adjusted to include excess tax benefits
     from stock-based compensation), less net capital expenditures and dividends received. The current outlook is as of October 21, 2008. Yahoo! does
     not intend, and undertakes no duty, to update this information to reflect future events or circumstances.



20
Table 8 – GAAP Operating Income as a Percentage of
                           GAAP Revenue by Segment



                                  Q1’07                 Q2’07                Q3’07                 Q4’07                Q1’08                 Q2’08                 Q3’08


 United                                8%                 10%                     6%                   8%                    4%                    2%                   0%
 States


 International                       13%                  12%                   14%                  17%                   14%                   15%                  13%


 Worldwide                           10%                  11%                     8%                 10%                     7%                    6%                   4%




 Note: Q1’08 GAAP operating income includes a net strategic workforce realignment charge of $17 million (comprised of $29 million in severance pay expenses and
 related cash expenditures, offset by $12 million in stock-based compensation expense reversals), as well as incremental costs of $14 million incurred for outside
 advisors related to Microsoft’s unsolicited proposal, other strategic alternatives, and related litigation defense costs. Q2’08 GAAP operating income and Q3’08 GAAP
 operating income includes incremental costs of $22 million and $37 million, respectively, incurred for outside advisors related to Microsoft’s proposals to acquire all or
 part of the Company, other strategic alternatives, including the Google agreement, the proxy contest, and related litigation defense costs. Excluding these charges, US
 GAAP operating income as a percentage of GAAP revenue would have been 6% in Q1’08, 3% in Q2’08 and 3% in Q3’08, and Worldwide GAAP operating income as a
 percentage of GAAP revenue would have been 8% in Q1’08, 7% in Q2’08 and 6% in Q3’08.


21
Table 9 – Cash Flow from Operations as a Percentage of
                        Operating Income and as a Percentage of GAAP Revenue




                                                                Q1’07        Q2’07       Q3’07       Q4’07        Q1’08       Q2’08       Q3’08



 Cash Flow from Operations/Operating Income                      257%        219%        304%         325%        652%        424%        545%
 Cash Flow from Operations/GAAP Revenue                          26%          24%         26%         34%          43%         24%         21%




     Note: Q1’08 Cash Flow from Operations includes a $350 million one-time payment from AT&T Inc. and Q4’07 Cash Flow from Operations includes a
     $52 million one-time payment from Rogers Communications.




22
23

More Related Content

What's hot

yahoo =2Q08_Earnings_Presentation
yahoo =2Q08_Earnings_Presentationyahoo =2Q08_Earnings_Presentation
yahoo =2Q08_Earnings_Presentationfinance32
 
omnicom group Q3 2008 Investor Presentation
omnicom group  Q3 2008 Investor Presentationomnicom group  Q3 2008 Investor Presentation
omnicom group Q3 2008 Investor Presentationfinance22
 
Merrill Lynch Banking & Financial Services Conference
Merrill Lynch Banking & Financial Services ConferenceMerrill Lynch Banking & Financial Services Conference
Merrill Lynch Banking & Financial Services Conferencefinance2
 
Q4 2002 Earnings Release Presentation
Q4 2002 Earnings Release PresentationQ4 2002 Earnings Release Presentation
Q4 2002 Earnings Release Presentationfinance7
 
alcoa 3Q08 Analyst Presentation
alcoa 3Q08 Analyst Presentation alcoa 3Q08 Analyst Presentation
alcoa 3Q08 Analyst Presentation finance8
 
alcoa 1Q08 Analyst Presentation
alcoa 1Q08 Analyst Presentation alcoa 1Q08 Analyst Presentation
alcoa 1Q08 Analyst Presentation finance8
 
Q3 2008 Comcast Corporation Earnings Conference Call
Q3 2008 Comcast Corporation Earnings Conference CallQ3 2008 Comcast Corporation Earnings Conference Call
Q3 2008 Comcast Corporation Earnings Conference Callfinance8
 
Sun Microsystems Q109 Quaterly Results Release
Sun Microsystems Q109 Quaterly Results ReleaseSun Microsystems Q109 Quaterly Results Release
Sun Microsystems Q109 Quaterly Results Releaseearningsreport
 
alcoa 2Q08 Analyst Presentation
alcoa  	2Q08 Analyst Presentationalcoa  	2Q08 Analyst Presentation
alcoa 2Q08 Analyst Presentationfinance8
 

What's hot (12)

yahoo =2Q08_Earnings_Presentation
yahoo =2Q08_Earnings_Presentationyahoo =2Q08_Earnings_Presentation
yahoo =2Q08_Earnings_Presentation
 
SYMCQ109
SYMCQ109SYMCQ109
SYMCQ109
 
Slides from Conference Call
Slides from Conference CallSlides from Conference Call
Slides from Conference Call
 
omnicom group Q3 2008 Investor Presentation
omnicom group  Q3 2008 Investor Presentationomnicom group  Q3 2008 Investor Presentation
omnicom group Q3 2008 Investor Presentation
 
Merrill Lynch Banking & Financial Services Conference
Merrill Lynch Banking & Financial Services ConferenceMerrill Lynch Banking & Financial Services Conference
Merrill Lynch Banking & Financial Services Conference
 
Q4 2002 Earnings Release Presentation
Q4 2002 Earnings Release PresentationQ4 2002 Earnings Release Presentation
Q4 2002 Earnings Release Presentation
 
4 q08
4 q084 q08
4 q08
 
alcoa 3Q08 Analyst Presentation
alcoa 3Q08 Analyst Presentation alcoa 3Q08 Analyst Presentation
alcoa 3Q08 Analyst Presentation
 
alcoa 1Q08 Analyst Presentation
alcoa 1Q08 Analyst Presentation alcoa 1Q08 Analyst Presentation
alcoa 1Q08 Analyst Presentation
 
Q3 2008 Comcast Corporation Earnings Conference Call
Q3 2008 Comcast Corporation Earnings Conference CallQ3 2008 Comcast Corporation Earnings Conference Call
Q3 2008 Comcast Corporation Earnings Conference Call
 
Sun Microsystems Q109 Quaterly Results Release
Sun Microsystems Q109 Quaterly Results ReleaseSun Microsystems Q109 Quaterly Results Release
Sun Microsystems Q109 Quaterly Results Release
 
alcoa 2Q08 Analyst Presentation
alcoa  	2Q08 Analyst Presentationalcoa  	2Q08 Analyst Presentation
alcoa 2Q08 Analyst Presentation
 

Viewers also liked

Ajaxworld Final L Gray
Ajaxworld Final L GrayAjaxworld Final L Gray
Ajaxworld Final L Grayrajivmordani
 
Itroo21octubre
Itroo21octubreItroo21octubre
Itroo21octubrecarolamas
 
Web 2.0 Expo: TamTamy.com Demo
Web 2.0 Expo: TamTamy.com DemoWeb 2.0 Expo: TamTamy.com Demo
Web 2.0 Expo: TamTamy.com Demoreply
 
Server Side Javascript
Server Side JavascriptServer Side Javascript
Server Side Javascriptrajivmordani
 
Hype vs. Reality: The AI Explainer
Hype vs. Reality: The AI ExplainerHype vs. Reality: The AI Explainer
Hype vs. Reality: The AI ExplainerLuminary Labs
 
Study: The Future of VR, AR and Self-Driving Cars
Study: The Future of VR, AR and Self-Driving CarsStudy: The Future of VR, AR and Self-Driving Cars
Study: The Future of VR, AR and Self-Driving CarsLinkedIn
 

Viewers also liked (8)

Burner Night School
Burner Night SchoolBurner Night School
Burner Night School
 
Ajaxworld Final L Gray
Ajaxworld Final L GrayAjaxworld Final L Gray
Ajaxworld Final L Gray
 
Google Analytics
Google AnalyticsGoogle Analytics
Google Analytics
 
Itroo21octubre
Itroo21octubreItroo21octubre
Itroo21octubre
 
Web 2.0 Expo: TamTamy.com Demo
Web 2.0 Expo: TamTamy.com DemoWeb 2.0 Expo: TamTamy.com Demo
Web 2.0 Expo: TamTamy.com Demo
 
Server Side Javascript
Server Side JavascriptServer Side Javascript
Server Side Javascript
 
Hype vs. Reality: The AI Explainer
Hype vs. Reality: The AI ExplainerHype vs. Reality: The AI Explainer
Hype vs. Reality: The AI Explainer
 
Study: The Future of VR, AR and Self-Driving Cars
Study: The Future of VR, AR and Self-Driving CarsStudy: The Future of VR, AR and Self-Driving Cars
Study: The Future of VR, AR and Self-Driving Cars
 

Similar to Yahoo 3q08earningspreso Updated

yahoo 3Q08EarningsPreso
yahoo 3Q08EarningsPresoyahoo 3Q08EarningsPreso
yahoo 3Q08EarningsPresofinance32
 
yahoo 4Q08EarningsPresentation
yahoo 4Q08EarningsPresentationyahoo 4Q08EarningsPresentation
yahoo 4Q08EarningsPresentationfinance32
 
Presentation on Q1 2009 Earning Report of Yahoo Inc.
Presentation on Q1 2009 Earning Report of Yahoo Inc.Presentation on Q1 2009 Earning Report of Yahoo Inc.
Presentation on Q1 2009 Earning Report of Yahoo Inc.earningreport earningreport
 
Yhoo 1 Q09 Earnings Presentation Final
Yhoo 1 Q09 Earnings Presentation FinalYhoo 1 Q09 Earnings Presentation Final
Yhoo 1 Q09 Earnings Presentation Finalguestdddfda4
 
Q309EarningsSupplementalFINALII
Q309EarningsSupplementalFINALIIQ309EarningsSupplementalFINALII
Q309EarningsSupplementalFINALIIfinance40
 
SYMC Q309EarningsSupplementalFINALII
SYMC Q309EarningsSupplementalFINALIISYMC Q309EarningsSupplementalFINALII
SYMC Q309EarningsSupplementalFINALIIfinance40
 
Yahoo! 2 Q 2007 Earnings Presentation
Yahoo! 2 Q 2007 Earnings PresentationYahoo! 2 Q 2007 Earnings Presentation
Yahoo! 2 Q 2007 Earnings Presentationeraz
 
Q209EarningsSupplementalData
Q209EarningsSupplementalDataQ209EarningsSupplementalData
Q209EarningsSupplementalDatafinance40
 
Rohm & Haas 3Q earnings release
Rohm & Haas 3Q earnings releaseRohm & Haas 3Q earnings release
Rohm & Haas 3Q earnings releaseearningsreport
 
Owens_Minor3Q2008_webcast_slides
Owens_Minor3Q2008_webcast_slidesOwens_Minor3Q2008_webcast_slides
Owens_Minor3Q2008_webcast_slidesfinance33
 
viacom 20081103%20Q308%20Web%20Deck
viacom 20081103%20Q308%20Web%20Deckviacom 20081103%20Q308%20Web%20Deck
viacom 20081103%20Q308%20Web%20Deckfinance20
 
Owens_Minor_2Q2008_webcast_slides_v_final
Owens_Minor_2Q2008_webcast_slides_v_finalOwens_Minor_2Q2008_webcast_slides_v_final
Owens_Minor_2Q2008_webcast_slides_v_finalfinance33
 
raytheon Q4 Earnings Presentation
raytheon Q4 Earnings Presentationraytheon Q4 Earnings Presentation
raytheon Q4 Earnings Presentationfinance12
 
Raytheon Reports 2008 Third Quarter Results
Raytheon Reports 2008 Third Quarter ResultsRaytheon Reports 2008 Third Quarter Results
Raytheon Reports 2008 Third Quarter Resultsfinance12
 
yahoo 08EarningsPresentationFINAL
yahoo 08EarningsPresentationFINALyahoo 08EarningsPresentationFINAL
yahoo 08EarningsPresentationFINALfinance32
 

Similar to Yahoo 3q08earningspreso Updated (20)

Slides from Conference Call
Slides from Conference CallSlides from Conference Call
Slides from Conference Call
 
Slides from Conference Call
Slides from Conference CallSlides from Conference Call
Slides from Conference Call
 
Read the Earnings Release
Read the Earnings ReleaseRead the Earnings Release
Read the Earnings Release
 
yahoo 3Q08EarningsPreso
yahoo 3Q08EarningsPresoyahoo 3Q08EarningsPreso
yahoo 3Q08EarningsPreso
 
yahoo 4Q08EarningsPresentation
yahoo 4Q08EarningsPresentationyahoo 4Q08EarningsPresentation
yahoo 4Q08EarningsPresentation
 
Presentation on Q1 2009 Earning Report of Yahoo Inc.
Presentation on Q1 2009 Earning Report of Yahoo Inc.Presentation on Q1 2009 Earning Report of Yahoo Inc.
Presentation on Q1 2009 Earning Report of Yahoo Inc.
 
Yhoo 1 Q09 Earnings Presentation Final
Yhoo 1 Q09 Earnings Presentation FinalYhoo 1 Q09 Earnings Presentation Final
Yhoo 1 Q09 Earnings Presentation Final
 
Q309EarningsSupplementalFINALII
Q309EarningsSupplementalFINALIIQ309EarningsSupplementalFINALII
Q309EarningsSupplementalFINALII
 
SYMC Q309EarningsSupplementalFINALII
SYMC Q309EarningsSupplementalFINALIISYMC Q309EarningsSupplementalFINALII
SYMC Q309EarningsSupplementalFINALII
 
Yahoo! 2 Q 2007 Earnings Presentation
Yahoo! 2 Q 2007 Earnings PresentationYahoo! 2 Q 2007 Earnings Presentation
Yahoo! 2 Q 2007 Earnings Presentation
 
Q209EarningsSupplementalData
Q209EarningsSupplementalDataQ209EarningsSupplementalData
Q209EarningsSupplementalData
 
Rohm & Haas 3Q earnings release
Rohm & Haas 3Q earnings releaseRohm & Haas 3Q earnings release
Rohm & Haas 3Q earnings release
 
SYMCQ109
SYMCQ109SYMCQ109
SYMCQ109
 
Owens_Minor3Q2008_webcast_slides
Owens_Minor3Q2008_webcast_slidesOwens_Minor3Q2008_webcast_slides
Owens_Minor3Q2008_webcast_slides
 
viacom 20081103%20Q308%20Web%20Deck
viacom 20081103%20Q308%20Web%20Deckviacom 20081103%20Q308%20Web%20Deck
viacom 20081103%20Q308%20Web%20Deck
 
Owens_Minor_2Q2008_webcast_slides_v_final
Owens_Minor_2Q2008_webcast_slides_v_finalOwens_Minor_2Q2008_webcast_slides_v_final
Owens_Minor_2Q2008_webcast_slides_v_final
 
raytheon Q4 Earnings Presentation
raytheon Q4 Earnings Presentationraytheon Q4 Earnings Presentation
raytheon Q4 Earnings Presentation
 
Raytheon Reports 2008 Third Quarter Results
Raytheon Reports 2008 Third Quarter ResultsRaytheon Reports 2008 Third Quarter Results
Raytheon Reports 2008 Third Quarter Results
 
yahoo 08EarningsPresentationFINAL
yahoo 08EarningsPresentationFINALyahoo 08EarningsPresentationFINAL
yahoo 08EarningsPresentationFINAL
 
Slides from Conference Call
Slides from Conference CallSlides from Conference Call
Slides from Conference Call
 

Recently uploaded

Investment in The Coconut Industry by Nancy Cheruiyot
Investment in The Coconut Industry by Nancy CheruiyotInvestment in The Coconut Industry by Nancy Cheruiyot
Investment in The Coconut Industry by Nancy Cheruiyotictsugar
 
8447779800, Low rate Call girls in Saket Delhi NCR
8447779800, Low rate Call girls in Saket Delhi NCR8447779800, Low rate Call girls in Saket Delhi NCR
8447779800, Low rate Call girls in Saket Delhi NCRashishs7044
 
Cybersecurity Awareness Training Presentation v2024.03
Cybersecurity Awareness Training Presentation v2024.03Cybersecurity Awareness Training Presentation v2024.03
Cybersecurity Awareness Training Presentation v2024.03DallasHaselhorst
 
Darshan Hiranandani [News About Next CEO].pdf
Darshan Hiranandani [News About Next CEO].pdfDarshan Hiranandani [News About Next CEO].pdf
Darshan Hiranandani [News About Next CEO].pdfShashank Mehta
 
Kenya Coconut Production Presentation by Dr. Lalith Perera
Kenya Coconut Production Presentation by Dr. Lalith PereraKenya Coconut Production Presentation by Dr. Lalith Perera
Kenya Coconut Production Presentation by Dr. Lalith Pereraictsugar
 
Guide Complete Set of Residential Architectural Drawings PDF
Guide Complete Set of Residential Architectural Drawings PDFGuide Complete Set of Residential Architectural Drawings PDF
Guide Complete Set of Residential Architectural Drawings PDFChandresh Chudasama
 
Youth Involvement in an Innovative Coconut Value Chain by Mwalimu Menza
Youth Involvement in an Innovative Coconut Value Chain by Mwalimu MenzaYouth Involvement in an Innovative Coconut Value Chain by Mwalimu Menza
Youth Involvement in an Innovative Coconut Value Chain by Mwalimu Menzaictsugar
 
Buy gmail accounts.pdf Buy Old Gmail Accounts
Buy gmail accounts.pdf Buy Old Gmail AccountsBuy gmail accounts.pdf Buy Old Gmail Accounts
Buy gmail accounts.pdf Buy Old Gmail AccountsBuy Verified Accounts
 
8447779800, Low rate Call girls in Shivaji Enclave Delhi NCR
8447779800, Low rate Call girls in Shivaji Enclave Delhi NCR8447779800, Low rate Call girls in Shivaji Enclave Delhi NCR
8447779800, Low rate Call girls in Shivaji Enclave Delhi NCRashishs7044
 
FULL ENJOY Call girls in Paharganj Delhi | 8377087607
FULL ENJOY Call girls in Paharganj Delhi | 8377087607FULL ENJOY Call girls in Paharganj Delhi | 8377087607
FULL ENJOY Call girls in Paharganj Delhi | 8377087607dollysharma2066
 
Flow Your Strategy at Flight Levels Day 2024
Flow Your Strategy at Flight Levels Day 2024Flow Your Strategy at Flight Levels Day 2024
Flow Your Strategy at Flight Levels Day 2024Kirill Klimov
 
(Best) ENJOY Call Girls in Faridabad Ex | 8377087607
(Best) ENJOY Call Girls in Faridabad Ex | 8377087607(Best) ENJOY Call Girls in Faridabad Ex | 8377087607
(Best) ENJOY Call Girls in Faridabad Ex | 8377087607dollysharma2066
 
Pitch Deck Teardown: Geodesic.Life's $500k Pre-seed deck
Pitch Deck Teardown: Geodesic.Life's $500k Pre-seed deckPitch Deck Teardown: Geodesic.Life's $500k Pre-seed deck
Pitch Deck Teardown: Geodesic.Life's $500k Pre-seed deckHajeJanKamps
 
Financial-Statement-Analysis-of-Coca-cola-Company.pptx
Financial-Statement-Analysis-of-Coca-cola-Company.pptxFinancial-Statement-Analysis-of-Coca-cola-Company.pptx
Financial-Statement-Analysis-of-Coca-cola-Company.pptxsaniyaimamuddin
 
APRIL2024_UKRAINE_xml_0000000000000 .pdf
APRIL2024_UKRAINE_xml_0000000000000 .pdfAPRIL2024_UKRAINE_xml_0000000000000 .pdf
APRIL2024_UKRAINE_xml_0000000000000 .pdfRbc Rbcua
 
Innovation Conference 5th March 2024.pdf
Innovation Conference 5th March 2024.pdfInnovation Conference 5th March 2024.pdf
Innovation Conference 5th March 2024.pdfrichard876048
 
The-Ethical-issues-ghhhhhhhhjof-Byjus.pptx
The-Ethical-issues-ghhhhhhhhjof-Byjus.pptxThe-Ethical-issues-ghhhhhhhhjof-Byjus.pptx
The-Ethical-issues-ghhhhhhhhjof-Byjus.pptxmbikashkanyari
 

Recently uploaded (20)

Investment in The Coconut Industry by Nancy Cheruiyot
Investment in The Coconut Industry by Nancy CheruiyotInvestment in The Coconut Industry by Nancy Cheruiyot
Investment in The Coconut Industry by Nancy Cheruiyot
 
8447779800, Low rate Call girls in Saket Delhi NCR
8447779800, Low rate Call girls in Saket Delhi NCR8447779800, Low rate Call girls in Saket Delhi NCR
8447779800, Low rate Call girls in Saket Delhi NCR
 
Cybersecurity Awareness Training Presentation v2024.03
Cybersecurity Awareness Training Presentation v2024.03Cybersecurity Awareness Training Presentation v2024.03
Cybersecurity Awareness Training Presentation v2024.03
 
Japan IT Week 2024 Brochure by 47Billion (English)
Japan IT Week 2024 Brochure by 47Billion (English)Japan IT Week 2024 Brochure by 47Billion (English)
Japan IT Week 2024 Brochure by 47Billion (English)
 
Darshan Hiranandani [News About Next CEO].pdf
Darshan Hiranandani [News About Next CEO].pdfDarshan Hiranandani [News About Next CEO].pdf
Darshan Hiranandani [News About Next CEO].pdf
 
Kenya Coconut Production Presentation by Dr. Lalith Perera
Kenya Coconut Production Presentation by Dr. Lalith PereraKenya Coconut Production Presentation by Dr. Lalith Perera
Kenya Coconut Production Presentation by Dr. Lalith Perera
 
Call Us ➥9319373153▻Call Girls In North Goa
Call Us ➥9319373153▻Call Girls In North GoaCall Us ➥9319373153▻Call Girls In North Goa
Call Us ➥9319373153▻Call Girls In North Goa
 
Guide Complete Set of Residential Architectural Drawings PDF
Guide Complete Set of Residential Architectural Drawings PDFGuide Complete Set of Residential Architectural Drawings PDF
Guide Complete Set of Residential Architectural Drawings PDF
 
Youth Involvement in an Innovative Coconut Value Chain by Mwalimu Menza
Youth Involvement in an Innovative Coconut Value Chain by Mwalimu MenzaYouth Involvement in an Innovative Coconut Value Chain by Mwalimu Menza
Youth Involvement in an Innovative Coconut Value Chain by Mwalimu Menza
 
Buy gmail accounts.pdf Buy Old Gmail Accounts
Buy gmail accounts.pdf Buy Old Gmail AccountsBuy gmail accounts.pdf Buy Old Gmail Accounts
Buy gmail accounts.pdf Buy Old Gmail Accounts
 
8447779800, Low rate Call girls in Shivaji Enclave Delhi NCR
8447779800, Low rate Call girls in Shivaji Enclave Delhi NCR8447779800, Low rate Call girls in Shivaji Enclave Delhi NCR
8447779800, Low rate Call girls in Shivaji Enclave Delhi NCR
 
FULL ENJOY Call girls in Paharganj Delhi | 8377087607
FULL ENJOY Call girls in Paharganj Delhi | 8377087607FULL ENJOY Call girls in Paharganj Delhi | 8377087607
FULL ENJOY Call girls in Paharganj Delhi | 8377087607
 
Flow Your Strategy at Flight Levels Day 2024
Flow Your Strategy at Flight Levels Day 2024Flow Your Strategy at Flight Levels Day 2024
Flow Your Strategy at Flight Levels Day 2024
 
(Best) ENJOY Call Girls in Faridabad Ex | 8377087607
(Best) ENJOY Call Girls in Faridabad Ex | 8377087607(Best) ENJOY Call Girls in Faridabad Ex | 8377087607
(Best) ENJOY Call Girls in Faridabad Ex | 8377087607
 
Pitch Deck Teardown: Geodesic.Life's $500k Pre-seed deck
Pitch Deck Teardown: Geodesic.Life's $500k Pre-seed deckPitch Deck Teardown: Geodesic.Life's $500k Pre-seed deck
Pitch Deck Teardown: Geodesic.Life's $500k Pre-seed deck
 
Financial-Statement-Analysis-of-Coca-cola-Company.pptx
Financial-Statement-Analysis-of-Coca-cola-Company.pptxFinancial-Statement-Analysis-of-Coca-cola-Company.pptx
Financial-Statement-Analysis-of-Coca-cola-Company.pptx
 
APRIL2024_UKRAINE_xml_0000000000000 .pdf
APRIL2024_UKRAINE_xml_0000000000000 .pdfAPRIL2024_UKRAINE_xml_0000000000000 .pdf
APRIL2024_UKRAINE_xml_0000000000000 .pdf
 
Innovation Conference 5th March 2024.pdf
Innovation Conference 5th March 2024.pdfInnovation Conference 5th March 2024.pdf
Innovation Conference 5th March 2024.pdf
 
Enjoy ➥8448380779▻ Call Girls In Sector 18 Noida Escorts Delhi NCR
Enjoy ➥8448380779▻ Call Girls In Sector 18 Noida Escorts Delhi NCREnjoy ➥8448380779▻ Call Girls In Sector 18 Noida Escorts Delhi NCR
Enjoy ➥8448380779▻ Call Girls In Sector 18 Noida Escorts Delhi NCR
 
The-Ethical-issues-ghhhhhhhhjof-Byjus.pptx
The-Ethical-issues-ghhhhhhhhjof-Byjus.pptxThe-Ethical-issues-ghhhhhhhhjof-Byjus.pptx
The-Ethical-issues-ghhhhhhhhjof-Byjus.pptx
 

Yahoo 3q08earningspreso Updated

  • 1. Q3’08 Financial Highlights October 21, 2008 1
  • 2. Note: The matters discussed in this presentation contain forward-looking statements that involve risks and uncertainties concerning Yahoo!’s expected financial performance, as well as Yahoo!’s strategic and operational plans. Actual results may differ materially from the results predicted, and reported results should not be considered as an indication of future performance. The potential risks and uncertainties include, among others, the expected benefits of the commercial agreement with Google may not be realized, including as a result of actions taken by United States or foreign regulatory authorities and the response or acceptance of the agreement by publishers, advertisers, users, and employees; the implementation and results of Yahoo!'s ongoing strategic initiatives; the impact of organizational changes; Yahoo!'s ability to compete with new or existing competitors; reduction in spending by, or loss of, marketing services customers; the demand by customers for Yahoo!'s premium services; acceptance by users of new products and services; risks related to joint ventures and the integration of acquisitions; risks related to Yahoo!'s international operations; failure to manage growth and diversification; adverse results in litigation, including intellectual property infringement claims; Yahoo!'s ability to protect its intellectual property and the value of its brands; dependence on key personnel; dependence on third parties for technology, services, content, and distribution; general economic conditions and changes in economic conditions; the possibility that Microsoft or another person may in the future make proposals to acquire all or part of Yahoo!, or take other actions which may create uncertainty for our employees, publishers, advertisers, and other business partners; and the possibility of significant costs of defense, indemnification, and liability resulting from stockholder litigation relating to such proposals. All information in this presentation is as of October 21, 2008 and Yahoo! does not intend, and undertakes no duty, to update this information to reflect future events or circumstances. More information about potential factors that could affect Yahoo!’s business and financial results is included under the captions “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operation” in Yahoo!’s Annual Report on Form 10-K for the fiscal year ended December 31, 2007, as amended, and the quarterly report on Form 10-Q for the quarter ended June 30, 2008, which are on file with the Securities and Exchange Commission (“SEC”) and available online at www.sec.gov. Additional information will also be set forth in those sections in Yahoo!’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2008, which will be filed with the SEC in the fourth quarter of 2008. 2
  • 3. Quarterly Revenue ex-TAC Trends $1,403 $1,352 $1,346 $1,325 $1,283 $1,400 $1,183 $1,244 $1,200 $1,000 $ in millions $800 $600 $400 $200 Fees $0 Marketing Services Q1'07 Q2'07 Q3'07 Q4'07 Q1'08 Q2'08 Q3'08 Note: Revenue excluding traffic acquisition costs (Revenue ex-TAC) is a non-GAAP financial measure defined as GAAP revenue less TAC. Please refer to supporting Table 1 for Revenue ex-TAC Calculation by Segment. Throughout this presentation, we have rounded numbers as appropriate. 3
  • 4. Revenue and Revenue ex-TAC Comparisons $ in millions Q3’07 Q2’08 Q3’08 Q3’08 YOY QOQ Revenues for Groups of Similar Services Marketing Services: Owned and Operated sites(1) $923.1 $1,015.7 $1,002.1 9% (1%) Affiliate sites(2) 620.5 571.3 560.7 (10%) (2%) Fees 223.9 211.1 223.7 0% 6% Total Revenue $1,767.5 $1,798.1 $1,786.4 1% (1%) Revenue ex-TAC United States $962.1 $993.6 $993.5 3% 0% International 320.5 352.3 331.8 4% (6%) Total $1,282.6 $1,346.0 $1,325.3 3% (2%) Note: Revenue excluding traffic acquisition costs (Revenue ex-TAC) is a non-GAAP financial measure defined as GAAP Revenue less TAC. Please refer to supporting Table 1 for Revenue ex-TAC Calculation by Segment. (1) Refers to Yahoo!’s owned and operated online properties and services. (2) Refers to Yahoo!’s distribution network of third-party entities who have integrated Yahoo!’s advertising offerings into their websites or their other offerings. 4
  • 5. Adjusted GAAP Revenue Growth Year/Year Growth Q1’08 Q2’08 Q3’08 Reported GAAP Revenue Growth 9% 6% 1% Impact Of: Overture Japan Transaction 7% 7% 5% Currency (2%) (1%) 0% Acquisitions (2%) (3%) (1%) Total Impact 3% 3% 4% Adjusted Growth Rate 12% 9% 5% In August 2007, the Company sold its Overture Japan business to Yahoo! Japan, and the transaction reduced reported GAAP revenue growth in Q1-Q3’08 as shown above. The currency impact shown above reflects the impact on year-over-year reported GAAP revenue growth from changes in currency exchange rates. The acquisition impact shown above reflects the contribution to reported GAAP revenue growth from acquisitions made in the prior 12 months. 5
  • 6. GAAP Revenue Details $ in millions Q1’07 Q2’07 Q3’07 Q4’07 Q1’08 Q2’08 Q3’08 O&O Search $342 $361 $375 $392 $410 $424 $438 Year/Year Growth 17% 30% 29% 28% 20% 18% 17% O&O Display $367 $413 $421 $518 $426 $457 $435 Year/Year Growth 16% 12% 21% 20% 16% 11% 3% Affiliate $649 $594 $621 $555 $607 $571 $561 Year/Year Growth -2% -6% -1% -13% -7% -4% -10% Listings & Other Marketing Services $110 $119 $126 $125 $130 $135 $130 Year/Year Growth 1% 6% 18% 8% 18% 13% 3% Total Marketing Services $1,469 $1,486 $1,544 $1,590 $1,572 $1,587 $1,563 Year/Year Growth 6% 7% 13% 7% 7% 7% 1% Fees $203 $212 $224 $242 $245 $211 $224 Year/Year Growth 9% 12% 7% 14% 21% 0% 0% Total Revenue $1,672 $1,698 $1,768 $1,832 $1,818 $1,798 $1,786 Year/Year Growth 7% 8% 12% 8% 9% 6% 1% 6
  • 7. Operating Cash Flow (OCF) Trends $600 $527 $500 $460 $474 $466 $43 $22 $37 $ in millions $400 $433 Costs related to strategic $300 workforce realignment and/or outside advisors (see Note below) $200 $427 $410 $100 $0 Q1'07 Q2'07 Q3'07 Q4'07 Q1'08 Q2'08 Q3'08 OCF as a % of Rev ex-TAC: 39% 38% 36% 38% 32% 32% 31% Note: Operating Cash Flow (OCF) is also referred to as operating income before depreciation, amortization, and stock-based compensation expense. Operating Cash Flow is a non-GAAP financial measure defined as income from operations before depreciation, amortization of intangible assets, and stock-based compensation expense (including the compensation of Terry Semel, who served as our chief executive officer through June 18, 2007 and whose compensation after June 1, 2006 consisted almost entirely of stock-based compensation). Q1’08 OCF of $433 million includes a pre-tax cash charge of $29 million for severance pay expenses and cash expenditures related to a strategic workforce realignment the Company implemented during the quarter, as well as incremental costs of $14 million incurred for outside advisors related to Microsoft’s unsolicited proposal, other strategic alternatives, and related litigation defense costs. Q2’08 OCF of $427 million and Q3’08 OCF of $410 million include incremental costs of $22 million and $37 million, respectively, incurred for outside advisors related to Microsoft’s proposals to acquire all or a part of the Company, other strategic alternatives, including the Google agreement, the proxy contest, and related litigation defense costs. Please refer to supporting Table 2 for Operating Cash Flow Calculation by Segment and Table 8 for GAAP Operating Income as a Percentage of GAAP Revenue by Segment. 7
  • 8. Operating Cash Flow Comparisons $ in millions Q3’07 Q2’08 Q3’08 Q3’08 YOY QOQ Operating Cash Flow United States $338.4 $297.9 $291.4 (14%) (2%) International 127.9 129.2 119.0 (7%) (8%) Total $466.3 $427.0 $410.4 (12%) (4%) Operating Cash Flow as a Percent of Revenue ex-TAC United States 35% 30% 29% International 40% 37% 36% Total 36% 32% 31% Note: Operating Cash Flow (OCF) is a non-GAAP financial measure defined as income from operations before depreciation, amortization of intangible assets, and stock-based compensation expense (including the compensation of Terry Semel, who served as our chief executive officer through June 18, 2007 and whose compensation after June 1, 2006 consisted almost entirely of stock-based compensation). Q2’08 OCF of $427 million and Q3’08 OCF of $410 million include incremental costs of $22 million and $37 million, respectively, incurred for outside advisors related to Microsoft’s proposals to acquire all or a part of the Company, other strategic alternatives, including the Google agreement, the proxy contest, and related litigation defense costs. Please refer to supporting Table 2 for Operating Cash Flow Calculation by Segment and Table 8 for GAAP Operating Income as a Percentage of GAAP Revenue by Segment. 8
  • 9. Free Cash Flow (FCF) Trends $647 $700 $600 $500 $ in millions $369 $328 $310 $330 $400 $231 One-Time Payment from $300 $215 Broadband Partners $200 $100 $0 Q1'07 Q2'07 Q3'07 Q4'07 Q1'08 Q2'08 Q3'08 FCF as a % of OCF: 80% 69% 66% 63% 149% 54% 52% Note: Free Cash Flow (FCF) is a non-GAAP financial measure defined as cash flow from operating activities (adjusted to include excess tax benefits from stock-based compensation), less net capital expenditures and dividends received. Q1’08 free cash flow includes a $350 million one-time payment from AT&T Inc. Q4’07 free cash flow includes a $52 million one-time payment from Rogers Communications. Please refer to supporting Table 3 for Free Cash Flow Calculation and Table 9 for Cash Flow from Operations as a Percentage of Operating Income and as a Percentage of GAAP Revenue. 9
  • 10. Non-GAAP Net Income Per Share Trends $0.20 $ per diluted share $0.15 $0.13 $0.12 $0.11 $0.11 $0.11 $0.10 $0.10 $0.09 $0.05 $0.00 Q1'07 Q2'07 Q3'07 Q4'07 Q1'08 Q2'08 Q3'08 Note: Non-GAAP Net Income is a non-GAAP financial measure defined as net income excluding certain gains, losses, expenses, and their related tax effects that we believe are not indicative of our ongoing operating results. All per share amounts are based on fully diluted share counts. Q1’08 non-GAAP net income excludes a net strategic workforce realignment charge of $17 million (comprised of $29 million in pre-tax cash charges, offset by $12 million in stock-based compensation expense reversals), as well as incremental costs of $14 million incurred for outside advisors related to Microsoft’s unsolicited proposal, other strategic alternatives, and related litigation defense costs. Q2’08 non-GAAP net income and Q3’08 non-GAAP net income exclude incremental costs of $22 million and $37 million, respectively, incurred for outside advisors related to Microsoft’s proposals to acquire all or a part of the Company, other strategic alternatives, including the Google agreement, the proxy contest, and related litigation defense costs. See Table 4 for Reconciliation of GAAP Net Income and GAAP Net Income per Share to Non-GAAP Net Income and Non-GAAP Net Income per Share and Table 5 for Reconciliation of GAAP Net Income to Non-GAAP Net Income, with details on adjustments. 10
  • 11. Key Operational & Balance Sheet Metrics $ in millions except where Q1’07 Q2’07 Q3’07 Q4’07 Q1’08 Q2’08 Q3’08 noted Cash & Marketable Debt $3,128 $3,152 $2,763 $2,363 $2,848 $3,219 $3,299 Securities Accounts Receivable, net $893 $892 $950 $1,056 $1,040 $1,042 $993 DSO (in days) 48 48 49 53 52 53 51 Current Deferred Revenue $331 $342 $337 $368 $496 $478 $447 Ending Employees (ones) 11,700 12,400 13,600 14,300 13,800 14,300 15,200 Note: In Q3’08, the cash and marketable debt securities balance was $3.3 billion, an increase of $80 million from Q2’08, due to $215 million of Free Cash Flow (see Table 3 for Free Cash Flow Calculation) and $14 million of cash generated from the issuance of common stock as a result of the exercise of employee stock options, offset by $29 million used for acquisitions, $97 million due to the effect of exchange rate changes on cash and cash equivalents, and $16 million used to acquire intellectual property rights. 11
  • 12. Business Outlook $ in millions Previous Outlook Current Outlook FY’08 Q4’08 FY’08 GAAP Revenue $7,350-$7,850 $1,773-$1,973 $7,175-$7,375 Operating Cash Flow $1,825-$1,975 $490-$570 $1,862-$1,942 (OCF) Free Cash Flow (FCF) $900-$1,050 - $925-$1,025 Capital Expenditures $675-$775 - $700-$750 Note: The above business outlook is based on current information and expectations as of October 21, 2008. Yahoo! does not expect, and undertakes no obligation, to update this business outlook prior to the release of the Company’s next quarterly earnings announcement, notwithstanding subsequent developments; however, Yahoo! may update this business outlook or any portion thereof at any time at its discretion. The outlook for the three months ending December 31, 2008 (Q4’08) excludes any incremental costs incurred for outside advisors related to strategic alternatives, including the Google agreement, defense costs for securities litigation relating to Microsoft’s proposals to acquire all or a part of the Company and other strategic alternatives and any charges arising from the cost reduction initiatives to be implemented in Q4’08. The outlook for the year ending December 31, 2008 (FY’08) excludes charges arising from the Company’s strategic workforce realignment implemented in Q1’08, including $29 million of such costs incurred through September 30, 2008, incremental costs incurred for outside advisors related to Microsoft’s proposals to acquire all or a part of the Company, other strategic alternatives, including the Google agreement, the proxy contest, and related litigation defense costs, including $73 million of such incremental costs incurred through September 30, 2008, and the charges arising from the cost reduction initiatives to be implemented in Q4’08. Free Cash Flow outlook does not include a $350 million one-time payment from AT&T Inc. recorded in the first quarter of 2008. Please refer to supporting Tables 6 and 7 for Operating Cash Flow Outlook and Free Cash Flow Outlook Calculations. 12
  • 13. 13
  • 14. Table 1 – Revenue ex-TAC Calculation by Segment Reconciliation of GAAP Revenue to Revenue ex-TAC $ in millions Q1’07 Q2’07 Q3’07 Q4’07 Q1’08 Q2’08 Q3’08 United States GAAP Revenue $1,100.8 $1,118.5 $1,194.9 $1,312.9 $1,307.4 $1,264.5 $1,279.9 TAC (217.8) (182.8) (232.8) (255.2) (277.4) (270.9) (286.4) US Revenue ex-TAC $882.9 $935.7 $962.1 $1,057.8 $1,030.0 $993.6 $993.5 International GAAP Revenue $571.1 $579.4 $572.6 $519.1 $510.2 $533.6 $506.5 TAC (270.9) (271.3) (252.1) (173.7) (188.1) (181.2) (174.7) Int’l Revenue ex- $300.1 $308.1 $320.5 $345.3 $322.1 $352.3 $331.8 TAC Worldwide GAAP Revenue $1,671.9 $1,697.9 $1,767.5 $1,832.0 $1,817.6 $1,798.1 $1,786.4 TAC (488.8) (454.2) (484.9) (428.9) (465.5) (452.1) (461.1) Revenue ex-TAC $1,183.1 $1,243.8 $1,282.6 $1,403.1 $1,352.1 $1,346.0 $1,325.3 Note: Revenue ex-TAC is a non-GAAP financial measure defined as GAAP Revenue less TAC. 14
  • 15. Table 2 – Operating Cash Flow Calculation by Segment Reconciliation of Operating Income to Operating Cash Flow $ in millions Q1’07 Q2’07 Q3’07 Q4’07 Q1’08 Q2’08 Q3’08 United States Operating Income $92.8 $116.9 $68.6 $102.4 $49.2 $21.7 $5.7 Depreciation & Amortization 121.8 129.9 139.8 144.8 153.2 168.5 171.4 Stock-Based Compensation Expense 126.9 115.6 130.0 144.1 112.8 107.7 114.3 Operating Cash Flow $341.5 $362.3 $338.4 $391.3 $315.2 $297.9 $291.4 International Operating Income $76.2 $68.1 $81.6 $88.8 $71.5 $78.8 $64.5 Depreciation & Amortization 29.2 30.0 30.8 33.0 34.3 34.9 36.2 Stock-Based Compensation Expense 13.1 13.2 15.5 14.0 12.2 15.5 18.3 Operating Cash Flow $118.5 $111.3 $127.9 $135.7 $118.0 $129.2 $119.0 Worldwide Operating Income $169.0 $185.0 $150.2 $191.2 $120.6 $100.5 $70.2 Depreciation & Amortization 151.0 159.9 170.6 177.7 187.5 203.4 207.6 Stock-Based Compensation Expense 140.0 128.8 145.5 158.1 125.0 123.2 132.6 Operating Cash Flow $460.0 $473.6 $466.3 $527.1 $433.1 $427.0 $410.4 Note: Operating Cash Flow (OCF) is a non-GAAP financial measure defined as income from operations before depreciation, amortization of intangible assets, and stock-based compensation expense (including the compensation of Terry Semel, who served as our chief executive officer through June 18, 2007 and whose compensation after June 1, 2006 consisted almost entirely of stock-based compensation). Q1’08 OCF includes a pre-tax cash charge of $29 million for severance pay expenses and related cash expenditures related to a strategic workforce realignment the Company implemented in the quarter, as well as incremental costs of $14 million incurred for outside advisors related to Microsoft’s unsolicited proposal, other strategic alternatives, and related litigation defense costs. Q2’08 OCF and Q3’08 OCF includes incremental costs of $22 million and $37 million, respectively, incurred for outside advisors related to Microsoft’s proposals to acquire all or a part of the Company, other strategic alternatives, including the Google agreement, the proxy contest, and related litigation defense costs. 15
  • 16. Table 3 - Free Cash Flow Calculation Reconciliation of Cash Flow from Operating Activities to FCF $ in millions Q1’07 Q2’07 Q3’07 Q4’07 Q1’08 Q2’08 Q3’08 Free Cash Flow Cash Flow from Operating Activities $434.7 $405.6 $456.7 $621.9 $786.3 $425.8 $347.9 Excess Tax Benefits from Stock-Based Awards 52.1 82.4 - (99.1) - - (35.5) Acquisition of Property & Equipment, Net (118.0) (144.7) (147.2) (192.4) (139.8) (175.9) (167.2) Dividends Received - (15.2) - - - (18.9) - Total $368.8 $328.2 $309.6 $330.4 $646.5 $231.0 $215.3 Note: Free Cash Flow (FCF) is a non-GAAP financial measure defined as cash flow from operating activities (adjusted to include excess tax benefits from stock-based compensation), less net capital expenditures and dividends received. The excess tax benefits from stock-based compensation, as reported on the statements of cash flows in financing activities, represent the reduction in income taxes otherwise payable during the period, attributable to the actual gross tax benefits in excess of the expected tax benefits for options exercised/awards released in current and prior periods. 16
  • 17. Table 4 – Non-GAAP Net Income Per Share Calculation Reconciliation of GAAP Net Income and GAAP Net Income Per Share to Non-GAAP Net Income and Non-GAAP Net Income Per Share in millions except per share amounts Q1’07 Q2’07 Q3’07 Q4’07 Q1’08 Q2’08 Q3’08 GAAP Net Income $142.4 $160.6 $151.3 $205.7 $542.2 $131.2 $54.3 Adjustments 11.2 2.1 1.7 (19.0) (386.9) 8.0 68.8 Non-GAAP Net Income $153.6 $162.7 $152.9 $186.7 $155.3 $139.3 $123.1 GAAP Net Income Per Share $0.10 $0.11 $0.11 $0.15 $0.37[1] $0.09 $0.04 Non-GAAP Net Income Per Share $0.11 $0.12 $0.11 $0.13 $0.11 $0.10 $0.09 Diluted Shares Outstanding 1,418.2 1,403.8 1,395.1 1,396.3 1,395.4 1,399.3 1,397.6 Note: All per share amounts are based on fully diluted share counts. Please refer to supporting Table 5 for details on Adjustments. [1] The impact of outstanding stock awards of entities in which the Company holds equity interests that are accounted for using the equity method reduced the Company's diluted earnings per share by $0.02 for the three months ended March 31, 2008. 17
  • 18. Table 5 - Non-GAAP Net Income Calculation Reconciliation of GAAP Net Income to Non-GAAP Net Income, with Details on Adjustments Q1'07 Q2'07 Q3'07 Q4'07 Q1'08 Q2'08 Q3'08 GAAP Net Income ($ 000s) $ 142,424 $ 160,567 $ 151,286 $ 205,723 $ 542,163 $ 131,215 $ 54,348 (a) Non-cash gain arising from increased dilution of our ownership in Alibaba Group, resulting in the recognition of a further gain on - - - (6,842) - - - the sale of Yahoo! China (b) Incremental costs incurred for outside advisors related to Microsoft's unsolicited proposal (in Q1'08) and proposals to acquire all or a part of the Company (in Q2'08 and Q3'08), other - - - - 13,856 22,300 36,555 strategic alternatives, including the Google agreement (in Q2'08 and Q3’08), the proxy contest (in Q2'08 and Q3’08) and related litigation defense costs (c) Strategic workforce realignment costs, net (comprised of $29 million in pre-tax cash charges, offset by $12 million in related - - - - 16,885 - - stock-based compensation expense reversals) (d) To adjust the provision for income taxes to reflect the tax impact of items (a) - (c) - - - 2,707 (11,495) (8,854) (14,516) (e) To adjust the provision for income taxes to reflect the applicable effective tax rates for the period 11,180 2,102 1,659 (14,890) (5,039) (5,400) 16,537 (f) Yahoo!'s non-cash gain related to Alibaba Group's initial public offering of Alibaba.com, net of tax, which is included in earnings - - - - (401,090) - - in equity interests (g) Yahoo!'s non-cash loss related to the impairment of our direct investment in Alibaba.com, net of tax, which is included in - - - - - - 30,188 earnings in equity interests Non-GAAP Net income $ 153,604 $ 162,669 $ 152,945 $ 186,698 $ 155,278 $ 139,261 $ 123,112 18
  • 19. Table 6 – Operating Cash Flow Outlook Calculation Reconciliation of Operating Income to OCF Outlook $ in millions Previous Current FY’08 Q4’08 FY’08 Operating Cash Flow Outlook Operating Income $525-$595 $195-$235 $588-$628 Depreciation & Amortization 800-840 205-225 803-823 Stock-Based Compensation Expense 500-540 90-110 471-491 Total $1,825-$1,975 $490-$570 $1,862-$1,942 Note: Operating Cash Flow (OCF) is a non-GAAP financial measure defined as income from operations before depreciation, amortization of intangible assets, and stock-based compensation expense (including the compensation of Terry Semel, who served as our chief executive officer through June 18, 2007 and whose compensation after June 1, 2006 consisted almost entirely of stock-based compensation). The current outlook is based on current information and expectations as of October 21, 2008. Yahoo! does not expect, and undertakes no obligation, to update this outlook prior to the release of the Company’s next quarterly earnings announcement, notwithstanding subsequent developments; however, Yahoo! may update this business outlook or any portion thereof at any time at its discretion. The outlook for the three months ending December 31, 2008 (Q4’08) excludes any incremental costs incurred for outside advisors related to other strategic alternatives, including the Google agreement, defense costs for securities litigation relating to Microsoft’s proposals to acquire all or a part of the Company and other strategic alternatives and any charges arising form the cost-reduction initiatives to be implemented in Q4’08. The outlook for the year ending December 31, 2008 (FY’08) excludes charges arising from the Company’s strategic workforce realignment implemented in Q1’08, including $29 million of such costs incurred through September 30, 2008, incremental costs incurred for outside advisors related to Microsoft's proposals to acquire all or a part of the Company, other strategic alternatives, including the Google agreement, the proxy contest, and related litigation defense costs, including $73 million of such incremental costs incurred through September 30, 2008, and any charges arising from the cost reduction initiatives to be implemented in Q4’08. 19
  • 20. Table 7 - Free Cash Flow Outlook Calculation Reconciliation of Cash Flow from Operating Activities Outlook to FCF Outlook $ in millions Previous Current FY’08 FY’08 Free Cash Flow Outlook Cash Flow from Operating Activities $1,819-$1,969 $1,929-$2,059 Excess Tax Benefits from Stock-Based Awards 125-225 65-85 Acquisition of Property & Equipment, Net (675-775) (700-750) One-Time Payment from AT&T Inc. (350) (350) Dividends Received (19) (19) Total $900-$1,050 $925-$1,025 Note: Free Cash Flow (FCF) is a non-GAAP financial measure defined as cash flow from operating activities (adjusted to include excess tax benefits from stock-based compensation), less net capital expenditures and dividends received. The current outlook is as of October 21, 2008. Yahoo! does not intend, and undertakes no duty, to update this information to reflect future events or circumstances. 20
  • 21. Table 8 – GAAP Operating Income as a Percentage of GAAP Revenue by Segment Q1’07 Q2’07 Q3’07 Q4’07 Q1’08 Q2’08 Q3’08 United 8% 10% 6% 8% 4% 2% 0% States International 13% 12% 14% 17% 14% 15% 13% Worldwide 10% 11% 8% 10% 7% 6% 4% Note: Q1’08 GAAP operating income includes a net strategic workforce realignment charge of $17 million (comprised of $29 million in severance pay expenses and related cash expenditures, offset by $12 million in stock-based compensation expense reversals), as well as incremental costs of $14 million incurred for outside advisors related to Microsoft’s unsolicited proposal, other strategic alternatives, and related litigation defense costs. Q2’08 GAAP operating income and Q3’08 GAAP operating income includes incremental costs of $22 million and $37 million, respectively, incurred for outside advisors related to Microsoft’s proposals to acquire all or part of the Company, other strategic alternatives, including the Google agreement, the proxy contest, and related litigation defense costs. Excluding these charges, US GAAP operating income as a percentage of GAAP revenue would have been 6% in Q1’08, 3% in Q2’08 and 3% in Q3’08, and Worldwide GAAP operating income as a percentage of GAAP revenue would have been 8% in Q1’08, 7% in Q2’08 and 6% in Q3’08. 21
  • 22. Table 9 – Cash Flow from Operations as a Percentage of Operating Income and as a Percentage of GAAP Revenue Q1’07 Q2’07 Q3’07 Q4’07 Q1’08 Q2’08 Q3’08 Cash Flow from Operations/Operating Income 257% 219% 304% 325% 652% 424% 545% Cash Flow from Operations/GAAP Revenue 26% 24% 26% 34% 43% 24% 21% Note: Q1’08 Cash Flow from Operations includes a $350 million one-time payment from AT&T Inc. and Q4’07 Cash Flow from Operations includes a $52 million one-time payment from Rogers Communications. 22
  • 23. 23